VARIABLE ACCOUNT A AMERICAN INTL LIFE ASSUR CO OF NEW YORK
485BPOS, 2000-04-28
Previous: UMB SCOUT REGIONAL FUND INC, 40-17F2, 2000-04-28
Next: VARIABLE ACCOUNT A AMERICAN INTL LIFE ASSUR CO OF NEW YORK, 485BPOS, 2000-04-28




       As Filed With The Securities and Exchange Commission on April 28, 2000

                                                    File Nos.        33-39170
                                                                     811-4865

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    FORM N-4

REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

         Pre-Effective Amendment No.                          [   ]
         Post-Effective Amendment No.                         [12]

REGISTRATION STATEMENT UNDER THE INVESTMENT COMPANY ACT OF 1940

         Amendment No.                                        [29]

                        (Check appropriate box or boxes.)

                               VARIABLE ACCOUNT A

                           (Exact Name of Registrant)

            American International Life Assurance Company of New York

                               (Name of Depositor)

                       80 Pine Street, New York, NY 10005
         (Address of Depositor's Principal Executive Offices) (Zip Code)

                                 (302) 594-2978

               (Depositor's Telephone Number, including Area Code)

                             Kenneth D. Walma, Esq.
                           AIG Life Insurance Company

                                 One Alico Plaza

                           Wilmington, Delaware 19899

                     (Name and Address of Agent for Service)


<PAGE>


            Copies to:

         Michael Berenson, Esq.         and   Ernest T. Patrikis, Esq.
         Jorden Burt Boros Cicchetti          American International Group, Inc.
         Berenson & Johnson LLP               70 Pine Street
         1025 Thomas Jefferson Street, N.W.   New York, NY  10270
         Washington, DC  200007-0805

Approximate Date of Proposed Public Offering:  As soon as practicable  after the
effective date of this filing.

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

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

  X   on May 1, 2000  pursuant to paragraph (b) of Rule 485
- -----    ------------

___ 60 days after filing pursuant to paragraph (a)(i) of Rule 485

      on ______ pursuant to paragraph (a)(i) of Rule 485
- ------

___ on _____ pursuant to paragraph (a)(ii) of Rule 485

If appropriate, check the following box:

___  This  post-effective  amendment  designates  a  new  effective  date  for a
previously filed post-effective amendment.

Title of Securities Being Registered: Flexible Premium Deferred Variable Annuity
Contract.




<PAGE>


                                     PART A


<PAGE>

                                   PROSPECTUS

                            OVATION VARIABLE ANNUITY

                                    issued by

            American International Life Assurance Company of New York

                                   through its

                               VARIABLE ACCOUNT A

This  prospectus   describes  a  variable  annuity  contract  being  offered  to
individuals and groups. It is a flexible premium, deferred annuity contract with
a  fixed  investment  option.  Please  read  this  prospectus  carefully  before
investing and keep it for future reference.

The contract has  seventeen  investment  options to which you can allocate  your
money  --  sixteen  variable  investment  options  listed  below  and one  fixed
investment  option.  The fixed investment option is part of our general account,
which  earns a minimum of 3%  interest.  The  variable  investment  options  are
portfolios of the Alliance Variable Products Series Fund, Inc.

Alliance Variable Products Series Fund, Inc.
(managed by Alliance Capital Management L.P.)

Global Bond Portfolio
Global Dollar Government Portfolio
Growth Portfolio
Growth & Income Portfolio
High-Yield  Portfolio
International  Portfolio
Money Market Portfolio
North American  Government  Income Portfolio
Premier Growth Portfolio
Quasar Portfolio
Real Estate  Investment  Portfolio
Technology  Portfolio
Total Return Portfolio
U.S. Government/High Grade Securities Portfolio
Utility Income Portfolio
Worldwide Privatization  Portfolio


<PAGE>






To learn more about the  contract,  you can  obtain a copy of the  Statement  of
Additional  Information  ("SAI") dated May 1, 2000.  The SAI has been filed with
the Securities and Exchange  Commission ("SEC") and is incorporated by reference
into this prospectus.  The table of contents of the SAI appears on the last page
of this  prospectus.  For a free copy of the SAI,  call us at (800)  255-8402 or
write to us at  American  International  Life  Assurance  Company  of New  York,
Attention:  Variable  Products,  One Alico Plaza,  600 King Street,  Wilmington,
Delaware 19801.


In addition, the SEC maintains a website at http://www.sec.gov that contains the
prospectus,  SAI, materials incorporated by reference and other information that
we have filed electronically with the SEC.

Variable annuities involve risks, including possible loss of principal. They are
not a deposit  of any bank or  insured  or  guaranteed  by the  Federal  Deposit
Insurance Corporation or any other government agency.

The SEC has not  approved  or  disapproved  of the  contract  or passed upon the
accuracy or adequacy of this prospectus. Any representation to the contrary is a
criminal offense.

                                   May 1, 2000


<PAGE>


=====================================================================
                                TABLE OF CONTENTS

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

DEFINITIONS

FEE TABLES

CONDENSED FINANCIAL INFORMATION

THE CONTRACT

INVESTMENT OPTIONS

CHARGES AND DEDUCTIONS

ACCESS TO YOUR MONEY

ANNUITY PAYMENTS

DEATH BENEFIT

PERFORMANCE

TAXES

OTHER INFORMATION

FINANCIAL STATEMENTS

APPENDIX - CONDENSED FINANCIAL INFORMATION

TABLE OF CONTENTS OF STATEMENT OF ADDITIONAL INFORMATION


<PAGE>



=====================================================================
                                   DEFINITIONS

=====================================================================
We  have  capitalized  certain  terms  used  in this  prospectus.  To  help  you
understand these terms, we have defined them in this glossary.

Accumulation  Unit - An  accounting  unit  of  measure  used to  calculate  your
Contract Value prior to the Annuity Date.

Administrative  Office  -  The  Annuity  Service  Office,  c/o  Delaware  Valley
Financial Services, Inc., P.O. Box 3031, Berwyn, Pennsylvania 19312-0031.

Annuitant  - The person you  designate  whose life  determines  the  duration of
annuity payments involving life contingencies.

Annuity Date - The date on which annuity payments begin.

Annuity Unit - An accounting unit of measure used to calculate  annuity payments
after the Annuity Date.

Contract Anniversary - An anniversary of the date we issued your contract.

Contract  Value - The  dollar  value  as of any  Valuation  Date of all  amounts
accumulated under your contract.

Contract Year - Each period of twelve months  commencing with the date we issued
your contract.

Premium Year - Any period of twelve months commencing with the date we receive a
premium  payment  and ending on the same date in each  succeeding  twelve  month
period thereafter.

Valuation Date - Each day that the New York Stock Exchange is open for trading.

Valuation  Period - The period  between the close of  business on any  Valuation
Date and the close of business for the next succeeding Valuation Date.


<PAGE>


=====================================================================
                                   FEE TABLES

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

                           Owner Transaction Expenses

Sales Load................................................................  None

Surrender Charge (as a percentage of premium surrendered)
     Premium Year 1.......................................................    6%
     Premium Year 2.......................................................    6%
     Premium Year 3.......................................................    5%
     Premium Year 4.......................................................    5%
     Premium Year 5.......................................................    4%
     Premium Year 6.......................................................    3%
     Premium Year 7.......................................................    2%
     Thereafter...........................................................  None

Transfer Fee

     First 12 Per Contract Year...........................................  None
     Thereafter...........................................................   $10

Contract Maintenance Fee (waived if Contract Value is $50,000 or greater) $30/yr

Variable Account Annual Expenses (as a percentage of average account value)
     Mortality and Expense Risk Charge.....................................1.25%
     Administrative Charge................................................ 0.15%
                                                                           =====
     Total Variable Account Annual Expenses............................... 1.40%



<PAGE>
<TABLE>



                            Annual Portfolio Expenses
                           After Waivers/Reimbursement
                     (as a percentage of average net assets)

                                                            Management       Other           Total Annual
                                                              Fees           Expenses(1)     Portfolio Expenses(2)

<S>                                                           <C>             <C>              <C>
Alliance Variable Products Series Fund, Inc.
Global Bond Portfolio                                         0.65%           0.25%            0.90%
Global Dollar Government Portfolio                            0.12%           0.83%            0.95%
Growth Portfolio                                              0.75%           0.09%            0.84%
Growth and Income Portfolio                                   0.63%           0.08%            0.71%
High-Yield Portfolio                                          0.60%           0.35%            0.95%
International Portfolio                                       0.69%           0.26%            0.95%
Money Market Portfolio                                        0.50%           0.14%            0.64%
North American Government Income Portfolio                    0.61%           0.34%            0.95%
Premier Growth Portfolio                                      1.00%           0.05%            1.05%
Quasar Portfolio                                              0.81%           0.14%            0.95%
Real Estate Investment Portfolio                              0.49%           0.46%            0.95%
Technology Portfolio                                          0.86%           0.09%            0.95%
Total Return Portfolio                                        0.63%           0.23%            0.86%
U.S. Government/High Grade Securities Portfolio               0.60%           0.26%            0.86%
Utility Income Portfolio                                      0.72%           0.23%            0.95%
Worldwide Privatization Portfolio                             0.63%           0.32%            0.95%
</TABLE>

(1)  Other expenses are based on the expenses outlined in the prospectus for the
     Alliance Variable Products Series Funds, Inc.

(2)  Total  annual  expenses for the  following  portfolios  before  waivers and
     reimbursement  by  Alliance  Capital  Management  L.P.  for the year  ended
     December 31, 1999, were as follows:

                  Global Bond Portfolio                                1.04%
                  Global Dollar Government Portfolio                   2.29%
                  High-Yield Portfolio                                 1.40%
                  International Portfolio                              1.36%
                  North American Government Income Portfolio           1.20%
                  Quasar Portfolio                                     1.19%
                  Real Estate Investment Portfolio                     1.72%
                  Technology Portfolio                                 1.12%
                  Utility Income Portfolio                             1.14%
                  Worldwide Privatization Portfolio                    1.46%


<PAGE>


Example

You would pay the following expenses on a $1,000 investment, assuming 5% growth:
<TABLE>

                                                         If you surrender after:

                                                         1 Year    3 Years    5 Years      10 Years

Alliance Variable Products Series Fund, Inc.

<S>                                                       <C>       <C>         <C>            <C>
Global Bond Portfolio                                     $78       $119        $162           $270
Global Dollar Government Portfolio                         78        120         165            275
Growth Portfolio                                           77        117         159            264
Growth & Income Portfolio                                  76        113         152            250
High-Yield Portfolio                                       78        120         165            275
International Portfolio                                    78        120         165            275
Money Market Portfolio                                     75        111         149            243
North American Government Income Portfolio                 78        120         165            275
Premier  Growth  Portfolio                                 79        123         170            285
Quasar Portfolio                                           78        120         165            275
Real Estate Investment Portfolio                           78        120         165            275
Technology   Portfolio                                     78        120         165            275
Total Return Portfolio                                     78        117         160            266
U.S. Government/High Grade Securities Portfolio            77        117         160            266
Utility Income Portfolio                                   78        120         165            275
Worldwide Privatization  Portfolio                         78        120         165            275

</TABLE>


<PAGE>
<TABLE>



                                  If  you  annuitize  or do not surrender after:

                                                          1 Year     3 Years      5 Years      10 Years

Alliance Variable Products Series Fund, Inc.
<S>                                                        <C>       <C>        <C>            <C>
Global Bond Portfolio                                      24        $74        $126           $270
Global Dollar Government Portfolio                         24         75         129            275
Growth Portfolio                                           23         72         123            264
Growth & Income Portfolio                                  22         68         116            250
High-Yield Portfolio                                       24         75         129            275
International Portfolio                                    24         75         129            275
Money Market Portfolio                                     21         66         113            243
North American Government Income Portfolio                 24         75         129            275
Premier  Growth  Portfolio                                 25         78         134            285
Quasar Portfolio                                           24         75         129            275
Real Estate Investment Portfolio                           24         75         129            275
Technology Portfolio                                       24         75         129            275
Total Return Portfolio                                     24         72         124            266
U.S. Government/High Grade Securities Portfolio            24         72         124            266
Utility Income Portfolio                                   24         75         129            275
Worldwide Privatization  Portfolio                         24         75         129            275
</TABLE>


The  purpose of the tables  set forth in the  example  above is to assist you in
understanding  the various  costs and  expenses  that you will bear  directly or
indirectly.  The  tables  reflect  expenses  of the  variable  account  and  the
portfolios  but do not reflect any  deduction  for premium  taxes,  if any.  The
example should not be considered a  representation  of past or future  expenses.
Actual expenses may be greater or less than those shown.

===============================================================
                         CONDENSED FINANCIAL INFORMATION

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

Historical accumulation unit values are contained in the appendix.


<PAGE>


===================================================================
                                  THE CONTRACT

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

General Description

An  annuity is a  contract  between  you,  as the  owner,  and a life  insurance
company. The contract provides tax deferral for your earnings,  which means your
earnings  accumulate  on a  tax-deferred  basis until you take money out of your
contract.  It also provides a death benefit and a guaranteed  income in the form
of annuity  payments  beginning on a date you select.  Until you decide to begin
receiving  annuity  payments,  your annuity is in the  accumulation  phase.  The
income phase begins once you begin receiving annuity payments. If you die during
the accumulation phase, we guarantee a death benefit to your beneficiary.

The contract is called a variable  annuity  because you can allocate  your money
among  variable  investment  options.  Each  subaccount of our variable  account
invests in shares of a  corresponding  portfolio of a mutual fund.  Depending on
market  conditions,  the  various  portfolios  may  make or lose  money.  If you
allocate money to the  portfolios,  your Contract Value during the  accumulation
phase will depend on their investment  performance.  In addition,  the amount of
the variable  annuity  payments  you may receive  will depend on the  investment
performance of the portfolios you select for the income phase.

The  contract  also has a fixed  investment  option  that is part of our general
account.  Premium you allocate to the fixed investment option will earn interest
at a fixed rate that we set. We guarantee  the interest  rate will never be less
than 3%. Your  Contract  Value in the general  account  during the  accumulation
phase will depend on the total interest we credit. During the income phase, each
annuity  payment you receive from the fixed portion of your contract will be for
the same amount.

Purchasing a Contract

Premium is the money you give us as payment to buy the contract,  as well as any
additional  money you give us to invest in the  contract  after you own it.  The
minimum  initial  investment for both qualified and  non-qualified  contracts is
$2,000.  You may add premium  payments of $1,000 or more to your contract at any
time during the accumulation phase. You can pay scheduled  subsequent premium of
$100 or more per month by enrolling in an automatic investment plan.

We may refuse any  premium.  In general,  we will not issue a contract to anyone
who is over age 85.

Allocation of Premium

When you  purchase a  contract,  you will tell us how to allocate  your  initial
premium among the investment options. We will allocate additional premium in the
same way unless you tell us otherwise.

At the  time of  application,  we  must  receive  your  initial  premium  at our
Administrative Office before the contract will be effective.  We will issue your
contract and allocate your initial  premium  within two business days. If you do
not give us all the necessary information we need to issue the contract, we will
contact you to obtain it. If we are unable to complete this process  within five
business days, we will send your money back unless you allow us to keep it until
we get all the necessary information.

Right to Examine Contract

If you change your mind about owning this contract, you can cancel it within ten
days after  receiving it (or longer if required by state law) by mailing it back
to our Administrative Office: Delaware Valley Financial Services, Inc., P.O. Box
3031, Berwyn, PA 19312-0031.  You will receive your Contract Value as of the day
we receive your request,  which may be more or less than the money you initially
invested.

In certain  states or if you purchase your contract as an individual  retirement
annuity,  we may be required to return your premium. If you cancel your contract
during the right to examine  period,  we will  return to you an amount  equal to
your premium payments less any partial surrender.

Accumulation Units

The value of an  Accumulation  Unit may go up or down from day to day.  When you
pay a premium,  we credit your contract with  Accumulation  Units. The number of
Accumulation  Units  credited is  determined  by dividing  the amount of premium
allocated  to a  subaccount  by the  value  of the  Accumulation  Unit  for that
subaccount.  We calculate the value of an  Accumulation  Unit as of the close of
business  of the New York Stock  Exchange  ("NYSE") on each day that the NYSE is
open for trading.  Except in the case of initial premium, we credit Accumulation
Units to your  contract  at the value  next  calculated  after we  receive  your
premium at our Administrative Office.

The  Accumulation  Unit value for each  portfolio  will vary from one  valuation
period  to the next  based on the  investment  experience  of the  assets in the
portfolio and the deduction of certain charges and expenses.  The SAI contains a
detailed explanation of how Accumulation Units are valued.

Your value in any portfolio is determined by  multiplying  its unit value by the
number of units you own.  Your value within the variable  investment  options is
the sum of your values in all the portfolios.  The total value of your contract,
referred to as the Contract Value,  equals your value in the variable investment
options plus your value in the fixed investment option.

Transfers During the Accumulation Phase

You can transfer  money among the  investment  options by written  request or by
telephone.  You can make twelve  transfers  every Contract Year without  charge.
There is a $10 transfer fee for each  transfer  over twelve in a Contract  Year.
Transfers  as a result of dollar cost  averaging  or asset  rebalancing  are not
counted against your twelve free transfers.

The  minimum  amount  you can  transfer  is $1,000.  You  cannot  make a partial
transfer  if,  after  the  transfer,  there  would be less  than  $1,000  in the
portfolio  from which the  transfer is being made.  Your  transfer  request must
clearly  state  which  investment  options  are  involved  and the amount of the
transfer.

We will accept  transfers by telephone from you, your  representative  or anyone
else  designated  by you.  Neither we nor the fund will be liable for  following
telephone  instructions  we  reasonably  believe  to be genuine or for any loss,
damage,  cost or expense in acting on such  instructions.  We have procedures in
place to provide reasonable assurance that telephone instructions are genuine.

We reserve the right to modify,  suspend or terminate the transfer provisions at
any time.

Dollar Cost Averaging

The  contract  has a  feature  that  allows  you to  dollar  cost  average  your
allocations to the portfolios by authorizing us to make periodic  allocations of
Contract  Value from either the money market  portfolio or the fixed  investment
option  to one or more of the  other  portfolios.  Dollar  cost  averaging  is a
systematic  method of investing  in which  securities  are  purchased at regular
intervals  in fixed  dollar  amounts  so that the  cost of the  securities  gets
averaged over time and possibly over various  market  cycles.  It will result in
the  reallocation  of Contract Value to one or more portfolios and these amounts
will be credited at the  Accumulation  Unit value as of the  Valuation  Dates on
which the exchanges are effected.  The amounts  exchanged  from a portfolio will
result in a debiting  of a greater  number of units when the  Accumulation  Unit
value is low and a lower  number of units  when the  Accumulation  Unit value is
high.

To elect dollar cost  averaging,  your Contract  Value must be at least $12,000.
You must  send us a  completed  dollar  cost  averaging  request  form  which is
available  from the  Administrative  Office.  We will not consider  your request
unless  your  Contract  Value is at least the  required  amount  or the  premium
submitted is at least $12,000.

Dollar cost  averaging does not guarantee  profits,  nor does it assure that you
will not have losses.

In addition to the dollar cost averaging  program described above, we also offer
a six-month dollar cost averaging program that is available only for new premium
payments of at least  $12,000.  Either  initial  premium or  subsequent  premium
payments are eligible for this program.  You may not include  existing  Contract
Value in the six-month dollar cost averaging program.

If you select this  program,  your premium will be allocated to the DCA account.
The DCA account is a guaranteed  account available only for the six month dollar
cost  averaging  program.  Your  contract  value in the DCA  account  will  earn
interest at a rate  guaranteed  for six months from the date we receive your new
premium.  The interest rate applicable to each account varies.  Therefore,  each
premium  allocation  to the program may earn interest at a different  rate.  The
full amount of the premium you allocate to the DCA account  will be  transferred
on a monthly basis over a six-month  period into  portfolios  you have selected.
The  minimum  monthly  amount  that can be  transferred  from the DCA account is
one-sixth  of the  premium  allocated  to it.  You may not  change the amount or
frequency of transfers under this program.

The interest rate credited to the DCA account may be different from the interest
rate credited to the guaranteed  option.  If the six-month dollar cost averaging
program  is  terminated,  we will  automatically  transfer  any  Contract  Value
remaining in the DCA account to the guaranteed account option.

The six-month dollar cost averaging  program may not be available in your state.
Please contact us for more information.

There is no charge for either dollar cost averaging program.  In addition,  your
periodic  transfers  under either dollar cost averaging  program are not counted
against your twelve free  transfers per Contract  Year.  You may not have dollar
cost averaging and asset  rebalancing in effect at the same time. We reserve the
right to modify,  suspend or terminate any dollar cost averaging  program at any
time.

Asset Rebalancing

Once your premium has been allocated among the investment options,  the earnings
may cause the percentage  invested in each investment option to differ from your
allocation  instructions.  You can  direct us to  automatically  rebalance  your
contract  to  return  to your  allocation  percentages  by  selecting  our asset
rebalancing  program.  Rebalancing  will be on a calendar quarter basis and will
occur on the last  business  day of the  quarter.  The  minimum  amount  of each
rebalancing is $1,000.

There is no charge for asset  rebalancing.  In addition,  a  rebalancing  is not
counted  against your twelve free  transfers  each  Contract  Year.  You may not
select dollar cost averaging and asset  rebalancing at the same time. We reserve
the right to modify,  suspend or  terminate  this  program at  anytime.  We also
reserve the right to waive the $1,000 minimum amount for asset rebalancing.


<PAGE>


===============================================================
                               INVESTMENT OPTIONS

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


Variable Investment Options

Variable Account A

Our board of directors  authorized the  organization of the variable  account in
1986. The variable account is maintained  pursuant to New York insurance law and
is  registered  with the SEC as a unit  investment  trust  under the  Investment
Company Act of 1940,  as amended  (the "1940  Act").  However,  the SEC does not
supervise the management or the investment practices of the variable account.

We own the assets in the  variable  account and use them to support the variable
portion of your contract and other variable annuity contracts described in other
prospectuses.  The variable  account's assets are separate from our other assets
and are not  chargeable  with  liabilities  arising out of any other business we
conduct.  Income, gains or losses,  whether or not realized,  are credited to or
charged  against the  subaccounts  of the  variable  account  without  regard to
income,  gains or losses arising out of any of our other business.  As a result,
the  investment  performance  of each  subaccount  of the  variable  account  is
entirely independent of the investment performance of our general account and of
any of our other variable accounts.

The  variable  account is divided  into  subaccounts,  each of which  invests in
shares of a different portfolio of a mutual fund. The variable account maintains
subaccounts  that are not  available  under the  contract.  We may, from time to
time,  add  or  remove   subaccounts  and  the  corresponding   portfolios.   No
substitution  of shares of one portfolio for another will be made until you have
been  notified and the SEC has approved the change.  If deemed to be in the best
interest of persons  having  voting  rights  under the  contract,  the  variable
account may be  operated  as a  management  company  under the 1940 Act,  may be
deregistered  under  that  Act in  the  event  such  registration  is no  longer
required, or may be combined with one or more other variable accounts.

The Fund and Its Portfolios

The Alliance  Variable  Products  Series Fund,  Inc. is a mutual fund registered
with the SEC. It has  additional  portfolios  that are not  available  under the
contract.

You should  carefully  read the fund's  prospectus  before  investing.  The fund
prospectus  is attached to this  prospectus  and contains  detailed  information
regarding  management  of  the  portfolios,  investment  objectives,  investment
advisory  fees and  other  charges.  The  prospectus  also  discusses  the risks
involved in investing in the  portfolios.  Below is a summary of the  investment
objectives of the portfolios available under the contract. There is no assurance
that any of these portfolios will achieve its stated objectives.

Alliance Variable Products Series Fund, Inc.

Global  Bond  Portfolio  - seeks a high level of return  from a  combination  of
current income and capital  appreciation by investing in a globally  diversified
portfolio of high quality debt  securities  denominated in the U.S. dollar and a
range  of  foreign  currencies.  The  sub-adviser  for this  portfolio  is AIGAM
International Limited, an affiliate of American International Group, Inc.

Global Dollar  Government  Portfolio - seeks a high level of current income and,
secondarily, capital appreciation.

Growth Portfolio - seeks to provide long-term growth of capital.  Current income
is incidental to the portfolio's objective.

Growth and Income  Portfolio - seeks  reasonable  current  income and reasonable
opportunities for appreciation through investments  primarily in dividend-paying
common stocks of good quality.

High-Yield Portfolio - seeks to earn the highest level of current income without
assuming  undue risk by  investing  principally  in  high-yielding  fixed income
securities  rated Baa or lower by Moody's or BBB or lower by S&P,  Duff & Phelps
or Fitch or, if unrated, of comparable quality.

International  Portfolio  - seeks to obtain a total  return on its  assets  from
long-term growth of capital  principally through a broad portfolio of marketable
securities of established non-U.S.  companies (or companies incorporated outside
the U.S.),  companies  participating  in foreign  economies  with  prospects for
growth, and foreign government securities.

Money Market  Portfolio - seeks safety of  principal,  excellent  liquidity  and
maximum current income to the extent consistent with the first two objectives.

North American  Government Income Portfolio - seeks the highest level of current
income,  consistent with what Alliance  considers to be prudent investment risk,
that is available  from a portfolio of debt  securities  issued or guaranteed by
the  governments  of the  United  States,  Canada  or  Mexico,  their  political
subdivisions  (including Canadian Provinces,  but excluding states of the United
States), agencies, instrumentalities or authorities.

Premier  Growth  Portfolio  - seeks  growth of  capital by  pursuing  aggressive
investment  policies.  Quasar  Portfolio  - seeks  growth of capital by pursuing
aggressive investment policies.  Current income is incidental to the portfolio's
objective.

Real Estate  Investment  Portfolio - seeks total return from long-term growth of
capital  and  income  principally  through  investing  in equity  securities  of
companies that are primarily engaged in or related to the real estate industry.

Technology Portfolio - seeks growth of capital.  Current income is incidental to
the portfolio's objective.

Total Return Portfolio - seeks to achieve a high return through a combination of
current income and capital appreciation.

U.S.  Government/High  Grade  Securities  Portfolio - seeks high current  income
consistent with preservation of capital.

Utility  Income  Portfolio - seeks current  income and capital  appreciation  by
investing  primarily in equity and  fixed-income  securities of companies in the
utilities industry.

Worldwide Privatization Portfolio - seeks long-term capital appreciation.

Alliance Capital Management L.P. may compensate us for providing  administration
services in connection  with the portfolios that are offered under the contract.
Such compensation is paid from its assets.


Fixed Investment Option

Premium you allocate to the fixed investment  option is guaranteed and goes into
our general  account.  The general  account is not registered  with the SEC. The
general  account is invested in assets  permitted by state  insurance law. It is
made up of all of our assets  other than  assets  attributable  to our  variable
accounts.  Unlike our variable account assets, assets in the general account are
subject  to  claims  of owners  like  you,  as well as claims  made by our other
creditors.

We credit  money  allocated  to the fixed  investment  option in the  guaranteed
account with  interest on a daily basis at the  guaranteed  rate then in effect.
The rate of interest to be credited to the general account is determined  wholly
within our discretion.  However, the rate will not be changed more than once per
year. The interest rate will never be less than 3%.

If you allocate  premium to the fixed  investment  option,  the fixed portion of
your  Contract  Value  during the  accumulation  phase will  depend on the total
interest  we credit to your  contract.  During the income  phase,  each  annuity
payment you receive from the fixed portion of your contract will be for the same
amount.

We reserve the right to delay any payment from the general account for up to six
months  from the date we receive the request at our  Administrative  Office,  as
permitted by law.

===================================================================
                             CHARGES AND DEDUCTIONS

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

Insurance Charges

Each day, we deduct insurance  charges from your Contract Value. This is done as
part  of  our  calculation  of  the  value  of  Accumulation  Units  during  the
accumulation  phase and of Annuity Units during the income phase.  The insurance
charges are the mortality and expense risk charge,  the  administrative  charge,
and the charges for the optional death benefits that are described  under "Death
Benefit."

Mortality and Expense Risk Charge

The mortality and expense risk charge is equal,  on an annual basis, to 1.25% of
the daily value of the variable  portion of your contract.  We will not increase
this  charge.  It  compensates  us for assuming  the risks  associated  with our
obligations  to make annuity  payments and to provide the death  benefit and for
assuming the risk that current  charges  will be  insufficient  in the future to
cover the cost of administering the contract.  If the charges under the contract
are not  sufficient,  we will bear the loss. If the charges are  sufficient,  we
will keep the balance of this charge as profit.

Administrative Charge

The  administrative  charge is equal,  on an annual basis, to 0.15% of the daily
value of the  variable  portion  of your  contract.  It  compensates  us for our
administrative expenses, which include preparing the contract, confirmations and
statements,  and maintaining  contract records.  If this charge is not enough to
cover the costs of administering the contract, we will bear the loss.

Optional Death Benefit Charges

If you elect an optional  death  benefit,  we will assess a daily charge against
the assets in the variable account equal to an annual charge as shown below.

Equity Assurance Plan

         Owner's Attained Age              Annual Charge

                  0-59                           0.07%
                  60+                            0.20%

Annual Ratchet Plan                              0.10%

Accidental Death Benefit                         0.05%

Surrender Charge

If you surrender  your contract prior to the Annuity Date during the first seven
years after a premium payment, we will assess a surrender charge as a percentage
of premium withdrawn as shown below:


Premium Year         1     2     3    4     5     6     7        Thereafter

Surrender Charge     6%    6%    5%   5%    4%    3%    2%            0%

For purposes of calculating the surrender  charge, we treat surrenders as coming
from the oldest premiums first (i.e., first-in, first-out). However, we will not
assess a surrender charge on amounts of a surrender equal to the greater of:

     (1)  the Contract Value less premium paid, or

     (2)  up to 10% of premium paid, less the amount of any prior surrender.

You will not  receive  the  benefit  of this  "free  withdrawal  amount"  if you
participate  in  the  systematic  withdrawal  program.  If you  make  a  partial
surrender,  we will  deduct  the  surrender  charge,  if any,  pro rata from the
remaining  value  in  your  contract.  If  insufficient  value  remains  in your
contract,  then we will deduct the  surrender  charge from the amount you are to
receive  as a result  of your  surrender  request.  Likewise,  we will  deduct a
surrender charge on a full surrender from the amount you are to receive.

Contract Maintenance Fee

During the accumulation phase, we will deduct a contract  maintenance fee of $30
from your contract to each Contract Anniversary.  We will not increase this fee.
It  compensates  us for the  expenses  incurred to establish  and maintain  your
contract.  If you  surrender  the entire  value of your  contract,  the contract
maintenance fee will be deducted prior to the surrender.

We do not deduct the contract  maintenance fee if your Contract Value is $50,000
or more when the deduction is to be made.

Premium Taxes

We will deduct from your Contract  Value any premium tax imposed by the state or
locality where you reside.  Premium taxes  currently  imposed on the contract by
various  states  range from 0% to 3.5% of  premiums  paid.  These  taxes are due
either when premium is paid or when annuity  payments  begin.  It is our current
practice to charge you for these  taxes when  annuity  payments  begin or if you
surrender the contract in full. In the future,  we may discontinue this practice
and assess the tax when it is due or upon the payment of the death benefit.

Income Taxes

Although we do not currently deduct any charges for income taxes attributable to
your contract, we reserve the right to do so in the future.

Fund Expenses

There are  deductions  from and  expenses  paid out of the assets of the various
portfolios.  These  charges are  described  in the  prospectus  for the Alliance
Variable Products Series Fund, Inc. and are summarized in the fee table.

Reduction or Elimination of Certain Charges and Additional Amounts Credited

We may reduce or eliminate the surrender charge or the administrative  charge or
change the minimum  premium  requirement  when the contract is sold to groups of
individuals  under  circumstances  which  reduce  our  sales  expenses.  We will
determine the eligibility of such groups by considering factors such as:

     (1)  the size of the group;

     (2)  the total amount of premium we expect to receive from the group;

     (3)  the  nature  of the  purchase  and the  persistency  we expect in that
          group;

     (4)  the purpose of the purchase  and whether that purpose  makes it likely
          that expenses will be reduced; and

     (5)  any other  circumstances that we believe to be relevant in determining
          whether reduced sales expenses may be expected.

We may also waive or reduce the surrender charge and/or contract maintenance fee
in  connection  with  contracts  sold to  employees,  employees  of  affiliates,
registered  representatives,  employees of  broker-dealers  which have a current
selling  agreement with us, and immediate  family members of those persons.  Any
reduction or waiver may be withdrawn or modified by us.


<PAGE>


===================================================================
                              ACCESS TO YOUR MONEY

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

Generally

Contract Value is available in the following ways:

o    by surrendering  all or part of your Contract Value during the accumulation
     phase;

o    by receiving annuity payments during the income phase;

o    when a death benefit is paid to your beneficiary.

Generally,  surrenders are subject to a surrender charge, a contract maintenance
fee  and,  if it is a full  surrender,  premium  taxes.  Surrenders  may also be
subject to income tax and a penalty tax.

To make a surrender you must send a complete and detailed written request to our
Administrative  Office.  We will  calculate  your  surrender  as of the close of
business of the NYSE at the value next determined after we receive your request.
To surrender your entire Contract Value, you must also send us your contract.

Under most  circumstances,  partial surrenders must be for a minimum of $500. We
require that your Contract Value be at least $2,000 after the surrender.  If the
Contract  Value  would be less than  $2,000 as a result of a  surrender,  we may
cancel the contract. Unless you provide us with different instructions,  partial
surrenders  will be made pro rata from  each  investment  option  in which  your
contract is invested.

We may be  required to suspend or  postpone  the  payment of a surrender  for an
undetermined period of time when:

o    the NYSE is closed (other than a customary weekend and holiday closings);

o    trading on the NYSE is restricted;

o    an emergency  exists such that disposal of or determination of the value of
     shares of the portfolios is not reasonably practicable;

o    the SEC, by order, so permits for the protection of owners.



<PAGE>


Systematic Withdrawal Program

The  systematic  withdrawal  program  allows  you to  make  regularly  scheduled
withdrawals  from your  Contract  Value of at least  $200  each on a monthly  or
quarterly basis. You may change the amount or frequency of withdrawals under the
program once per Contract Year. In order to initiate the program,  your Contract
Value  must  be at  least  $24,000.  A  maximum  of 10% of your  premium  may be
withdrawn in a Contract Year.

Surrender charges are not imposed on withdrawals under this program nor is there
any charge for participating in this program.  You may not elect this program if
you have  made a  partial  surrender  earlier  in the  same  Contract  Year.  In
addition, the free withdrawal amount is not available in connection with partial
surrenders you make while  participating in the systematic  withdrawal  program.
You will be entitled  to the free  withdrawal  amount on and after the  Contract
Anniversary next following the termination of the systematic withdrawal program.

Systematic  withdrawals  will  begin  on the  first  scheduled  withdrawal  date
selected by you following  the date we process your  request.  In the event that
your  value in a  specified  portfolio  or the  fixed  investment  option is not
sufficient  to make a withdrawal  or if your request for  systematic  withdrawal
does not  specify  the  investment  options  from  which to deduct  withdrawals,
withdrawals will be deducted pro rata from your Contract Value in each portfolio
and the fixed investment option.

The systematic withdrawal program may be canceled at any time by written request
or automatically  by us if your Contract Value falls below $1,000.  In the event
the systematic withdrawal program is canceled,  you may not elect to participate
in the program again until the next Contract Anniversary.

If your contract is issued in connection with an individual  retirement  annuity
or 403(b)  Plan,  you are  cautioned  that your rights to implement a systematic
withdrawal  program  may be  subject to the terms and  conditions  of your plan,
regardless   of  the  terms  and   conditions   of  your   contract.   Moreover,
implementation of the systematic  withdrawal  program may subject you to adverse
tax  consequences,  including a 10% tax penalty if you are under age 59 1/2. See
"Taxes" for a discussion of the various tax consequences.

For information,  including the necessary enrollment form, please check with our
Administrative Office. We reserve the right to modify, suspend or terminate this
program at any time.


<PAGE>


===================================================================
                                ANNUITY PAYMENTS

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

Generally

Beginning on the Annuity Date, you will receive  regular annuity  payments.  You
may choose to receive annuity payments that are fixed, variable or a combination
of fixed  and  variable.  We make  annuity  payments  on a  monthly,  quarterly,
semiannual or annual basis.

You select the Annuity Date,  which must be the first day of a month and must be
at least one year after we issue your contract.  You may change the Annuity Date
at least 30 days before payments are to begin.  However,  annuity  payments must
begin by the Annuitant's 90th birthday.  Certain states may require that annuity
payments begin prior to such date and we will comply with those requirements.

The  Annuitant is the person on whose life annuity  payments are based.  You may
change the  Annuitant at any time prior to the Annuity  Date. If you are not the
Annuitant and the Annuitant dies before the Annuity Date, you must notify us and
designate a new Annuitant.

Annuity Options

The contract offers three annuity options described below. Other annuity options
may be made available,  including  other  guarantee  periods and options without
life contingencies,  subject to our discretion.  If you do not choose an annuity
option, we will make annuity payments in accordance with option. However, if the
annuity  payments are for joint lives,  then we will make payments in accordance
with option 3. Where  permitted by state law, we may pay the annuity in one lump
sum if your  Contract  Value is less  than  $2,000.  Likewise,  if your  annuity
payments  would be less  than  $100 a month,  we have the  right to  change  the
frequency  of your  payment to be on a  semiannual  or annual  basis so that the
payments  are at least  $100.  We will make  annuity  payments to you unless you
designate  another  person to receive them. In that case,  you must notify us in
writing at least  thirty  days before the Annuity  Date.  You will remain  fully
responsible for any taxes related to the annuity payments.

Option 1 - Life Income

Under this  option,  we will make annuity  payments as long as the  Annuitant is
alive. Annuity payments stop when the Annuitant dies.

Option 2 - Life Annuity with 10 Years Guaranteed

This  option is  similar to option 1 above with the  additional  guarantee  that
payments  will be made for a period you select of at least 10 years.  Under this
option, if the Annuitant dies before all guaranteed payments have been made, the
rest will be paid to the beneficiary for the remainder of the period.

Option 3 - Joint and Last Survivor Income

Under this option, we will make annuity payments as long as either the Annuitant
or a contingent  Annuitant is alive. If your contract is issued as an individual
retirement  annuity,  payments  under  this  option  will be made only to you as
Annuitant or to your spouse.  Upon the death of either of you, we will  continue
to make annuity payments so long as the survivor is alive.

Variable Annuity Payments

If you choose to have any portion of your annuity payments based on the variable
investment options, the amount of your payments will depend upon:

     o    your Contract Value in the portfolios on the Annuity Date;

     o    the 5%  assumed  investment  rate  used in the  annuity  table for the
          contract;

     o    the performance of the portfolios you selected;

     o    the annuity option you selected.

If the actual performance exceeds the 5% assumed rate, the annuity payments will
increase.  Similarly,  if the actual rate is less than 5%, the annuity  payments
will decrease. The SAI contains more information.

Transfers During Income Phase

Transfers  during  the  income  phase are  subject  to the same  limitations  as
transfers  during the  accumulation  phase. See "The Contract - Transfers During
Accumulation  Phase." However, you may only make one transfer each month and you
may only  transfer  money among the  variable  investment  options.  You may not
transfer  money  from the fixed  investment  option to the  variable  investment
options or from the variable investment options to the fixed investment option.

Deferment of Payments

We may defer making fixed annuity payments for up to six months subject to state
law. We will credit interest to you during the deferral period.


<PAGE>


===================================================================
                                  DEATH BENEFIT

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

Death of Owner Before the Annuity Date

If you (and a joint owner,  if  applicable)  dies before the Annuity  Date,  the
death benefit is payable to the beneficiary. The value of the death benefit will
be determined  as of the date we receive proof of death in a form  acceptable to
us. If ownership was changed from one natural person to another  natural person,
the death benefit will equal the Contract Value. A surviving  spouse  designated
as the beneficiary can elect to continue the contract and become the owner.  The
amount of the death benefit to be paid is determined by the death benefit option
selected at the time of  application  and is calculated  in accordance  with the
terms of that option as described  below.  The amount of the death  benefit will
never be less than the traditional death benefit.  If you select both the annual
ratchet  plan and the  equity  assurance  plan,  the death  benefit  will be the
greatest of the  traditional  death  benefit,  the annual  ratchet  plan, or the
equity assurance plan. The accidental death benefit, if applicable, will be paid
in addition to any other benefit. All death benefit options may not be available
in all states.

Traditional Death Benefit

Under  the  traditional  death  benefit,  we will  pay the  amount  equal to the
greatest of:

     (1)  the Contract Value;

     (2)  the total of all premium paid reduced proportionally by any surrenders
          in the same proportion that the Contract Value was reduced on the date
          of a surrender; or

     (3)  the  greatest  Contract  Value  at any  seventh  Contract  Anniversary
          reduced  proportionally by any surrenders  subsequent to that Contract
          Anniversary in the same proportion that the Contract Value was reduced
          on the date of a surrender,  plus any premiums paid subsequent to that
          Contract Anniversary.

The traditional death benefit will be paid unless you selected an optional death
benefit.

Optional Death Benefits

Annual Ratchet Plan.  We will pay a death benefit equal to the greatest of:

     (1)  the Contract Value;

     (2)  the total of all premium paid reduced proportionally by any surrenders
          in the same proportion that the Contract Value was reduced on the date
          of a surrender; or

     (3)  the  greatest  Contract  Value  at any  Contract  Anniversary  reduced
          proportionally   by  any   surrenders   subsequent  to  that  Contract
          Anniversary in the same proportion that the Contract Value was reduced
          on the date of a surrender,  plus any premiums paid subsequent to that
          Contract Anniversary.

The annual ratchet plan will be in effect if:

     (1)  you select it on the application; and

     (2)  the charge for the annual ratchet plan is shown in your contract.

The  annual  ratchet  plan will cease to be in effect  upon our  receipt of your
written request to discontinue it.

Equity Assurance Plan.  We will pay a death benefit equal to the greatest of:

     (1)  the Contract Value;

     (2)  the greatest Contract Value at any seventh Contract Anniversary,  plus
          any  premium   subsequent   to  the   Contract   Anniversary   reduced
          proportionally   by  any   surrenders   subsequent  to  that  Contract
          Anniversary in the same proportion that the Contract Value was reduced
          on the date of a surrender; or

     (3)  an amount equal to (a) plus (b) where:

          (a)  is equal to the total of all premium  paid on or before the first
               Contract Anniversary  following your 85th birthday,  adjusted for
               surrenders  as  described  below  and  then  accumulated  at  the
               compound  interest  rates shown below for the number of completed
               years, not to exceed 10, from the date of receipt of each premium
               to the  earlier  of the  date  of  death  or the  first  Contract
               Anniversary following your 85th birthday:

     o    0% per annum if death  occurs  during the 1st through  24th month from
          the date of premium payment;

     o    2% per annum if death  occurs  during the 25th through 48th month from
          the date of premium payment;

     o    4% per annum if death  occurs  during the 49th through 72nd month from
          the date of premium payment;

     o    6% per annum if death  occurs  during the 73rd through 96th month from
          the date of premium payment;

     o    8% per annum if death occurs  during the 97th through 120th month from
          the date of premium payment;

     o    10% per annum  (for a maximum of 10 years) if death  occurs  more than
          120 months from the date of premium payment; and

          (b)  is equal to all premium paid after the first Contract Anniversary
               following  your  85th   birthday,   adjusted  for  surrenders  as
               described below.

In determining the death benefit,  for each surrender a proportionate  reduction
will be made to each  premium paid prior to the  surrender.  The  proportion  is
determined  by dividing  the amount of the  Contract  Value  surrendered  by the
Contract Value immediately prior to the surrender.

The Equity Assurance Plan will be in effect if:

     (1)  you select it on the application;

     (2)  the charge for the equity assurance plan is shown in your contract.

The equity  assurance  plan will cease when we receive your  written  request to
discontinue  it or upon the  allocation  of  Contract  Value to either the money
market  portfolio or fixed  investment  option unless such allocation is made as
part of dollar cost averaging.

Accidental Death Benefit

If you selected the accidental death benefit at the time of application, it will
be paid in addition to the  traditional  or optional  death benefit in effect at
the time of your death.  The  accidental  death  benefit is not available if the
contract  is used  in  connection  with an  individual  retirement  annuity.  If
selected at the time of application,  the accidental death benefit payable under
this option will be equal to the lesser of:

     (1)  the Contract Value as of the date the death benefit is determined; or

     (2)  $250,000.

The  accidental  death benefit is payable if you die as a result of injury prior
to the Contract  Anniversary  following your 75th birthday.  The death must also
occur  before the Annuity  Date and within 365 days of the date of the  accident
that caused the injury.

The  accidental  death  benefit  will not be paid  for any  death  caused  by or
resulting (in whole or in part) from the following:

     o    suicide or attempted  suicide,  while sane or insane, or intentionally
          self-inflicted injuries;

     o    sickness,  disease or bacterial infection of any kind, except pyogenic
          infections  which  occur  as  a  result  of  an  injury  or  bacterial
          infections which result from the accidental  ingestion of contaminated
          substances;

     o    injury sustained as a consequence of riding in, including  boarding or
          alighting  from,  any  vehicle or device  used for  aerial  navigation
          except  if you  are a  passenger  on any  aircraft  licensed  for  the
          transportation of passengers;

     o    declared or undeclared war or any act thereof; or

     o    service in the military, naval or air service of any country.

The accidental death benefit will be in effect if:

     (1)  you select it on the Application; and

     (2)  the charge for the accidental death benefit is shown in your contract.

The  accidental  death  benefit  will  cease to be in effect  upon the  Contract
Anniversary  following your 75th  birthday,  or upon our receipt of your written
request to discontinue.

Payment to Beneficiary

Upon your death if prior to the  Annuity  Date,  the  beneficiary  may elect the
death benefit to be paid as follows:

     (1)  payment of the entire death  benefit  within five years of the date of
          your death; or

     (2)  payment over the beneficiary's  lifetime with  distribution  beginning
          within one year of your date of death.

If no payment  option is elected  within  sixty days of our  receipt of proof of
your death,  a single sum  settlement  will be made at the end of the  sixty-day
period  following such receipt.  Upon payment of a death  benefit,  the contract
will end.


<PAGE>


Death of Owner After the Annuity Date

If you are not the  Annuitant,  and if your death occurs on or after the Annuity
Date,  no death  benefit  will be payable  under the  contract.  Any  guaranteed
payments  remaining unpaid will continue to be paid to the Annuitant pursuant to
the annuity  option in force at the date of your death.  If the  contract is not
owned by an  individual,  the  Annuitant  shall be  treated as the owner and any
change of the named Annuitant will be treated as if the owner died.

Death of Annuitant

Before the Annuity Date

If you are not the Annuitant, and if the Annuitant dies before the Annuity Date,
you may name a new  Annuitant.  If you do not name a new Annuitant  within sixty
days after we are notified of the Annuitant's  death, we will deem you to be the
new Annuitant.

After the Annuity Date

If an Annuitant  dies after the Annuity Date,  the remaining  payments,  if any,
will be as specified in the annuity option in effect when the Annuitant died. We
will require proof of the Annuitant's death. The remaining benefit, if any, will
be  paid to the  beneficiary  at  least  as  rapidly  as  under  the  method  of
distribution in effect at the  Annuitant's  death. If you were not the Annuitant
and no beneficiary survives the Annuitant,  we will pay any remaining benefit to
you.

================================================================
                                   PERFORMANCE

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

Occasionally,   we  may  advertise  certain   performance   related  information
concerning  one or more of the  portfolios,  including  total  return  and yield
information.  A portfolio's  performance information is based on the portfolio's
past   performance  only  and  is  not  intended  as  an  indication  of  future
performance.

When we  advertise  the average  annual  total  return of a  portfolio,  it will
usually be calculated  for one, five, and ten year periods or, where a portfolio
has been in existence  for a period of less than one,  five,  or ten years,  for
such lesser  period.  Average  annual total return is measured by comparing  the
value of the  investment in a portfolio at the beginning of the relevant  period
to the  value of the  investment  at the end of the  period.  That  assumes  the
deduction of any  surrender  charge that would be payable if the  contract  were
surrendered at the end of the period. Then the average annual compounded rate of
return is  calculated  to produce the value of the  investment at the end of the
period.  We may  simultaneously  present  returns that do not assume a surrender
and, therefore, do not deduct a surrender charge.

When we  advertise  the yield of a portfolio  we will  calculate it based upon a
given thirty day period.  The yield is determined by dividing the net investment
income  earned  per  Accumulation  Unit  during  the  period  by the value of an
Accumulation Unit on the last day of the period.

When we advertise the performance of the money market portfolio we may advertise
the yield or the effective  yield in addition to the total return.  The yield of
the money market  portfolio  refers to the income  generated by an investment in
that portfolio over a seven-day period. The income is then annualized (i.e., the
amount of income  generated by the investment  during that week is assumed to be
generated  each week over a 52-week  period and is shown as a percentage  of the
investment). The effective yield is calculated similarly but when annualized the
income earned by an  investment  in the money market  portfolio is assumed to be
reinvested.  The effective  yield will be slightly higher than the yield because
of the compounding effect of this assumed reinvestment during a 52-week period.

Total  return at the  variable  account  level is lower  than at the  underlying
portfolio level since it is reduced by all contract charges  (surrender  charge,
mortality  and  expense  risk  charge,   administrative   charge,  and  contract
maintenance  fee).  Likewise,  yield and effective yield at the variable account
level are lower than at the  portfolio  level since the variable  account  level
total return reflects all recurring charges (except surrender charge).

Performance information for a portfolio may be compared to:

          (1)  the  Standard  & Poor's  500 Stock  Index,  Dow Jones  Industrial
               Average,  Donoghue Money Market Institutional  Averages,  indices
               measuring  corporate  bond  and  government  security  prices  as
               prepared by Lehman Brothers,  Inc. and Salomon Brothers, or other
               indices measuring  performance of a pertinent group of securities
               so that investors may compare a portfolio's results with those of
               a  group  of   securities   widely   regarded  by   investors  as
               representative of the securities markets in general;

          (2)  other  variable  annuity  separate  accounts or other  investment
               products  tracked by Lipper  Analytical  Services  (a widely used
               independent  research  firm which  ranks  mutual  funds and other
               investment   companies   by   overall   performance,   investment
               objectives,  and assets),  or tracked by other ratings  services,
               companies, publications, or persons who rank separate accounts or
               other  investment   products  on  overall  performance  or  other
               criteria;

          (3)  the Consumer  Price Index  (measure for  inflation) to assess the
               real rate of return from an investment in the contract; and

          (4)  indices or averages of alternative  financial  products available
               to prospective  investors,  including the Bank Rate Monitor which
               monitors average returns of various bank instruments.

================================================================
                                      TAXES

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

Introduction

The following  discussion  of federal  income tax treatment is general in nature
and is not intended as tax advice.  This  discussion is based on current law and
interpretations,  which may change.  For a discussion of federal income taxes as
they relate to the fund, please see the accompanying fund prospectus. No attempt
is made to consider any applicable  state or other tax laws. We do not guarantee
the tax status of your contract.

Annuity Contracts in General

The Internal  Revenue Code (the "Code") provides special rules regarding the tax
treatment of annuity contracts. Generally, you will not be taxed on the earnings
in an annuity  contract  until you take the money  out.  Different  rules  apply
depending on how you take the money out and whether  your  contract is qualified
or non-qualified, as explained below.

If you do not purchase your contract under a retirement  arrangement entitled to
favorable  federal  income tax  treatment,  your  contract  is  referred to as a
non-qualified  contract.  If you  purchase  your  contract  under  a  retirement
arrangement entitled to favorable federal income tax treatment, your contract is
referred to as a qualified contract.

Tax Treatment of Distributions -- Non-Qualified Contracts

If you make a withdrawal  from a  non-qualified  contract or surrender it before
annuity payments begin, the amount you receive will be taxed as ordinary income,
rather  than as a return  of  premium,  until all gain has been  withdrawn.  For
annuity  payments,  any portion of each payment  that is  considered a return of
your premium will not be taxed. There is a 10% tax penalty on any taxable amount
you receive unless the amount received is paid:

          (1)  after you reach age 59 1/2;

          (2)  to your beneficiary after you die;

          (3)  after you become disabled;

          (4)  in a series of  substantially  equal  installments  made not less
               frequently than annually under a lifetime annuity; or

          (5)  under an immediate annuity.

Assignments

If you assign all or part of the  contract as  collateral  for a loan,  the part
assigned  will be treated as a withdrawal  and the excess of the Contract  Value
over total  premium will be taxed as ordinary  income.  Please  consult your tax
adviser prior to making an assignment of the contract.

Gifts of Contracts

If you  transfer a contract for less than full  consideration,  such as by gift,
you will generally  trigger tax on the gain in the contract.  This rule does not
apply to those transfers between spouses or incident to divorce.

Contracts Owned by Non-Natural Persons

If the contract is held by a non-natural  person (for example,  a corporation or
trust), the contract is generally not treated as an annuity contract for federal
income tax purposes, and the income on the contract (generally the excess of the
Contract  Value over the premium) is  includable  in income each year.  The rule
does not apply where the non-natural person is only the nominal owner, such as a
trust or other  entity  acting as an agent for a  natural  person,  and in other
limited circumstances.

Distribution at Death Rules

Upon the death of the owner of a contract, certain distributions must be made:

C        If the owner dies on or after the Annuity  Date,  and before the entire
         interest in the contract has been  distributed,  the remaining  portion
         will be  distributed at least as quickly as the method in effect on the
         owner's death;

C        If the owner dies before the Annuity  Date,  the entire  interest  must
         generally be distributed within five years after the date of death.

C        If the beneficiary is a natural person,  the interest may be annuitized
         over the life of that individual or over a period not extending  beyond
         the  life  expectancy  of that  individual,  so  long as  distributions
         commence within one year after the date of death.

C        If the  beneficiary  is the spouse of the owner,  the  contract  may be
         continued in the name of the spouse as owner.

C        If the owner is not an individual, the death of the "primary annuitant"
         (as  defined  under the Code) is treated as the death of the owner.  In
         addition, when the owner is not an individual,  a change in the primary
         annuitant is treated as the death of the owner.

Section 1035 Exchanges

Code Section 1035 generally provides that no gain or loss shall be recognized on
the exchange of an annuity contract for another annuity contract unless money or
other property is distributed  as part of the exchange.  A replacement  contract
obtained  in a tax-free  exchange  of  contracts  succeeds  to the status of the
surrendered  contract.  Special  rules  and  procedures  apply to  Section  1035
transactions.  Prospective  owners  wishing to take advantage of Section 1035 of
the Code should consult their tax advisers.

Tax Treatment of Distributions --Qualified Contracts

If you purchase your contract  under a tax-favored  retirement  plan or account,
your  contract is referred to as a  qualified  contract.  Examples of  qualified
plans or accounts are:

          o    Individual Retirement Annuities ("IRAs");

          o    Roth IRAs;

          o    Tax  Deferred  Annuities  (governed  by Code  Section  403(b) and
               referred to as "403(b) Plans");

          o    Keogh Plans; and

          o    Employer-sponsored  pension and profit sharing  arrangements such
               as 401(k) plans.

Withdrawals in General

Generally,  with the exception of a Roth IRA, you have not paid any taxes on the
premium  used to buy a qualified  contract or on any  earnings.  Therefore,  any
amount  you take out as a  withdrawal  or as  annuity  payments  will be taxable
income.  In  addition,  a 10% tax  penalty  may apply to the  taxable  part of a
withdrawal received before age 59 1/2 . Limited exceptions are provided, such as
where amounts are paid in the form of a qualified  life  annuity,  upon death or
disability of the employee, to pay certain medical expenses,  or, in some cases,
upon separation from service on or after age 55.


<PAGE>


Individual Retirement Annuities

Code  Section 408  permits  eligible  individuals  to  contribute  to an IRA. By
attachment of an  endorsement  that reflects the limits of Code Section  408(b),
the Contracts may be issued as an IRA.  Contracts  issued in connection  with an
IRA are subject to limitations on eligibility,  maximum contributions,  and time
of  distribution.  Distributions  from certain  retirement  plans qualifying for
federal  tax   advantages   may  be  rolled  over  into  an  IRA.  In  addition,
distributions  from an IRA may be rolled over to another IRA,  provided  certain
conditions  are met.  Most  IRAs  cannot  accept  contributions  after the owner
reaches 70 1/2 , and must also begin required  distributions  at that age. Sales
of the contract for use with IRAs are subject to special requirements, including
the requirement that  informational  disclosure be given to each person desiring
to  establish  an IRA.  That person must be given the  opportunity  to affirm or
reverse  a  decision  to  purchase  the  contract.  Contracts  offered  by  this
prospectus  in  connection  with an IRA are not  available  in all  states.  The
accidental  death benefit is not available under a contract issued in connection
with an IRA.

Roth IRAs

Code Section 408A provides special rules for "Roth IRAs." The basic  distinction
between a Roth IRA and a traditional IRA is that contributions to a Roth IRA are
not deductible and "qualified  distributions" from a Roth IRA are not includable
in gross income for federal income tax purposes.  Other differences  include the
ability  to make  contributions  to a Roth  IRA  after  age 70 1/2 and to  defer
distributions  beyond age 70 1/2.  Taxpayers whose adjusted gross incomes exceed
certain levels are not eligible for Roth IRAs.

403(b) Plans

The  contracts  are  also  available  for use in  connection  with a  previously
established  403(b) plan.  Code Section 403(b) imposes  certain  restrictions on
your ability to make partial  surrenders from a contract used in connection with
a 403(b)  Plan,  if  attributable  to  premium  paid  under a  salary  reduction
agreement.  Specifically,  an owner may make a surrender  or partial  withdrawal
only (a) when the employee attains age 59 1/2, separates from service,  dies, or
becomes disabled, or (b) in the case of hardship. In the case of hardship,  only
an amount equal to the premium paid may be  withdrawn.  403(b) Plans are subject
to additional  requirements,  including  eligibility,  limits on  contributions,
minimum  distributions,  and  nondiscrimination  requirements  applicable to the
employer. In particular, distributions generally must commence by April 1 of the
calendar year  following the later of the year in which the employee (a) attains
age 70 1/2, or (b)  retires.  Owners and their  employers  are  responsible  for
compliance with these rules.  Contracts offered by this prospectus in connection
with a 403(b) Plan are not available in all states.


<PAGE>


Rollovers

Distributions   from  a  401(a)  qualified  plan  or  403(b)  plan  (other  than
non-taxable  distributions  representing  a  return  of  capital,  distributions
meeting the minimum distribution requirement, distributions for the life or life
expectancy of the recipient(s) or  distributions  that are made over a period of
more than 10 years) are  eligible for  tax-free  rollover  within 60 days of the
date of distribution,  but are also subject to federal income tax withholding at
a 20% rate unless paid directly to another qualified plan, 403(b) plan or IRA. A
prospective  owner considering use of the contract in this manner should consult
a competent tax adviser with regard to the  suitability of the contract for this
purpose and for  information  concerning  the tax law  provisions  applicable to
qualified plans, 403(b) plans, and IRAs.

Diversification and Investor Control

The  Code  imposes  certain  diversification   requirements  on  the  underlying
investments for a variable  annuity to be treated as a variable  annuity for tax
purposes.  We believe that the portfolios are being managed so as to comply with
these requirements.

The tax regulations do not provide guidance as to the circumstances  under which
you,  because  of the  degree  of  control  you  exercise  over  the  underlying
investments,  would be considered the owner of the shares of the portfolios.  If
any guidance on this point is provided which is considered a new position,  then
the guidance would generally be applied prospectively. However, if such guidance
is considered not to be a new position,  it may be applied  retroactively.  This
would mean you, as the owner of the  contract,  could be treated as the owner of
assets in the  portfolios.  We reserve the right to make changes to the contract
we think necessary to see that it qualifies as a variable  annuity  contract for
tax purposes.

Withholding

We are  required to  withhold  federal  income  taxes on  withdrawals,  lump sum
distributions, and annuity payments that include taxable income unless the payee
elects to not have any withholding or in certain other circumstances.  If you do
not provide a social  security number or other taxpayer  identification  number,
you will not be permitted to elect out of withholding. Special withholding rules
apply to payments made to non-resident aliens.

For lump-sum  distributions  or withdrawals,  we are required to withhold 10% of
the taxable portion of any withdrawal or lump sum distribution  unless you elect
out of  withholding.  For annuity  payments,  the company  will  withhold on the
taxable portion of annuity payments based on a withholding  certificate you file
with us. If you do not file a certificate,  you will be treated, for purposes of
determining your withholding rates, as a married person with three exemptions.

You are liable for payment of federal income taxes on the taxable portion of any
withdrawal,  distribution,  or annuity payment.  You may be subject to penalties
under the estimated tax rules if your withholding and estimated tax payments are
not sufficient.

================================================================
                                OTHER INFORMATION

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

American International Life Assurance Company of New York

We are a stock life insurance  company  organized under the laws of New York. We
were incorporated in 1962. Our principal business address is 80 Pine Street, New
York, NY 10005.  We provide a full range of life insurance and annuity plans. We
are a subsidiary of American  International Group, Inc. ("AIG"), which serves as
the  holding  company  for a number of  companies  engaged in the  international
insurance  business in approximately 130 countries and jurisdictions  around the
world.

We may occasionally publish in advertisements,  sales literature and reports the
ratings and other information  assigned to AIG by one or more independent rating
organizations  such as A.M.  Best  Company,  Moody's and Standard & Poor's.  The
purpose of the  ratings is to reflect the rating  organization's  opinion of our
financial  strength and should not be  considered  as bearing on the  investment
performance of assets held in the variable account.

The ratings are not  recommendations  to purchase our life  insurance or annuity
products or to hold or sell these products and the ratings do not comment on the
suitability  of  such  products  for a  particular  investor.  There  can  be no
assurance  that any rating will remain in effect for any given period of time or
that  any  rating  will  not  be  lowered  or  withdrawn  entirely  by a  rating
organization  if,  in such  organization's  judgment,  future  circumstances  so
warrant.  The ratings do not reflect the investment  performance of the variable
account or the degree of risk  associated  with an  investment  in the  variable
account.

Ownership

This prospectus  describes both individual  flexible premium  deferred  variable
annuity   contracts  and  group  flexible  premium  deferred   variable  annuity
contracts.  The individual and group contracts  described in this prospectus are
identical  except  that  the  individual  contract  is  issued  directly  to the
individual  owner.  A group  contract  is issued to a  contract  holder  for the
benefit of the  participants in the group. If you are a participant in the group
you will receive a certificate  evidencing  your  ownership.  You, either as the
owner of an individual  contract or as the owner of a certificate,  are entitled
to all the rights and privileges of ownership.  As used in this prospectus,  the
term  contract  is  equally  applicable  to  an  individual  contract  or  to  a
certificate.

Voting Rights

To the extent  required  by law, we will vote the  portfolio  shares held in the
variable  account  at  shareholder  meetings  in  accordance  with  instructions
received from persons  having a voting  interest in the portfolio.  However,  if
legal  requirements or our interpretation of present law changes to permit us to
vote the portfolio shares in our own right, we may elect to do so.

Prior to the Annuity Date, you hold a voting interest in each portfolio in whose
corresponding  subaccount  you have Contract  Value.  We determine the number of
portfolio  shares that are  attributable  to you by dividing  the  corresponding
value in a particular  portfolio by the net asset value of one portfolio  share.
After the Annuity  Date,  we determine  the number of portfolio  shares that are
attributable to you by dividing the reserve maintained in a particular portfolio
to meet  the  obligations  under  the  contract  by the net  asset  value of one
portfolio  share. The number of votes that you will have a right to cast will be
determined as of the record date established by each portfolio.

We will solicit voting  instructions by mail prior to the  shareholder  meeting.
Each person having a voting interest in a portfolio will receive proxy material,
reports and other materials relating to the appropriate portfolios. We will vote
shares in accordance with instructions  received from the person having a voting
interest.  We will vote shares for which we receive no timely  instructions  and
any shares not  attributable to owners in proportion to the voting  instructions
we have received.

The voting rights relate only to amounts invested in the variable account. There
are no voting  rights with respect to funds  allocated  to the fixed  investment
option.

Administration of the Contract

While we have primary  responsibility for all administration of the contract and
the variable account, we have retained the services of Delaware Valley Financial
Services,  Inc.  ("DVFS")  pursuant  to  an  administrative   agreement.   These
administrative  services  include  issuance of the contract and  maintenance  of
owner records.  DVFS serves as the administrator to various insurance  companies
offering variable annuity contracts and variable life insurance policies.

Legal Proceedings

There are no pending legal proceedings which, in our judgment, are material with
respect to the variable account.

================================================================
                              FINANCIAL STATEMENTS

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

Consolidated balance sheets of American  International Life Assurance Company of
New  Yorkand of the  variable  account  are  included  in the SAI,  which may be
obtained  without  charge by calling  (800)  255-8402  or  writing  to  American
International Life Assurance Company of New York, Attention:  Variable Products,
One Alico Plaza, 600 King Street, Wilmington,  Delaware 19801. A complete set of
financial  statements  of the  company and the  variable  account has been filed
electronically  with  the  SEC  and  can be  obtained  through  its  website  at
http://www.sec.gov.


<PAGE>

================================================================================
                                    APPENDIX
================================================================================

                         CONDENSED FINANCIAL INFORMATION
                            ACCUMULATION UNIT VALUES*
          (for an accumulation unit outstanding throughout the period)
<TABLE>
                                                        1999             1998          1997             1996         1995
                                                  ---------------------------------------------------------------------------
                                                  ---------------------------------------------------------------------------
<S>                                                     <C>              <C>              <C>           <C>           <C>
ALLIANCE VARIABLE PRODUCTS SERIES FUND
GLOBAL BOND PORTFOLIO
      Accumulation Unit Value
             Beginning of Period                        14.32            12.73            12.82         12.24         9.94
             End of Period                              13.26            14.32            12.73         12.82        12.24
      Accum Units o/s @ end of period              143,078.76       170,885.41       161,242.31    145,722.74    76,604.28
GLOBAL DOLLAR GOVERNMENT PORTFOLIO
      Accumulation Unit Value
             Beginning of Period                        12.54            16.24            14.55         11.81         9.73
             End of Period                              15.59            12.54            16.24         14.55        11.81
      Accum Units o/s @ end of period              111,574.88       145,266.04       179,585.93     76,451.58    16,171.63
GROWTH PORTFOLIO
      Accumulation Unit Value
             Beginning of Period                        28.85            22.73            17.73         13.99        10.48
             End of Period                              38.26            28.85            22.73         17.73        13.99
      Accum Units o/s @ end of period            1,666,132.37     1,653,158.58     1,695,515.74  1,541,465.58   777,108.88
GROWTH & INCOME PORTFOLIO
      Accumulation Unit Value
             Beginning of Period                        28.74            24.11            18.99         15.52        11.57
             End of Period                              31.57            28.74            24.11         18.99        15.52
      Accum Units o/s @ end of period            2,088,797.99     2,005,770.75     1,868,628.86  1,324,216.31   502,667.80
HIGH YIELD PORTFOLIO
      Accumulation Unit Value
             Beginning of Period                         9.78            10.30             N/A          N/A         N/A
             End of Period                               9.40             9.78            10.30         N/A         N/A
      Accum Units o/s @ end of period              311,807.12       161,632.20         4,116.47         N/A         N/A
INTERNATIONAL PORTFOLIO
      Accumulation Unit Value
             Beginning of Period                        14.68            13.17            12.92         12.22        11.27
             End of Period                              20.29            14.68            13.17         12.92        12.22
      Accum Units o/s @ end of period              629,923.79       658,768.46       612,030.95    525,023.12   228,254.81
MONEY MARKET PORTFOLIO
      Accumulation Unit Value
             Beginning of Period                        11.79            11.39            10.99         10.64        10.27
             End of Period                              12.17            11.79            11.39         10.99        10.64
      Accum Units o/s @ end of period            1,440,087.19     1,165,714.86       919,968.32    890,464.95   551,555.84
NORTH AMERICAN GOVERNMENT INCOME PORTFOLIO
      Accumulation Unit Value
             Beginning of Period                        13.70            13.35            12.35         10.55         8.71
             End of Period                              14.71            13.70            13.35         12.35        10.55
      Accum Units o/s @ end of period              452,117.14       506,676.27       469,970.73    279,368.63    95,031.46
PREMIER GROWTH PORTFOLIO
      Accumulation Unit Value
             Beginning of Period                        35.54            24.36            18.45         15.25        10.66
             End of Period                              46.37            35.54            24.36         18.45        15.25
      Accum Units o/s @ end of period            2,092,120.32     1,758,411.11     1,441,993.79  1,026,432.81   420,662.68
QUASAR PORTFOLIO
      Accumulation Unit Value
             Beginning of Period                        11.66            12.38            10.58         10.00        N/A
             End of Period                              13.46            11.66            12.38         10.58        N/A
      Accum Units o/s @ end of period              756,712.16       902,341.60       629,523.13    179,808.73        N/A
REAL ESTATE INVESTMENT PORTFOLIO
      Accumulation Unit Value
             Beginning of Period                         9.71            12.16             N/A         N/A           N/A
             End of Period                               9.09             9.71            12.16        N/A           N/A
      Accum Units o/s @ end of period              191,461.45       200,970.16       184,436.41        N/A           N/A
TECHNOLOGY PORTFOLIO
      Accumulation Unit Value
             Beginning of Period                        18.48            11.44            10.90         10.00        N/A
             End of Period                              32.02            18.48            11.44         10.90        N/A
      Accum Units o/s @ end of period            1,399,804.13       959,429.79     1,033,596.21    431,529.41        N/A
TOTAL RETURN PORTFOLIO
      Accumulation Unit Value
             Beginning of Period                        18.62            16.14            13.52         11.90         9.75
             End of Period                              19.56            18.62            16.14         13.52        11.90
      Accum Units o/s @ end of period              521,657.49       558,929.44       568,896.78    455,709.19   121,094.82
U.S. GOVERNMENT/HIGH GRADE SECURITIES PORTFOLIO
      Accumulation Unit Value
             Beginning of Period                        13.16            12.33            11.50         11.38         9.66
             End of Period                              12.66            13.16            12.33         11.50        11.38
      Accum Units o/s @ end of period              704,381.77       760,115.22       601,935.75    552,183.99   390,483.21
UTILITY INCOME PORTFOLIO
      Accumulation Unit Value
             Beginning of Period                        18.75            15.35            12.38         11.64         9.71
             End of Period                              22.08            18.75            15.35         12.38        11.64
      Accum Units o/s @ end of period              367,300.62       356,279.99       341,317.44    305,608.09   103,042.86
WORLDWIDE PRIVATIZATION PORTFOLIO
      Accumulation Unit Value
             Beginning of Period                        15.35            14.04            12.86         11.01        10.05
             End of Period                              24.04            15.35            14.04         12.86        11.01
      Accum Units o/s @ end of period              520,828.28       495,811.65       495,269.51    224,339.58    62,769.30


</TABLE>

                         CONDENSED FINANCIAL INFORMATION
                            ACCUMULATION UNIT VALUES*
          (for an accumulation unit outstanding throughout the period)
                                  (continued)
<TABLE>


                                                      1994         1993      1992
                                                -----------------------------------
                                                -----------------------------------
<S>                                                   <C>          <C>        <C>

ALLIANCE VARIABLE PRODUCTS SERIES FUND
GLOBAL BOND PORTFOLIO
      Accumulation Unit Value
             Beginning of Period                      10.61        10.00      N/A
             End of Period                             9.94        10.61      N/A
      Accum Units o/s @ end of period             27,806.30     5,589.55      N/A
GLOBAL DOLLAR GOVERNMENT PORTFOLIO
      Accumulation Unit Value
             Beginning of Period                      10.00        N/A        N/A
             End of Period                             9.73        N/A        N/A
      Accum Units o/s @ end of period              5,958.18        N/A        N/A
GROWTH PORTFOLIO
      Accumulation Unit Value
             Beginning of Period                      11.13        10.00      10.00
             End of Period                            10.48        11.13      10.00
      Accum Units o/s @ end of period             56,104.84    35,271.53   2,081.43
GROWTH & INCOME PORTFOLIO
      Accumulation Unit Value
             Beginning of Period                      11.76        10.66      10.00
             End of Period                            11.57        11.76      10.66
      Accum Units o/s @ end of period            179,245.69    37,573.04   7,731.36
HIGH YIELD PORTFOLIO
      Accumulation Unit Value
             Beginning of Period                     N/A          N/A         N/A
             End of Period                           N/A          N/A         N/A
      Accum Units o/s @ end of period                N/A          N/A         N/A
INTERNATIONAL PORTFOLIO
      Accumulation Unit Value
             Beginning of Period                      10.69        10.00      N/A
             End of Period                            11.27        10.69      N/A
      Accum Units o/s @ end of period            122,616.95    22,441.08      N/A
MONEY MARKET PORTFOLIO
      Accumulation Unit Value
             Beginning of Period                      10.07        10.00      N/A
             End of Period                            10.27        10.07      N/A
      Accum Units o/s @ end of period            206,034.73     1,590.74      N/A
NORTH AMERICAN GOVERNMENT INCOME PORTFOLIO
      Accumulation Unit Value
             Beginning of Period                      10.00        N/A        N/A
             End of Period                             8.71        N/A        N/A
      Accum Units o/s @ end of period             89,164.68        N/A        N/A
PREMIER GROWTH PORTFOLIO
      Accumulation Unit Value
             Beginning of Period                      10.00        N/A        N/A
             End of Period                            10.66        N/A        N/A
      Accum Units o/s @ end of period            108,111.20        N/A        N/A
QUASAR PORTFOLIO
      Accumulation Unit Value
             Beginning of Period                      N/A          N/A        N/A
             End of Period                            N/A          N/A        N/A
      Accum Units o/s @ end of period                 N/A          N/A        N/A
REAL ESTATE INVESTMENT PORTFOLIO
      Accumulation Unit Value
             Beginning of Period                      N/A          N/A        N/A
             End of Period                            N/A          N/A        N/A
      Accum Units o/s @ end of period                 N/A          N/A        N/A
TECHNOLOGY PORTFOLIO
      Accumulation Unit Value
             Beginning of Period                      N/A          N/A        N/A
             End of Period                            N/A          N/A        N/A
      Accum Units o/s @ end of period                 N/A          N/A        N/A
TOTAL RETURN PORTFOLIO
      Accumulation Unit Value
             Beginning of Period                      10.00        N/A        N/A
             End of Period                             9.75        N/A        N/A
      Accum Units o/s @ end of period              4,871.12        N/A        N/A
U.S. GOVERNMENT/HIGH GRADE SECURITIES PORTFOLIO
      Accumulation Unit Value
             Beginning of Period                      10.17        10.00      N/A
             End of Period                             9.66        10.17      N/A
      Accum Units o/s @ end of period             75,881.31     7,608.84      N/A
UTILITY INCOME PORTFOLIO
      Accumulation Unit Value
             Beginning of Period                      10.00       N/A         N/A
             End of Period                             9.71       N/A         N/A
      Accum Units o/s @ end of period             13,690.19       N/A         N/A
WORLDWIDE PRIVATIZATION PORTFOLIO
      Accumulation Unit Value
             Beginning of Period                      10.00       N/A         N/A
             End of Period                            10.05       N/A         N/A
      Accum Units o/s @ end of period              6,357.69       N/A         N/A

</TABLE>



*Premium  under the  contract  was first  invested in the  Portfolios  as listed
below:

         Global Bond Portfolio                             July 15, 1991
         Global Dollar Government Portfolio                May 2, 1994
         Growth Portfolio                                  September 15, 1994
         Growth and Income Portfolio                       January 14, 1991
         High-Yield Portfolio                              October 27, 1997
         International Portfolio                           December 28, 1992
         Money Market Portfolio                            December 28, 1992
         North American Government Income Portfolio        May 3, 1994
         Premier Growth Portfolio                          June 26, 1992
         Quasar Portfolio                                  August 5, 1996
         Real Estate Investment Portfolio                  January 9, 1997
         Technology Portfolio                              January 11, 1996
         Total Return Portfolio                            December 28, 1992
         U.S. Government/High Grade Securities Portfolio   September 17, 1992
         Utility Income Portfolio                          May 10, 1994
         Worldwide Privatization Portfolio                 September 23, 1994





<PAGE>




================================================================
                              TABLE OF CONTENTS OF

                     THE STATEMENT OF ADDITIONAL INFORMATION

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


GENERAL INFORMATION
         American International Life Assurance Company of New York
         Independent Accountants
         Legal Counsel
         Distributor
         Potential Conflicts

CALCULATION OF PERFORMANCE DATA
         Yield and Effective Yield Quotations for the Money Market Subaccount
         Yield Quotations for Other Subaccounts
         Total Return Quotations
         Non-Standardized Performance Data
         Tax Deferred Accumulation

ANNUITY PROVISIONS
         Variable Annuity Payments
         Annuity Unit Value
         Net Investment Factor
         Additional Provisions

FINANCIAL STATEMENTS



<PAGE>

                                   PROSPECTUS

                            PARADIGM VARIABLE ANNUITY

                                    issued by

            AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY OF NEW YORK

                                   through its

                               VARIABLE ACCOUNT A

This  prospectus   describes  a  variable  annuity  contract  being  offered  to
individuals and groups. It is a flexible premium, deferred annuity contract with
a  fixed  investment  option.  Please  read  this  prospectus  carefully  before
investing and keep it for future reference.

The  contract  has eighteen  investment  options to which you can allocate  your
money --  seventeen  variable  investment  options  listed  below  and one fixed
investment  option.  The fixed investment  option is part of our general account
which  earns a minimum of 3%  interest.  The  variable  investment  options  are
portfolios  of the  Mitchell  Hutchins  Series  Trust or the  Alliance  Variable
Products Series Fund, Inc.

Mitchell  Hutchins Series Trust
(managed by Mitchell Hutchins Asset Managment Inc.)

Balanced  Portfolio                   High Income Portfolio
Global Income  Portfolio              Small Cap Portfolio
Growth Portfolio                      Strategic Income Portfolio
Growth and Income Portfolio           Tactical Allocation Portfolio

Alliance Variable Products Series Fund, Inc.
(managed by Alliance Capital Management L.P.)

Growth Portfolio                      Quasar Portfolio
Growth  and  Income Portfolio         Real Estate  Investment Portfolio
International Portfolio               Technology Portfolio
Money  Market Portfolio               U.S.  Government/High  Grade  Securities
Premier  Growth Portfolio             Portfolio


<PAGE>



To learn more about the  contract,  you can  obtain a copy of the  Statement  of
Additional  Information  ("SAI") dated May 1, 2000.  The SAI has been filed with
the Securities and Exchange  Commission ("SEC") and is incorporated by reference
into this prospectus.  The table of contents of the SAI appears on the last page
of this  prospectus.  For a free copy of the SAI,  call us at (800)  728-7819 or
write to us at  American  International  Life  Assurance  Company  of New  York,
Attention:  Variable  Products,  One Alico Plaza,  600 King Street,  Wilmington,
Delaware 19801.

In addition, the SEC maintains a website at http://www.sec.gov that contains the
prospectus,  SAI, materials incorporated by reference and other information that
we have filed electronically with the SEC.


Variable annuities involve risks, including possible loss of principal. They are
not a deposit  of any bank or  insured  or  guaranteed  by the  Federal  Deposit
Insurance Corporation or any other government agency.

The SEC has not  approved  or  disapproved  of the  contract  or passed upon the
accuracy or adequacy of this prospectus. Any representation to the contrary is a
criminal offense.

                                   May 1, 2000


<PAGE>


=====================================================================
                                TABLE OF CONTENTS

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

DEFINITIONS

FEE TABLES

CONDENSED FINANCIAL INFORMATION

THE CONTRACT

INVESTMENT OPTIONS

CHARGES AND DEDUCTIONS

ACCESS TO YOUR MONEY

ANNUITY PAYMENTS

DEATH BENEFIT

PERFORMANCE

TAXES

OTHER INFORMATION

FINANCIAL STATEMENTS

APPENDIX - CONDENSED FINANCIAL INFORMATION

TABLE OF CONTENTS OF STATEMENT OF ADDITIONAL INFORMATION


<PAGE>



=====================================================================
                                   DEFINITIONS

=====================================================================
We  have  capitalized  certain  terms  used  in this  prospectus.  To  help  you
understand these terms, we have defined them in this glossary.

Accumulation  Unit - An  accounting  unit  of  measure  used to  calculate  your
Contract Value prior to the Annuity Date.

Administrative  Office  -  The  Annuity  Service  Office,  c/o  Delaware  Valley
Financial Services, Inc., P.O. Box 3031, Berwyn, Pennsylvania 19312-0031.

Annuitant  - The person you  designate  whose life  determines  the  duration of
annuity payments involving life contingencies.

Annuity Date - The date on which annuity payments begin.

Annuity Unit - An accounting unit of measure used to calculate  annuity payments
after the Annuity Date.

Contract Anniversary - An anniversary of the date we issued your contract.

Contract  Value - The  dollar  value  as of any  Valuation  Date of all  amounts
accumulated under your contract.

Contract Year - Each period of twelve months  commencing with the date we issued
your contract.

Premium Year - Any period of twelve months commencing with the date we receive a
premium  payment  and ending on the same date in each  succeeding  twelve  month
period thereafter.

Valuation Date - Each day that the New York Stock Exchange is open for trading.

Valuation  Period - The period  between the close of  business on any  Valuation
Date and the close of business for the next succeeding Valuation Date.


<PAGE>


=====================================================================
                                   FEE TABLES

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

                           Owner Transaction Expenses

Sales Load..............................................................   None

Surrender Charge (as a percentage of premium surrendered)
     Premium Year 1.....................................................     6%
     Premium Year 2.....................................................     6%
     Premium Year 3.....................................................     5%
     Premium Year 4.....................................................     5%
     Premium Year 5.....................................................     4%
     Premium Year 6.....................................................     3%
     Premium Year 7.....................................................     2%
     Thereafter.........................................................   None

Transfer Fee

     First 12 Per Contract Year.........................................   None
     Thereafter.........................................................    $10

Contract Maintenance Fee (waived if Contract Value is $50,000 or greater) $30/yr

Variable Account Annual Expenses (as a percentage of average account value)
     Mortality and Expense Risk Charge..................................   1.25%
     Administrative Charge..............................................   0.15%
                                                                           =====
     Total Variable Account Annual Expenses................................1.40%



<PAGE>
<TABLE>



                            Annual Portfolio Expenses
                           After Waivers/Reimbursement
                     (as a percentage of average net assets)


                                                                     Management          Other         12b-1         Total
                                                                     Fees             Expenses(1)      Fees         Expenses

<S>                                                                   <C>               <C>            <C>           <C>
Mitchell Hutchins Series Trust (Class H)
Balanced Portfolio                                                    0.75%             0.50%          0.00%         1.25%
Global Income Portfolio                                               0.75%             1.34%          0.00%         2.09%
Growth Portfolio                                                      0.75%             0.36%          0.00%         1.11%
Growth and Income Portfolio                                           0.70%             0.53%          0.00%         1.23%
High Income Portfolio                                                 0.50%             0.85%          0.00%         1.35%
Small Cap Portfolio                                                   1.00%             2.86%          0.00%         3.86%
Strategic Income Portfolio                                            0.75%             0.87%          0.00%         1.62%
Tactical Allocation Portfolio                                         0.50%             0.24%          0.00%         0.74%
Alliance Variable Products Series Fund(2)
Growth Portfolio (Class B)                                            0.75%             0.12%          0.25%         1.12%
Growth and Income Portfolio (Class B)                                 0.63%             0.09%          0.25%         0.97%
International Portfolio                                               0.69%             0.26%          0.00%         0.95%
Money Market Portfolio (Class B)                                      0.50%             0.14%          0.25%         0.89%
Premier Growth Portfolio                                              1.00%             0.05%          0.00%         1.05%
Quasar Portfolio                                                      0.81%             0.14%          0.00%         0.95%
Real Estate Investment Portfolio                                      0.49%             0.46%          0.00%         0.95%
Technology Portfolio                                                  0.86%             0.09%          0.00%         0.95%
U.S. Government/High Grade Securities Portfolio (Class B)             0.60%             0.30%          0.25%         1.15%
</TABLE>

(1)  Other  expenses  are  based  on the  expenses  outlined  in  the  financial
     statements  for the Mitchell  Hutchins  Series Trust and the prospectus for
     the Alliance Variable Product Series Funds.

(2)  Total   expenses  for  the   following   portfolios   before   waivers  and
     reimbursement  by  Alliance  Capital  Management  L.P.  for the year  ended
     December 31, 1999, were as follows:

                  International Portfolio                              1.36%
                  Quasar Portfolio                                     1.19%
                  Real Estate Investment Portfolio                     1.72%
                  Technology Portfolio                                 1.12%


<PAGE>

<TABLE>

Example

You would pay the following expenses on a $1,000 investment, assuming 5% growth:

                                                      If you surrender after:

                                                     1 Year        3 Years       5 Years       10 Years
                                                     ------        -------       -------       --------
<S>                                                   <C>              <C>            <C>          <C>
Mitchell Hutchins Series Trust (Class H)
Balanced Portfolio                                    $81              $129           $179         $304
Global Income Portfolio                                90               154            220          382
Growth Portfolio                                       80               125            173          290
Growth and Income Portfolio                            81               129            178          302
High Income Portfolio                                  82               132            184          314
Small Cap Portfolio                                   107               204            300          524
Strategic Income Portfolio                             85               140            198          339
Tactical Allocation Portfolio                          76               114            154          253
Alliance Variable Products Series Fund
Growth Portfolio (Class B)                             80               125            173          291
Growth and Income Portfolio (Class B)                  79               121            166          277
International Portfolio                                78               120            165          275
Money Market Portfolio (Class B)                       78               118            162          269
Premier Growth Portfolio                               79               123            170          285
Quasar Portfolio                                       78               120            165          275
Real Estate Investment Portfolio                       78               120            165          275
Technology Portfolio                                   78               120            165          275
U.S. Government/High Grade Securities                  80               126            175          294
Portfolio (Class B)
</TABLE>
<TABLE>


                                     If you annuitize or do not surrender after:

                                                     1 Year          3 Years       5 Years       10 Years
                                                     ------          -------       -------       --------
<S>                                                   <C>              <C>            <C>          <C>
Mitchell Hutchins Series Trust (Class H)
Balanced Portfolio                                    $27              $84            $143         $304
Global Income Portfolio                                36              109             184          382
Growth Portfolio                                       26               80             137          290
Growth and Income Portfolio                            27               84             142          302
High Income Portfolio                                  28               87             148          314
Small Cap Portfolio                                    53              159             264          524
Strategic Income Portfolio                             31               95             162          339
Tactical Allocation Portfolio                          22               69             118          253
Alliance Variable Products Series Fund
Growth Portfolio (Class B)                             26               80             137          291
Growth and Income Portfolio (Class B)                  25               76             130          277
International Portfolio                                24               75             129          275
Money Market Portfolio (Class B)                       24               73             126          269
Premier Growth Portfolio                               25               78             134          285
Quasar Portfolio                                       24               75             129          275
Real Estate Investment Portfolio                       24               75             129          275
Technology Portfolio                                   24               75             129          275
U.S. Government/High Grade Securities                  26               81             139          294
Portfolio (Class B)
</TABLE>



The  purpose of the tables  set forth in the  example  above is to assist you in
understanding  the various  costs and  expenses  that you will bear  directly or
indirectly.  The  tables  reflect  expenses  of the  variable  account  and  the
portfolios  but do not reflect any  deduction  for premium  taxes,  if any.  The
example should not be considered a  representation  of past or future  expenses.
Actual expenses may be greater or less than those shown.

===============================================================
                         CONDENSED FINANCIAL INFORMATION

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

Historical accumulation unit values are contained in the appendix.


<PAGE>


===================================================================
                                  THE CONTRACT

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

General Description

An  annuity is a  contract  between  you,  as the  owner,  and a life  insurance
company. The contract provides tax deferral for your earnings,  which means your
earnings  accumulate  on a  tax-deferred  basis until you take money out of your
contract.  It also provides a death benefit and a guaranteed  income in the form
of annuity  payments  beginning on a date you select.  Until you decide to begin
receiving  annuity  payments,  your annuity is in the  accumulation  phase.  The
income phase begins once you begin receiving annuity payments. If you die during
the accumulation phase, we guarantee a death benefit to your beneficiary.

The contract is called a variable  annuity  because you can allocate  your money
among  variable  investment  options.  Each  subaccount of our variable  account
invests in shares of a  corresponding  portfolio of a mutual fund.  Depending on
market  conditions,  the  various  portfolios  may  make or lose  money.  If you
allocate money to the  portfolios,  your Contract Value during the  accumulation
phase will depend on their investment  performance.  In addition,  the amount of
the variable  annuity  payments  you may receive  will depend on the  investment
performance of the portfolios you select for the income phase.

The  contract  also has a fixed  investment  option  that is part of our general
account.  Premium you allocate to the fixed investment option will earn interest
at a fixed rate that we set. We guarantee  the interest  rate will never be less
than 3%. Your  Contract  Value in the general  account  during the  accumulation
phase will depend on the total interest we credit. During the income phase, each
annuity  payment you receive from the fixed portion of your contract will be for
the same amount.

Purchasing a Contract

Premium is the money you give us as payment to buy the contract,  as well as any
additional  money you give us to invest in the  contract  after you own it.  The
minimum  initial  investment for both qualified and  non-qualified  contracts is
$2,000.  You may add premium  payments of $1,000 or more to your contract at any
time during the accumulation phase. You can pay scheduled  subsequent premium of
$100 or more per month by enrolling in an automatic investment plan.

We may refuse any  premium.  In general,  we will not issue a contract to anyone
who is over age 85.

Allocation of Premium

When you  purchase a  contract,  you will tell us how to allocate  your  initial
premium among the investment options. We will allocate additional premium in the
same way unless you tell us otherwise.

At the  time of  application,  we  must  receive  your  initial  premium  at our
Administrative Office before the contract will be effective.  We will issue your
contract and allocate your initial  premium  within two business days. If you do
not give us all the necessary information we need to issue the contract, we will
contact you to obtain it. If we are unable to complete this process  within five
business days, we will send your money back unless you allow us to keep it until
we get all the necessary information.

Right to Examine Contract

If you change your mind about owning this contract, you can cancel it within ten
days after  receiving it (or longer if required by state law) by mailing it back
to our Administrative Office: Delaware Valley Financial Services, Inc., P.O. Box
3031, Berwyn, PA 19312-0031.  You will receive your Contract Value as of the day
we receive your request,  which may be more or less than the money you initially
invested.

In certain  states or if you purchase your contract as an individual  retirement
annuity,  we may be required to return your premium. If you cancel your contract
during the right to examine  period,  we will  return to you an amount  equal to
your premium payments less any partial surrender.

Accumulation Units

The value of an  Accumulation  Unit may go up or down from day to day.  When you
pay a premium,  we credit your contract with  Accumulation  Units. The number of
Accumulation  Units  credited is  determined  by dividing  the amount of premium
allocated  to a  subaccount  by the  value  of the  Accumulation  Unit  for that
subaccount.  We calculate the value of an  Accumulation  Unit as of the close of
business  of the New York Stock  Exchange  ("NYSE") on each day that the NYSE is
open for trading.  Except in the case of initial premium, we credit Accumulation
Units to your  contract  at the value  next  calculated  after we  receive  your
premium at our Administrative Office.

The  Accumulation  Unit value for each  portfolio  will vary from one  valuation
period  to the next  based on the  investment  experience  of the  assets in the
portfolio and the deduction of certain charges and expenses.  The SAI contains a
detailed explanation of how Accumulation Units are valued.

Your value in any portfolio is determined by  multiplying  its unit value by the
number of units you own.  Your value within the variable  investment  options is
the sum of your values in all the portfolios.  The total value of your contract,
referred to as the Contract Value,  equals your value in the variable investment
options plus your value in the fixed investment option.

Transfers During the Accumulation Phase

You can transfer  money among the  investment  options by written  request or by
telephone.  You can make twelve  transfers  every Contract Year without  charge.
There is a $10 transfer fee for each  transfer  over twelve in a Contract  Year.
Transfers  as a result of dollar cost  averaging  or asset  rebalancing  are not
counted against your twelve free transfers.

The  minimum  amount  you can  transfer  is $1,000.  You  cannot  make a partial
transfer  if,  after  the  transfer,  there  would be less  than  $1,000  in the
portfolio  from which the  transfer is being made.  Your  transfer  request must
clearly  state  which  investment  options  are  involved  and the amount of the
transfer.

We will accept  transfers by telephone from you, your  representative  or anyone
else  designated  by you.  Neither we nor the fund will be liable for  following
telephone  instructions  we  reasonably  believe  to be genuine or for any loss,
damage,  cost or expense in acting on such  instructions.  We have procedures in
place to provide reasonable assurance that telephone instructions are genuine.

We reserve the right to modify,  suspend or terminate the transfer provisions at
any time.

Dollar Cost Averaging

The  contract  has a  feature  that  allows  you to  dollar  cost  average  your
allocations to the portfolios by authorizing us to make periodic  allocations of
Contract  Value from either the money market  portfolio or the fixed  investment
option  to one or more of the  other  portfolios.  Dollar  cost  averaging  is a
systematic  method of investing  in which  securities  are  purchased at regular
intervals  in fixed  dollar  amounts  so that the  cost of the  securities  gets
averaged over time and possibly over various  market  cycles.  It will result in
the  reallocation  of Contract Value to one or more portfolios and these amounts
will be credited at the  Accumulation  Unit value as of the  Valuation  Dates on
which the exchanges are effected.  The amounts  exchanged  from a portfolio will
result in a debiting  of a greater  number of units when the  Accumulation  Unit
value is low and a lower  number of units  when the  Accumulation  Unit value is
high.

To elect dollar cost  averaging,  your Contract  Value must be at least $12,000.
You must  send us a  completed  dollar  cost  averaging  request  form  which is
available  from the  Administrative  Office.  We will not consider  your request
unless  your  Contract  Value is at least the  required  amount  or the  premium
submitted is at least $12,000.

Dollar cost  averaging does not guarantee  profits,  nor does it assure that you
will not have losses.

In addition to the dollar cost averaging  program described above, we also offer
a six-month dollar cost averaging program that is available only for new premium
payments of at least  $12,000.  Either  initial  premium or  subsequent  premium
payments are eligible for this program.  You may not include  existing  Contract
Value in the six-month dollar cost averaging program.

If you select this  program,  your premium will be allocated to the DCA account.
The DCA account is a guaranteed  account available only for the six month dollar
cost  averaging  program.  Your  contract  value in the DCA  account  will  earn
interest at a rate  guaranteed  for six months from the date we receive your new
premium.  The interest rate applicable to each account varies.  Therefore,  each
premium  allocation  to the program may earn interest at a different  rate.  The
full amount of the premium you allocate to the DCA account  will be  transferred
on a monthly basis over a six-month  period into  portfolios  you have selected.
The  minimum  monthly  amount  that can be  transferred  from the DCA account is
one-sixth  of the  premium  allocated  to it.  You may not  change the amount or
frequency of transfers under this program.

The interest rate credited to the DCA account may be different from the interest
rate credited to the guaranteed  option.  If the six-month dollar cost averaging
program  is  terminated,  we will  automatically  transfer  any  Contract  Value
remaining in the DCA account to the guaranteed account option.

The six-month dollar cost averaging  program may not be available in your state.
Please contact us for more information.

There is no charge for either dollar cost averaging program.  In addition,  your
periodic  transfers  under either dollar cost averaging  program are not counted
against your twelve free  transfers per Contract  Year.  You may not have dollar
cost averaging and asset  rebalancing in effect at the same time. We reserve the
right to modify,  suspend or terminate any dollar cost averaging  program at any
time.

Asset Rebalancing

Once your premium has been allocated among the investment options,  the earnings
may cause the percentage  invested in each investment option to differ from your
allocation  instructions.  You can  direct us to  automatically  rebalance  your
contract  to  return  to your  allocation  percentages  by  selecting  our asset
rebalancing  program.  Rebalancing  will be on a calendar quarter basis and will
occur on the last  business  day of the  quarter.  The  minimum  amount  of each
rebalancing is $1,000.

There is no charge for asset  rebalancing.  In addition,  a  rebalancing  is not
counted  against your twelve free  transfers  each  Contract  Year.  You may not
select dollar cost averaging and asset  rebalancing at the same time. We reserve
the right to modify,  suspend or  terminate  this  program at  anytime.  We also
reserve the right to waive the $1,000 minimum amount for asset rebalancing.


================================================================
                               INVESTMENT OPTIONS

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

Variable Investment Options

Variable Account A

Our board of directors  authorized the  organization of the variable  account in
1986. The variable account is maintained  pursuant to New York insurance law and
is  registered  with the SEC as a unit  investment  trust  under the  Investment
Company Act of 1940,  as amended  (the "1940  Act").  However,  the SEC does not
supervise the management or the investment practices of the variable account.

We own the assets in the  variable  account and use them to support the variable
portion of your contract and other variable annuity contracts described in other
prospectuses.  The variable  account's assets are separate from our other assets
and are not  chargeable  with  liabilities  arising out of any other business we
conduct.  Income, gains or losses,  whether or not realized,  are credited to or
charged  against the  subaccounts  of the  variable  account  without  regard to
income,  gains or losses arising out of any of our other business.  As a result,
the  investment  performance  of each  subaccount  of the  variable  account  is
entirely independent of the investment performance of our general account and of
any of our other variable accounts.

The  variable  account is divided  into  subaccounts,  each of which  invests in
shares of a different portfolio of a mutual fund. The variable account maintains
subaccounts  that are not  available  under the  contract.  We may, from time to
time,  add  or  remove   subaccounts  and  the  corresponding   portfolios.   No
substitution  of shares of one portfolio for another will be made until you have
been  notified and the SEC has approved the change.  If deemed to be in the best
interest of persons  having  voting  rights  under the  contract,  the  variable
account may be  operated  as a  management  company  under the 1940 Act,  may be
deregistered  under  that  Act in  the  event  such  registration  is no  longer
required, or may be combined with one or more other variable accounts.

The Funds and Their Portfolios

The Mitchell  Hutchins  Series Trust and the Alliance  Variable  Products Series
Fund,  Inc.  are  mutual  funds  registered  with  the  SEC.  Each  one may have
additional portfolios that are not available under the contract.

You  should  carefully  read each  fund's  prospectus  before  investing.  These
prospectuses  are attached to this prospectus and contain  detailed  information
regarding  management  of  the  portfolios,  investment  objectives,  investment
advisory  fees and  other  charges.  The  prospectuses  also  discuss  the risks
involved in investing in the  portfolios.  Below is a summary of the  investment
objectives of the portfolios available under the contract. There is no assurance
that any of these portfolios will achieve its stated objectives.

Mitchell Hutchins Series Trust (Class H)

Balanced  Portfolio  - invests  primarily  in a  combination  of  stocks,  bonds
(investment grade and U.S. Government) and money market instruments.

Global Income  Portfolio - invests  principally in high quality bonds of issuers
in the U.S. and developed foreign countries.

Growth Portfolio - invests primarily in equity securities of companies  believed
to have substantial potential for capital growth.

Growth  and Income  Portfolio  - invests  primarily  in  dividend-paying  equity
securities  of  companies  believed  to have the  potential  for rapid  earnings
growth.

High Income Portfolio - invests  primarily in a diversified range of high yield,
U.S. and foreign corporate bonds (sometimes called "junk bonds").

Small  Cap  Portfolio  -  invests   primarily  in  equity  securities  of  small
capitalization ("small cap") companies, which are defined as companies that have
market capitalizations of up to $1.5 billion.

Strategic Income Portfolio - strategically allocates its investments among three
bond market  categories:  U.S.  government and investment grade corporate bonds;
U.S. high yield bonds (sometimes called "junk bonds");  and foreign and emerging
market bonds.

Tactical  Allocation  Portfolio - allocates  its assets  between a stock portion
that is designed to track the  performance of the S&P 500 Composite  Stock Price
Index and a fixed income portion that consists of either five-year U.S. Treasury
notes or U.S. Treasury bills with remaining maturities of 30 days.

Alliance Variable Products Series Fund, Inc.

Growth  Portfolio  (Class B) - seeks to  provide  long term  growth of  capital.
Current income is incidental to the Portfolio's objective.

Growth and Income  Portfolio  (Class B) - seeks  reasonable  current  income and
reasonable   opportunity  for  appreciation  through  investments  primarily  in
dividend-paying common stocks of good quality.

International  Portfolio  - seeks to obtain a total  return on its  assets  from
long-term growth of capital  principally through a broad portfolio of marketable
securities of  established  non-U.S.  companies  (i.e.,  companies  incorporated
outside the U.S.),  companies  participating in foreign economies with prospects
for growth, and foreign government securities.

Money  Market  Portfolio  (Class  B) -  seeks  safety  of  principal,  excellent
liquidity and maximum current income to the extent consistent with the first two
objectives.

Premier  Growth  Portfolio  - seeks  growth of  capital by  pursuing  aggressive
investment policies.

Quasar  Portfolio - seeks  growth of capital by pursuing  aggressive  investment
policies. Current income is incidental to the Portfolio's objective.

Real Estate  Investment  Portfolio - seeks total return from long-term growth of
capital and from income  principally  through  investing in equity securities of
companies that are primarily engaged in or related to the real estate industry.

Technology Portfolio - seeks growth of capital.  Current income is incidental to
the Portfolio's objective.

U.S.  Government/High  Grade Securities Portfolio (Class B) - seeks high current
income consistent with preservation of capital.

Mitchell Hutchins Asset Management Inc. and Alliance Capital Management L.P. may
compensate  us for  providing  administration  services in  connection  with the
portfolios that are offered under the contract.  Such  compensation is paid from
its assets.


Fixed Investment Option

Premium you allocate to the fixed investment  option is guaranteed and goes into
our general  account.  The general  account is not registered  with the SEC. The
general  account is invested in assets  permitted by state  insurance law. It is
made up of all of our assets  other than  assets  attributable  to our  variable
accounts.  Unlike our variable account assets, assets in the general account are
subject  to  claims  of owners  like  you,  as well as claims  made by our other
creditors.

We credit  money  allocated  to the fixed  investment  option in the  guaranteed
account with  interest on a daily basis at the  guaranteed  rate then in effect.
The rate of interest to be credited to the general account is determined  wholly
within our discretion.  However, the rate will not be changed more than once per
year. The interest rate will never be less than 3%.

If you allocate  premium to the fixed  investment  option,  the fixed portion of
your  Contract  Value  during the  accumulation  phase will  depend on the total
interest  we credit to your  contract.  During the income  phase,  each  annuity
payment you receive from the fixed portion of your contract will be for the same
amount.

We reserve the right to delay any payment from the general account for up to six
months  from the date we receive the request at our  Administrative  Office,  as
permitted by law.


<PAGE>


===================================================================
                             CHARGES AND DEDUCTIONS

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

Insurance Charges

Each day, we deduct insurance  charges from your Contract Value. This is done as
part  of  our  calculation  of  the  value  of  Accumulation  Units  during  the
accumulation  phase and of Annuity Units during the income phase.  The insurance
charges are the mortality and expense risk charge,  the  administrative  charge,
and the charges for the optional death benefits that are described  under "Death
Benefit."

Mortality and Expense Risk Charge

The mortality and expense risk charge is equal,  on an annual basis, to 1.25% of
the daily value of the variable  portion of your contract.  We will not increase
this  charge.  It  compensates  us for assuming  the risks  associated  with our
obligations  to make annuity  payments and to provide the death  benefit and for
assuming the risk that current  charges  will be  insufficient  in the future to
cover the cost of administering the contract.  If the charges under the contract
are not  sufficient,  we will bear the loss. If the charges are  sufficient,  we
will keep the balance of this charge as profit.

Administrative Charge

The  administrative  charge is equal,  on an annual basis, to 0.15% of the daily
value of the  variable  portion  of your  contract.  It  compensates  us for our
administrative expenses, which include preparing the contract, confirmations and
statements,  and maintaining  contract records.  If this charge is not enough to
cover the costs of administering the contract, we will bear the loss.

Optional Death Benefit Charges

If you elect an optional  death  benefit,  we will assess a daily charge against
the assets in the variable account equal to an annual charge as shown below.

Equity Assurance Plan

         Owner's Attained Age                Annual Charge

                  0-59                            0.07%
                  60+                             0.20%

Annual Ratchet Plan                               0.10%

Accidental Death Benefit                          0.05%

Surrender Charge

If you surrender  your contract prior to the Annuity Date during the first seven
years after a premium payment, we will assess a surrender charge as a percentage
of premium withdrawn as shown below:

Premium Year         1    2     3     4    5    6     7    Thereafter
Surrender Charge     6%   6%    5%    5%   4%   3%    2%        0%

For purposes of calculating the surrender  charge, we treat surrenders as coming
from the oldest premiums first (i.e., first-in, first-out). However, we will not
assess a surrender charge on amounts of a surrender equal to the greater of:

     (1)  the Contract Value less premium paid, or

     (2)  up to 10% of premium paid, less the amount of any prior surrender.

You will not  receive  the  benefit  of this  "free  withdrawal  amount"  if you
participate  in  the  systematic  withdrawal  program.  If you  make  a  partial
surrender,  we will  deduct  the  surrender  charge,  if any,  pro rata from the
remaining  value  in  your  contract.  If  insufficient  value  remains  in your
contract,  then we will deduct the  surrender  charge from the amount you are to
receive  as a result  of your  surrender  request.  Likewise,  we will  deduct a
surrender charge on a full surrender from the amount you are to receive.

Contract Maintenance Fee

During the accumulation phase, we will deduct a contract  maintenance fee of $30
from your contract to each Contract Anniversary.  We will not increase this fee.
It  compensates  us for the  expenses  incurred to establish  and maintain  your
contract.  If you  surrender  the entire  value of your  contract,  the contract
maintenance fee will be deducted prior to the surrender.

We do not deduct the contract  maintenance fee if your Contract Value is $50,000
or more when the deduction is to be made.

Premium Taxes

We will deduct from your Contract  Value any premium tax imposed by the state or
locality where you reside.  Premium taxes  currently  imposed on the contract by
various  states  range from 0% to 3.5% of  premiums  paid.  These  taxes are due
either when premium is paid or when annuity  payments  begin.  It is our current
practice to charge you for these  taxes when  annuity  payments  begin or if you
surrender the contract in full. In the future,  we may discontinue this practice
and assess the tax when it is due or upon the payment of the death benefit.

Income Taxes

Although we do not currently deduct any charges for income taxes attributable to
your contract, we reserve the right to do so in the future.

Fund Expenses

There are  deductions  from and  expenses  paid out of the assets of the various
portfolios.  These  charges are described in the  financial  statements  for the
Mitchell  Hutchins  Series Trust and the  prospectus  for the Alliance  Variable
Products Series Funds Inc. and are summarized in the fee table.

Reduction or Elimination of Certain Charges and Additional Amounts Credited

We may reduce or eliminate the surrender charge or the administrative  charge or
change the minimum  premium  requirement  when the contract is sold to groups of
individuals  under  circumstances  which  reduce  our  sales  expenses.  We will
determine the eligibility of such groups by considering factors such as:

     (1)  the size of the group;

     (2)  the total amount of premium we expect to receive from the group;

     (3)  the  nature  of the  purchase  and the  persistency  we expect in that
          group;

     (4)  the purpose of the purchase  and whether that purpose  makes it likely
          that expenses will be reduced; and

     (5)  any other  circumstances that we believe to be relevant in determining
          whether reduced sales expenses may be expected.

We may also waive or reduce the surrender charge and/or contract maintenance fee
in  connection  with  contracts  sold to  employees,  employees  of  affiliates,
registered  representatives,  employees of  broker-dealers  which have a current
selling  agreement with us, and immediate  family members of those persons.  Any
reduction or waiver may be withdrawn or modified by us.


<PAGE>


===================================================================
                              ACCESS TO YOUR MONEY

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

Generally

Contract Value is available in the following ways:

     o    by  surrendering  all or  part  of  your  Contract  Value  during  the
          accumulation phase;

     o    by receiving annuity payments during the income phase;

     o    when a death benefit is paid to your beneficiary.

Generally,  surrenders are subject to a surrender charge, a contract maintenance
fee  and,  if it is a full  surrender,  premium  taxes.  Surrenders  may also be
subject to income tax and a penalty tax.

To make a surrender you must send a complete and detailed written request to our
Administrative  Office.  We will  calculate  your  surrender  as of the close of
business of the NYSE at the value next determined after we receive your request.
To surrender your entire Contract Value, you must also send us your contract.

Under most  circumstances,  partial surrenders must be for a minimum of $500. We
require that your Contract Value be at least $2,000 after the surrender.  If the
Contract  Value  would be less than  $2,000 as a result of a  surrender,  we may
cancel the contract. Unless you provide us with different instructions,  partial
surrenders  will be made pro rata from  each  investment  option  in which  your
contract is invested.

We may be  required to suspend or  postpone  the  payment of a surrender  for an
undetermined period of time when:

     o    the  NYSE is  closed  (other  than a  customary  weekend  and  holiday
          closings);

     o    trading on the NYSE is restricted;

     o    an  emergency  exists such that  disposal of or  determination  of the
          value of shares of the portfolios is not reasonably practicable;

     o    the SEC, by order, so permits for the protection of owners.



<PAGE>


Systematic Withdrawal Program

The  systematic  withdrawal  program  allows  you to  make  regularly  scheduled
withdrawals  from your  Contract  Value of at least  $200  each on a monthly  or
quarterly basis. You may change the amount or frequency of withdrawals under the
program once per Contract Year. In order to initiate the program,  your Contract
Value  must  be at  least  $24,000.  A  maximum  of 10% of your  premium  may be
withdrawn in a Contract Year.

Surrender charges are not imposed on withdrawals under this program nor is there
any charge for participating in this program.  You may not elect this program if
you have  made a  partial  surrender  earlier  in the  same  Contract  Year.  In
addition, the free withdrawal amount is not available in connection with partial
surrenders you make while  participating in the systematic  withdrawal  program.
You will be entitled  to the free  withdrawal  amount on and after the  Contract
Anniversary next following the termination of the systematic withdrawal program.

Systematic  withdrawals  will  begin  on the  first  scheduled  withdrawal  date
selected by you following  the date we process your  request.  In the event that
your  value in a  specified  portfolio  or the  fixed  investment  option is not
sufficient  to make a withdrawal  or if your request for  systematic  withdrawal
does not  specify  the  investment  options  from  which to deduct  withdrawals,
withdrawals will be deducted pro rata from your Contract Value in each portfolio
and the fixed investment option.

The systematic withdrawal program may be canceled at any time by written request
or automatically  by us if your Contract Value falls below $1,000.  In the event
the systematic withdrawal program is canceled,  you may not elect to participate
in the program again until the next Contract Anniversary.

If your contract is issued in connection with an individual  retirement  annuity
or 403(b)  Plan,  you are  cautioned  that your rights to implement a systematic
withdrawal  program  may be  subject to the terms and  conditions  of your plan,
regardless   of  the  terms  and   conditions   of  your   contract.   Moreover,
implementation of the systematic  withdrawal  program may subject you to adverse
tax  consequences,  including a 10% tax penalty if you are under age 59 1/2. See
"Taxes" for a discussion of the various tax consequences.

For information,  including the necessary enrollment form, please check with our
Administrative Office. We reserve the right to modify, suspend or terminate this
program at any time.


<PAGE>


===================================================================
                                ANNUITY PAYMENTS

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

Generally

Beginning on the Annuity Date, you will receive  regular annuity  payments.  You
may choose to receive annuity payments that are fixed, variable or a combination
of fixed  and  variable.  We make  annuity  payments  on a  monthly,  quarterly,
semiannual or annual basis.

You select the Annuity Date,  which must be the first day of a month and must be
at least one year after we issue your contract.  You may change the Annuity Date
at least 30 days before payments are to begin.  However,  annuity  payments must
begin by the Annuitant's 90th birthday.  Certain states may require that annuity
payments begin prior to such date and we will comply with those requirements.

The  Annuitant is the person on whose life annuity  payments are based.  You may
change the  Annuitant at any time prior to the Annuity  Date. If you are not the
Annuitant and the Annuitant dies before the Annuity Date, you must notify us and
designate a new Annuitant.

Annuity Options

The contract offers three annuity options described below. Other annuity options
may be made available,  including  other  guarantee  periods and options without
life contingencies,  subject to our discretion.  If you do not choose an annuity
option, we will make annuity payments in accordance with option. However, if the
annuity  payments are for joint lives,  then we will make payments in accordance
with option 3. Where  permitted by state law, we may pay the annuity in one lump
sum if your  Contract  Value is less  than  $2,000.  Likewise,  if your  annuity
payments  would be less  than  $100 a month,  we have the  right to  change  the
frequency  of your  payment to be on a  semiannual  or annual  basis so that the
payments  are at least  $100.  We will make  annuity  payments to you unless you
designate  another  person to receive them. In that case,  you must notify us in
writing at least  thirty  days before the Annuity  Date.  You will remain  fully
responsible for any taxes related to the annuity payments.

Option 1 - Life Income

Under this  option,  we will make annuity  payments as long as the  Annuitant is
alive. Annuity payments stop when the Annuitant dies.

Option 2 - Life Annuity with 10 Years Guaranteed

This  option is  similar to option 1 above with the  additional  guarantee  that
payments  will be made for a period you select of at least 10 years.  Under this
option, if the Annuitant dies before all guaranteed payments have been made, the
rest will be paid to the beneficiary for the remainder of the period..

Option 3 - Joint and Last Survivor Income

Under this option, we will make annuity payments as long as either the Annuitant
or a contingent  Annuitant is alive. If your contract is issued as an individual
retirement  annuity,  payments  under  this  option  will be made only to you as
Annuitant or to your spouse.  Upon the death of either of you, we will  continue
to make annuity payments so long as the survivor is alive.

Variable Annuity Payments

If you choose to have any portion of your annuity payments based on the variable
investment options, the amount of your payments will depend upon:

     o    your Contract Value in the portfolios on the Annuity Date;

     o    the 5%  assumed  investment  rate  used in the  annuity  table for the
          contract;

     o    the performance of the portfolios you selected;

     o    the annuity option you selected.

If the actual performance exceeds the 5% assumed rate, the annuity payments will
increase.  Similarly,  if the actual rate is less than 5%, the annuity  payments
will decrease. The SAI contains more information.

Transfers During Income Phase

Transfers  during  the  income  phase are  subject  to the same  limitations  as
transfers  during the  accumulation  phase. See "The Contract - Transfers During
Accumulation  Phase." However, you may only make one transfer each month and you
may only  transfer  money among the  variable  investment  options.  You may not
transfer  money  from the fixed  investment  option to the  variable  investment
options or from the variable investment options to the fixed investment option.

Deferment of Payments

We may defer making fixed annuity payments for up to six months subject to state
law. We will credit interest to you during the deferral period.


<PAGE>


===================================================================
                                  DEATH BENEFIT

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

Death of Owner Before the Annuity Date

If you (and a joint owner,  if  applicable)  dies before the Annuity  Date,  the
death benefit is payable to the beneficiary. The value of the death benefit will
be determined  as of the date we receive proof of death in a form  acceptable to
us. If ownership was changed from one natural person to another  natural person,
the death benefit will equal the Contract Value. A surviving  spouse  designated
as the beneficiary can elect to continue the contract and become the owner.  The
amount of the death benefit to be paid is determined by the death benefit option
selected at the time of  application  and is calculated  in accordance  with the
terms of that option as described  below.  The amount of the death  benefit will
never be less than the traditional death benefit.  If you select both the annual
ratchet  plan and the  equity  assurance  plan,  the death  benefit  will be the
greatest of the  traditional  death  benefit,  the annual  ratchet  plan, or the
equity assurance plan. The accidental death benefit, if applicable, will be paid
in addition to any other benefit. All death benefit options may not be available
in all states.

Traditional Death Benefit

Under  the  traditional  death  benefit,  we will  pay the  amount  equal to the
greatest of:

     (1)  the Contract Value;

     (2)  the total of all premium paid reduced proportionally by any surrenders
          in the same proportion that the Contract Value was reduced on the date
          of a surrender; or

     (3)  the  greatest  Contract  Value  at any  seventh  Contract  Anniversary
          reduced  proportionally by any surrenders  subsequent to that Contract
          Anniversary in the same proportion that the Contract Value was reduced
          on the date of a surrender,  plus any premiums paid subsequent to that
          Contract Anniversary.

The traditional death benefit will be paid unless you selected an optional death
benefit.

Optional Death Benefits

Annual Ratchet Plan.  We will pay a death benefit equal to the greatest of:

     (1)  the Contract Value;

     (2)  the total of all premium paid reduced proportionally by any surrenders
          in the same proportion that the Contract Value was reduced on the date
          of a surrender; or

     (3)  the  greatest  Contract  Value  at any  Contract  Anniversary  reduced
          proportionally   by  any   surrenders   subsequent  to  that  Contract
          Anniversary in the same proportion that the Contract Value was reduced
          on the date of a surrender,  plus any premiums paid subsequent to that
          Contract Anniversary.

The annual ratchet plan will be in effect if:

     (1)  you select it on the application; and

     (2)  the charge for the annual ratchet plan is shown in your contract.

The  annual  ratchet  plan will cease to be in effect  upon our  receipt of your
written request to discontinue it.

Equity Assurance Plan.  We will pay a death benefit equal to the greatest of:

     (1)  the Contract Value;

     (2)  the greatest Contract Value at any seventh Contract Anniversary,  plus
          any  premium   subsequent   to  the   Contract   Anniversary   reduced
          proportionally   by  any   surrenders   subsequent  to  that  Contract
          Anniversary in the same proportion that the Contract Value was reduced
          on the date of a surrender; or

     (3)  an amount equal to (a) plus (b) where:

          (a)  is equal to the total of all premium  paid on or before the first
               Contract Anniversary  following your 85th birthday,  adjusted for
               surrenders  as  described  below  and  then  accumulated  at  the
               compound  interest  rates shown below for the number of completed
               years, not to exceed 10, from the date of receipt of each premium
               to the  earlier  of the  date  of  death  or the  first  Contract
               Anniversary following your 85th birthday:

     o    0% per annum if death  occurs  during the 1st through  24th month from
          the date of premium payment;

     o    2% per annum if death  occurs  during the 25th through 48th month from
          the date of premium payment;

     o    4% per annum if death  occurs  during the 49th through 72nd month from
          the date of premium payment;

     o    6% per annum if death  occurs  during the 73rd through 96th month from
          the date of premium payment;

     o    8% per annum if death occurs  during the 97th through 120th month from
          the date of premium payment;

     o    10% per annum  (for a maximum of 10 years) if death  occurs  more than
          120 months from the date of premium payment; and

          (b)  is equal to all premium paid after the first Contract Anniversary
               following  your  85th   birthday,   adjusted  for  surrenders  as
               described below.

In determining the death benefit,  for each surrender a proportionate  reduction
will be made to each  premium paid prior to the  surrender.  The  proportion  is
determined  by dividing  the amount of the  Contract  Value  surrendered  by the
Contract Value immediately prior to the surrender.

The Equity Assurance Plan will be in effect if:

          (1)  you select it on the application;

          (2)  the  charge  for  the  equity  assurance  plan is  shown  in your
               contract.

The equity  assurance  plan will cease when we receive your  written  request to
discontinue  it or upon the  allocation  of  Contract  Value to either the money
market  portfolio or fixed  investment  option unless such allocation is made as
part of dollar cost averaging.

Accidental Death Benefit

If you selected the accidental death benefit at the time of application, it will
be paid in addition to the  traditional  or optional  death benefit in effect at
the time of your death.  The  accidental  death  benefit is not available if the
contract  is used  in  connection  with an  individual  retirement  annuity.  If
selected at the time of application,  the accidental death benefit payable under
this option will be equal to the lesser of:

          (1)  the  Contract   Value  as  of  the  date  the  death  benefit  is
               determined; or

          (2)  $250,000.

The  accidental  death benefit is payable if you die as a result of injury prior
to the Contract  Anniversary  following your 75th birthday.  The death must also
occur  before the Annuity  Date and within 365 days of the date of the  accident
that caused the injury.

The  accidental  death  benefit  will not be paid  for any  death  caused  by or
resulting (in whole or in part) from the following:

     o    suicide or attempted  suicide,  while sane or insane, or intentionally
          self-inflicted injuries;

     o    sickness,  disease or bacterial infection of any kind, except pyogenic
          infections  which  occur  as  a  result  of  an  injury  or  bacterial
          infections which result from the accidental  ingestion of contaminated
          substances;

     o    injury sustained as a consequence of riding in, including  boarding or
          alighting  from,  any  vehicle or device  used for  aerial  navigation
          except  if you  are a  passenger  on any  aircraft  licensed  for  the
          transportation of passengers;

     o    declared or undeclared war or any act thereof; or

     o    service in the military, naval or air service of any country.

The accidental death benefit will be in effect if:

     (1)  you select it on the Application; and

     (2)  the charge for the accidental death benefit is shown in your contract.

The  accidental  death  benefit  will  cease to be in effect  upon the  Contract
Anniversary  following your 75th  birthday,  or upon our receipt of your written
request to discontinue.

Payment to Beneficiary

Upon your death if prior to the  Annuity  Date,  the  beneficiary  may elect the
death benefit to be paid as follows:

     (1)  payment of the entire death  benefit  within five years of the date of
          your death; or

     (2)  payment over the beneficiary's  lifetime with  distribution  beginning
          within one year of your date of death.

If no payment  option is elected  within  sixty days of our  receipt of proof of
your death,  a single sum  settlement  will be made at the end of the  sixty-day
period  following such receipt.  Upon payment of a death  benefit,  the contract
will end.


<PAGE>


Death of Owner After the Annuity Date

If you are not the  Annuitant,  and if your death occurs on or after the Annuity
Date,  no death  benefit  will be payable  under the  contract.  Any  guaranteed
payments  remaining unpaid will continue to be paid to the Annuitant pursuant to
the annuity  option in force at the date of your death.  If the  contract is not
owned by an  individual,  the  Annuitant  shall be  treated as the owner and any
change of the named Annuitant will be treated as if the owner died.

Death of Annuitant

Before the Annuity Date

If you are not the Annuitant, and if the Annuitant dies before the Annuity Date,
you may name a new  Annuitant.  If you do not name a new Annuitant  within sixty
days after we are notified of the Annuitant's  death, we will deem you to be the
new Annuitant.

After the Annuity Date

If an Annuitant  dies after the Annuity Date,  the remaining  payments,  if any,
will be as specified in the annuity option in effect when the Annuitant died. We
will require proof of the Annuitant's death. The remaining benefit, if any, will
be  paid to the  beneficiary  at  least  as  rapidly  as  under  the  method  of
distribution in effect at the  Annuitant's  death. If you were not the Annuitant
and no beneficiary survives the Annuitant,  we will pay any remaining benefit to
you.

================================================================
                                   PERFORMANCE

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

Occasionally,   we  may  advertise  certain   performance   related  information
concerning  one or more of the  portfolios,  including  total  return  and yield
information.  A portfolio's  performance information is based on the portfolio's
past   performance  only  and  is  not  intended  as  an  indication  of  future
performance.

When we  advertise  the average  annual  total  return of a  portfolio,  it will
usually be calculated  for one, five, and ten year periods or, where a portfolio
has been in existence  for a period of less than one,  five,  or ten years,  for
such lesser  period.  Average  annual total return is measured by comparing  the
value of the  investment in a portfolio at the beginning of the relevant  period
to the  value of the  investment  at the end of the  period.  That  assumes  the
deduction of any  surrender  charge that would be payable if the  contract  were
surrendered at the end of the period. Then the average annual compounded rate of
return is  calculated  to produce the value of the  investment at the end of the
period.  We may  simultaneously  present  returns that do not assume a surrender
and, therefore, do not deduct a surrender charge.

When we  advertise  the yield of a portfolio  we will  calculate it based upon a
given thirty day period.  The yield is determined by dividing the net investment
income  earned  per  Accumulation  Unit  during  the  period  by the value of an
Accumulation Unit on the last day of the period.

When we advertise the performance of the money market portfolio we may advertise
the yield or the effective  yield in addition to the total return.  The yield of
the money market  portfolio  refers to the income  generated by an investment in
that portfolio over a seven-day period. The income is then annualized (i.e., the
amount of income  generated by the investment  during that week is assumed to be
generated  each week over a 52-week  period and is shown as a percentage  of the
investment). The effective yield is calculated similarly but when annualized the
income earned by an  investment  in the money market  portfolio is assumed to be
reinvested.  The effective  yield will be slightly higher than the yield because
of the compounding effect of this assumed reinvestment during a 52-week period.

Total  return at the  variable  account  level is lower  than at the  underlying
portfolio level since it is reduced by all contract charges  (surrender  charge,
mortality  and  expense  risk  charge,   administrative   charge,  and  contract
maintenance  fee).  Likewise,  yield and effective yield at the variable account
level are lower than at the  portfolio  level since the variable  account  level
total return reflects all recurring charges (except surrender charge).

Performance information for a portfolio may be compared to:

     (1)  the Standard & Poor's 500 Stock Index, Dow Jones  Industrial  Average,
          Donoghue  Money  Market  Institutional  Averages,   indices  measuring
          corporate  bond and government  security  prices as prepared by Lehman
          Brothers,  Inc.  and  Salomon  Brothers,  or other  indices  measuring
          performance  of a pertinent  group of securities so that investors may
          compare a  portfolio's  results  with  those of a group of  securities
          widely  regarded by  investors  as  representative  of the  securities
          markets in general;

     (2)  other variable annuity separate accounts or other investment  products
          tracked  by Lipper  Analytical  Services  (a widely  used  independent
          research firm which ranks mutual funds and other investment  companies
          by overall performance, investment objectives, and assets), or tracked
          by other ratings  services,  companies,  publications,  or persons who
          rank  separate  accounts  or  other  investment  products  on  overall
          performance or other criteria;

     (3)  the Consumer  Price Index  (measure for  inflation) to assess the real
          rate of return from an investment in the contract; and

     (4)  indices or averages of  alternative  financial  products  available to
          prospective investors,  including the Bank Rate Monitor which monitors
          average returns of various bank instruments.

================================================================
                                      TAXES

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

Introduction

The following  discussion  of federal  income tax treatment is general in nature
and is not intended as tax advice.  This  discussion is based on current law and
interpretations,  which may change.  For a discussion of federal income taxes as
they relate to the fund, please see the accompanying fund prospectus. No attempt
is made to consider any applicable  state or other tax laws. We do not guarantee
the tax status of your contract.

Annuity Contracts in General

The Internal  Revenue Code (the "Code") provides special rules regarding the tax
treatment of annuity contracts. Generally, you will not be taxed on the earnings
in an annuity  contract  until you take the money  out.  Different  rules  apply
depending on how you take the money out and whether  your  contract is qualified
or non-qualified, as explained below.

If you do not purchase your contract under a retirement  arrangement entitled to
favorable  federal  income tax  treatment,  your  contract  is  referred to as a
non-qualified  contract.  If you  purchase  your  contract  under  a  retirement
arrangement entitled to favorable federal income tax treatment, your contract is
referred to as a qualified contract.

Tax Treatment of Distributions -- Non-Qualified Contracts

If you make a withdrawal  from a  non-qualified  contract or surrender it before
annuity payments begin, the amount you receive will be taxed as ordinary income,
rather  than as a return  of  premium,  until all gain has been  withdrawn.  For
annuity  payments,  any portion of each payment  that is  considered a return of
your premium will not be taxed. There is a 10% tax penalty on any taxable amount
you receive unless the amount received is paid:

     (1)  after you reach age 59 1/2;

     (2)  to your beneficiary after you die;

     (3)  after you become disabled;

     (4)  in  a  series  of  substantially  equal  installments  made  not  less
          frequently than annually under a lifetime annuity; or

     (5)  under an immediate annuity.

Assignments

If you assign all or part of the  contract as  collateral  for a loan,  the part
assigned  will be treated as a withdrawal  and the excess of the Contract  Value
over total  premium will be taxed as ordinary  income.  Please  consult your tax
adviser prior to making an assignment of the contract.

Gifts of Contracts

If you  transfer a contract for less than full  consideration,  such as by gift,
you will generally  trigger tax on the gain in the contract.  This rule does not
apply to those transfers between spouses or incident to divorce.

Contracts Owned by Non-Natural Persons

If the contract is held by a non-natural  person (for example,  a corporation or
trust), the contract is generally not treated as an annuity contract for federal
income tax purposes, and the income on the contract (generally the excess of the
Contract  Value over the premium) is  includable  in income each year.  The rule
does not apply where the non-natural person is only the nominal owner, such as a
trust or other  entity  acting as an agent for a  natural  person,  and in other
limited circumstances.

Distribution at Death Rules

Upon the death of the owner of a contract, certain distributions must be made:

     o    If the owner dies on or after the Annuity Date,  and before the entire
          interest in the contract has been  distributed,  the remaining portion
          will be distributed at least as quickly as the method in effect on the
          owner's death;

     o    If the owner dies before the Annuity  Date,  the entire  interest must
          generally be distributed within five years after the date of death.

     o    If the beneficiary is a natural person, the interest may be annuitized
          over the life of that individual or over a period not extending beyond
          the  life  expectancy  of that  individual,  so long as  distributions
          commence within one year after the date of death.

     o    If the  beneficiary  is the spouse of the owner,  the  contract may be
          continued in the name of the spouse as owner.

     o    If  the  owner  is not  an  individual,  the  death  of  the  "primary
          annuitant"  (as defined under the Code) is treated as the death of the
          owner. In addition,  when the owner is not an individual,  a change in
          the primary annuitant is treated as the death of the owner.

Section 1035 Exchanges

Code Section 1035 generally provides that no gain or loss shall be recognized on
the exchange of an annuity contract for another annuity contract unless money or
other property is distributed  as part of the exchange.  A replacement  contract
obtained  in a tax-free  exchange  of  contracts  succeeds  to the status of the
surrendered  contract.  Special  rules  and  procedures  apply to  Section  1035
transactions.  Prospective  owners  wishing to take advantage of Section 1035 of
the Code should consult their tax advisers.

Tax Treatment of Distributions --Qualified Contracts

If you purchase your contract  under a tax-favored  retirement  plan or account,
your  contract is referred to as a  qualified  contract.  Examples of  qualified
plans or accounts are:

     o    Individual Retirement Annuities ("IRAs");

     o    Roth IRAs;

     o    Tax Deferred  Annuities  (governed by Code Section 403(b) and referred
          to as "403(b) Plans");

     o    Keogh Plans; and

     o    Employer-sponsored  pension and profit  sharing  arrangements  such as
          401(k) plans.

Withdrawals in General

Generally,  with the exception of a Roth IRA, you have not paid any taxes on the
premium  used to buy a qualified  contract or on any  earnings.  Therefore,  any
amount  you take out as a  withdrawal  or as  annuity  payments  will be taxable
income.  In  addition,  a 10% tax  penalty  may apply to the  taxable  part of a
withdrawal received before age 59 1/2 . Limited exceptions are provided, such as
where amounts are paid in the form of a qualified  life  annuity,  upon death or
disability of the employee, to pay certain medical expenses,  or, in some cases,
upon separation from service on or after age 55.


<PAGE>


Individual Retirement Annuities

Code  Section 408  permits  eligible  individuals  to  contribute  to an IRA. By
attachment of an  endorsement  that reflects the limits of Code Section  408(b),
the Contracts may be issued as an IRA.  Contracts  issued in connection  with an
IRA are subject to limitations on eligibility,  maximum contributions,  and time
of  distribution.  Distributions  from certain  retirement  plans qualifying for
federal  tax   advantages   may  be  rolled  over  into  an  IRA.  In  addition,
distributions  from an IRA may be rolled over to another IRA,  provided  certain
conditions  are met.  Most  IRAs  cannot  accept  contributions  after the owner
reaches 70 1/2 , and must also begin required  distributions  at that age. Sales
of the contract for use with IRAs are subject to special requirements, including
the requirement that  informational  disclosure be given to each person desiring
to  establish  an IRA.  That person must be given the  opportunity  to affirm or
reverse  a  decision  to  purchase  the  contract.  Contracts  offered  by  this
prospectus  in  connection  with an IRA are not  available  in all  states.  The
accidental  death benefit is not available under a contract issued in connection
with an IRA.

Roth IRAs

Code Section 408A provides special rules for "Roth IRAs." The basic  distinction
between a Roth IRA and a traditional IRA is that contributions to a Roth IRA are
not deductible and "qualified  distributions" from a Roth IRA are not includable
in gross income for federal income tax purposes.  Other differences  include the
ability  to make  contributions  to a Roth  IRA  after  age 70 1/2 and to  defer
distributions  beyond age 70 1/2.  Taxpayers whose adjusted gross incomes exceed
certain levels are not eligible for Roth IRAs.

403(b) Plans

The  contracts  are  also  available  for use in  connection  with a  previously
established  403(b) plan.  Code Section 403(b) imposes  certain  restrictions on
your ability to make partial  surrenders from a contract used in connection with
a 403(b)  Plan,  if  attributable  to  premium  paid  under a  salary  reduction
agreement.  Specifically,  an owner may make a surrender  or partial  withdrawal
only (a) when the employee attains age 59 1/2, separates from service,  dies, or
becomes disabled, or (b) in the case of hardship. In the case of hardship,  only
an amount equal to the premium paid may be  withdrawn.  403(b) Plans are subject
to additional  requirements,  including  eligibility,  limits on  contributions,
minimum  distributions,  and  nondiscrimination  requirements  applicable to the
employer. In particular, distributions generally must commence by April 1 of the
calendar year  following the later of the year in which the employee (a) attains
age 70 1/2, or (b)  retires.  Owners and their  employers  are  responsible  for
compliance with these rules.  Contracts offered by this prospectus in connection
with a 403(b) Plan are not available in all states.


<PAGE>


Rollovers

Distributions   from  a  401(a)  qualified  plan  or  403(b)  plan  (other  than
non-taxable  distributions  representing  a  return  of  capital,  distributions
meeting the minimum distribution requirement, distributions for the life or life
expectancy of the recipient(s) or  distributions  that are made over a period of
more than 10 years) are  eligible for  tax-free  rollover  within 60 days of the
date of distribution,  but are also subject to federal income tax withholding at
a 20% rate unless paid directly to another qualified plan, 403(b) plan or IRA. A
prospective  owner considering use of the contract in this manner should consult
a competent tax adviser with regard to the  suitability of the contract for this
purpose and for  information  concerning  the tax law  provisions  applicable to
qualified plans, 403(b) plans, and IRAs.

Diversification and Investor Control

The  Code  imposes  certain  diversification   requirements  on  the  underlying
investments for a variable  annuity to be treated as a variable  annuity for tax
purposes.  We believe that the portfolios are being managed so as to comply with
these requirements.

The tax regulations do not provide guidance as to the circumstances  under which
you,  because  of the  degree  of  control  you  exercise  over  the  underlying
investments,  would be considered the owner of the shares of the portfolios.  If
any guidance on this point is provided which is considered a new position,  then
the guidance would generally be applied prospectively. However, if such guidance
is considered not to be a new position,  it may be applied  retroactively.  This
would mean you, as the owner of the  contract,  could be treated as the owner of
assets in the  portfolios.  We reserve the right to make changes to the contract
we think necessary to see that it qualifies as a variable  annuity  contract for
tax purposes.

Withholding

We are  required to  withhold  federal  income  taxes on  withdrawals,  lump sum
distributions, and annuity payments that include taxable income unless the payee
elects to not have any withholding or in certain other circumstances.  If you do
not provide a social  security number or other taxpayer  identification  number,
you will not be permitted to elect out of withholding. Special withholding rules
apply to payments made to non-resident aliens.

For lump-sum  distributions  or withdrawals,  we are required to withhold 10% of
the taxable portion of any withdrawal or lump sum distribution  unless you elect
out of  withholding.  For annuity  payments,  the company  will  withhold on the
taxable portion of annuity payments based on a withholding  certificate you file
with us. If you do not file a certificate,  you will be treated, for purposes of
determining your withholding rates, as a married person with three exemptions.

You are liable for payment of federal income taxes on the taxable portion of any
withdrawal,  distribution,  or annuity payment.  You may be subject to penalties
under the estimated tax rules if your withholding and estimated tax payments are
not sufficient.

================================================================
                                OTHER INFORMATION

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

American International Life Assurance Company of New York

We are a stock life insurance  company  organized under the laws of New York. We
were incorporated in 1962. Our principal business address is 80 Pine Street, New
York, NY 10005.  We provide a full range of life insurance and annuity plans. We
are a subsidiary of American  International Group, Inc. ("AIG"), which serves as
the  holding  company  for a number of  companies  engaged in the  international
insurance  business in approximately 130 countries and jurisdictions  around the
world.

We may occasionally publish in advertisements,  sales literature and reports the
ratings and other information  assigned to AIG by one or more independent rating
organizations  such as A.M.  Best  Company,  Moody's and Standard & Poor's.  The
purpose of the  ratings is to reflect the rating  organization's  opinion of our
financial  strength and should not be  considered  as bearing on the  investment
performance of assets held in the variable account.

The ratings are not  recommendations  to purchase our life  insurance or annuity
products or to hold or sell these products and the ratings do not comment on the
suitability  of  such  products  for a  particular  investor.  There  can  be no
assurance  that any rating will remain in effect for any given period of time or
that  any  rating  will  not  be  lowered  or  withdrawn  entirely  by a  rating
organization  if,  in such  organization's  judgment,  future  circumstances  so
warrant.  The ratings do not reflect the investment  performance of the variable
account or the degree of risk  associated  with an  investment  in the  variable
account.

Ownership

This prospectus  describes both individual  flexible premium  deferred  variable
annuity   contracts  and  group  flexible  premium  deferred   variable  annuity
contracts.  The individual and group contracts  described in this prospectus are
identical  except  that  the  individual  contract  is  issued  directly  to the
individual  owner.  A group  contract  is issued to a  contract  holder  for the
benefit of the  participants in the group. If you are a participant in the group
you will receive a certificate  evidencing  your  ownership.  You, either as the
owner of an individual  contract or as the owner of a certificate,  are entitled
to all the rights and privileges of ownership.  As used in this prospectus,  the
term  contract  is  equally  applicable  to  an  individual  contract  or  to  a
certificate.

Voting Rights

To the extent  required  by law, we will vote the  portfolio  shares held in the
variable  account  at  shareholder  meetings  in  accordance  with  instructions
received from persons  having a voting  interest in the portfolio.  However,  if
legal  requirements or our interpretation of present law changes to permit us to
vote the portfolio shares in our own right, we may elect to do so.

Prior to the Annuity Date, you hold a voting interest in each portfolio in whose
corresponding  subaccount  you have Contract  Value.  We determine the number of
portfolio  shares that are  attributable  to you by dividing  the  corresponding
value in a particular  portfolio by the net asset value of one portfolio  share.
After the Annuity  Date,  we determine  the number of portfolio  shares that are
attributable to you by dividing the reserve maintained in a particular portfolio
to meet  the  obligations  under  the  contract  by the net  asset  value of one
portfolio  share. The number of votes that you will have a right to cast will be
determined as of the record date established by each portfolio.

We will solicit voting  instructions by mail prior to the  shareholder  meeting.
Each person having a voting interest in a portfolio will receive proxy material,
reports and other materials relating to the appropriate portfolios. We will vote
shares in accordance with instructions  received from the person having a voting
interest.  We will vote shares for which we receive no timely  instructions  and
any shares not  attributable to owners in proportion to the voting  instructions
we have received.

The voting rights relate only to amounts invested in the variable account. There
are no voting  rights with respect to funds  allocated  to the fixed  investment
option.

Administration of the Contract

While we have primary  responsibility for all administration of the contract and
the variable account, we have retained the services of Delaware Valley Financial
Services,  Inc.  ("DVFS")  pursuant  to  an  administrative   agreement.   These
administrative  services  include  issuance of the contract and  maintenance  of
owner records.  DVFS serves as the administrator to various insurance  companies
offering variable annuity contracts and variable life insurance policies.

Legal Proceedings

There are no pending legal proceedings which, in our judgment, are material with
respect to the variable account.

================================================================
                              FINANCIAL STATEMENTS

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

Consolidated balance sheets of American  International Life Assurance Company of
New York and of the  variable  account  are  included  in the SAI,  which may be
obtained  without  charge by calling  (800)  728-7819  or  writing  to  American
International Life Assurance Company of New York, Attention:  Variable Products,
One Alico Plaza, 600 King Street, Wilmington,  Delaware 19801. A complete set of
financial  statements  of the  company and the  variable  account has been filed
electronically  with  the  SEC  and  can be  obtained  through  its  website  at
http://www.sec.gov.


<PAGE>



===============================================================================
                                    APPENDIX
================================================================================

                         CONDENSED FINANCIAL INFORMATION
                            ACCUMULATION UNIT VALUES*
          (for an accumulation unit outstanding throughout the period)
<TABLE>
                                                         1999           1998          1997            1996          1995
                                              ------------------------------------------------------------------------------
                                              ------------------------------------------------------------------------------
<S>                                                        <C>              <C>         <C>            <C>         <C>
MITCHELL HUTCHINS SERIES TRUST
BALANCED PORTFOLIO
     Accumulation Unit Value
       Beginning of Period                                 13.16             N/A          N/A           N/A          N/A
       End of Period                                       13.21           13.16          N/A           N/A          N/A
     Accum Units o/s @ end of period                    2,831.56               -          N/A           N/A          N/A
GLOBAL INCOME PORTFOLIO
     Accumulation Unit Value
       Beginning of Period                                 11.79             N/A          N/A           N/A          N/A
       End of Period                                       11.07           11.79          N/A           N/A          N/A
     Accum Units o/s @ end of period                    2,650.87               -          N/A           N/A          N/A
GROWTH PORTFOLIO
     Accumulation Unit Value
       Beginning of Period                                 20.14             N/A          N/A           N/A          N/A
       End of Period                                       26.58           20.14          N/A           N/A          N/A
     Accum Units o/s @ end of period                           -               -          N/A           N/A          N/A
GROWTH & INCOME PORTFOLIO
     Accumulation Unit Value
       Beginning of Period                                 15.84             N/A          N/A           N/A          N/A
       End of Period                                       17.23           15.84          N/A           N/A          N/A
     Accum Units o/s @ end of period                      685.38               -          N/A           N/A          N/A
HIGH INCOME PORTFOLIO
     Accumulation Unit Value
       Beginning of Period                                 12.56             N/A          N/A           N/A          N/A
       End of Period                                       13.06           12.56          N/A           N/A          N/A
     Accum Units o/s @ end of period                    3,026.51               -          N/A           N/A          N/A
SMALL CAP PORTFOLIO
     Accumulation Unit Value
       Beginning of Period                                 15.56             N/A          N/A           N/A          N/A
       End of Period                                       16.29           15.56          N/A           N/A          N/A
     Accum Units o/s @ end of period                           -               -          N/A           N/A          N/A
STRATEGIC INCOME PORTFOLIO
     Accumulation Unit Value
       Beginning of Period                                 12.28             N/A          N/A           N/A          N/A
       End of Period                                       12.34           12.28          N/A           N/A          N/A
     Accum Units o/s @ end of period                           -               -          N/A           N/A          N/A
TACTICAL ALLOCATION PORTFOLIO
     Accumulation Unit Value
       Beginning of Period                                 14.93             N/A          N/A           N/A          N/A
       End of Period                                       17.44           14.93          N/A           N/A          N/A
     Accum Units o/s @ end of period                   23,181.78               -          N/A           N/A          N/A
ALLIANCE VARIABLE PRODUCTS SERIES FUND
GROWTH PORTFOLIO (CLASS  B)
     Accumulation Unit Value
       Beginning of Period                                   N/A             N/A          N/A           N/A          N/A
       End of Period                                       38.20             N/A          N/A           N/A          N/A
     Accum Units o/s @ end of period                    7,156.89             N/A          N/A           N/A          N/A
GROWTH & INCOME PORTFOLIO (CLASS B)
     Accumulation Unit Value
       Beginning of Period                                   N/A             N/A          N/A           N/A          N/A
       End of Period                                       31.52             N/A          N/A           N/A          N/A
     Accum Units o/s @ end of period                   17,241.24             N/A          N/A           N/A          N/A
INTERNATIONAL PORTFOLIO
     Accumulation Unit Value
       Beginning of Period                                 14.68           13.17          12.92         12.22        11.27
       End of Period                                       20.29           14.68          13.17         12.92        12.22
     Accum Units o/s @ end of period                  629,923.79      658,768.46     612,030.95    525,023.12   228,254.81
MONEY MARKET PORTFOLIO (CLASS B)
     Accumulation Unit Value
       Beginning of Period                                   N/A             N/A          N/A           N/A          N/A
       End of Period                                       12.15             N/A          N/A           N/A          N/A
     Accum Units o/s @ end of period                      459.91             N/A          N/A           N/A          N/A
PREMIER GROWTH PORTFOLIO
     Accumulation Unit Value
       Beginning of Period                                 35.54           24.36          18.45         15.25        10.66
       End of Period                                       46.37           35.54          24.36         18.45        15.25
     Accum Units o/s @ end of period                2,092,120.32    1,758,411.11   1,441,993.79  1,026,432.81   420,662.68
QUASAR PORTFOLIO
     Accumulation Unit Value
       Beginning of Period                                 11.66           12.38          10.58         10.00        N/A
       End of Period                                       13.46           11.66          12.38         10.58        N/A
     Accum Units o/s @ end of period                  756,712.16      902,341.60     629,523.13    179,808.73        N/A
REAL ESTATE INVESTMENT PORTFOLIO
     Accumulation Unit Value
       Beginning of Period                                  9.71           12.16          N/A           N/A          N/A
       End of Period                                        9.09            9.71          12.16         N/A          N/A
     Accum Units o/s @ end of period                  191,461.45      200,970.16     184,436.41         N/A          N/A
TECHNOLOGY PORTFOLIO
     Accumulation Unit Value
       Beginning of Period                                 18.48           11.44          10.90         10.00        N/A
       End of Period                                       32.02           18.48          11.44         10.90        N/A
     Accum Units o/s @ end of period                1,399,804.13      959,429.79   1,033,596.21    431,529.41        N/A
U.S. GOVERNMENT/HIGH GRADE SECURITIES PORTFOLIO (CLASS B)
     Accumulation Unit Value
       Beginning of Period                                   N/A             N/A          N/A           N/A          N/A
       End of Period                                       12.63             N/A          N/A           N/A          N/A
     Accum Units o/s @ end of period                    7,289.12             N/A          N/A           N/A          N/A
</TABLE>

<PAGE>


                         CONDENSED FINANCIAL INFORMATION
                            ACCUMULATION UNIT VALUES*
          (for an accumulation unit outstanding throughout the period)
                                  (continued)

<TABLE>


                                                  1994         1993         1992
                                              -----------------------------------
                                              -----------------------------------
<S>                                               <C>           <C>         <C>
MITCHELL HUTCHINS SERIES TRUST
BALANCED PORTFOLIO
     Accumulation Unit Value
       Beginning of Period                          N/A           N/A        N/A
       End of Period                                N/A           N/A        N/A
     Accum Units o/s @ end of period                N/A           N/A        N/A
GLOBAL INCOME PORTFOLIO
     Accumulation Unit Value
       Beginning of Period                          N/A           N/A        N/A
       End of Period                                N/A           N/A        N/A
     Accum Units o/s @ end of period                N/A           N/A        N/A
GROWTH PORTFOLIO
     Accumulation Unit Value
       Beginning of Period                          N/A           N/A        N/A
       End of Period                                N/A           N/A        N/A
     Accum Units o/s @ end of period                N/A           N/A        N/A
GROWTH & INCOME PORTFOLIO
     Accumulation Unit Value
       Beginning of Period                          N/A           N/A        N/A
       End of Period                                N/A           N/A        N/A
     Accum Units o/s @ end of period                N/A           N/A        N/A
HIGH INCOME PORTFOLIO
     Accumulation Unit Value
       Beginning of Period                          N/A           N/A        N/A
       End of Period                                N/A           N/A        N/A
     Accum Units o/s @ end of period                N/A           N/A        N/A
SMALL CAP PORTFOLIO
     Accumulation Unit Value
       Beginning of Period                          N/A           N/A        N/A
       End of Period                                N/A           N/A        N/A
     Accum Units o/s @ end of period                N/A           N/A        N/A
STRATEGIC INCOME PORTFOLIO
     Accumulation Unit Value
       Beginning of Period                          N/A           N/A        N/A
       End of Period                                N/A           N/A        N/A
     Accum Units o/s @ end of period                N/A           N/A        N/A
TACTICAL ALLOCATION PORTFOLIO
     Accumulation Unit Value
       Beginning of Period                          N/A           N/A        N/A
       End of Period                                N/A           N/A        N/A
     Accum Units o/s @ end of period                N/A           N/A        N/A
ALLIANCE VARIABLE PRODUCTS SERIES FUND
GROWTH PORTFOLIO (CLASS  B)
     Accumulation Unit Value
       Beginning of Period                          N/A           N/A        N/A
       End of Period                                N/A           N/A        N/A
     Accum Units o/s @ end of period                N/A           N/A        N/A
GROWTH & INCOME PORTFOLIO (CLASS B)
     Accumulation Unit Value
       Beginning of Period                          N/A           N/A        N/A
       End of Period                                N/A           N/A        N/A
     Accum Units o/s @ end of period                N/A           N/A        N/A
INTERNATIONAL PORTFOLIO
     Accumulation Unit Value
       Beginning of Period                           10.69        10.00      N/A
       End of Period                                 11.27        10.69      N/A
     Accum Units o/s @ end of period            122,616.95    22,441.08      N/A
MONEY MARKET PORTFOLIO (CLASS B)
     Accumulation Unit Value
       Beginning of Period                          N/A           N/A        N/A
       End of Period                                N/A           N/A        N/A
     Accum Units o/s @ end of period                N/A           N/A        N/A
PREMIER GROWTH PORTFOLIO
     Accumulation Unit Value
       Beginning of Period                           10.00        N/A        N/A
       End of Period                                 10.66        N/A        N/A
     Accum Units o/s @ end of period            108,111.20        N/A        N/A
QUASAR PORTFOLIO
     Accumulation Unit Value
       Beginning of Period                          N/A           N/A        N/A
       End of Period                                N/A           N/A        N/A
     Accum Units o/s @ end of period                N/A           N/A        N/A
REAL ESTATE INVESTMENT PORTFOLIO
     Accumulation Unit Value
       Beginning of Period                          N/A           N/A        N/A
       End of Period                                N/A           N/A        N/A
     Accum Units o/s @ end of period                N/A           N/A        N/A
TECHNOLOGY PORTFOLIO
     Accumulation Unit Value
       Beginning of Period                          N/A           N/A        N/A
       End of Period                                N/A           N/A        N/A
     Accum Units o/s @ end of period                N/A           N/A        N/A
U.S. GOVERNMENT/HIGH GRADE SECURITIES PORTFOLIO(CLASS B)
     Accumulation Unit Value
       Beginning of Period                          N/A           N/A        N/A
       End of Period                                N/A           N/A        N/A
     Accum Units o/s @ end of period                N/A           N/A        N/A

</TABLE>




* Funds were first invested in the portfolios as listed below:

         Mitchell Hutchins Series Trust

         Balanced Portfolio                                 June 1, 1988
         Global Income Portfolio                            May 1, 1988
         Growth Portfolio                                   May 4, 1987
         Growth & Income Portfolio                          January 2, 1992
         High Income Portfolio                              September 28, 1998
         Small Cap Portfolio                                September 28, 1998
         Strategic Income Portfolio                         September 28, 1998
         Tactical Allocation Portfolio                      September 28, 1998

         Alliance Variable Products Series Fund

         Growth Portfolio                                   September 15, 1994
         Growth and Income Portfolio                        January 14, 1991
         International Portfolio                            December 28, 1992
         Money Market Portfolio                             December 28, 1992
         Premier Growth Portfolio                           June 26, 1992
         Quasar Portfolio                                   August 5, 1996
         Real Estate Investment Portfolio                   January 9, 1997
         Technology Portfolio                               January 11, 1996
         U.S. Government/High Grade Securities Portfolio    September 17, 1992






<PAGE>




================================================================
                              TABLE OF CONTENTS OF

                     THE STATEMENT OF ADDITIONAL INFORMATION

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


GENERAL INFORMATION
         American International Life Assurance Company of New York
         Independent Accountants
         Legal Counsel
         Distributor
         Potential Conflicts

CALCULATION OF PERFORMANCE DATA
         Yield and Effective Yield Quotations for the Money Market Subaccount
         Yield Quotations for Other Subaccounts
         Total Return Quotations
         Non-Standardized Performance Data
         Tax Deferred Accumulation

ANNUITY PROVISIONS
         Variable Annuity Payments
         Annuity Unit Value
         Net Investment Factor
         Additional Provisions

FINANCIAL STATEMENTS

<PAGE>


                                   PROSPECTUS

                          PROFILE(TM) VARIABLE ANNUITY

                                    issued by

            AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY OF NEW YORK

                                   through its

                               VARIABLE ACCOUNT A

This  prospectus   describes  a  variable  annuity  contract  being  offered  to
individuals and groups. It is a flexible premium, deferred annuity contract with
a  fixed  investment  option.  Please  read  this  prospectus  carefully  before
investing and keep it for future reference.

The  contract  has nineteen  investment  options to which you can allocate  your
money --  eighteen  variable  investment  options  listed  below  and one  fixed
investment  option.  The fixed investment  option is part of our general account
which  earns a minimum of 3%  interest.  The  variable  investment  options  are
portfolios of the AIM Variable Insurance Funds, Inc., Alliance Variable Products
Series Fund, Inc.,  Dreyfus Variable  Investment Fund, Dreyfus Stock Index Fund,
Fidelity Variable Insurance Products Fund,  Fidelity Variable Insurance Products
Fund II and Van Eck Worldwide Insurance Trust.

         AIM Variable Insurance Funds, Inc.

         (managed by A I M Advisors, Inc.)
         AIM V.I. Capital Appreciation Fund
         AIM V.I. International Equity Fund

         Alliance Variable Products Series Fund, Inc.
         (managed by Alliance Capital Management, L.P.)
         Global Bond Portfolio
         Growth Portfolio
         Growth and Income Portfolio
         Premier Growth Portfolio
         Quasar Portfolio
         Technology Portfolio

         Dreyfus Variable Investment Fund
         (managed by The Dreyfus Corporation)
         Small Company Stock Portfolio

         Dreyfus Stock Index Fund
         (managed by The Dreyfus Corporation and Mellon Equity Associates)


<PAGE>


         Fidelity Variable Insurance Products Fund
         (managed by Fidelity Management & Research Company)
         VIP Growth Portfolio
         VIP High Income Portfolio
         VIP Money Market Portfolio

         Fidelity Variable Insurance Products Fund II
         (managed by Fidelity Management & Research Company)
         VIP II Asset Manager Portfolio
         VIP II Contrafund Portfolio
         VIP II Investment Grade Bond Portfolio

         Van Eck Worldwide Insurance Trust
         (managed by Van Eck Associates Corporation)
         Worldwide Emerging Markets Fund
         Worldwide Hard Assets Fund


To learn more about the  contract,  you can  obtain a copy of the  Statement  of
Additional  Information  ("SAI") dated May 1, 2000.  The SAI has been filed with
the Securities and Exchange  Commission ("SEC") and is incorporated by reference
into this prospectus.  The table of contents of the SAI appears on the last page
of this  prospectus.  For a free copy of the SAI,  call us at (800)  255-8402 or
write to us at  American  International  Life  Assurance  Company  of New  York,
Attention:  Variable  Products,  One Alico Plaza,  600 King Street,  Wilmington,
Delaware 19801.

In addition, the SEC maintains a website at http://www.sec.gov that contains the
prospectus,  SAI, materials incorporated by reference and other information that
we have filed electronically with the SEC.


Variable annuities involve risks, including possible loss of principal. They are
not a deposit  of any bank or  insured  or  guaranteed  by the  Federal  Deposit
Insurance Corporation or any other government agency.

The SEC has not  approved  or  disapproved  of the  contract  or passed upon the
accuracy or adequacy of this prospectus. Any representation to the contrary is a
criminal offense.

                                   May 1, 2000


<PAGE>


=====================================================================
                                TABLE OF CONTENTS

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

DEFINITIONS

FEE TABLES

CONDENSED FINANCIAL INFORMATION

THE CONTRACT

INVESTMENT OPTIONS

CHARGES AND DEDUCTIONS

ACCESS TO YOUR MONEY

ANNUITY PAYMENTS

DEATH BENEFIT

PERFORMANCE

TAXES

OTHER INFORMATION

FINANCIAL STATEMENTS

APPENDIX - CONDENSED FINANCIAL INFORMATION

TABLE OF CONTENTS OF STATEMENT OF ADDITIONAL INFORMATION


<PAGE>



=====================================================================
                                   DEFINITIONS

=====================================================================
We  have  capitalized  certain  terms  used  in this  prospectus.  To  help  you
understand these terms, we have defined them in this glossary.

Accumulation  Unit - An  accounting  unit  of  measure  used to  calculate  your
Contract Value prior to the Annuity Date.

Administrative  Office  -  The  Annuity  Service  Office,  c/o  Delaware  Valley
Financial Services, Inc., P.O. Box 3031, Berwyn, Pennsylvania 19312-0031.

Annuitant  - The person you  designate  whose life  determines  the  duration of
annuity payments involving life contingencies.

Annuity Date - The date on which annuity payments begin.

Annuity Unit - An accounting unit of measure used to calculate  annuity payments
after the Annuity Date.

Contract Anniversary - An anniversary of the date we issued your contract.

Contract  Value - The  dollar  value  as of any  Valuation  Date of all  amounts
accumulated under your contract.

Contract Year - Each period of twelve months  commencing with the date we issued
your contract.

Premium Year - Any period of twelve months commencing with the date we receive a
premium  payment  and ending on the same date in each  succeeding  twelve  month
period thereafter.

Valuation Date - Each day that the New York Stock Exchange is open for trading.

Valuation  Period - The period  between the close of  business on any  Valuation
Date and the close of business for the next succeeding Valuation Date.


<PAGE>


=====================================================================
                                   FEE TABLES

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

                           Owner Transaction Expenses

Sales Load..............................................................   None

Surrender Charge (as a percentage of premium surrendered)
     Premium Year 1.....................................................     6%
     Premium Year 2.....................................................     6%
     Premium Year 3.....................................................     5%
     Premium Year 4.....................................................     5%
     Premium Year 5.....................................................     4%
     Premium Year 6.....................................................     3%
     Premium Year 7.....................................................     2%
     Thereafter.........................................................   None

Transfer Fee

     First 12 Per Contract Year.........................................   None
     Thereafter.........................................................    $10

Contract Maintenance Fee (waived if Contract Value is $50,000 or greater) $30/yr

Variable Account Annual Expenses (as a percentage of average account value)
     Mortality and Expense Risk Charge..................................  1.25%
     Administrative Charge..............................................  0.15%
                                                                          =====
     Total Variable Account Annual Expenses.............................  1.40%



<PAGE>
<TABLE>



                            Annual Portfolio Expenses

                           After Waivers/Reimbursement

                     (as a percentage of average net assets)

                                                              Management     Other      12b-1      Total
                                                                Fees       Expenses(1)   Fees     Expenses
<S>                                                             <C>          <C>       <C>       <C>
AIM Variable Insurance Funds, Inc.
AIM V.I. Capital Appreciation Fund                              0.62%        0.11%     0.00%     0.73%
AIM V.I. International Equity Fund                              0.75%        0.22%     0.00%     0.97%
Alliance Variable Products Series Fund(2)
Global Bond Portfolio                                           0.65%        0.25%     0.00%     0.90%
Growth Portfolio (Class B)                                      0.75%        0.12%     0.25%     1.12%
Growth and Income Portfolio (Class B)                           0.63%        0.09%     0.25%     0.97%
Premier Growth Portfolio                                        1.00%        0.05%     0.00%     1.05%
Quasar Portfolio                                                0.81%        0.14%     0.00%     0.95%
Technology Portfolio                                            0.86%        0.09%     0.00%     0.95%
Dreyfus Variable Investment Fund
Small Company Stock Portfolio                                   0.75%        0.22%     0.00%     0.97%
Dreyfus Stock Index Fund                                        0.25%        0.01%     0.00%     0.26%
Fidelity Variable Insurance Products Fund(3)
(Initial Class)                                                 0.58%        0.07%     0.00%     0.65%
VIP Growth Portfolio                                            0.58%        0.11%     0.00%     0.69%
VIP High Income Portfolio                                       0.18%        0.09%     0.00%     0.27%
VIP Money Market Portfolio
Fidelity Variable Insurance Products Fund II(4)
(Initial Class)
VIP II Asset Manager Portfolio                                  0.53%         0.09%    0.00%     0.62%
VIP II Contrafund(TM)Portfolio                                  0.58%         0.07%    0.00%     0.65%
VIP II Investment Grade Bond Portfolio                          0.43%         0.11%    0.00%     0.54%
Van Eck Worldwide Insurance Trust
Worldwide Emerging Markets Fund(5)                              1.00%         0.34%    0.00%     1.34%
Worldwide Hard Assets Fund                                      1.00%         0.26%    0.00%     1.26%

</TABLE>

     (1)  Other expenses are based on the expenses  outlined in the prospectuses
          for the AIM Variable Insurance Funds, Inc., Alliance Variable Products
          Series Fund,  Dreyfus Variable  Investment  Fund,  Dreyfus Stock Index
          Fund,  Fidelity Variable  Insurance  Products Fund,  Fidelity Variable
          Insurance Products Fund II and Van Eck Worldwide Insurance Trust.

     (2)  Total annual expenses for the following  portfolios before waivers and
          reimbursement by Alliance Capital  Management L.P.  investment adviser
          for the year ended December 31, 1999, were as follows:

                  Global Bond Portfolio                                1.04%
                  Quasar Portfolio                                     1.19%
                  Technology Portfolio                                 1.12%

(3)      Total annual expenses for the following portfolio before  reimbursement
         by Fidelity Variable  Insurance  Products Fund's investment adviser for
         the year ended December 31, 1999, was as follows:

                  VIP Growth Portfolio                                 0.66%

(4)      Total annual expenses for the following portfolios before reimbursement
         by Fidelity Variable  Insurance  Products Fund II's investment  adviser
         for the year ended December 31, 1999, were as follows:

                  VIP II Asset Manager Portfolio                       0.63%
                  VIP II Contrafund(TM)Portfolio                       0.67%

(5)      Total annual expenses (excluding brokerage commissions,  foreign taxes,
         and interest expenses) for the following portfolio before reimbursement
         by Van Eck Worldwide  Insurance Trust's investment adviser for the year
         ended December 31, 1999, was as follows:

                  Worldwide Emerging Markets Fund             1.54%



<PAGE>

<TABLE>

Example

You would pay the following expenses on a $1,000 investment, assuming 5% growth:

                                                        If you surrender after:

                                                               1 Year      3 Years    5 Years           10 Years
<S>                                                                <C>          <C>      <C>            <C>
AIM Variable Insurance Funds, Inc.
AIM V.I. Capital Appreciation Fund                                $76          $114     $153           $252
AIM V.I. International Equity Fund                                 79           121      166            277
Alliance Variable Products Series Fund, Inc.
Global Bond Portfolio                                              78           119      162            270
Growth Portfolio (Class B)                                         80           125      173            291
Growth and Income Portfolio (Class B)                              79           121      166            277
Premier Growth Portfolio                                           79           123      170            285
Quasar Portfolio                                                   78           120      165            275
Technology Portfolio                                               78           120      165            275
Dreyfus Variable Investment Fund
Small Company Stock Portfolio                                      79           121      166            277
Dreyfus Stock Index Fund                                           71            99      129            203
Fidelity Variable Insurance Products Fund
(Initial Class)
VIP Growth Portfolio                                               75           111      149            244
VIP High Income Portfolio                                          76           112      151            248
VIP Money Market Portfolio                                         72            99      130            204
Fidelity Variable Insurance Products Fund II
(Initial Class)
VIP II Asset Manager Portfolio                                     75           110      148            241
VIP II Contrafund Portfolio                                        75           111      149            244
VIP II Investment Grade Bond Portfolio                             74           108      144            233
Van Eck Worldwide Insurance Trust
Worldwide Emerging Markets Fund                                    82           132      184            313
Worldwide Hard Assets Fund                                         82           129      180            305

</TABLE>


<PAGE>
<TABLE>



                                     If you annuitize or do not surrender after:

                                                                 1 Year      3 Years   5 Years    10 Years
                                                                 ------      -------   -------    --------
<S>                                                               <C>          <C>      <C>            <C>
AIM Variable Insurance Funds, Inc.
AIM V.I. Capital Appreciation Fund                                $22          $69      $117           $252
AIM V.I. International Equity Fund                                 25           76       130            277
Alliance Variable Products Series Fund, Inc.
Global Bond Portfolio                                              24           74       126            270
Growth Portfolio (Class B)                                         26           80       137            291
Growth and Income Portfolio (Class B)                              25           76       130            277
Premier Growth Portfolio                                           25           78       134            285
Quasar Portfolio                                                   24           75       129            275
Technology Portfolio                                               78          120       165            275
Dreyfus Variable Investment Fund
Small Company Stock Portfolio                                      25           76       130            277
Dreyfus Stock Index Fund                                           17           54        93            203
Fidelity Variable Insurance Products Fund
(Initial Class)
VIP Growth Portfolio                                               21           66       113            244
VIP High Income Portfolio                                          22           67       115            248
VIP Money Market Portfolio                                         18           54        94            204
Fidelity Variable Insurance Products Fund II
(Initial Class)
VIP II Asset Manager Portfolio                                     21           65       112            241
VIP II Contrafund(TM)Portfolio                                     21           66       113            244
VIP II Investment Grade Bond Portfolio                             20           63       108            233
Van Eck Worldwide Insurance Trust
Worldwide Emerging Markets Fund                                    28           87       148            313
Worldwide Hard Assets Fund                                         28           84       144            305
</TABLE>


The  purpose of the tables  set forth in the  example  above is to assist you in
understanding  the various  costs and  expenses  that you will bear  directly or
indirectly.  The  tables  reflect  expenses  of the  variable  account  and  the
portfolios  but do not reflect any  deduction  for premium  taxes,  if any.  The
example should not be considered a  representation  of past or future  expenses.
Actual expenses may be greater or less than those shown.

===============================================================
                         CONDENSED FINANCIAL INFORMATION

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

Historical accumulation unit values are contained in the appendix.

===================================================================
                                  THE CONTRACT

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

General Description

An  annuity is a  contract  between  you,  as the  owner,  and a life  insurance
company. The contract provides tax deferral for your earnings,  which means your
earnings  accumulate  on a  tax-deferred  basis until you take money out of your
contract.  It also provides a death benefit and a guaranteed  income in the form
of annuity  payments  beginning on a date you select.  Until you decide to begin
receiving  annuity  payments,  your annuity is in the  accumulation  phase.  The
income phase begins once you begin receiving annuity payments. If you die during
the accumulation phase, we guarantee a death benefit to your beneficiary.

The contract is called a variable  annuity  because you can allocate  your money
among  variable  investment  options.  Each  subaccount of our variable  account
invests in shares of a  corresponding  portfolio of a mutual fund.  Depending on
market  conditions,  the  various  portfolios  may  make or lose  money.  If you
allocate money to the  portfolios,  your Contract Value during the  accumulation
phase will depend on their investment  performance.  In addition,  the amount of
the variable  annuity  payments  you may receive  will depend on the  investment
performance of the portfolios you select for the income phase.

The  contract  also has a fixed  investment  option  that is part of our general
account.  Premium you allocate to the fixed investment option will earn interest
at a fixed rate that we set. We guarantee  the interest  rate will never be less
than 3%. Your  Contract  Value in the general  account  during the  accumulation
phase will depend on the total interest we credit. During the income phase, each
annuity  payment you receive from the fixed portion of your contract will be for
the same amount.

Purchasing a Contract

Premium is the money you give us as payment to buy the contract,  as well as any
additional  money you give us to invest in the  contract  after you own it.  The
minimum  initial  investment for both qualified and  non-qualified  contracts is
$2,000.  You may add premium  payments of $1,000 or more to your contract at any
time during the accumulation phase. You can pay scheduled  subsequent premium of
$100 or more per month by enrolling in an automatic investment plan.

We may refuse any  premium.  In general,  we will not issue a contract to anyone
who is over age 85.

Allocation of Premium

When you  purchase a  contract,  you will tell us how to allocate  your  initial
premium among the investment options. We will allocate additional premium in the
same way unless you tell us otherwise.

At the  time of  application,  we  must  receive  your  initial  premium  at our
Administrative Office before the contract will be effective.  We will issue your
contract and allocate your initial  premium  within two business days. If you do
not give us all the necessary information we need to issue the contract, we will
contact you to obtain it. If we are unable to complete this process  within five
business days, we will send your money back unless you allow us to keep it until
we get all the necessary information.

Right to Examine Contract

If you change your mind about owning this contract, you can cancel it within ten
days after  receiving it (or longer if required by state law) by mailing it back
to our Administrative Office: Delaware Valley Financial Services, Inc., P.O. Box
3031, Berwyn, PA 19312-0031.  You will receive your Contract Value as of the day
we receive your request,  which may be more or less than the money you initially
invested.

In certain  states or if you purchase your contract as an individual  retirement
annuity,  we may be required to return your premium. If you cancel your contract
during the right to examine  period,  we will  return to you an amount  equal to
your premium payments less any partial surrender.

Accumulation Units

The value of an  Accumulation  Unit may go up or down from day to day.  When you
pay a premium,  we credit your contract with  Accumulation  Units. The number of
Accumulation  Units  credited is  determined  by dividing  the amount of premium
allocated  to a  subaccount  by the  value  of the  Accumulation  Unit  for that
subaccount.  We calculate the value of an  Accumulation  Unit as of the close of
business  of the New York Stock  Exchange  ("NYSE") on each day that the NYSE is
open for trading.  Except in the case of initial premium, we credit Accumulation
Units to your  contract  at the value  next  calculated  after we  receive  your
premium at our Administrative Office.

The  Accumulation  Unit value for each  portfolio  will vary from one  valuation
period  to the next  based on the  investment  experience  of the  assets in the
portfolio and the deduction of certain charges and expenses.  The SAI contains a
detailed explanation of how Accumulation Units are valued.

Your value in any portfolio is determined by  multiplying  its unit value by the
number of units you own.  Your value within the variable  investment  options is
the sum of your values in all the portfolios.  The total value of your contract,
referred to as the Contract Value,  equals your value in the variable investment
options plus your value in the fixed investment option.

Transfers During the Accumulation Phase

You can transfer  money among the  investment  options by written  request or by
telephone.  You can make twelve  transfers  every Contract Year without  charge.
There is a $10 transfer fee for each  transfer  over twelve in a Contract  Year.
Transfers  as a result of dollar cost  averaging  or asset  rebalancing  are not
counted against your twelve free transfers.

The  minimum  amount  you can  transfer  is $1,000.  You  cannot  make a partial
transfer  if,  after  the  transfer,  there  would be less  than  $1,000  in the
portfolio  from which the  transfer is being made.  Your  transfer  request must
clearly  state  which  investment  options  are  involved  and the amount of the
transfer.

We will accept  transfers by telephone from you, your  representative  or anyone
else  designated  by you.  Neither we nor the fund will be liable for  following
telephone  instructions  we  reasonably  believe  to be genuine or for any loss,
damage,  cost or expense in acting on such  instructions.  We have procedures in
place to provide reasonable assurance that telephone instructions are genuine.

We reserve the right to modify,  suspend or terminate the transfer provisions at
any time.

Dollar Cost Averaging

The  contract  has a  feature  that  allows  you to  dollar  cost  average  your
allocations to the portfolios by authorizing us to make periodic  allocations of
Contract  Value from either the money market  portfolio or the fixed  investment
option  to one or more of the  other  portfolios.  Dollar  cost  averaging  is a
systematic  method of investing  in which  securities  are  purchased at regular
intervals  in fixed  dollar  amounts  so that the  cost of the  securities  gets
averaged over time and possibly over various  market  cycles.  It will result in
the  reallocation  of Contract Value to one or more portfolios and these amounts
will be credited at the  Accumulation  Unit value as of the  Valuation  Dates on
which the exchanges are effected.  The amounts  exchanged  from a portfolio will
result in a debiting  of a greater  number of units when the  Accumulation  Unit
value is low and a lower  number of units  when the  Accumulation  Unit value is
high.

To elect dollar cost  averaging,  your Contract  Value must be at least $12,000.
You must  send us a  completed  dollar  cost  averaging  request  form  which is
available  from the  Administrative  Office.  We will not consider  your request
unless  your  Contract  Value is at least the  required  amount  or the  premium
submitted is at least $12,000.

Dollar cost  averaging does not guarantee  profits,  nor does it assure that you
will not have losses.

In addition to the dollar cost averaging  program described above, we also offer
a six-month dollar cost averaging program that is available only for new premium
payments of at least  $12,000.  Either  initial  premium or  subsequent  premium
payments are eligible for this program.  You may not include  existing  Contract
Value in the six-month dollar cost averaging program.

If you select this  program,  your premium will be allocated to the DCA account.
The DCA account is a guaranteed  account available only for the six month dollar
cost  averaging  program.  Your  contract  value in the DCA  account  will  earn
interest at a rate  guaranteed  for six months from the date we receive your new
premium.  The interest rate applicable to each account varies.  Therefore,  each
premium  allocation  to the program may earn interest at a different  rate.  The
full amount of the premium you allocate to the DCA account  will be  transferred
on a monthly basis over a six-month  period into  portfolios  you have selected.
The  minimum  monthly  amount  that can be  transferred  from the DCA account is
one-sixth  of the  premium  allocated  to it.  You may not  change the amount or
frequency of transfers under this program.

The interest rate credited to the DCA account may be different from the interest
rate credited to the guaranteed  option.  If the six-month dollar cost averaging
program  is  terminated,  we will  automatically  transfer  any  Contract  Value
remaining in the DCA account to the guaranteed account option.

The six-month dollar cost averaging  program may not be available in your state.
Please contact us for more information.

There is no charge for either dollar cost averaging program.  In addition,  your
periodic  transfers  under either dollar cost averaging  program are not counted
against your twelve free  transfers per Contract  Year.  You may not have dollar
cost averaging and asset  rebalancing in effect at the same time. We reserve the
right to modify,  suspend or terminate any dollar cost averaging  program at any
time.

Asset Rebalancing

Once your premium has been allocated among the investment options,  the earnings
may cause the percentage  invested in each investment option to differ from your
allocation  instructions.  You can  direct us to  automatically  rebalance  your
contract  to  return  to your  allocation  percentages  by  selecting  our asset
rebalancing  program.  Rebalancing  will be on a calendar quarter basis and will
occur on the last  business  day of the  quarter.  The  minimum  amount  of each
rebalancing is $1,000.

There is no charge for asset  rebalancing.  In addition,  a  rebalancing  is not
counted  against your twelve free  transfers  each  Contract  Year.  You may not
select dollar cost averaging and asset  rebalancing at the same time. We reserve
the right to modify,  suspend or  terminate  this  program at  anytime.  We also
reserve the right to waive the $1,000 minimum amount for asset rebalancing.


===============================================================
                               INVESTMENT OPTIONS

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

Variable Investment Options

Variable Account A

Our board of directors  authorized the  organization of the variable  account in
1986. The variable account is maintained  pursuant to New York insurance law and
is  registered  with the SEC as a unit  investment  trust  under the  Investment
Company Act of 1940,  as amended  (the "1940  Act").  However,  the SEC does not
supervise the management or the investment practices of the variable account.

We own the assets in the  variable  account and use them to support the variable
portion of your contract and other variable annuity contracts described in other
prospectuses.  The variable  account's assets are separate from our other assets
and are not  chargeable  with  liabilities  arising out of any other business we
conduct.  Income, gains or losses,  whether or not realized,  are credited to or
charged  against the  subaccounts  of the  variable  account  without  regard to
income,  gains or losses arising out of any of our other business.  As a result,
the  investment  performance  of each  subaccount  of the  variable  account  is
entirely independent of the investment performance of our general account and of
any of our other variable accounts.

The  variable  account is divided  into  subaccounts,  each of which  invests in
shares of a different portfolio of a mutual fund. The variable account maintains
subaccounts  that are not  available  under the  contract.  We may, from time to
time,  add  or  remove   subaccounts  and  the  corresponding   portfolios.   No
substitution  of shares of one portfolio for another will be made until you have
been  notified and the SEC has approved the change.  If deemed to be in the best
interest of persons  having  voting  rights  under the  contract,  the  variable
account may be  operated  as a  management  company  under the 1940 Act,  may be
deregistered  under  that  Act in  the  event  such  registration  is no  longer
required, or may be combined with one or more other variable accounts.

The Funds and Their Portfolios

The AIM Variable Insurance Funds, Inc.,  Alliance Variable Products Series Fund,
Dreyfus Variable  Investment Fund,  Dreyfus Stock Index Fund,  Fidelity Variable
Insurance  Products Fund,  Fidelity Variable  Insurance Products Fund II and Van
Eck Worldwide  Insurance  Trust Funds are mutual funds  registered with the SEC.
Each  one may  have  additional  portfolios  that are not  available  under  the
contract.

You  should  carefully  read each  fund's  prospectus  before  investing.  These
prospectuses  are attached to this prospectus and contain  detailed  information
regarding  management  of  the  portfolios,  investment  objectives,  investment
advisory  fees and  other  charges.  The  prospectuses  also  discuss  the risks
involved in investing in the  portfolios.  Below is a summary of the  investment
objectives of the portfolios available under the contract. There is no assurance
that any of these portfolios will achieve its stated objectives.

AIM Variable Insurance Funds, Inc.

AIM V.I. Capital  Appreciation Fund - seeks to provide growth of capital through
investment  in common  stocks,  with emphasis on medium and  small-sized  growth
companies.

AIM V.I.  International  Equity  Fund - seeks to  provide  long-term  growth  of
capital  by  investing  in  a  diversified  portfolio  of  international  equity
securities whose issuers are considered to have strong earnings momentum.

Alliance Variable Products Series Fund, Inc.

Global  Bond  Portfolio  - seeks a high level of return  from a  combination  of
current income and capital  appreciation by investing in a globally  diversified
portfolio of high-quality  debt securities  denominated in the U.S. Dollar and a
range of foreign currencies.

Growth  Portfolio  (Class B) - seeks to  provide  long term  growth of  capital.
Current income is incidental to the Portfolio's objective.

Growth and Income  Portfolio  (Class B) - seeks  reasonable  current  income and
reasonable   opportunity  for  appreciation  through  investments  primarily  in
dividend-paying common stocks of good quality.

Premier  Growth  Portfolio  - seeks  growth of  capital by  pursuing  aggressive
investment policies.

Quasar  Portfolio - seeks  growth of capital by pursuing  aggressive  investment
policies. Current income is incidental to the Portfolio's objective.

Technology Portfolio - seeks growth of capital.  Current income is incidental to
the Portfolio's objective.

Dreyfus Variable Investment Fund

Small Company Stock Portfolio - seeks investment returns  (consisting of capital
appreciation  and income) that are greater than the total return  performance of
stocks as  represented  by the Russell  2500 TM Index.  The  portfolio  normally
invests in a blended  portfolio of growth and value stocks of small and mid-size
domestic companies, whose market values generally range between $500 million and
$5 billion.

Dreyfus Stock Index Fund

Dreyfus  Stock  Index Fund - seeks to match the total  return of the  Standard &
Poor's 500 Composite  Stock Price Index.  The fund generally  invests in all 500
stocks in the S&P 500 in proportion to their weighting in the index. The fund is
neither  sponsored by nor  affiliated  with Standard & Poor's  Corporation.  The
Dreyfus  Corporation  has engaged its affiliate,  Mellon Equity  Associates,  to
serve as the fund's index fund manager.

Fidelity Variable Insurance Products Fund (VIP) (Initial Class)

VIP Growth Portfolio - seeks capital appreciation through investments  primarily
in common stock.

VIP High Income Portfolio - seeks high current income by investing  primarily in
income producing debt securities,  preferred stocks and convertible  securities,
with emphasis on lower-quality  debt securities  (commonly  referred to as "junk
bonds"),  while also considering growth of capital. The potential for high yield
is accompanied by higher risk. For a more detailed  discussion of the investment
risks associated with such securities,  please refer to the attached prospectus.
The sub-advisers  for this portfolio is Fidelity  Management & Research Far East
Inc. and Fidelity Management & Research (U.K.) Inc.

VIP Money Market  Portfolio - seeks to obtain as high a level of current  income
as is consistent with preserving capital and providing liquidity.  The portfolio
will invest only in high quality U.S. dollar-denominated money market securities
of domestic and foreign issuers. An investment in the VIP Money Market Portfolio
is neither  insured nor guaranteed by the U.S.  Government,  and there can be no
assurance  that the  portfolio  will  maintain a stable $1.00 share  price.  The
sub-adviser for this portfolio is Fidelity Investments Money Management, Inc., a
wholly owned subsidiary of Fidelity Management & Research Company.

Fidelity Variable Insurance Products Fund II (VIP II) (Initial Class)

VIP II Asset  Manager  Portfolio  - seeks to  provide a high total  return  with
reduced risk over the long term by allocating its assets among stocks, bonds and
short-term  money market  instruments.  The  sub-advisers  for this portfolio is
Fidelity  Management & Research Far East Inc. and Fidelity Management & Research
(U.K.) Inc.

VIP II  Contrafund(TM)Portfolio  - seeks  capital  appreciation  by investing in
securities of companies whose value the manager believes is not fully recognized
by the public.  The  sub-advisers  for this  portfolio is Fidelity  Management &
Research Far East Inc. and Fidelity Management & Research (U.K.) Inc.

VIP II Investment Grade Bond Portfolio - seeks as high a level of current income
as is  consistent  with  the  preservation  of  capital  by  investing  in  U.S.
dollar-denominated   investment-grade  bonds.  The  portfolio  will  maintain  a
dollar-weighted average portfolio maturity of ten years or less. The sub-adviser
for this portfolio is Fidelity Investments Money Management, Inc.

Van Eck Worldwide Insurance Trust

Worldwide  Emerging  Markets  Fund - seeks  long-term  capital  appreciation  by
investing primarily in equity securities in emerging markets around the world.

Worldwide Hard Assets Fund - seeks long-term  capital  appreciation by investing
primarily in "hard asset securities." Income is a secondary consideration.  Hard
asset  securities are the stocks,  bonds, and other securities of companies that
derive at least 50% of gross  revenue or profit from  exploration,  development,
production or distribution of (1) precious metals,  (2) natural  resources,  (3)
real estate and (4) commodities.

The investment advisers may compensate us for providing  administration services
in connection  with the  portfolios  that are offered  under the contract.  Such
compensation is paid from its assets.


Fixed Investment Option

Premium you allocate to the fixed investment  option is guaranteed and goes into
our general  account.  The general  account is not registered  with the SEC. The
general  account is invested in assets  permitted by state  insurance law. It is
made up of all of our assets  other than  assets  attributable  to our  variable
accounts.  Unlike our variable account assets, assets in the general account are
subject  to  claims  of owners  like  you,  as well as claims  made by our other
creditors.

We credit  money  allocated  to the fixed  investment  option in the  guaranteed
account with  interest on a daily basis at the  guaranteed  rate then in effect.
The rate of interest to be credited to the general account is determined  wholly
within our discretion.  However, the rate will not be changed more than once per
year. The interest rate will never be less than 3%.

If you allocate  premium to the fixed  investment  option,  the fixed portion of
your  Contract  Value  during the  accumulation  phase will  depend on the total
interest  we credit to your  contract.  During the income  phase,  each  annuity
payment you receive from the fixed portion of your contract will be for the same
amount.

We reserve the right to delay any payment from the general account for up to six
months  from the date we receive the request at our  Administrative  Office,  as
permitted by law.


<PAGE>


===================================================================
                             CHARGES AND DEDUCTIONS

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

Insurance Charges

Each day, we deduct insurance  charges from your Contract Value. This is done as
part  of  our  calculation  of  the  value  of  Accumulation  Units  during  the
accumulation  phase and of Annuity Units during the income phase.  The insurance
charges are the mortality and expense risk charge,  the  administrative  charge,
and the charges for the optional death benefits that are described  under "Death
Benefit."

Mortality and Expense Risk Charge

The mortality and expense risk charge is equal,  on an annual basis, to 1.25% of
the daily value of the variable  portion of your contract.  We will not increase
this  charge.  It  compensates  us for assuming  the risks  associated  with our
obligations  to make annuity  payments and to provide the death  benefit and for
assuming the risk that current  charges  will be  insufficient  in the future to
cover the cost of administering the contract.  If the charges under the contract
are not  sufficient,  we will bear the loss. If the charges are  sufficient,  we
will keep the balance of this charge as profit.

Administrative Charge

The  administrative  charge is equal,  on an annual basis, to 0.15% of the daily
value of the  variable  portion  of your  contract.  It  compensates  us for our
administrative expenses, which include preparing the contract, confirmations and
statements,  and maintaining  contract records.  If this charge is not enough to
cover the costs of administering the contract, we will bear the loss.

Optional Death Benefit Charges

If you elect an optional  death  benefit,  we will assess a daily charge against
the assets in the variable account equal to an annual charge as shown below.

Equity Assurance Plan

         Owner's Attained Age                Annual Charge

                  0-59                             0.07%
                  60+                              0.20%

Annual Ratchet Plan                                0.10%

Accidental Death Benefit                           0.05%

Surrender Charge

If you surrender  your contract prior to the Annuity Date during the first seven
years after a premium payment, we will assess a surrender charge as a percentage
of premium withdrawn as shown below:

Premium Year         1    2     3     4     5     6      7     Thereafter
Surrender Charge     6%   6%    5%    5%    4%    3%     2%         0%

For purposes of calculating the surrender  charge, we treat surrenders as coming
from the oldest premiums first (i.e., first-in, first-out). However, we will not
assess a surrender charge on amounts of a surrender equal to the greater of:

     (1)  the Contract Value less premium paid, or

     (2)  up to 10% of premium paid, less the amount of any prior surrender.

You will not  receive  the  benefit  of this  "free  withdrawal  amount"  if you
participate  in  the  systematic  withdrawal  program.  If you  make  a  partial
surrender,  we will  deduct  the  surrender  charge,  if any,  pro rata from the
remaining  value  in  your  contract.  If  insufficient  value  remains  in your
contract,  then we will deduct the  surrender  charge from the amount you are to
receive  as a result  of your  surrender  request.  Likewise,  we will  deduct a
surrender charge on a full surrender from the amount you are to receive.

Contract Maintenance Fee

During the accumulation phase, we will deduct a contract  maintenance fee of $30
from your contract to each Contract Anniversary.  We will not increase this fee.
It  compensates  us for the  expenses  incurred to establish  and maintain  your
contract.  If you  surrender  the entire  value of your  contract,  the contract
maintenance fee will be deducted prior to the surrender.

We do not deduct the contract  maintenance fee if your Contract Value is $50,000
or more when the deduction is to be made.

Premium Taxes

We will deduct from your Contract  Value any premium tax imposed by the state or
locality where you reside.  Premium taxes  currently  imposed on the contract by
various  states  range from 0% to 3.5% of  premiums  paid.  These  taxes are due
either when premium is paid or when annuity  payments  begin.  It is our current
practice to charge you for these  taxes when  annuity  payments  begin or if you
surrender the contract in full. In the future,  we may discontinue this practice
and assess the tax when it is due or upon the payment of the death benefit.

Income Taxes

Although we do not currently deduct any charges for income taxes attributable to
your contract, we reserve the right to do so in the future.

Fund Expenses

There are  deductions  from and  expenses  paid out of the assets of the various
portfolios. These charges are described in the prospectuses for the AIM Variable
Insurance  Funds,  Alliance  Variable  Products  Series Fund,  Dreyfus  Variable
Investment Fund, Dreyfus Stock Index Fund,  Fidelity Variable Insurance Products
Fund,  Fidelity  Variable  Insurance  Products  Fund II and  Van  Eck  Worldwide
Insurance Trust and are summarized in the fee table.

Reduction or Elimination of Certain Charges and Additional Amounts Credited

We may reduce or eliminate the surrender charge or the administrative  charge or
change the minimum  premium  requirement  when the contract is sold to groups of
individuals  under  circumstances  which  reduce  our  sales  expenses.  We will
determine the eligibility of such groups by considering factors such as:

     (1)  the size of the group;

     (2)  the total amount of premium we expect to receive from the group;

     (3)  the  nature  of the  purchase  and the  persistency  we expect in that
          group;

     (4)  the purpose of the purchase  and whether that purpose  makes it likely
          that expenses will be reduced; and

     (5)  any other  circumstances that we believe to be relevant in determining
          whether reduced sales expenses may be expected.

We may also waive or reduce the surrender charge and/or contract maintenance fee
in  connection  with  contracts  sold to  employees,  employees  of  affiliates,
registered  representatives,  employees of  broker-dealers  which have a current
selling  agreement with us, and immediate  family members of those persons.  Any
reduction or waiver may be withdrawn or modified by us.


<PAGE>


===================================================================
                              ACCESS TO YOUR MONEY

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

Generally

Contract Value is available in the following ways:

     o    by  surrendering  all or  part  of  your  Contract  Value  during  the
          accumulation phase;

     o    by receiving annuity payments during the income phase;

     o    when a death benefit is paid to your beneficiary.

Generally,  surrenders are subject to a surrender charge, a contract maintenance
fee  and,  if it is a full  surrender,  premium  taxes.  Surrenders  may also be
subject to income tax and a penalty tax.

To make a surrender you must send a complete and detailed written request to our
Administrative  Office.  We will  calculate  your  surrender  as of the close of
business of the NYSE at the value next determined after we receive your request.
To surrender your entire Contract Value, you must also send us your contract.

Under most  circumstances,  partial surrenders must be for a minimum of $500. We
require that your Contract Value be at least $2,000 after the surrender.  If the
Contract  Value  would be less than  $2,000 as a result of a  surrender,  we may
cancel the contract. Unless you provide us with different instructions,  partial
surrenders  will be made pro rata from  each  investment  option  in which  your
contract is invested.

We may be  required to suspend or  postpone  the  payment of a surrender  for an
undetermined period of time when:

     o    the  NYSE is  closed  (other  than a  customary  weekend  and  holiday
          closings);

     o    trading on the NYSE is restricted;

     o    an  emergency  exists such that  disposal of or  determination  of the
          value of shares of the portfolios is not reasonably practicable;

     o    the SEC, by order, so permits for the protection of owners.



<PAGE>


Systematic Withdrawal Program

The  systematic  withdrawal  program  allows  you to  make  regularly  scheduled
withdrawals  from your  Contract  Value of at least  $200  each on a monthly  or
quarterly basis. You may change the amount or frequency of withdrawals under the
program once per Contract Year. In order to initiate the program,  your Contract
Value  must  be at  least  $24,000.  A  maximum  of 10% of your  premium  may be
withdrawn in a Contract Year.

Surrender charges are not imposed on withdrawals under this program nor is there
any charge for participating in this program.  You may not elect this program if
you have  made a  partial  surrender  earlier  in the  same  Contract  Year.  In
addition, the free withdrawal amount is not available in connection with partial
surrenders you make while  participating in the systematic  withdrawal  program.
You will be entitled  to the free  withdrawal  amount on and after the  Contract
Anniversary next following the termination of the systematic withdrawal program.

Systematic  withdrawals  will  begin  on the  first  scheduled  withdrawal  date
selected by you following  the date we process your  request.  In the event that
your  value in a  specified  portfolio  or the  fixed  investment  option is not
sufficient  to make a withdrawal  or if your request for  systematic  withdrawal
does not  specify  the  investment  options  from  which to deduct  withdrawals,
withdrawals will be deducted pro rata from your Contract Value in each portfolio
and the fixed investment option.

The systematic withdrawal program may be canceled at any time by written request
or automatically  by us if your Contract Value falls below $1,000.  In the event
the systematic withdrawal program is canceled,  you may not elect to participate
in the program again until the next Contract Anniversary.

If your contract is issued in connection with an individual  retirement  annuity
or 403(b)  Plan,  you are  cautioned  that your rights to implement a systematic
withdrawal  program  may be  subject to the terms and  conditions  of your plan,
regardless   of  the  terms  and   conditions   of  your   contract.   Moreover,
implementation of the systematic  withdrawal  program may subject you to adverse
tax  consequences,  including a 10% tax penalty if you are under age 59 1/2. See
"Taxes" for a discussion of the various tax consequences.

For information,  including the necessary enrollment form, please check with our
Administrative Office. We reserve the right to modify, suspend or terminate this
program at any time.


<PAGE>


===================================================================
                                ANNUITY PAYMENTS

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

Generally

Beginning on the Annuity Date, you will receive  regular annuity  payments.  You
may choose to receive annuity payments that are fixed, variable or a combination
of fixed  and  variable.  We make  annuity  payments  on a  monthly,  quarterly,
semiannual or annual basis.

You select the Annuity Date,  which must be the first day of a month and must be
at least one year after we issue your contract.  You may change the Annuity Date
at least 30 days before payments are to begin.  However,  annuity  payments must
begin by the Annuitant's 90th birthday.  Certain states may require that annuity
payments begin prior to such date and we will comply with those requirements.

The  Annuitant is the person on whose life annuity  payments are based.  You may
change the  Annuitant at any time prior to the Annuity  Date. If you are not the
Annuitant and the Annuitant dies before the Annuity Date, you must notify us and
designate a new Annuitant.

Annuity Options

The contract offers three annuity options described below. Other annuity options
may be made available,  including  other  guarantee  periods and options without
life contingencies,  subject to our discretion.  If you do not choose an annuity
option, we will make annuity payments in accordance with option. However, if the
annuity  payments are for joint lives,  then we will make payments in accordance
with option 3. Where  permitted by state law, we may pay the annuity in one lump
sum if your  Contract  Value is less  than  $2,000.  Likewise,  if your  annuity
payments  would be less  than  $100 a month,  we have the  right to  change  the
frequency  of your  payment to be on a  semiannual  or annual  basis so that the
payments  are at least  $100.  We will make  annuity  payments to you unless you
designate  another  person to receive them. In that case,  you must notify us in
writing at least  thirty  days before the Annuity  Date.  You will remain  fully
responsible for any taxes related to the annuity payments.

Option 1 - Life Income

Under this  option,  we will make annuity  payments as long as the  Annuitant is
alive. Annuity payments stop when the Annuitant dies.

Option 2 - Life Annuity with 10 Years Guaranteed

This  option is  similar to option 1 above with the  additional  guarantee  that
payments  will be made for a period you select of at least 10 years.  Under this
option, if the Annuitant dies before all guaranteed payments have been made, the
rest will be paid to the beneficiary for the remainder of the period..

Option 3 - Joint and Last Survivor Income

Under this option, we will make annuity payments as long as either the Annuitant
or a contingent  Annuitant is alive. If your contract is issued as an individual
retirement  annuity,  payments  under  this  option  will be made only to you as
Annuitant or to your spouse.  Upon the death of either of you, we will  continue
to make annuity payments so long as the survivor is alive.

Variable Annuity Payments

If you choose to have any portion of your annuity payments based on the variable
investment options, the amount of your payments will depend upon:

     o    your Contract Value in the portfolios on the Annuity Date;

     o    the 5%  assumed  investment  rate  used in the  annuity  table for the
          contract;

     o    the performance of the portfolios you selected;

     o    the annuity option you selected.

If the actual performance exceeds the 5% assumed rate, the annuity payments will
increase.  Similarly,  if the actual rate is less than 5%, the annuity  payments
will decrease. The SAI contains more information.

Transfers During Income Phase

Transfers  during  the  income  phase are  subject  to the same  limitations  as
transfers  during the  accumulation  phase. See "The Contract - Transfers During
Accumulation  Phase." However, you may only make one transfer each month and you
may only  transfer  money among the  variable  investment  options.  You may not
transfer  money  from the fixed  investment  option to the  variable  investment
options or from the variable investment options to the fixed investment option.

Deferment of Payments

We may defer making fixed annuity payments for up to six months subject to state
law. We will credit interest to you during the deferral period.


<PAGE>


===================================================================
                                  DEATH BENEFIT

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

Death of Owner Before the Annuity Date

If you (and a joint owner,  if  applicable)  dies before the Annuity  Date,  the
death benefit is payable to the beneficiary. The value of the death benefit will
be determined  as of the date we receive proof of death in a form  acceptable to
us. If ownership was changed from one natural person to another  natural person,
the death benefit will equal the Contract Value. A surviving  spouse  designated
as the beneficiary can elect to continue the contract and become the owner.  The
amount of the death benefit to be paid is determined by the death benefit option
selected at the time of  application  and is calculated  in accordance  with the
terms of that option as described  below.  The amount of the death  benefit will
never be less than the traditional death benefit.  If you select both the annual
ratchet  plan and the  equity  assurance  plan,  the death  benefit  will be the
greatest of the  traditional  death  benefit,  the annual  ratchet  plan, or the
equity assurance plan. The accidental death benefit, if applicable, will be paid
in addition to any other benefit. All death benefit options may not be available
in all states.

Traditional Death Benefit

Under  the  traditional  death  benefit,  we will  pay the  amount  equal to the
greatest of:

     (1)  the Contract Value;

     (2)  the total of all premium paid reduced proportionally by any surrenders
          in the same proportion that the Contract Value was reduced on the date
          of a surrender; or

     (3)  the  greatest  Contract  Value  at any  seventh  Contract  Anniversary
          reduced  proportionally by any surrenders  subsequent to that Contract
          Anniversary in the same proportion that the Contract Value was reduced
          on the date of a surrender,  plus any premiums paid subsequent to that
          Contract Anniversary.

The traditional death benefit will be paid unless you selected an optional death
benefit.

Optional Death Benefits

Annual Ratchet Plan.  We will pay a death benefit equal to the greatest of:

     (1)  the Contract Value;

     (2)  the total of all premium paid reduced proportionally by any surrenders
          in the same proportion that the Contract Value was reduced on the date
          of a surrender; or

     (3)  the  greatest  Contract  Value  at any  Contract  Anniversary  reduced
          proportionally   by  any   surrenders   subsequent  to  that  Contract
          Anniversary in the same proportion that the Contract Value was reduced
          on the date of a surrender,  plus any premiums paid subsequent to that
          Contract Anniversary.

The annual ratchet plan will be in effect if:

     (1)  you select it on the application; and

     (2)  the charge for the annual ratchet plan is shown in your contract.

The  annual  ratchet  plan will cease to be in effect  upon our  receipt of your
written request to discontinue it.

Equity Assurance Plan.  We will pay a death benefit equal to the greatest of:

     (1)  the Contract Value;

     (2)  the greatest Contract Value at any seventh Contract Anniversary,  plus
          any  premium   subsequent   to  the   Contract   Anniversary   reduced
          proportionally   by  any   surrenders   subsequent  to  that  Contract
          Anniversary in the same proportion that the Contract Value was reduced
          on the date of a surrender; or

     (3)  an amount equal to (a) plus (b) where:

          (a)  is equal to the total of all premium  paid on or before the first
               Contract Anniversary  following your 85th birthday,  adjusted for
               surrenders  as  described  below  and  then  accumulated  at  the
               compound  interest  rates shown below for the number of completed
               years, not to exceed 10, from the date of receipt of each premium
               to the  earlier  of the  date  of  death  or the  first  Contract
               Anniversary following your 85th birthday:

          o    0% per annum if death  occurs  during the 1st through  24th month
               from the date of premium payment;

          o    2% per annum if death  occurs  during the 25th through 48th month
               from the date of premium payment;

          o    4% per annum if death  occurs  during the 49th through 72nd month
               from the date of premium payment;

          o    6% per annum if death  occurs  during the 73rd through 96th month
               from the date of premium payment;

          o    8% per annum if death occurs  during the 97th through 120th month
               from the date of premium payment;

          o    10% per annum  (for a maximum of 10 years) if death  occurs  more
               than 120 months from the date of premium payment; and

               (b)  is  equal to all  premium  paid  after  the  first  Contract
                    Anniversary  following  your  85th  birthday,  adjusted  for
                    surrenders as described below.

In determining the death benefit,  for each surrender a proportionate  reduction
will be made to each  premium paid prior to the  surrender.  The  proportion  is
determined  by dividing  the amount of the  Contract  Value  surrendered  by the
Contract Value immediately prior to the surrender.

The Equity Assurance Plan will be in effect if:

               (1)  you select it on the application;

               (2)  the charge for the  equity  assurance  plan is shown in your
                    contract.

The equity  assurance  plan will cease when we receive your  written  request to
discontinue  it or upon the  allocation  of  Contract  Value to either the money
market  portfolio or fixed  investment  option unless such allocation is made as
part of dollar cost averaging.

Accidental Death Benefit

If you selected the accidental death benefit at the time of application, it will
be paid in addition to the  traditional  or optional  death benefit in effect at
the time of your death.  The  accidental  death  benefit is not available if the
contract  is used  in  connection  with an  individual  retirement  annuity.  If
selected at the time of application,  the accidental death benefit payable under
this option will be equal to the lesser of:

               (1)  the  Contract  Value  as of the date the  death  benefit  is
                    determined; or

               (2)  $250,000.

The  accidental  death benefit is payable if you die as a result of injury prior
to the Contract  Anniversary  following your 75th birthday.  The death must also
occur  before the Annuity  Date and within 365 days of the date of the  accident
that caused the injury.

The  accidental  death  benefit  will not be paid  for any  death  caused  by or
resulting (in whole or in part) from the following:

     o    suicide or attempted  suicide,  while sane or insane, or intentionally
          self-inflicted injuries;

     o    sickness,  disease or bacterial infection of any kind, except pyogenic
          infections  which  occur  as  a  result  of  an  injury  or  bacterial
          infections which result from the accidental  ingestion of contaminated
          substances;

     o    injury sustained as a consequence of riding in, including  boarding or
          alighting  from,  any  vehicle or device  used for  aerial  navigation
          except  if you  are a  passenger  on any  aircraft  licensed  for  the
          transportation of passengers;

     o    declared or undeclared war or any act thereof; or

     o    service in the military, naval or air service of any country.

The accidental death benefit will be in effect if:

     (1)  you select it on the Application; and

     (2)  the charge for the accidental death benefit is shown in your contract.

The  accidental  death  benefit  will  cease to be in effect  upon the  Contract
Anniversary  following your 75th  birthday,  or upon our receipt of your written
request to discontinue.

Payment to Beneficiary

Upon your death if prior to the  Annuity  Date,  the  beneficiary  may elect the
death benefit to be paid as follows:

     (1)  payment of the entire death  benefit  within five years of the date of
          your death; or

     (2)  payment over the beneficiary's  lifetime with  distribution  beginning
          within one year of your date of death.

If no payment  option is elected  within  sixty days of our  receipt of proof of
your death,  a single sum  settlement  will be made at the end of the  sixty-day
period  following such receipt.  Upon payment of a death  benefit,  the contract
will end.


<PAGE>


Death of Owner After the Annuity Date

If you are not the  Annuitant,  and if your death occurs on or after the Annuity
Date,  no death  benefit  will be payable  under the  contract.  Any  guaranteed
payments  remaining unpaid will continue to be paid to the Annuitant pursuant to
the annuity  option in force at the date of your death.  If the  contract is not
owned by an  individual,  the  Annuitant  shall be  treated as the owner and any
change of the named Annuitant will be treated as if the owner died.

Death of Annuitant

Before the Annuity Date

If you are not the Annuitant, and if the Annuitant dies before the Annuity Date,
you may name a new  Annuitant.  If you do not name a new Annuitant  within sixty
days after we are notified of the Annuitant's  death, we will deem you to be the
new Annuitant.

After the Annuity Date

If an Annuitant  dies after the Annuity Date,  the remaining  payments,  if any,
will be as specified in the annuity option in effect when the Annuitant died. We
will require proof of the Annuitant's death. The remaining benefit, if any, will
be  paid to the  beneficiary  at  least  as  rapidly  as  under  the  method  of
distribution in effect at the  Annuitant's  death. If you were not the Annuitant
and no beneficiary survives the Annuitant,  we will pay any remaining benefit to
you.

================================================================
                                   PERFORMANCE

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

Occasionally,   we  may  advertise  certain   performance   related  information
concerning  one or more of the  portfolios,  including  total  return  and yield
information.  A portfolio's  performance information is based on the portfolio's
past   performance  only  and  is  not  intended  as  an  indication  of  future
performance.

When we  advertise  the average  annual  total  return of a  portfolio,  it will
usually be calculated  for one, five, and ten year periods or, where a portfolio
has been in existence  for a period of less than one,  five,  or ten years,  for
such lesser  period.  Average  annual total return is measured by comparing  the
value of the  investment in a portfolio at the beginning of the relevant  period
to the  value of the  investment  at the end of the  period.  That  assumes  the
deduction of any  surrender  charge that would be payable if the  contract  were
surrendered at the end of the period. Then the average annual compounded rate of
return is  calculated  to produce the value of the  investment at the end of the
period.  We may  simultaneously  present  returns that do not assume a surrender
and, therefore, do not deduct a surrender charge.

When we  advertise  the yield of a portfolio  we will  calculate it based upon a
given thirty day period.  The yield is determined by dividing the net investment
income  earned  per  Accumulation  Unit  during  the  period  by the value of an
Accumulation Unit on the last day of the period.

When we advertise the performance of the money market portfolio we may advertise
the yield or the effective  yield in addition to the total return.  The yield of
the money market  portfolio  refers to the income  generated by an investment in
that portfolio over a seven-day period. The income is then annualized (i.e., the
amount of income  generated by the investment  during that week is assumed to be
generated  each week over a 52-week  period and is shown as a percentage  of the
investment). The effective yield is calculated similarly but when annualized the
income earned by an  investment  in the money market  portfolio is assumed to be
reinvested.  The effective  yield will be slightly higher than the yield because
of the compounding effect of this assumed reinvestment during a 52-week period.

Total  return at the  variable  account  level is lower  than at the  underlying
portfolio level since it is reduced by all contract charges  (surrender  charge,
mortality  and  expense  risk  charge,   administrative   charge,  and  contract
maintenance  fee).  Likewise,  yield and effective yield at the variable account
level are lower than at the  portfolio  level since the variable  account  level
total return reflects all recurring charges (except surrender charge).

Performance information for a portfolio may be compared to:

     (1)  the Standard & Poor's 500 Stock Index, Dow Jones  Industrial  Average,
          Donoghue  Money  Market  Institutional  Averages,   indices  measuring
          corporate  bond and government  security  prices as prepared by Lehman
          Brothers,  Inc.  and  Salomon  Brothers,  or other  indices  measuring
          performance  of a pertinent  group of securities so that investors may
          compare a  portfolio's  results  with  those of a group of  securities
          widely  regarded by  investors  as  representative  of the  securities
          markets in general;

     (2)  other variable annuity separate accounts or other investment  products
          tracked  by Lipper  Analytical  Services  (a widely  used  independent
          research firm which ranks mutual funds and other investment  companies
          by overall performance, investment objectives, and assets), or tracked
          by other ratings  services,  companies,  publications,  or persons who
          rank  separate  accounts  or  other  investment  products  on  overall
          performance or other criteria;

     (3)  the Consumer  Price Index  (measure for  inflation) to assess the real
          rate of return from an investment in the contract; and

     (4)  indices or averages of  alternative  financial  products  available to
          prospective investors,  including the Bank Rate Monitor which monitors
          average returns of various bank instruments.

================================================================
                                      TAXES

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

Introduction

The following  discussion  of federal  income tax treatment is general in nature
and is not intended as tax advice.  This  discussion is based on current law and
interpretations,  which may change.  For a discussion of federal income taxes as
they relate to the fund, please see the accompanying fund prospectus. No attempt
is made to consider any applicable  state or other tax laws. We do not guarantee
the tax status of your contract.

Annuity Contracts in General

The Internal  Revenue Code (the "Code") provides special rules regarding the tax
treatment of annuity contracts. Generally, you will not be taxed on the earnings
in an annuity  contract  until you take the money  out.  Different  rules  apply
depending on how you take the money out and whether  your  contract is qualified
or non-qualified, as explained below.

If you do not purchase your contract under a retirement  arrangement entitled to
favorable  federal  income tax  treatment,  your  contract  is  referred to as a
non-qualified  contract.  If you  purchase  your  contract  under  a  retirement
arrangement entitled to favorable federal income tax treatment, your contract is
referred to as a qualified contract.

Tax Treatment of Distributions -- Non-Qualified Contracts

If you make a withdrawal  from a  non-qualified  contract or surrender it before
annuity payments begin, the amount you receive will be taxed as ordinary income,
rather  than as a return  of  premium,  until all gain has been  withdrawn.  For
annuity  payments,  any portion of each payment  that is  considered a return of
your premium will not be taxed. There is a 10% tax penalty on any taxable amount
you receive unless the amount received is paid:

     (1)  after you reach age 59 1/2;

     (2)  to your beneficiary after you die;

     (3)  after you become disabled;

     (4)  in  a  series  of  substantially  equal  installments  made  not  less
          frequently than annually under a lifetime annuity; or

     (5)  under an immediate annuity.

Assignments

If you assign all or part of the  contract as  collateral  for a loan,  the part
assigned  will be treated as a withdrawal  and the excess of the Contract  Value
over total  premium will be taxed as ordinary  income.  Please  consult your tax
adviser prior to making an assignment of the contract.

Gifts of Contracts

If you  transfer a contract for less than full  consideration,  such as by gift,
you will generally  trigger tax on the gain in the contract.  This rule does not
apply to those transfers between spouses or incident to divorce.

Contracts Owned by Non-Natural Persons

If the contract is held by a non-natural  person (for example,  a corporation or
trust), the contract is generally not treated as an annuity contract for federal
income tax purposes, and the income on the contract (generally the excess of the
Contract  Value over the premium) is  includable  in income each year.  The rule
does not apply where the non-natural person is only the nominal owner, such as a
trust or other  entity  acting as an agent for a  natural  person,  and in other
limited circumstances.

Distribution at Death Rules

Upon the death of the owner of a contract, certain distributions must be made:

     o    If the owner dies on or after the Annuity Date,  and before the entire
          interest in the contract has been  distributed,  the remaining portion
          will be distributed at least as quickly as the method in effect on the
          owner's death;

     o    If the owner dies before the Annuity  Date,  the entire  interest must
          generally be distributed within five years after the date of death.

     o    If the beneficiary is a natural person, the interest may be annuitized
          over the life of that individual or over a period not extending beyond
          the  life  expectancy  of that  individual,  so long as  distributions
          commence within one year after the date of death.

     o    If the  beneficiary  is the spouse of the owner,  the  contract may be
          continued in the name of the spouse as owner.

     o    If  the  owner  is not  an  individual,  the  death  of  the  "primary
          annuitant"  (as defined under the Code) is treated as the death of the
          owner. In addition,  when the owner is not an individual,  a change in
          the primary annuitant is treated as the death of the owner.

Section 1035 Exchanges

Code Section 1035 generally provides that no gain or loss shall be recognized on
the exchange of an annuity contract for another annuity contract unless money or
other property is distributed  as part of the exchange.  A replacement  contract
obtained  in a tax-free  exchange  of  contracts  succeeds  to the status of the
surrendered  contract.  Special  rules  and  procedures  apply to  Section  1035
transactions.  Prospective  owners  wishing to take advantage of Section 1035 of
the Code should consult their tax advisers.

Tax Treatment of Distributions --Qualified Contracts

If you purchase your contract  under a tax-favored  retirement  plan or account,
your  contract is referred to as a  qualified  contract.  Examples of  qualified
plans or accounts are:

     o    Individual Retirement Annuities ("IRAs");

     o    Roth IRAs;

     o    Tax Deferred  Annuities  (governed by Code Section 403(b) and referred
          to as "403(b) Plans");

     o    Keogh Plans; and

     o    Employer-sponsored  pension and profit  sharing  arrangements  such as
          401(k) plans.

Withdrawals in General

Generally,  with the exception of a Roth IRA, you have not paid any taxes on the
premium  used to buy a qualified  contract or on any  earnings.  Therefore,  any
amount  you take out as a  withdrawal  or as  annuity  payments  will be taxable
income.  In  addition,  a 10% tax  penalty  may apply to the  taxable  part of a
withdrawal received before age 59 1/2 . Limited exceptions are provided, such as
where amounts are paid in the form of a qualified  life  annuity,  upon death or
disability of the employee, to pay certain medical expenses,  or, in some cases,
upon separation from service on or after age 55.


<PAGE>


Individual Retirement Annuities

Code  Section 408  permits  eligible  individuals  to  contribute  to an IRA. By
attachment of an  endorsement  that reflects the limits of Code Section  408(b),
the Contracts may be issued as an IRA.  Contracts  issued in connection  with an
IRA are subject to limitations on eligibility,  maximum contributions,  and time
of  distribution.  Distributions  from certain  retirement  plans qualifying for
federal  tax   advantages   may  be  rolled  over  into  an  IRA.  In  addition,
distributions  from an IRA may be rolled over to another IRA,  provided  certain
conditions  are met.  Most  IRAs  cannot  accept  contributions  after the owner
reaches 70 1/2 , and must also begin required  distributions  at that age. Sales
of the contract for use with IRAs are subject to special requirements, including
the requirement that  informational  disclosure be given to each person desiring
to  establish  an IRA.  That person must be given the  opportunity  to affirm or
reverse  a  decision  to  purchase  the  contract.  Contracts  offered  by  this
prospectus  in  connection  with an IRA are not  available  in all  states.  The
accidental  death benefit is not available under a contract issued in connection
with an IRA.

Roth IRAs

Code Section 408A provides special rules for "Roth IRAs." The basic  distinction
between a Roth IRA and a traditional IRA is that contributions to a Roth IRA are
not deductible and "qualified  distributions" from a Roth IRA are not includable
in gross income for federal income tax purposes.  Other differences  include the
ability  to make  contributions  to a Roth  IRA  after  age 70 1/2 and to  defer
distributions  beyond age 70 1/2.  Taxpayers whose adjusted gross incomes exceed
certain levels are not eligible for Roth IRAs.

403(b) Plans

The  contracts  are  also  available  for use in  connection  with a  previously
established  403(b) plan.  Code Section 403(b) imposes  certain  restrictions on
your ability to make partial  surrenders from a contract used in connection with
a 403(b)  Plan,  if  attributable  to  premium  paid  under a  salary  reduction
agreement.  Specifically,  an owner may make a surrender  or partial  withdrawal
only (a) when the employee attains age 59 1/2, separates from service,  dies, or
becomes disabled, or (b) in the case of hardship. In the case of hardship,  only
an amount equal to the premium paid may be  withdrawn.  403(b) Plans are subject
to additional  requirements,  including  eligibility,  limits on  contributions,
minimum  distributions,  and  nondiscrimination  requirements  applicable to the
employer. In particular, distributions generally must commence by April 1 of the
calendar year  following the later of the year in which the employee (a) attains
age 70 1/2, or (b)  retires.  Owners and their  employers  are  responsible  for
compliance with these rules.  Contracts offered by this prospectus in connection
with a 403(b) Plan are not available in all states.


<PAGE>


Rollovers

Distributions   from  a  401(a)  qualified  plan  or  403(b)  plan  (other  than
non-taxable  distributions  representing  a  return  of  capital,  distributions
meeting the minimum distribution requirement, distributions for the life or life
expectancy of the recipient(s) or  distributions  that are made over a period of
more than 10 years) are  eligible for  tax-free  rollover  within 60 days of the
date of distribution,  but are also subject to federal income tax withholding at
a 20% rate unless paid directly to another qualified plan, 403(b) plan or IRA. A
prospective  owner considering use of the contract in this manner should consult
a competent tax adviser with regard to the  suitability of the contract for this
purpose and for  information  concerning  the tax law  provisions  applicable to
qualified plans, 403(b) plans, and IRAs.

Diversification and Investor Control

The  Code  imposes  certain  diversification   requirements  on  the  underlying
investments for a variable  annuity to be treated as a variable  annuity for tax
purposes.  We believe that the portfolios are being managed so as to comply with
these requirements.

The tax regulations do not provide guidance as to the circumstances  under which
you,  because  of the  degree  of  control  you  exercise  over  the  underlying
investments,  would be considered the owner of the shares of the portfolios.  If
any guidance on this point is provided which is considered a new position,  then
the guidance would generally be applied prospectively. However, if such guidance
is considered not to be a new position,  it may be applied  retroactively.  This
would mean you, as the owner of the  contract,  could be treated as the owner of
assets in the  portfolios.  We reserve the right to make changes to the contract
we think necessary to see that it qualifies as a variable  annuity  contract for
tax purposes.

Withholding

We are  required to  withhold  federal  income  taxes on  withdrawals,  lump sum
distributions, and annuity payments that include taxable income unless the payee
elects to not have any withholding or in certain other circumstances.  If you do
not provide a social  security number or other taxpayer  identification  number,
you will not be permitted to elect out of withholding. Special withholding rules
apply to payments made to non-resident aliens.

For lump-sum  distributions  or withdrawals,  we are required to withhold 10% of
the taxable portion of any withdrawal or lump sum distribution  unless you elect
out of  withholding.  For annuity  payments,  the company  will  withhold on the
taxable portion of annuity payments based on a withholding  certificate you file
with us. If you do not file a certificate,  you will be treated, for purposes of
determining your withholding rates, as a married person with three exemptions.

You are liable for payment of federal income taxes on the taxable portion of any
withdrawal,  distribution,  or annuity payment.  You may be subject to penalties
under the estimated tax rules if your withholding and estimated tax payments are
not sufficient.

================================================================
                                OTHER INFORMATION

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

American International Life Assurance Company of New York

We are a stock life insurance  company  organized under the laws of New York. We
were incorporated in 1962. Our principal business address is 80 Pine Street, New
York, NY 10005.  We provide a full range of life insurance and annuity plans. We
are a subsidiary of American  International Group, Inc. ("AIG"), which serves as
the  holding  company  for a number of  companies  engaged in the  international
insurance  business in approximately 130 countries and jurisdictions  around the
world.

We may occasionally publish in advertisements,  sales literature and reports the
ratings and other information  assigned to AIG by one or more independent rating
organizations  such as A.M.  Best  Company,  Moody's and Standard & Poor's.  The
purpose of the  ratings is to reflect the rating  organization's  opinion of our
financial  strength and should not be  considered  as bearing on the  investment
performance of assets held in the variable account.

The ratings are not  recommendations  to purchase our life  insurance or annuity
products or to hold or sell these products and the ratings do not comment on the
suitability  of  such  products  for a  particular  investor.  There  can  be no
assurance  that any rating will remain in effect for any given period of time or
that  any  rating  will  not  be  lowered  or  withdrawn  entirely  by a  rating
organization  if,  in such  organization's  judgment,  future  circumstances  so
warrant.  The ratings do not reflect the investment  performance of the variable
account or the degree of risk  associated  with an  investment  in the  variable
account.

Ownership

This prospectus  describes both individual  flexible premium  deferred  variable
annuity   contracts  and  group  flexible  premium  deferred   variable  annuity
contracts.  The individual and group contracts  described in this prospectus are
identical  except  that  the  individual  contract  is  issued  directly  to the
individual  owner.  A group  contract  is issued to a  contract  holder  for the
benefit of the  participants in the group. If you are a participant in the group
you will receive a certificate  evidencing  your  ownership.  You, either as the
owner of an individual  contract or as the owner of a certificate,  are entitled
to all the rights and privileges of ownership.  As used in this prospectus,  the
term  contract  is  equally  applicable  to  an  individual  contract  or  to  a
certificate.

Voting Rights

To the extent  required  by law, we will vote the  portfolio  shares held in the
variable  account  at  shareholder  meetings  in  accordance  with  instructions
received from persons  having a voting  interest in the portfolio.  However,  if
legal  requirements or our interpretation of present law changes to permit us to
vote the portfolio shares in our own right, we may elect to do so.

Prior to the Annuity Date, you hold a voting interest in each portfolio in whose
corresponding  subaccount  you have Contract  Value.  We determine the number of
portfolio  shares that are  attributable  to you by dividing  the  corresponding
value in a particular  portfolio by the net asset value of one portfolio  share.
After the Annuity  Date,  we determine  the number of portfolio  shares that are
attributable to you by dividing the reserve maintained in a particular portfolio
to meet  the  obligations  under  the  contract  by the net  asset  value of one
portfolio  share. The number of votes that you will have a right to cast will be
determined as of the record date established by each portfolio.

We will solicit voting  instructions by mail prior to the  shareholder  meeting.
Each person having a voting interest in a portfolio will receive proxy material,
reports and other materials relating to the appropriate portfolios. We will vote
shares in accordance with instructions  received from the person having a voting
interest.  We will vote shares for which we receive no timely  instructions  and
any shares not  attributable to owners in proportion to the voting  instructions
we have received.

The voting rights relate only to amounts invested in the variable account. There
are no voting  rights with respect to funds  allocated  to the fixed  investment
option.

Administration of the Contract

While we have primary  responsibility for all administration of the contract and
the variable account, we have retained the services of Delaware Valley Financial
Services,  Inc.  ("DVFS")  pursuant  to  an  administrative   agreement.   These
administrative  services  include  issuance of the contract and  maintenance  of
owner records.  DVFS serves as the administrator to various insurance  companies
offering variable annuity contracts and variable life insurance policies.

Legal Proceedings

There are no pending legal proceedings which, in our judgment, are material with
respect to the variable account.

================================================================
                              FINANCIAL STATEMENTS

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

Consolidated balance sheets of American  International Life Assurance Company of
New York and of the  variable  account  are  included  in the SAI,  which may be
obtained  without  charge by calling  (800)  255-8402  or  writing  to  American
International Life Assurance Company of New York, Attention:  Variable Products,
One Alico Plaza, 600 King Street, Wilmington,  Delaware 19801. A complete set of
financial  statements  of the  company and the  variable  account has been filed
electronically  with  the  SEC  and  can be  obtained  through  its  website  at
http://www.sec.gov.


<PAGE>


===============================================================
                                    APPENDIX

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

                         CONDENSED FINANCIAL INFORMATION
                            ACCUMULATION UNIT VALUES*
          (for an accumulation unit outstanding throughout the period)
<TABLE>
                                                          1999               1998             1997                1996
                                                 -------------------------------------------------------------------------
                                                 -------------------------------------------------------------------------
<S>                                                        <C>                 <C>           <C>                  <C>

AIM VARIABLE INSURANCE FUNDS, INC.
AIM V.I. CAPITAL APPRECIATION FUND
      Accumulation Unit Value
         Beginning of Period                               11.31               9.61             N/A               N/A
         End of Period                                     16.13              11.31             9.61              N/A
      Accum Units o/s @ end of period                  29,393.04          21,744.22             N/A               N/A
AIM V.I. INTERNATIONAL EQUITY FUND
      Accumulation Unit Value
         Beginning of Period                               11.51              10.10             N/A               N/A
         End of Period                                     17.59              11.51            10.10              N/A
      Accum Units o/s @ end of period                  21,718.81          15,407.97             N/A               N/A
ALLIANCE VARIABLE PRODUCTS SERIES FUND, INC.
GLOBAL BOND PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                               11.10               9.86             N/A               N/A
         End of Period                                     10.27              11.10             9.86              N/A
      Accum Units o/s @ end of period                   2,609.77          12,105.71             N/A               N/A
GROWTH PORTFOLIO (CLASS B)
      Accumulation Unit Value
         Beginning of Period                                 N/A                N/A             N/A               N/A
         End of Period                                     38.20                N/A             N/A               N/A
      Accum Units o/s @ end of period                   7,156.89                N/A             N/A               N/A
GROWTH & INCOME PORTFOLIO (CLASS B)
      Accumulation Unit Value
         Beginning of Period                                 N/A                N/A             N/A               N/A
         End of Period                                     31.52                N/A             N/A               N/A
      Accum Units o/s @ end of period                  17,241.24                N/A             N/A               N/A
PREMIER GROWTH PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                               15.29              10.48             N/A               N/A
         End of Period                                     19.94              15.29            10.48              N/A
      Accum Units o/s @ end of period                  54,294.71          43,782.56             N/A               N/A
QUASAR PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                               11.35              12.05            10.31             10.00
         End of Period                                     13.11              11.35            12.05             10.31
      Accum Units o/s @ end of period                  21,811.17          31,501.86        37,619.77            674.25
TECHNOLOGY PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                               16.62              10.29             9.80             10.00
         End of Period                                     28.80              16.62            10.29              9.80
      Accum Units o/s @ end of period                  65,745.89          56,611.98        41,252.11          3,209.81
DREYFUS VARIABLE INVESTMENT FUND
SMALL COMPANY STOCK PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                                9.79              10.55             N/A               N/A
         End of Period                                     10.67               9.79            10.55              N/A
      Accum Units o/s @ end of period                  22,441.86          13,506.34         2,092.78              N/A
DREYFUS STOCK INDEX FUND
      Accumulation Unit Value
         Beginning of Period                               18.58              14.70            11.21             10.00
         End of Period                                     22.10              18.58            14.70             11.21
      Accum Units o/s @ end of period                 178,957.20         135,697.21        75,214.94         17,836.33
FIDELITY VARIABLE INSURANCE PRODUCTS FUND
VIP GROWTH PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                               16.86              12.26            10.07             10.00
         End of Period                                     22.85              16.86            12.26             10.07
      Accum Units o/s @ end of period                 217,583.76         171,928.72       114,594.66         23,774.76
VIP HIGH INCOME PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                               11.68              12.38            10.67             10.00
         End of Period                                     12.46              11.68            12.38             10.67
      Accum Units o/s @ end of period                  50,360.48          44,527.13        28,042.38          8,506.22
VIP MONEY MARKET PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                               11.08              10.66            10.25             10.00
         End of Period                                     11.49              11.08            10.66             10.25
      Accum Units o/s @ end of period                 203,824.29         131,091.20        76,784.02        113,781.59
FIDELITY VARIABLE INSURANCE PRODUCTS FUND II
VIP II ASSET MANAGER PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                               14.67              12.93            10.87             10.00
         End of Period                                     16.08              14.67            12.93             10.87
      Accum Units o/s @ end of period                  84,516.55          72,463.00        49,297.42          8,370.63
VIP II CONTRAFUND PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                               13.02              10.15             N/A               N/A
         End of Period                                     15.95              13.02            10.15              N/A
      Accum Units o/s @ end of period                  36,168.81          17,896.79             N/A               N/A
VIP II INVESTMENT GRADE BOND PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                               12.09              11.27            10.48             10.00
         End of Period                                     11.80              12.09            11.27             10.48
      Accum Units o/s @ end of period                  45,932.23          51,222.19        18,202.66          2,615.29
VAN ECK WORLDWIDE INSURANCE TRUST
WORLDWIDE EMERGING MARKETS FUND
      Accumulation Unit Value
         Beginning of Period                                6.03               9.28             N/A               N/A
         End of Period                                     11.90               6.03             9.28              N/A
      Accum Units o/s @ end of period                   1,076.74                  -             N/A               N/A
WORLDWIDE HARD ASSETS FUND
      Accumulation Unit Value
         Beginning of Period                                7.12              10.45            10.78             10.00
         End of Period                                      8.49               7.12            10.45             10.78
      Accum Units o/s @ end of period                   1,690.70           2,959.21         9,786.43          4,646.11



</TABLE>

  * Funds were first invested in the portfolios as listed below:

         AIM Variable Insurance Funds

         AIM V.I. Capital Appreciation Fund                   May 5, 1993
         AIM V.I. International Equity Fund                   May 5, 1993
         Alliance Variable Products Series Fund
         Global Bond Portfolio                                July 15, 1991
         Growth Portfolio                                     September 15, 1994
         Growth and Income Portfolio                          January 14, 1991
         Premier Growth Portfolio                             June 26, 1992
         Quasar Portfolio                                     August 5, 1996
         Technology Portfolio                                 January 11, 1996
         Dreyfus Variable Investment Fund
         Small Company Stock Portfolio                        May 1, 1996
         Dreyfus Stock Index Fund                             September 29, 1989
         Fidelity Variable Insurance Products Fund
         VIP Growth Portfolio                                 October 9, 1986
         VIP High Income Portfolio                            September 19, 1985
         VIP Money Market Portfolio                           April 1, 1982
         Fidelity Variable Insurance Products Fund II
         VIP II Asset Manager Portfolio                       January 3, 1995
         VIP II Contrafund Portfolio                          January 3, 1995
         VIP II Investment Grade Bond Portfolio               December 5, 1988
         Van Eck Worldwide Insurance Trust
         Worldwide Emerging Markets Fund                      December 21, 1995
         Worldwide Hard Assets Fund                           September 1, 1989


<PAGE>




================================================================
                              TABLE OF CONTENTS OF

                     THE STATEMENT OF ADDITIONAL INFORMATION

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


GENERAL INFORMATION
         American International Life Assurance Company of New York
         Independent Accountants
         Legal Counsel
         Distributor
         Potential Conflicts

CALCULATION OF PERFORMANCE DATA
         Yield and Effective Yield Quotations for the Money Market Subaccount
         Yield Quotations for Other Subaccounts
         Total Return Quotations
         Non-Standardized Performance Data
         Tax Deferred Accumulation

ANNUITY PROVISIONS
         Variable Annuity Payments
         Annuity Unit Value
         Net Investment Factor
         Additional Provisions

FINANCIAL STATEMENTS

<PAGE>

                                   PROSPECTUS

                            TRILOGY VARIABLE ANNUITY

                                    issued by

            AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY OF NEW YORK

                                   through its

                               VARIABLE ACCOUNT A

This  prospectus   describes  a  variable  annuity  contract  being  offered  to
individuals and groups. It is a flexible premium, deferred annuity contract with
a  fixed  investment  option.  Please  read  this  prospectus  carefully  before
investing and keep it for future reference.

The contract has twenty-three  investment options to which you can allocate your
money --  twenty-two  variable  investment  options  listed  below and one fixed
investment  option.  The fixed investment  option is part of our general account
which  earns a minimum of 3%  interest.  The  variable  investment  options  are
portfolios of the Merrill Lynch Variable Series Fund,  Inc.,  Hotchkis and Wiley
Variable Trust,  Mercury Asset Management  Master Trust or the Alliance Variable
Products Series Fund, Inc.

Merrill Lynch Variable Series Fund
(managed by Merrill Lynch Asset Management, L.P.)

Basic Value Focus Fund             High Current Income Fund
Domestic Money Market Fund         Quality Equity Fund
Global Growth Focus Fund           Small CapValue Focus Fund
Global Strategy Focus Fund         Utilities and Telecommunications Focus Fund

Hotchkis and Wiley Variable Trust
(managed by Hotchkis and Wiley)

International VIP Portfolio
Low Duration VIP Portfolio

Mercury Asset Management Master Trust
(managed by Mercury Asset Management International Ltd.)

U.S. Large Cap Fund


<PAGE>



Alliance Variable Products Series Fund
(managed by Alliance Capital Management L.P.)

Global Dollar Government  Portfolio         Real Estate Investment Portfolio
Growth Portfolio                            Technology Portfolio
Growth and Income Portfolio                 Total Return Portfolio
High Yield Portfolio                        U.S. Government/High Grade
Premier Growth Portfolio                    Securities  Portfolio
Quasar Portfolio                            Worldwide Privatization  Portfolio



<PAGE>






To learn more about the  contract,  you can  obtain a copy of the  Statement  of
Additional  Information  ("SAI") dated May 1, 2000.  The SAI has been filed with
the Securities and Exchange  Commission ("SEC") and is incorporated by reference
into this prospectus.  The table of contents of the SAI appears on the last page
of this  prospectus.  For a free copy of the SAI,  call us at (800)  870-1453 or
write to us at  American  International  Life  Assurance  Company  of New  York,
Attention:  Variable  Products,  One Alico Plaza,  600 King Street,  Wilmington,
Delaware 19801.

In addition, the SEC maintains a website at http://www.sec.gov that contains the
prospectus,  SAI, materials incorporated by reference and other information that
we have filed electronically with the SEC.


Variable annuities involve risks, including possible loss of principal. They are
not a deposit  of any bank or  insured  or  guaranteed  by the  Federal  Deposit
Insurance Corporation or any other government agency.

The SEC has not  approved  or  disapproved  of the  contract  or passed upon the
accuracy or adequacy of this prospectus. Any representation to the contrary is a
criminal offense.

                                   May 1, 2000


<PAGE>


=====================================================================
                                TABLE OF CONTENTS

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

DEFINITIONS

FEE TABLES

CONDENSED FINANCIAL INFORMATION

THE CONTRACT

INVESTMENT OPTIONS

CHARGES AND DEDUCTIONS

ACCESS TO YOUR MONEY

ANNUITY PAYMENTS

DEATH BENEFIT

PERFORMANCE

TAXES

OTHER INFORMATION

FINANCIAL STATEMENTS

APPENDIX - CONDENSED FINANCIAL INFORMATION

TABLE OF CONTENTS OF STATEMENT OF ADDITIONAL INFORMATION


<PAGE>



=====================================================================
                                   DEFINITIONS

=====================================================================
We  have  capitalized  certain  terms  used  in this  prospectus.  To  help  you
understand these terms, we have defined them in this glossary.

Accumulation  Unit - An  accounting  unit  of  measure  used to  calculate  your
Contract Value prior to the Annuity Date.

Administrative  Office  -  The  Annuity  Service  Office,  c/o  Delaware  Valley
Financial Services, Inc., P.O. Box 3031, Berwyn, Pennsylvania 19312-0031.

Annuitant  - The person you  designate  whose life  determines  the  duration of
annuity payments involving life contingencies.

Annuity Date - The date on which annuity payments begin.

Annuity Unit - An accounting unit of measure used to calculate  annuity payments
after the Annuity Date.

Contract Anniversary - An anniversary of the date we issued your contract.

Contract  Value - The  dollar  value  as of any  Valuation  Date of all  amounts
accumulated under your contract.

Contract Year - Each period of twelve months  commencing with the date we issued
your contract.

Premium Year - Any period of twelve months commencing with the date we receive a
premium  payment  and ending on the same date in each  succeeding  twelve  month
period thereafter.

Valuation Date - Each day that the New York Stock Exchange is open for trading.

Valuation  Period - The period  between the close of  business on any  Valuation
Date and the close of business for the next succeeding Valuation Date.


<PAGE>


=====================================================================
                                   FEE TABLES

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

                           Owner Transaction Expenses

Sales Load...............................................................  None

Surrender Charge (as a percentage of premium surrendered)
     Premium Year 1......................................................    6%
     Premium Year 2......................................................    6%
     Premium Year 3......................................................    5%
     Premium Year 4......................................................    5%
     Premium Year 5......................................................    4%
     Premium Year 6......................................................    3%
     Premium Year 7......................................................    2%
     Thereafter..........................................................  None

Transfer Fee

     First 12 Per Contract Year..........................................  None
     Thereafter..........................................................   $10

Contract Maintenance Fee (waived if Contract Value is $50,000 or greater) $30/yr

Variable Account Annual Expenses (as a percentage of average account value)
     Mortality and Expense Risk Charge................................... 1.25%
     Administrative Charge............................................... 0.15%
                                                                          =====
     Total Variable Account Annual Expenses.............................. 1.40%


<PAGE>




                            Annual Portfolio Expenses

                           After Waivers/Reimbursement

                     (as a percentage of average net assets)
<TABLE>

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


                                                            Management         Other         12b-1        Total
                                                              Fees            Expenses       Fees         Expenses
<S>                                                                <C>         <C>           <C>         <C>

Merrill Lynch Variable Series Funds
Basic Value Focus Fund                                             0.60%       0.06%         0.00%       0.66%
Domestic Money Market Fund                                         0.50%       0.05%         0.00%       0.55%
Global Growth Focus Fund                                           0.75%       0.12%         0.00%       0.87%
Global Strategy Focus Fund                                         0.65%       0.08%         0.00%       0.73%
High Current Income Fund                                           0.50%       0.02%         0.00%       0.52%
Quality Equity Fund                                                0.40%       0.09%         0.00%       0.49%
Small Cap Value Focus Fund                                         0.75%       0.06%         0.00%       0.81%
Utilities and Telecommunications Focus Fund                        0.60%       0.09%         0.00%       0.69%

Hotchkis and Wiley Variable Trust
International VIP Portfolio                                        0.75%       0.26%         0.00%       1.01%
Low Duration VIP Portfolio                                         0.46%       0.12%         0.00%       0.58%

Mercury Asset Management Master Trust (2)
U.S. Large Cap Fund                                                0.65%       0.60%         0.00%       1.25%

Alliance Variable Products Series Fund(3)
Global Dollar Government  Portfolio                                0.12%       0.83%         0.00%       0.95%
Growth Portfolio (Class B)                                         0.75%       0.12%         0.25%       1.12%
Growth and Income Portfolio (Class B)                              0.63%       0.09%         0.25%       0.97%
High-Yield Portfolio                                               0.60%       0.35%         0.00%       0.95%
Premier Growth  Portfolio                                          1.00%       0.05%         0.00%       1.05%
Quasar Portfolio                                                   0.81%       0.14%         0.00%       0.95%
Real Estate Investment  Portfolio                                  0.49%       0.46%         0.00%       0.95%
Technology  Portfolio                                              0.86%       0.09%         0.00%       0.95%
Total Return Portfolio                                             0.63%       0.23%         0.00%       0.86%
U.S. Government/High Grade Securities  Portfolio (Class B)         0.60%       0.30%         0.25%       1.15%
Worldwide Privatization Portfolio                                  0.63%       0.32%         0.00%       0.95%
</TABLE>

(1)  Other expenses are based on the expenses  outlined in the  prospectuses for
     the Merrill Lynch Variable Series Funds, Hotchkis and Wiley Variable Trust,
     Mercury Asset Management  Master Trust and the Alliance  Variable  Products
     Series Fund.

(2)  Total  annual  expenses for the  following  portfolios  before  waivers and
     reimbursement  by the Mercury Asset  Management  Master Trust's  investment
     adviser for the year ended December 31, 1999, are as follows:

        U.S. Large Cap Fund         2.83%

(3)  Total expenses for the following  portfolios  before  reimbursement  by the
     Alliance  Variable  Products Series Funds  investment  adviser for the year
     ended December 31, 1999, were as follows:

        Global Dollar Government    2.29%    Real Estate Investment    1.72%
        High Yield                  1.40%    Technology                1.12%
        Quasar                      1.19%    Worldwide Privatization   1.46%

Example

You would pay the following expenses on a $1,000 investment, assuming 5% growth:
<TABLE>

                                                              If you surrender after:

                                                   1 Year      3 Years       5 Years    10 Years
                                                   ------      -------       -------    --------
<S>                                                 <C>         <C>            <C>         <C>
Merrill Lynch Variable Series Funds
Basic Value Focus Fund                              $76         $111           $150        $245
Domestic Money Market Fund                           74          108            144         234
Global Growth Focus Fund                             78          118            161         267
Global Strategy Focus Fund                           76          114            153         252
High Current Income Fund                             74          107            143         231
Quality Equity Fund                                  74          106            141         227
Small Cap Value Focus Fund                           77          116            158         261
Utilities and Telecommunications Focus Fund          76          112            151         248

Hotchkis and Wiley Variable Trust
International VIP Portfolio                          79          122            168         281
Low Duration VIP  Portfolio                          75          109            146         237

Mercury Asset Management Master Trust(2)
U.S. Large Cap Fund                                  81          129            179         304

Alliance Variable Products Series Fund(3)
Global Dollar Government  Portfolio                  78          120            165         275
Growth Portfolio (Class B)                           80          125            173         291
Growth and Income Portfolio (Class B)                79          121            166         277
High-Yield Portfolio                                 78          120            165         275
Premier Growth  Portfolio                            79          123            170         285
Quasar Portfolio                                     78          120            165         275
Real Estate Investment  Portfolio                    78          120            165         275
Technology  Portfolio                                78          120            165         275
Total Return Portfolio                               78          117            160         266
U.S. Government/High Grade Securities                80          126            175         294
Portfolio (Class B)
Worldwide Privatization Portfolio                    78          120            165         275

</TABLE>

<PAGE>

<TABLE>


                                                   If you annuitize or do not surrender after:

                                                   1 Year      3 Years       5 Years    10 Years
                                                   ------      -------       -------    --------
<S>                                                 <C>         <C>            <C>         <C>
Merrill Lynch Variable Series Funds
Basic Value Focus Fund                               $22         $66         $114        $245
Domestic Money Market Fund                            20          63          108         234
Global Growth Focus Fund                              24          73          125         267
Global Strategy Focus Fund                            22          69          117         252
High Current Income Fund                              20          62          107         231
Quality Equity Fund                                   20          61          105         227
Small Cap Value Focus Fund                            23          71          122         261
Utilities and Telecommunications Focus Fund           22          67          115         248
Hotchkis and Wiley Variable Trust
International VIP Portfolio                           25          77          132         281
Low Duration VIP  Portfolio                           21          64          110         237
Mercury Asset Management Master Trust
U.S. Large Cap Fund                                   27          84          143         304
Alliance Variable Products Series Fund
Global Dollar Government  Portfolio                   24          75          129         275
Growth Portfolio (Class B)                            26          80          137         291
Growth and Income Portfolio (Class B)                 25          76          130         277
High-Yield Portfolio                                  24          75          129         275
Premier Growth  Portfolio                             25          78          134         285
Quasar Portfolio                                      24          75          129         275
Real Estate Investment  Portfolio                     24          75          129         275
Technology  Portfolio                                 24          75          129         275
Total Return Portfolio                                24          72          124         266
U.S. Government/High Grade Securities                 26          81          139         294
Portfolio (Class B)
Worldwide Privatization Portfolio                     24          75          129         275
</TABLE>

The  purpose of the tables  set forth in the  example  above is to assist you in
understanding  the various  costs and  expenses  that you will bear  directly or
indirectly.  The  tables  reflect  expenses  of the  variable  account  and  the
portfolios  but do not reflect any  deduction  for premium  taxes,  if any.  The
example should not be considered a  representation  of past or future  expenses.
Actual expenses may be greater or less than those shown.


===============================================================
                         CONDENSED FINANCIAL INFORMATION

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

Historical accumulation unit values are contained in the appendix.


<PAGE>


===================================================================
                                  THE CONTRACT

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

General Description

An  annuity is a  contract  between  you,  as the  owner,  and a life  insurance
company. The contract provides tax deferral for your earnings,  which means your
earnings  accumulate  on a  tax-deferred  basis until you take money out of your
contract.  It also provides a death benefit and a guaranteed  income in the form
of annuity  payments  beginning on a date you select.  Until you decide to begin
receiving  annuity  payments,  your annuity is in the  accumulation  phase.  The
income phase begins once you begin receiving annuity payments. If you die during
the accumulation phase, we guarantee a death benefit to your beneficiary.

The contract is called a variable  annuity  because you can allocate  your money
among  variable  investment  options.  Each  subaccount of our variable  account
invests in shares of a  corresponding  portfolio of a mutual fund.  Depending on
market  conditions,  the  various  portfolios  may  make or lose  money.  If you
allocate money to the  portfolios,  your Contract Value during the  accumulation
phase will depend on their investment  performance.  In addition,  the amount of
the variable  annuity  payments  you may receive  will depend on the  investment
performance of the portfolios you select for the income phase.

The  contract  also has a fixed  investment  option  that is part of our general
account.  Premium you allocate to the fixed investment option will earn interest
at a fixed rate that we set. We guarantee  the interest  rate will never be less
than 3%. Your  Contract  Value in the general  account  during the  accumulation
phase will depend on the total interest we credit. During the income phase, each
annuity  payment you receive from the fixed portion of your contract will be for
the same amount.

Purchasing a Contract

Premium is the money you give us as payment to buy the contract,  as well as any
additional  money you give us to invest in the  contract  after you own it.  The
minimum  initial  investment for both qualified and  non-qualified  contracts is
$2,000.  You may add premium  payments of $1,000 or more to your contract at any
time during the accumulation phase. You can pay scheduled  subsequent premium of
$100 or more per month by enrolling in an automatic investment plan.

We may refuse any  premium.  In general,  we will not issue a contract to anyone
who is over age 85.

Allocation of Premium

When you  purchase a  contract,  you will tell us how to allocate  your  initial
premium among the investment options. We will allocate additional premium in the
same way unless you tell us otherwise.

At the  time of  application,  we  must  receive  your  initial  premium  at our
Administrative Office before the contract will be effective.  We will issue your
contract and allocate your initial  premium  within two business days. If you do
not give us all the necessary information we need to issue the contract, we will
contact you to obtain it. If we are unable to complete this process  within five
business days, we will send your money back unless you allow us to keep it until
we get all the necessary information.

Right to Examine Contract

If you change your mind about owning this contract, you can cancel it within ten
days after  receiving it (or longer if required by state law) by mailing it back
to our Administrative Office: Delaware Valley Financial Services, Inc., P.O. Box
3031, Berwyn, PA 19312-0031.  You will receive your Contract Value as of the day
we receive your request,  which may be more or less than the money you initially
invested.

In certain  states or if you purchase your contract as an individual  retirement
annuity,  we may be required to return your premium. If you cancel your contract
during the right to examine  period,  we will  return to you an amount  equal to
your premium payments less any partial surrender.

Accumulation Units

The value of an  Accumulation  Unit may go up or down from day to day.  When you
pay a premium,  we credit your contract with  Accumulation  Units. The number of
Accumulation  Units  credited is  determined  by dividing  the amount of premium
allocated  to a  subaccount  by the  value  of the  Accumulation  Unit  for that
subaccount.  We calculate the value of an  Accumulation  Unit as of the close of
business  of the New York Stock  Exchange  ("NYSE") on each day that the NYSE is
open for trading.  Except in the case of initial premium, we credit Accumulation
Units to your  contract  at the value  next  calculated  after we  receive  your
premium at our Administrative Office.

The  Accumulation  Unit value for each  portfolio  will vary from one  valuation
period  to the next  based on the  investment  experience  of the  assets in the
portfolio and the deduction of certain charges and expenses.  The SAI contains a
detailed explanation of how Accumulation Units are valued.

Your value in any portfolio is determined by  multiplying  its unit value by the
number of units you own.  Your value within the variable  investment  options is
the sum of your values in all the portfolios.  The total value of your contract,
referred to as the Contract Value,  equals your value in the variable investment
options plus your value in the fixed investment option.

Transfers During the Accumulation Phase

You can transfer  money among the  investment  options by written  request or by
telephone.  You can make twelve  transfers  every Contract Year without  charge.
There is a $10 transfer fee for each  transfer  over twelve in a Contract  Year.
Transfers  as a result of dollar cost  averaging  or asset  rebalancing  are not
counted against your twelve free transfers.

The  minimum  amount  you can  transfer  is $1,000.  You  cannot  make a partial
transfer  if,  after  the  transfer,  there  would be less  than  $1,000  in the
portfolio  from which the  transfer is being made.  Your  transfer  request must
clearly  state  which  investment  options  are  involved  and the amount of the
transfer.

We will accept  transfers by telephone from you, your  representative  or anyone
else  designated  by you.  Neither we nor the fund will be liable for  following
telephone  instructions  we  reasonably  believe  to be genuine or for any loss,
damage,  cost or expense in acting on such  instructions.  We have procedures in
place to provide reasonable assurance that telephone instructions are genuine.

We reserve the right to modify,  suspend or terminate the transfer provisions at
any time.

Dollar Cost Averaging

The  contract  has a  feature  that  allows  you to  dollar  cost  average  your
allocations to the portfolios by authorizing us to make periodic  allocations of
Contract  Value from either the money market  portfolio or the fixed  investment
option  to one or more of the  other  portfolios.  Dollar  cost  averaging  is a
systematic  method of investing  in which  securities  are  purchased at regular
intervals  in fixed  dollar  amounts  so that the  cost of the  securities  gets
averaged over time and possibly over various  market  cycles.  It will result in
the  reallocation  of Contract Value to one or more portfolios and these amounts
will be credited at the  Accumulation  Unit value as of the  Valuation  Dates on
which the exchanges are effected.  The amounts  exchanged  from a portfolio will
result in a debiting  of a greater  number of units when the  Accumulation  Unit
value is low and a lower  number of units  when the  Accumulation  Unit value is
high.

To elect dollar cost  averaging,  your Contract  Value must be at least $12,000.
You must  send us a  completed  dollar  cost  averaging  request  form  which is
available  from the  Administrative  Office.  We will not consider  your request
unless  your  Contract  Value is at least the  required  amount  or the  premium
submitted is at least $12,000.

Dollar cost  averaging does not guarantee  profits,  nor does it assure that you
will not have losses.

In addition to the dollar cost averaging  program described above, we also offer
a six-month dollar cost averaging program that is available only for new premium
payments of at least  $12,000.  Either  initial  premium or  subsequent  premium
payments are eligible for this program.  You may not include  existing  Contract
Value in the six-month dollar cost averaging program.

If you select this  program,  your premium will be allocated to the DCA account.
The DCA account is a guaranteed  account available only for the six month dollar
cost  averaging  program.  Your  contract  value in the DCA  account  will  earn
interest at a rate  guaranteed  for six months from the date we receive your new
premium.  The interest rate applicable to each account varies.  Therefore,  each
premium  allocation  to the program may earn interest at a different  rate.  The
full amount of the premium you allocate to the DCA account  will be  transferred
on a monthly basis over a six-month  period into  portfolios  you have selected.
The  minimum  monthly  amount  that can be  transferred  from the DCA account is
one-sixth  of the  premium  allocated  to it.  You may not  change the amount or
frequency of transfers under this program.

The interest rate credited to the DCA account may be different from the interest
rate credited to the guaranteed  option.  If the six-month dollar cost averaging
program  is  terminated,  we will  automatically  transfer  any  Contract  Value
remaining in the DCA account to the guaranteed account option.

The six-month dollar cost averaging  program may not be available in your state.
Please contact us for more information.

There is no charge for either dollar cost averaging program.  In addition,  your
periodic  transfers  under either dollar cost averaging  program are not counted
against your twelve free  transfers per Contract  Year.  You may not have dollar
cost averaging and asset  rebalancing in effect at the same time. We reserve the
right to modify,  suspend or terminate any dollar cost averaging  program at any
time.

Asset Rebalancing

Once your premium has been allocated among the investment options,  the earnings
may cause the percentage  invested in each investment option to differ from your
allocation  instructions.  You can  direct us to  automatically  rebalance  your
contract  to  return  to your  allocation  percentages  by  selecting  our asset
rebalancing  program.  Rebalancing  will be on a calendar quarter basis and will
occur on the last  business  day of the  quarter.  The  minimum  amount  of each
rebalancing is $1,000.

There is no charge for asset  rebalancing.  In addition,  a  rebalancing  is not
counted  against your twelve free  transfers  each  Contract  Year.  You may not
select dollar cost averaging and asset  rebalancing at the same time. We reserve
the right to modify,  suspend or  terminate  this  program at  anytime.  We also
reserve the right to waive the $1,000 minimum amount for asset rebalancing.


================================================================
                               INVESTMENT OPTIONS

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

Variable Investment Options

Variable Account A

Our board of directors  authorized the  organization of the variable  account in
1986. The variable account is maintained  pursuant to New York insurance law and
is  registered  with the SEC as a unit  investment  trust  under the  Investment
Company Act of 1940,  as amended  (the "1940  Act").  However,  the SEC does not
supervise the management or the investment practices of the variable account.

We own the assets in the  variable  account and use them to support the variable
portion of your contract and other variable annuity contracts described in other
prospectuses.  The variable  account's assets are separate from our other assets
and are not  chargeable  with  liabilities  arising out of any other business we
conduct.  Income, gains or losses,  whether or not realized,  are credited to or
charged  against the  subaccounts  of the  variable  account  without  regard to
income,  gains or losses arising out of any of our other business.  As a result,
the  investment  performance  of each  subaccount  of the  variable  account  is
entirely independent of the investment performance of our general account and of
any of our other variable accounts.

The  variable  account is divided  into  subaccounts,  each of which  invests in
shares of a different portfolio of a mutual fund. The variable account maintains
subaccounts  that are not  available  under the  contract.  We may, from time to
time,  add  or  remove   subaccounts  and  the  corresponding   portfolios.   No
substitution  of shares of one portfolio for another will be made until you have
been  notified and the SEC has approved the change.  If deemed to be in the best
interest of persons  having  voting  rights  under the  contract,  the  variable
account may be  operated  as a  management  company  under the 1940 Act,  may be
deregistered  under  that  Act in  the  event  such  registration  is no  longer
required, or may be combined with one or more other variable accounts.

The Funds and Their Portfolios

The Merrill Lynch  Variable  Series Funds,  Hotchkis and Wiley  Variable  Trust,
Mercury Asset Management  Master Trust and the Alliance Variable Products Series
Fund are mutual  funds  registered  with the SEC.  Each one may have  additional
portfolios that are not available under the contract.

You  should  carefully  read each  fund's  prospectus  before  investing.  These
prospectuses  are attached to this prospectus and contain  detailed  information
regarding  management  of  the  portfolios,  investment  objectives,  investment
advisory  fees and  other  charges.  The  prospectuses  also  discuss  the risks
involved in investing in the  portfolios.  Below is a summary of the  investment
objectives of the portfolios available under the contract. There is no assurance
that any of these portfolios will achieve its stated objectives.

Merrill Lynch Variable Series Fund, Inc.

Basic Value Focus Fund - seeks capital appreciation and, secondarily,  income by
investing  in  securities,  primarily  equities,  that  management  believes are
undervalued and therefore represent basic investment value.  Particular emphasis
is placed on securities which provide an above-average  dividend return and sell
at a below-average price/earnings ratio.

Domestic Money Market Fund - seeks to preserve capital,  maintain liquidity, and
achieve  the highest  possible  current  income  consistent  with the  foregoing
objectives by investing in short-term domestic money market securities.

Global Growth Focus Fund - seeks  long-term  growth of capital by investing in a
diversified portfolio of equity securities of issuers located in various foreign
countries and the United States,  placing particular  emphasis on companies that
have exhibited  above-average growth rates in earnings.  The Global Growth Focus
Fund  should  be   considered   a  long-term   investment   and  a  vehicle  for
diversification and not as a balanced investment program.

Global  Strategy  Focus Fund - seeks high total  investment  return by investing
primarily  in a portfolio  of equity and fixed  income  securities  of U.S.  and
foreign issuers.

High  Current  Income  Fund - seeks to obtain a high  level of  current  income.
Secondarily,  capital  appreciation to the extent  consistent with the foregoing
objective.  It invests principally in fixed-income  securities that are rated in
the lower rating  categories of the  established  rating  services or in unrated
securities of comparable  quality  (commonly  known as ("junk  bonds").  Because
investment in such securities  entails relatively greater risk of loss of income
or  principal,  an investment in this  portfolio may not be  appropriate  as the
exclusive investment to fund a contract. In an effort to minimize risk, the High
Current  Income Fund will  diversify its holdings  among many issuers.  However,
there can be no assurance that  diversification  will protect it from widespread
defaults during periods of sustained economic downturn.

Quality Equity Fund - seeks to attain high total investment return by creating a
portfolio  that  produces a high total return while  maintaining  a low level of
volatility when equity markets are declining.

Small Cap Value  Focus  Fund - seeks to attain  long-term  growth of  capital by
investing in a diversified portfolio of securities,  primarily common stocks, of
relatively  small  companies  and  emerging  growth  companies  that  management
believes have special  investment value,  regardless of size. Such companies are
selected by management on the basis of their  long-term  potential for expanding
their size and  profitability or for gaining  increased  market  recognition for
their securities. Current income is not a factor in such selection.

Utility and  Telecommunication  Focus Fund - seeks both capital appreciation and
current income through  investment of at least 65% of its total assets in equity
and debt securities  issued by domestic and foreign  companies which are, in the
opinion of  management,  primarily  engaged in the  ownership  or  operation  of
facilities   used   to   generate,    transmit   or   distribute    electricity,
telecommunications, gas or water.

Hotchkis and Wiley Variable Trust

International  VIP  Portfolio - seeks to provide  current  income and  long-term
growth of  income,  accompanied  by  growth  of  capital.  The Fund  invests  in
international equity securities.

Low Duration VIP  Portfolio - seeks to maximize  total return,  consistent  with
preservation  of  capital.  The  Fund  invests  in a  diversified  portfolio  of
fixed-income  securities of varying  maturities with a portfolio duration of one
to three years.

Mercury Asset Management Master Trust

U.S. Large Cap Fund - seeks long-term capital growth.  The Fund tries to achieve
its goal by investing primarily in a diversified  portfolio of equity securities
of large cap companies located in the U.S. The Fund may also invest up to 10% of
its assets in equity  securities  of companies  located in Canada.  In selecting
securities,  the Fund emphasizes those securities that Fund management  believes
to be undervalued or have good prospects for earnings growth.

Alliance Variable Products Series Fund, Inc.

Global Dollar  Government  Portfolio - seeks a high level of current income and,
secondarily, capital appreciation.

Growth  Portfolio  (Class B) - seeks to  provide  long term  growth of  capital.
Current income is incidental to the Portfolio's objective.

Growth and Income  Portfolio  (Class B) - seeks  reasonable  current  income and
reasonable   opportunity  for  appreciation  through  investments  primarily  in
dividend-paying common stocks of good quality.

High-Yield Portfolio - seeks to earn the highest level of current income without
assuming  undue risk by  investing  principally  in  high-yielding  fixed income
securities  rated Baa or lower by Moody's or BBB or lower by S&P,  Duff & Phelps
or Fitch or, if unrated, of comparable quality.

Premier  Growth  Portfolio  - seeks  growth of  capital by  pursuing  aggressive
investment policies.

Quasar  Portfolio - seeks  growth of capital by pursuing  aggressive  investment
policies. Current income is incidental to the Portfolio's objective.

Real Estate  Investment  Portfolio - seeks total return from long-term growth of
capital and from income  principally  through  investing in equity securities of
companies that are primarily engaged in or related to the real estate industry.

Technology Portfolio - seeks growth of capital.  Current income is incidental to
the Portfolio's objective.

Total Return Portfolio - seeks to achieve a high return through a combination of
current income and capital appreciation.

U.S.  Government/High  Grade Securities Portfolio (Class B) - seeks high current
income consistent with preservation of capital.

Worldwide Privatization Portfolio - seeks long-term capital appreciation.


The investment adviser may compensate us for providing  administration  services
in connection  with the  portfolios  that are offered  under the contract.  Such
compensation is paid from its assets.

Fixed Investment Option

Premium you allocate to the fixed investment  option is guaranteed and goes into
our general  account.  The general  account is not registered  with the SEC. The
general  account is invested in assets  permitted by state  insurance law. It is
made up of all of our assets  other than  assets  attributable  to our  variable
accounts.  Unlike our variable account assets, assets in the general account are
subject  to  claims  of owners  like  you,  as well as claims  made by our other
creditors.

We credit  money  allocated  to the fixed  investment  option in the  guaranteed
account with  interest on a daily basis at the  guaranteed  rate then in effect.
The rate of interest to be credited to the general account is determined  wholly
within our discretion.  However, the rate will not be changed more than once per
year. The interest rate will never be less than 3%.

If you allocate  premium to the fixed  investment  option,  the fixed portion of
your  Contract  Value  during the  accumulation  phase will  depend on the total
interest  we credit to your  contract.  During the income  phase,  each  annuity
payment you receive from the fixed portion of your contract will be for the same
amount.

We reserve the right to delay any payment from the general account for up to six
months  from the date we receive the request at our  Administrative  Office,  as
permitted by law.


<PAGE>


===================================================================
                             CHARGES AND DEDUCTIONS

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

Insurance Charges

Each day, we deduct insurance  charges from your Contract Value. This is done as
part  of  our  calculation  of  the  value  of  Accumulation  Units  during  the
accumulation  phase and of Annuity Units during the income phase.  The insurance
charges are the mortality and expense risk charge,  the  administrative  charge,
and the charges for the optional death benefits that are described  under "Death
Benefit."

Mortality and Expense Risk Charge

The mortality and expense risk charge is equal,  on an annual basis, to 1.25% of
the daily value of the variable  portion of your contract.  We will not increase
this  charge.  It  compensates  us for assuming  the risks  associated  with our
obligations  to make annuity  payments and to provide the death  benefit and for
assuming the risk that current  charges  will be  insufficient  in the future to
cover the cost of administering the contract.  If the charges under the contract
are not  sufficient,  we will bear the loss. If the charges are  sufficient,  we
will keep the balance of this charge as profit.

Administrative Charge

The  administrative  charge is equal,  on an annual basis, to 0.15% of the daily
value of the  variable  portion  of your  contract.  It  compensates  us for our
administrative expenses, which include preparing the contract, confirmations and
statements,  and maintaining  contract records.  If this charge is not enough to
cover the costs of administering the contract, we will bear the loss.

Optional Death Benefit Charges

If you elect an optional  death  benefit,  we will assess a daily charge against
the assets in the variable account equal to an annual charge as shown below.

Equity Assurance Plan

         Owner's Attained Age                       Annual Charge

                  0-59                                    0.07%
                  60+                                     0.20%

Annual Ratchet Plan                                       0.10%

Accidental Death Benefit                                  0.05%

Surrender Charge

If you surrender  your contract prior to the Annuity Date during the first seven
years after a premium payment, we will assess a surrender charge as a percentage
of premium withdrawn as shown below:

Premium Year           1    2     3    4    5    6     7     Thereafter
Surrender Charge       6%   6%    5%   5%   4%   3%    2%         0%

For purposes of calculating the surrender  charge, we treat surrenders as coming
from the oldest premiums first (i.e., first-in, first-out). However, we will not
assess a surrender charge on amounts of a surrender equal to the greater of:

     (1)  the Contract Value less premium paid, or

     (2)  up to 10% of premium paid, less the amount of any prior surrender.

You will not  receive  the  benefit  of this  "free  withdrawal  amount"  if you
participate  in  the  systematic  withdrawal  program.  If you  make  a  partial
surrender,  we will  deduct  the  surrender  charge,  if any,  pro rata from the
remaining  value  in  your  contract.  If  insufficient  value  remains  in your
contract,  then we will deduct the  surrender  charge from the amount you are to
receive  as a result  of your  surrender  request.  Likewise,  we will  deduct a
surrender charge on a full surrender from the amount you are to receive.

Contract Maintenance Fee

During the accumulation phase, we will deduct a contract  maintenance fee of $30
from your contract to each Contract Anniversary.  We will not increase this fee.
It  compensates  us for the  expenses  incurred to establish  and maintain  your
contract.  If you  surrender  the entire  value of your  contract,  the contract
maintenance fee will be deducted prior to the surrender.

We do not deduct the contract  maintenance fee if your Contract Value is $50,000
or more when the deduction is to be made.

Premium Taxes

We will deduct from your Contract  Value any premium tax imposed by the state or
locality where you reside.  Premium taxes  currently  imposed on the contract by
various  states  range from 0% to 3.5% of  premiums  paid.  These  taxes are due
either when premium is paid or when annuity  payments  begin.  It is our current
practice to charge you for these  taxes when  annuity  payments  begin or if you
surrender the contract in full. In the future,  we may discontinue this practice
and assess the tax when it is due or upon the payment of the death benefit.

Income Taxes

Although we do not currently deduct any charges for income taxes attributable to
your contract, we reserve the right to do so in the future.

Fund Expenses

There are  deductions  from and  expenses  paid out of the assets of the various
portfolios.  These  charges are  described in the  prospectuses  for the Merrill
Lynch Variable  Series Fund,  Hotchkis and Wiley Variable  Trust,  Mercury Asset
Management  Master Trust and the Alliance  Variable Products Series Fund and are
summarized in the fee table.

Reduction or Elimination of Certain Charges and Additional Amounts Credited

We may reduce or eliminate the surrender charge or the administrative  charge or
change the minimum  premium  requirement  when the contract is sold to groups of
individuals  under  circumstances  which  reduce  our  sales  expenses.  We will
determine the eligibility of such groups by considering factors such as:

     (1)  the size of the group;

     (2)  the total amount of premium we expect to receive from the group;

     (3)  the  nature  of the  purchase  and the  persistency  we expect in that
          group;

     (4)  the purpose of the purchase  and whether that purpose  makes it likely
          that expenses will be reduced; and

     (5)  any other  circumstances that we believe to be relevant in determining
          whether reduced sales expenses may be expected.

We may also waive or reduce the surrender charge and/or contract maintenance fee
in  connection  with  contracts  sold to  employees,  employees  of  affiliates,
registered  representatives,  employees of  broker-dealers  which have a current
selling  agreement with us, and immediate  family members of those persons.  Any
reduction or waiver may be withdrawn or modified by us.


<PAGE>


===================================================================
                              ACCESS TO YOUR MONEY

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

Generally

Contract Value is available in the following ways:

     o    by  surrendering  all or  part  of  your  Contract  Value  during  the
          accumulation phase;

     o    by receiving annuity payments during the income phase;

     o    when a death benefit is paid to your beneficiary.

Generally,  surrenders are subject to a surrender charge, a contract maintenance
fee  and,  if it is a full  surrender,  premium  taxes.  Surrenders  may also be
subject to income tax and a penalty tax.

To make a surrender you must send a complete and detailed written request to our
Administrative  Office.  We will  calculate  your  surrender  as of the close of
business of the NYSE at the value next determined after we receive your request.
To surrender your entire Contract Value, you must also send us your contract.

Under most  circumstances,  partial surrenders must be for a minimum of $500. We
require that your Contract Value be at least $2,000 after the surrender.  If the
Contract  Value  would be less than  $2,000 as a result of a  surrender,  we may
cancel the contract. Unless you provide us with different instructions,  partial
surrenders  will be made pro rata from  each  investment  option  in which  your
contract is invested.

We may be  required to suspend or  postpone  the  payment of a surrender  for an
undetermined period of time when:

     o    the  NYSE is  closed  (other  than a  customary  weekend  and  holiday
          closings);

     o    trading on the NYSE is restricted;

     o    an  emergency  exists such that  disposal of or  determination  of the
          value of shares of the portfolios is not reasonably practicable;

     o    the SEC, by order, so permits for the protection of owners.



<PAGE>


Systematic Withdrawal Program

The  systematic  withdrawal  program  allows  you to  make  regularly  scheduled
withdrawals  from your  Contract  Value of at least  $200  each on a monthly  or
quarterly basis. You may change the amount or frequency of withdrawals under the
program once per Contract Year. In order to initiate the program,  your Contract
Value  must  be at  least  $24,000.  A  maximum  of 10% of your  premium  may be
withdrawn in a Contract Year.

Surrender charges are not imposed on withdrawals under this program nor is there
any charge for participating in this program.  You may not elect this program if
you have  made a  partial  surrender  earlier  in the  same  Contract  Year.  In
addition, the free withdrawal amount is not available in connection with partial
surrenders you make while  participating in the systematic  withdrawal  program.
You will be entitled  to the free  withdrawal  amount on and after the  Contract
Anniversary next following the termination of the systematic withdrawal program.

Systematic  withdrawals  will  begin  on the  first  scheduled  withdrawal  date
selected by you following  the date we process your  request.  In the event that
your  value in a  specified  portfolio  or the  fixed  investment  option is not
sufficient  to make a withdrawal  or if your request for  systematic  withdrawal
does not  specify  the  investment  options  from  which to deduct  withdrawals,
withdrawals will be deducted pro rata from your Contract Value in each portfolio
and the fixed investment option.

The systematic withdrawal program may be canceled at any time by written request
or automatically  by us if your Contract Value falls below $1,000.  In the event
the systematic withdrawal program is canceled,  you may not elect to participate
in the program again until the next Contract Anniversary.

If your contract is issued in connection with an individual  retirement  annuity
or 403(b)  Plan,  you are  cautioned  that your rights to implement a systematic
withdrawal  program  may be  subject to the terms and  conditions  of your plan,
regardless   of  the  terms  and   conditions   of  your   contract.   Moreover,
implementation of the systematic  withdrawal  program may subject you to adverse
tax  consequences,  including a 10% tax penalty if you are under age 59 1/2. See
"Taxes" for a discussion of the various tax consequences.

For information,  including the necessary enrollment form, please check with our
Administrative Office. We reserve the right to modify, suspend or terminate this
program at any time.


<PAGE>


===================================================================
                                ANNUITY PAYMENTS

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

Generally

Beginning on the Annuity Date, you will receive  regular annuity  payments.  You
may choose to receive annuity payments that are fixed, variable or a combination
of fixed  and  variable.  We make  annuity  payments  on a  monthly,  quarterly,
semiannual or annual basis.

You select the Annuity Date,  which must be the first day of a month and must be
at least one year after we issue your contract.  You may change the Annuity Date
at least 30 days before payments are to begin.  However,  annuity  payments must
begin by the Annuitant's 90th birthday.  Certain states may require that annuity
payments begin prior to such date and we will comply with those requirements.

The  Annuitant is the person on whose life annuity  payments are based.  You may
change the  Annuitant at any time prior to the Annuity  Date. If you are not the
Annuitant and the Annuitant dies before the Annuity Date, you must notify us and
designate a new Annuitant.

Annuity Options

The contract offers three annuity options described below. Other annuity options
may be made available,  including  other  guarantee  periods and options without
life contingencies,  subject to our discretion.  If you do not choose an annuity
option, we will make annuity payments in accordance with option. However, if the
annuity  payments are for joint lives,  then we will make payments in accordance
with option 3. Where  permitted by state law, we may pay the annuity in one lump
sum if your  Contract  Value is less  than  $2,000.  Likewise,  if your  annuity
payments  would be less  than  $100 a month,  we have the  right to  change  the
frequency  of your  payment to be on a  semiannual  or annual  basis so that the
payments  are at least  $100.  We will make  annuity  payments to you unless you
designate  another  person to receive them. In that case,  you must notify us in
writing at least  thirty  days before the Annuity  Date.  You will remain  fully
responsible for any taxes related to the annuity payments.

Option 1 - Life Income

Under this  option,  we will make annuity  payments as long as the  Annuitant is
alive. Annuity payments stop when the Annuitant dies.

Option 2 - Life Annuity with 10 Years Guaranteed

This  option is  similar to option 1 above with the  additional  guarantee  that
payments  will be made for a period you select of at least 10 years.  Under this
option, if the Annuitant dies before all guaranteed payments have been made, the
rest will be paid to the beneficiary for the remainder of the period..

Option 3 - Joint and Last Survivor Income

Under this option, we will make annuity payments as long as either the Annuitant
or a contingent  Annuitant is alive. If your contract is issued as an individual
retirement  annuity,  payments  under  this  option  will be made only to you as
Annuitant or to your spouse.  Upon the death of either of you, we will  continue
to make annuity payments so long as the survivor is alive.

Variable Annuity Payments

If you choose to have any portion of your annuity payments based on the variable
investment options, the amount of your payments will depend upon:

     o    your Contract Value in the portfolios on the Annuity Date;

     o    the 5%  assumed  investment  rate  used in the  annuity  table for the
          contract;

     o    the performance of the portfolios you selected;

     o    the annuity option you selected.

If the actual performance exceeds the 5% assumed rate, the annuity payments will
increase.  Similarly,  if the actual rate is less than 5%, the annuity  payments
will decrease. The SAI contains more information.

Transfers During Income Phase

Transfers  during  the  income  phase are  subject  to the same  limitations  as
transfers  during the  accumulation  phase. See "The Contract - Transfers During
Accumulation  Phase." However, you may only make one transfer each month and you
may only  transfer  money among the  variable  investment  options.  You may not
transfer  money  from the fixed  investment  option to the  variable  investment
options or from the variable investment options to the fixed investment option.

Deferment of Payments

We may defer making fixed annuity payments for up to six months subject to state
law. We will credit interest to you during the deferral period.


<PAGE>


===================================================================
                                  DEATH BENEFIT

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

Death of Owner Before the Annuity Date

If you (and a joint owner,  if  applicable)  dies before the Annuity  Date,  the
death benefit is payable to the beneficiary. The value of the death benefit will
be determined  as of the date we receive proof of death in a form  acceptable to
us. If ownership was changed from one natural person to another  natural person,
the death benefit will equal the Contract Value. A surviving  spouse  designated
as the beneficiary can elect to continue the contract and become the owner.  The
amount of the death benefit to be paid is determined by the death benefit option
selected at the time of  application  and is calculated  in accordance  with the
terms of that option as described  below.  The amount of the death  benefit will
never be less than the traditional death benefit.  If you select both the annual
ratchet  plan and the  equity  assurance  plan,  the death  benefit  will be the
greatest of the  traditional  death  benefit,  the annual  ratchet  plan, or the
equity assurance plan. The accidental death benefit, if applicable, will be paid
in addition to any other benefit. All death benefit options may not be available
in all states.

Traditional Death Benefit

Under  the  traditional  death  benefit,  we will  pay the  amount  equal to the
greatest of:

     (1)  the Contract Value;

     (2)  the total of all premium paid reduced proportionally by any surrenders
          in the same proportion that the Contract Value was reduced on the date
          of a surrender; or

     (3)  the  greatest  Contract  Value  at any  seventh  Contract  Anniversary
          reduced  proportionally by any surrenders  subsequent to that Contract
          Anniversary in the same proportion that the Contract Value was reduced
          on the date of a surrender,  plus any premiums paid subsequent to that
          Contract Anniversary.

The traditional death benefit will be paid unless you selected an optional death
benefit.

Optional Death Benefits

Annual Ratchet Plan.  We will pay a death benefit equal to the greatest of:

     (1)  the Contract Value;

     (2)  the total of all premium paid reduced proportionally by any surrenders
          in the same proportion that the Contract Value was reduced on the date
          of a surrender; or

     (3)  the  greatest  Contract  Value  at any  Contract  Anniversary  reduced
          proportionally   by  any   surrenders   subsequent  to  that  Contract
          Anniversary in the same proportion that the Contract Value was reduced
          on the date of a surrender,  plus any premiums paid subsequent to that
          Contract Anniversary.

The annual ratchet plan will be in effect if:

     (1)  you select it on the application; and

     (2)  the charge for the annual ratchet plan is shown in your contract.

The  annual  ratchet  plan will cease to be in effect  upon our  receipt of your
written request to discontinue it.

Equity Assurance Plan.  We will pay a death benefit equal to the greatest of:

     (1)  the Contract Value;

     (2)  the greatest Contract Value at any seventh Contract Anniversary,  plus
          any  premium   subsequent   to  the   Contract   Anniversary   reduced
          proportionally   by  any   surrenders   subsequent  to  that  Contract
          Anniversary in the same proportion that the Contract Value was reduced
          on the date of a surrender; or

     (3)  an amount equal to (a) plus (b) where:

          (a)  is equal to the total of all premium  paid on or before the first
               Contract Anniversary  following your 85th birthday,  adjusted for
               surrenders  as  described  below  and  then  accumulated  at  the
               compound  interest  rates shown below for the number of completed
               years, not to exceed 10, from the date of receipt of each premium
               to the  earlier  of the  date  of  death  or the  first  Contract
               Anniversary following your 85th birthday:

     o    0% per annum if death  occurs  during the 1st through  24th month from
          the date of premium payment;

     o    2% per annum if death  occurs  during the 25th through 48th month from
          the date of premium payment;

     o    4% per annum if death  occurs  during the 49th through 72nd month from
          the date of premium payment;

     o    6% per annum if death  occurs  during the 73rd through 96th month from
          the date of premium payment;

     o    8% per annum if death occurs  during the 97th through 120th month from
          the date of premium payment;

     o    10% per annum  (for a maximum of 10 years) if death  occurs  more than
          120 months from the date of premium payment; and

          (b)  is equal to all premium paid after the first Contract Anniversary
               following  your  85th   birthday,   adjusted  for  surrenders  as
               described below.

In determining the death benefit,  for each surrender a proportionate  reduction
will be made to each  premium paid prior to the  surrender.  The  proportion  is
determined  by dividing  the amount of the  Contract  Value  surrendered  by the
Contract Value immediately prior to the surrender.

The Equity Assurance Plan will be in effect if:

          (1)  you select it on the application;

          (2)  the  charge  for  the  equity  assurance  plan is  shown  in your
               contract.

The equity  assurance  plan will cease when we receive your  written  request to
discontinue  it or upon the  allocation  of  Contract  Value to either the money
market  portfolio or fixed  investment  option unless such allocation is made as
part of dollar cost averaging.

Accidental Death Benefit

If you selected the accidental death benefit at the time of application, it will
be paid in addition to the  traditional  or optional  death benefit in effect at
the time of your death.  The  accidental  death  benefit is not available if the
contract  is used  in  connection  with an  individual  retirement  annuity.  If
selected at the time of application,  the accidental death benefit payable under
this option will be equal to the lesser of:

          (1)  the  Contract   Value  as  of  the  date  the  death  benefit  is
               determined; or

          (2)  $250,000.

The  accidental  death benefit is payable if you die as a result of injury prior
to the Contract  Anniversary  following your 75th birthday.  The death must also
occur  before the Annuity  Date and within 365 days of the date of the  accident
that caused the injury.

The  accidental  death  benefit  will not be paid  for any  death  caused  by or
resulting (in whole or in part) from the following:

     o    suicide or attempted  suicide,  while sane or insane, or intentionally
          self-inflicted injuries;

     o    sickness,  disease or bacterial infection of any kind, except pyogenic
          infections  which  occur  as  a  result  of  an  injury  or  bacterial
          infections which result from the accidental  ingestion of contaminated
          substances;

     o    injury sustained as a consequence of riding in, including  boarding or
          alighting  from,  any  vehicle or device  used for  aerial  navigation
          except  if you  are a  passenger  on any  aircraft  licensed  for  the
          transportation of passengers;

     o    declared or undeclared war or any act thereof; or

     o    service in the military, naval or air service of any country.

The accidental death benefit will be in effect if:

          (1)  you select it on the Application; and

          (2)  the  charge  for the  accidental  death  benefit is shown in your
               contract.

The  accidental  death  benefit  will  cease to be in effect  upon the  Contract
Anniversary  following your 75th  birthday,  or upon our receipt of your written
request to discontinue.

Payment to Beneficiary

Upon your death if prior to the  Annuity  Date,  the  beneficiary  may elect the
death benefit to be paid as follows:

          (1)  payment of the entire death benefit within five years of the date
               of your death; or

          (2)  payment  over  the   beneficiary's   lifetime  with  distribution
               beginning within one year of your date of death.

If no payment  option is elected  within  sixty days of our  receipt of proof of
your death,  a single sum  settlement  will be made at the end of the  sixty-day
period  following such receipt.  Upon payment of a death  benefit,  the contract
will end.


<PAGE>


Death of Owner After the Annuity Date

If you are not the  Annuitant,  and if your death occurs on or after the Annuity
Date,  no death  benefit  will be payable  under the  contract.  Any  guaranteed
payments  remaining unpaid will continue to be paid to the Annuitant pursuant to
the annuity  option in force at the date of your death.  If the  contract is not
owned by an  individual,  the  Annuitant  shall be  treated as the owner and any
change of the named Annuitant will be treated as if the owner died.

Death of Annuitant

Before the Annuity Date

If you are not the Annuitant, and if the Annuitant dies before the Annuity Date,
you may name a new  Annuitant.  If you do not name a new Annuitant  within sixty
days after we are notified of the Annuitant's  death, we will deem you to be the
new Annuitant.

After the Annuity Date

If an Annuitant  dies after the Annuity Date,  the remaining  payments,  if any,
will be as specified in the annuity option in effect when the Annuitant died. We
will require proof of the Annuitant's death. The remaining benefit, if any, will
be  paid to the  beneficiary  at  least  as  rapidly  as  under  the  method  of
distribution in effect at the  Annuitant's  death. If you were not the Annuitant
and no beneficiary survives the Annuitant,  we will pay any remaining benefit to
you.

================================================================
                                   PERFORMANCE

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

Occasionally,   we  may  advertise  certain   performance   related  information
concerning  one or more of the  portfolios,  including  total  return  and yield
information.  A portfolio's  performance information is based on the portfolio's
past   performance  only  and  is  not  intended  as  an  indication  of  future
performance.

When we  advertise  the average  annual  total  return of a  portfolio,  it will
usually be calculated  for one, five, and ten year periods or, where a portfolio
has been in existence  for a period of less than one,  five,  or ten years,  for
such lesser  period.  Average  annual total return is measured by comparing  the
value of the  investment in a portfolio at the beginning of the relevant  period
to the  value of the  investment  at the end of the  period.  That  assumes  the
deduction of any  surrender  charge that would be payable if the  contract  were
surrendered at the end of the period. Then the average annual compounded rate of
return is  calculated  to produce the value of the  investment at the end of the
period.  We may  simultaneously  present  returns that do not assume a surrender
and, therefore, do not deduct a surrender charge.

When we  advertise  the yield of a portfolio  we will  calculate it based upon a
given thirty day period.  The yield is determined by dividing the net investment
income  earned  per  Accumulation  Unit  during  the  period  by the value of an
Accumulation Unit on the last day of the period.

When we advertise the performance of the money market portfolio we may advertise
the yield or the effective  yield in addition to the total return.  The yield of
the money market  portfolio  refers to the income  generated by an investment in
that portfolio over a seven-day period. The income is then annualized (i.e., the
amount of income  generated by the investment  during that week is assumed to be
generated  each week over a 52-week  period and is shown as a percentage  of the
investment). The effective yield is calculated similarly but when annualized the
income earned by an  investment  in the money market  portfolio is assumed to be
reinvested.  The effective  yield will be slightly higher than the yield because
of the compounding effect of this assumed reinvestment during a 52-week period.

Total  return at the  variable  account  level is lower  than at the  underlying
portfolio level since it is reduced by all contract charges  (surrender  charge,
mortality  and  expense  risk  charge,   administrative   charge,  and  contract
maintenance  fee).  Likewise,  yield and effective yield at the variable account
level are lower than at the  portfolio  level since the variable  account  level
total return reflects all recurring charges (except surrender charge).

Performance information for a portfolio may be compared to:

          (1)  the  Standard  & Poor's  500 Stock  Index,  Dow Jones  Industrial
               Average,  Donoghue Money Market Institutional  Averages,  indices
               measuring  corporate  bond  and  government  security  prices  as
               prepared by Lehman Brothers,  Inc. and Salomon Brothers, or other
               indices measuring  performance of a pertinent group of securities
               so that investors may compare a portfolio's results with those of
               a  group  of   securities   widely   regarded  by   investors  as
               representative of the securities markets in general;

          (2)  other  variable  annuity  separate  accounts or other  investment
               products  tracked by Lipper  Analytical  Services  (a widely used
               independent  research  firm which  ranks  mutual  funds and other
               investment   companies   by   overall   performance,   investment
               objectives,  and assets),  or tracked by other ratings  services,
               companies, publications, or persons who rank separate accounts or
               other  investment   products  on  overall  performance  or  other
               criteria;

          (3)  the Consumer  Price Index  (measure for  inflation) to assess the
               real rate of return from an investment in the contract; and

          (4)  indices or averages of alternative  financial  products available
               to prospective  investors,  including the Bank Rate Monitor which
               monitors average returns of various bank instruments.

================================================================
                                      TAXES

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

Introduction

The following  discussion  of federal  income tax treatment is general in nature
and is not intended as tax advice.  This  discussion is based on current law and
interpretations,  which may change.  For a discussion of federal income taxes as
they relate to the fund, please see the accompanying fund prospectus. No attempt
is made to consider any applicable  state or other tax laws. We do not guarantee
the tax status of your contract.

Annuity Contracts in General

The Internal  Revenue Code (the "Code") provides special rules regarding the tax
treatment of annuity contracts. Generally, you will not be taxed on the earnings
in an annuity  contract  until you take the money  out.  Different  rules  apply
depending on how you take the money out and whether  your  contract is qualified
or non-qualified, as explained below.

If you do not purchase your contract under a retirement  arrangement entitled to
favorable  federal  income tax  treatment,  your  contract  is  referred to as a
non-qualified  contract.  If you  purchase  your  contract  under  a  retirement
arrangement entitled to favorable federal income tax treatment, your contract is
referred to as a qualified contract.

Tax Treatment of Distributions -- Non-Qualified Contracts

If you make a withdrawal  from a  non-qualified  contract or surrender it before
annuity payments begin, the amount you receive will be taxed as ordinary income,
rather  than as a return  of  premium,  until all gain has been  withdrawn.  For
annuity  payments,  any portion of each payment  that is  considered a return of
your premium will not be taxed. There is a 10% tax penalty on any taxable amount
you receive unless the amount received is paid:

          (1)  after you reach age 59 1/2;

          (2)  to your beneficiary after you die;

          (3)  after you become disabled;

          (4)  in a series of  substantially  equal  installments  made not less
               frequently than annually under a lifetime annuity; or

          (5)  under an immediate annuity.

Assignments

If you assign all or part of the  contract as  collateral  for a loan,  the part
assigned  will be treated as a withdrawal  and the excess of the Contract  Value
over total  premium will be taxed as ordinary  income.  Please  consult your tax
adviser prior to making an assignment of the contract.

Gifts of Contracts

If you  transfer a contract for less than full  consideration,  such as by gift,
you will generally  trigger tax on the gain in the contract.  This rule does not
apply to those transfers between spouses or incident to divorce.

Contracts Owned by Non-Natural Persons

If the contract is held by a non-natural  person (for example,  a corporation or
trust), the contract is generally not treated as an annuity contract for federal
income tax purposes, and the income on the contract (generally the excess of the
Contract  Value over the premium) is  includable  in income each year.  The rule
does not apply where the non-natural person is only the nominal owner, such as a
trust or other  entity  acting as an agent for a  natural  person,  and in other
limited circumstances.

Distribution at Death Rules

Upon the death of the owner of a contract, certain distributions must be made:

          o    If the owner dies on or after the  Annuity  Date,  and before the
               entire  interest  in  the  contract  has  been  distributed,  the
               remaining  portion will be distributed at least as quickly as the
               method in effect on the owner's death;

          o    If the owner dies before the Annuity  Date,  the entire  interest
               must generally be distributed within five years after the date of
               death.

          o    If the  beneficiary  is a natural  person,  the  interest  may be
               annuitized  over the life of that individual or over a period not
               extending beyond the life expectancy of that individual,  so long
               as  distributions  commence  within  one year  after  the date of
               death.

          o    If the  beneficiary is the spouse of the owner,  the contract may
               be continued in the name of the spouse as owner.

          o    If the  owner is not an  individual,  the  death of the  "primary
               annuitant" (as defined under the Code) is treated as the death of
               the owner.  In addition,  when the owner is not an individual,  a
               change in the  primary  annuitant  is treated as the death of the
               owner.

Section 1035 Exchanges

Code Section 1035 generally provides that no gain or loss shall be recognized on
the exchange of an annuity contract for another annuity contract unless money or
other property is distributed  as part of the exchange.  A replacement  contract
obtained  in a tax-free  exchange  of  contracts  succeeds  to the status of the
surrendered  contract.  Special  rules  and  procedures  apply to  Section  1035
transactions.  Prospective  owners  wishing to take advantage of Section 1035 of
the Code should consult their tax advisers.

Tax Treatment of Distributions --Qualified Contracts

If you purchase your contract  under a tax-favored  retirement  plan or account,
your  contract is referred to as a  qualified  contract.  Examples of  qualified
plans or accounts are:

          o    Individual Retirement Annuities ("IRAs");

          o    Roth IRAs;

          o    Tax  Deferred  Annuities  (governed  by Code  Section  403(b) and
               referred to as "403(b) Plans");

          o    Keogh Plans; and

          o    Employer-sponsored  pension and profit sharing  arrangements such
               as 401(k) plans.

Withdrawals in General

Generally,  with the exception of a Roth IRA, you have not paid any taxes on the
premium  used to buy a qualified  contract or on any  earnings.  Therefore,  any
amount  you take out as a  withdrawal  or as  annuity  payments  will be taxable
income.  In  addition,  a 10% tax  penalty  may apply to the  taxable  part of a
withdrawal received before age 59 1/2 . Limited exceptions are provided, such as
where amounts are paid in the form of a qualified  life  annuity,  upon death or
disability of the employee, to pay certain medical expenses,  or, in some cases,
upon separation from service on or after age 55.


<PAGE>


Individual Retirement Annuities

Code  Section 408  permits  eligible  individuals  to  contribute  to an IRA. By
attachment of an  endorsement  that reflects the limits of Code Section  408(b),
the Contracts may be issued as an IRA.  Contracts  issued in connection  with an
IRA are subject to limitations on eligibility,  maximum contributions,  and time
of  distribution.  Distributions  from certain  retirement  plans qualifying for
federal  tax   advantages   may  be  rolled  over  into  an  IRA.  In  addition,
distributions  from an IRA may be rolled over to another IRA,  provided  certain
conditions  are met.  Most  IRAs  cannot  accept  contributions  after the owner
reaches 70 1/2 , and must also begin required  distributions  at that age. Sales
of the contract for use with IRAs are subject to special requirements, including
the requirement that  informational  disclosure be given to each person desiring
to  establish  an IRA.  That person must be given the  opportunity  to affirm or
reverse  a  decision  to  purchase  the  contract.  Contracts  offered  by  this
prospectus  in  connection  with an IRA are not  available  in all  states.  The
accidental  death benefit is not available under a contract issued in connection
with an IRA.

Roth IRAs

Code Section 408A provides special rules for "Roth IRAs." The basic  distinction
between a Roth IRA and a traditional IRA is that contributions to a Roth IRA are
not deductible and "qualified  distributions" from a Roth IRA are not includable
in gross income for federal income tax purposes.  Other differences  include the
ability  to make  contributions  to a Roth  IRA  after  age 70 1/2 and to  defer
distributions  beyond age 70 1/2.  Taxpayers whose adjusted gross incomes exceed
certain levels are not eligible for Roth IRAs.

403(b) Plans

The  contracts  are  also  available  for use in  connection  with a  previously
established  403(b) plan.  Code Section 403(b) imposes  certain  restrictions on
your ability to make partial  surrenders from a contract used in connection with
a 403(b)  Plan,  if  attributable  to  premium  paid  under a  salary  reduction
agreement.  Specifically,  an owner may make a surrender  or partial  withdrawal
only (a) when the employee attains age 59 1/2, separates from service,  dies, or
becomes disabled, or (b) in the case of hardship. In the case of hardship,  only
an amount equal to the premium paid may be  withdrawn.  403(b) Plans are subject
to additional  requirements,  including  eligibility,  limits on  contributions,
minimum  distributions,  and  nondiscrimination  requirements  applicable to the
employer. In particular, distributions generally must commence by April 1 of the
calendar year  following the later of the year in which the employee (a) attains
age 70 1/2, or (b)  retires.  Owners and their  employers  are  responsible  for
compliance with these rules.  Contracts offered by this prospectus in connection
with a 403(b) Plan are not available in all states.


<PAGE>


Rollovers

Distributions   from  a  401(a)  qualified  plan  or  403(b)  plan  (other  than
non-taxable  distributions  representing  a  return  of  capital,  distributions
meeting the minimum distribution requirement, distributions for the life or life
expectancy of the recipient(s) or  distributions  that are made over a period of
more than 10 years) are  eligible for  tax-free  rollover  within 60 days of the
date of distribution,  but are also subject to federal income tax withholding at
a 20% rate unless paid directly to another qualified plan, 403(b) plan or IRA. A
prospective  owner considering use of the contract in this manner should consult
a competent tax adviser with regard to the  suitability of the contract for this
purpose and for  information  concerning  the tax law  provisions  applicable to
qualified plans, 403(b) plans, and IRAs.

Diversification and Investor Control

The  Code  imposes  certain  diversification   requirements  on  the  underlying
investments for a variable  annuity to be treated as a variable  annuity for tax
purposes.  We believe that the portfolios are being managed so as to comply with
these requirements.

The tax regulations do not provide guidance as to the circumstances  under which
you,  because  of the  degree  of  control  you  exercise  over  the  underlying
investments,  would be considered the owner of the shares of the portfolios.  If
any guidance on this point is provided which is considered a new position,  then
the guidance would generally be applied prospectively. However, if such guidance
is considered not to be a new position,  it may be applied  retroactively.  This
would mean you, as the owner of the  contract,  could be treated as the owner of
assets in the  portfolios.  We reserve the right to make changes to the contract
we think necessary to see that it qualifies as a variable  annuity  contract for
tax purposes.

Withholding

We are  required to  withhold  federal  income  taxes on  withdrawals,  lump sum
distributions, and annuity payments that include taxable income unless the payee
elects to not have any withholding or in certain other circumstances.  If you do
not provide a social  security number or other taxpayer  identification  number,
you will not be permitted to elect out of withholding. Special withholding rules
apply to payments made to non-resident aliens.

For lump-sum  distributions  or withdrawals,  we are required to withhold 10% of
the taxable portion of any withdrawal or lump sum distribution  unless you elect
out of  withholding.  For annuity  payments,  the company  will  withhold on the
taxable portion of annuity payments based on a withholding  certificate you file
with us. If you do not file a certificate,  you will be treated, for purposes of
determining your withholding rates, as a married person with three exemptions.

You are liable for payment of federal income taxes on the taxable portion of any
withdrawal,  distribution,  or annuity payment.  You may be subject to penalties
under the estimated tax rules if your withholding and estimated tax payments are
not sufficient.

================================================================
                                OTHER INFORMATION

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

American International Life Assurance Company of New York

We are a stock life insurance  company  organized under the laws of New York. We
were incorporated in 1962. Our principal business address is 80 Pine Street, New
York, NY 10005.  We provide a full range of life insurance and annuity plans. We
are a subsidiary of American  International Group, Inc. ("AIG"), which serves as
the  holding  company  for a number of  companies  engaged in the  international
insurance  business in approximately 130 countries and jurisdictions  around the
world.

We may occasionally publish in advertisements,  sales literature and reports the
ratings and other information  assigned to AIG by one or more independent rating
organizations  such as A.M.  Best  Company,  Moody's and Standard & Poor's.  The
purpose of the  ratings is to reflect the rating  organization's  opinion of our
financial  strength and should not be  considered  as bearing on the  investment
performance of assets held in the variable account.

The ratings are not  recommendations  to purchase our life  insurance or annuity
products or to hold or sell these products and the ratings do not comment on the
suitability  of  such  products  for a  particular  investor.  There  can  be no
assurance  that any rating will remain in effect for any given period of time or
that  any  rating  will  not  be  lowered  or  withdrawn  entirely  by a  rating
organization  if,  in such  organization's  judgment,  future  circumstances  so
warrant.  The ratings do not reflect the investment  performance of the variable
account or the degree of risk  associated  with an  investment  in the  variable
account.

Ownership

This prospectus  describes both individual  flexible premium  deferred  variable
annuity   contracts  and  group  flexible  premium  deferred   variable  annuity
contracts.  The individual and group contracts  described in this prospectus are
identical  except  that  the  individual  contract  is  issued  directly  to the
individual  owner.  A group  contract  is issued to a  contract  holder  for the
benefit of the  participants in the group. If you are a participant in the group
you will receive a certificate  evidencing  your  ownership.  You, either as the
owner of an individual  contract or as the owner of a certificate,  are entitled
to all the rights and privileges of ownership.  As used in this prospectus,  the
term  contract  is  equally  applicable  to  an  individual  contract  or  to  a
certificate.

Voting Rights

To the extent  required  by law, we will vote the  portfolio  shares held in the
variable  account  at  shareholder  meetings  in  accordance  with  instructions
received from persons  having a voting  interest in the portfolio.  However,  if
legal  requirements or our interpretation of present law changes to permit us to
vote the portfolio shares in our own right, we may elect to do so.

Prior to the Annuity Date, you hold a voting interest in each portfolio in whose
corresponding  subaccount  you have Contract  Value.  We determine the number of
portfolio  shares that are  attributable  to you by dividing  the  corresponding
value in a particular  portfolio by the net asset value of one portfolio  share.
After the Annuity  Date,  we determine  the number of portfolio  shares that are
attributable to you by dividing the reserve maintained in a particular portfolio
to meet  the  obligations  under  the  contract  by the net  asset  value of one
portfolio  share. The number of votes that you will have a right to cast will be
determined as of the record date established by each portfolio.

We will solicit voting  instructions by mail prior to the  shareholder  meeting.
Each person having a voting interest in a portfolio will receive proxy material,
reports and other materials relating to the appropriate portfolios. We will vote
shares in accordance with instructions  received from the person having a voting
interest.  We will vote shares for which we receive no timely  instructions  and
any shares not  attributable to owners in proportion to the voting  instructions
we have received.

The voting rights relate only to amounts invested in the variable account. There
are no voting  rights with respect to funds  allocated  to the fixed  investment
option.

Administration of the Contract

While we have primary  responsibility for all administration of the contract and
the variable account, we have retained the services of Delaware Valley Financial
Services,  Inc.  ("DVFS")  pursuant  to  an  administrative   agreement.   These
administrative  services  include  issuance of the contract and  maintenance  of
owner records.  DVFS serves as the administrator to various insurance  companies
offering variable annuity contracts and variable life insurance policies.

Legal Proceedings

There are no pending legal proceedings which, in our judgment, are material with
respect to the variable account.

================================================================
                              FINANCIAL STATEMENTS

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

Consolidated balance sheets of American  International Life Assurance Company of
New York and of the  variable  account  are  included  in the SAI,  which may be
obtained  without  charge by calling  (800)  870-1453  or  writing  to  American
International Life Assurance Company of New York, Attention:  Variable Products,
One Alico Plaza, 600 King Street, Wilmington,  Delaware 19801. A complete set of
financial  statements  of the  company and the  variable  account has been filed
electronically  with  the  SEC  and  can be  obtained  through  its  website  at
http://www.sec.gov.


<PAGE>


================================================================================
                                    APPENDIX
================================================================================

                         CONDENSED FINANCIAL INFORMATION
                            ACCUMULATION UNIT VALUES*
          (for an accumulation unit outstanding throughout the period)
<TABLE>

                                                       1999            1998              1997          1996         1995
                                               ---------------------------------------------------------------------------
                                               ---------------------------------------------------------------------------
<S>                                                      <C>           <C>               <C>           <C>          <C>

MERRILL LYNCH VARIABLE SERIES FUND
BASIC VALUE FOCUS FUND
     Accumulation Unit Value
       Beginning of Period                               10.65             N/A             N/A           N/A          N/A
       End of Period                                     12.72           10.65             N/A           N/A          N/A
     Accum Units o/s @ end of period                  5,491.85               -             N/A           N/A          N/A
DOMESTIC MONEY MARKET FUND
     Accumulation Unit Value
       Beginning of Period                               10.43             N/A             N/A           N/A          N/A
       End of Period                                     10.79           10.43             N/A           N/A          N/A
     Accum Units o/s @ end of period                         -               -             N/A           N/A          N/A
GLOBAL GROWTH FOCUS FUND
     Accumulation Unit Value
       Beginning of Period                                 N/A             N/A             N/A           N/A          N/A
       End of Period                                     12.99             N/A             N/A           N/A          N/A
     Accum Units o/s @ end of period                  1,189.48             N/A             N/A           N/A          N/A
GLOBAL STRATEGY FOCUS FUND
     Accumulation Unit Value
       Beginning of Period                               10.73             N/A             N/A           N/A          N/A
       End of Period                                     12.84           10.73             N/A           N/A          N/A
     Accum Units o/s @ end of period                  3,713.55               -             N/A           N/A          N/A
HIGH CURRENT INCOME FUND
     Accumulation Unit Value
       Beginning of Period                                9.45             N/A             N/A           N/A          N/A
       End of Period                                      9.88            9.45             N/A           N/A          N/A
     Accum Units o/s @ end of period                  3,068.45               -             N/A           N/A          N/A
QUALITY EQUITY FUND
     Accumulation Unit Value
       Beginning of Period                               11.55             N/A             N/A           N/A          N/A
       End of Period                                     14.97           11.55             N/A           N/A          N/A
     Accum Units o/s @ end of period                    957.89               -             N/A           N/A          N/A
SMALL CAP VALUE FOCUS FUND
     Accumulation Unit Value
       Beginning of Period                                8.73             N/A             N/A           N/A          N/A
       End of Period                                     11.55            8.73             N/A           N/A          N/A
     Accum Units o/s @ end of period                         -               -             N/A           N/A          N/A
UTILITIES AND TELECOMMUNICATIONS FOCUS FUND
     Accumulation Unit Value
       Beginning of Period                               13.80             N/A             N/A           N/A          N/A
       End of Period                                     15.33           13.80             N/A           N/A          N/A
     Accum Units o/s @ end of period                         -               -             N/A           N/A          N/A
HOTCHKIS AND WILEY VARIABLE TRUST
INTERNATIONAL VIP PORTFOLIO
     Accumulation Unit Value
       Beginning of Period                                 N/A             N/A             N/A           N/A          N/A
       End of Period                                     10.91             N/A             N/A           N/A          N/A
     Accum Units o/s @ end of period                         -             N/A             N/A           N/A          N/A
LOW DURATION VIP PORTFOLIO
     Accumulation Unit Value
       Beginning of Period                                 N/A             N/A             N/A           N/A          N/A
       End of Period                                     10.07             N/A             N/A           N/A          N/A
     Accum Units o/s @ end of period                         -             N/A             N/A           N/A          N/A
MERCURY ASSET MANAGEMENT MASTER TRUST
U.S. LARGE CAP FUND
     Accumulation Unit Value
       Beginning of Period                                 N/A             N/A             N/A           N/A          N/A
       End of Period                                     11.98             N/A             N/A           N/A          N/A
     Accum Units o/s @ end of period                         -             N/A             N/A           N/A          N/A
ALLIANCE VARIABLE PRODUCTS SERIES FUND
GLOBAL DOLLAR GOVERNMENT PORTFOLIO
     Accumulation Unit Value
       Beginning of Period                               12.54           16.24             14.55         11.81         9.73
       End of Period                                     15.59           12.54             16.24         14.55        11.81
     Accum Units o/s @ end of period                111,574.88      145,266.04        179,585.93     76,451.58    16,171.63
GROWTH PORTFOLIO (CLASS B)
     Accumulation Unit Value
       Beginning of Period                                 N/A             N/A             N/A           N/A          N/A
       End of Period                                     38.20             N/A             N/A           N/A          N/A
     Accum Units o/s @ end of period                  7,156.89             N/A             N/A           N/A          N/A
GROWTH & INCOME PORTFOLIO (CLASS B)
     Accumulation Unit Value
       Beginning of Period                                 N/A             N/A             N/A           N/A          N/A
       End of Period                                     31.52             N/A             N/A           N/A          N/A
     Accum Units o/s @ end of period                 17,241.24             N/A             N/A           N/A          N/A
HIGH YIELD PORTFOLIO
     Accumulation Unit Value
       Beginning of Period                                9.78           10.30             N/A           N/A          N/A
       End of Period                                      9.40            9.78             10.30         N/A          N/A
     Accum Units o/s @ end of period                311,807.12      161,632.20          4,116.47         N/A          N/A
PREMIER GROWTH PORTFOLIO
     Accumulation Unit Value
       Beginning of Period                               35.54           24.36             18.45         15.25        10.66
       End of Period                                     46.37           35.54             24.36         18.45        15.25
     Accum Units o/s @ end of period              2,092,120.32    1,758,411.11      1,441,993.79  1,026,432.81   420,662.68
QUASAR PORTFOLIO
     Accumulation Unit Value
       Beginning of Period                               11.66           12.38             10.58         10.00        N/A
       End of Period                                     13.46           11.66             12.38         10.58        N/A
     Accum Units o/s @ end of period                756,712.16      902,341.60        629,523.13    179,808.73        N/A
REAL ESTATE INVESTMENT PORTFOLIO
     Accumulation Unit Value
       Beginning of Period                                9.71           12.16             N/A           N/A          N/A
       End of Period                                      9.09            9.71             12.16         N/A          N/A
     Accum Units o/s @ end of period                191,461.45      200,970.16        184,436.41         N/A          N/A
TECHNOLOGY PORTFOLIO
     Accumulation Unit Value
       Beginning of Period                               18.48           11.44             10.90         10.00        N/A
       End of Period                                     32.02           18.48             11.44         10.90        N/A
     Accum Units o/s @ end of period              1,399,804.13      959,429.79      1,033,596.21    431,529.41        N/A
TOTAL RETURN PORTFOLIO
     Accumulation Unit Value
       Beginning of Period                               18.62           16.14             13.52         11.90         9.75
       End of Period                                     19.56           18.62             16.14         13.52        11.90
     Accum Units o/s @ end of period                521,657.49      558,929.44        568,896.78    455,709.19   121,094.82
U.S. GOVERNMENT/HIGH GRADE SECURITIES
   PORTFOLIO (CLASS B)
     Accumulation Unit Value
       Beginning of Period                                 N/A             N/A             N/A           N/A          N/A
       End of Period                                     12.63             N/A             N/A           N/A          N/A
     Accum Units o/s @ end of period                  7,289.12             N/A             N/A           N/A          N/A
WORLDWIDE PRIVATIZATION PORTFOLIO
     Accumulation Unit Value
       Beginning of Period                               15.35           14.04             12.86         11.01        10.05
       End of Period                                     24.04           15.35             14.04         12.86        11.01
     Accum Units o/s @ end of period                520,828.28      495,811.65        495,269.51    224,339.58    62,769.30


</TABLE>
<PAGE>

                         CONDENSED FINANCIAL INFORMATION
                            ACCUMULATION UNIT VALUES*
          (for an accumulation unit outstanding throughout the period)
                                  (continued)

<TABLE>

                                                       1994        1993      1992
                                                      ----------------------------------
                                                      ----------------------------------
<S>                                                      <C>         <C>         <C>

MERRILL LYNCH VARIABLE SERIES FUND
BASIC VALUE FOCUS FUND
     Accumulation Unit Value
       Beginning of Period                               N/A          N/A        N/A
       End of Period                                     N/A          N/A        N/A
     Accum Units o/s @ end of period                     N/A          N/A        N/A
DOMESTIC MONEY MARKET FUND
     Accumulation Unit Value
       Beginning of Period                               N/A          N/A        N/A
       End of Period                                     N/A          N/A        N/A
     Accum Units o/s @ end of period                     N/A          N/A        N/A
GLOBAL GROWTH FOCUS FUND
     Accumulation Unit Value
       Beginning of Period                               N/A          N/A        N/A
       End of Period                                     N/A          N/A        N/A
     Accum Units o/s @ end of period                     N/A          N/A        N/A
GLOBAL STRATEGY FOCUS FUND
     Accumulation Unit Value
       Beginning of Period                               N/A          N/A        N/A
       End of Period                                     N/A          N/A        N/A
     Accum Units o/s @ end of period                     N/A          N/A        N/A
HIGH CURRENT INCOME FUND
     Accumulation Unit Value
       Beginning of Period                               N/A          N/A        N/A
       End of Period                                     N/A          N/A        N/A
     Accum Units o/s @ end of period                     N/A          N/A        N/A
QUALITY EQUITY FUND
     Accumulation Unit Value
       Beginning of Period                               N/A          N/A        N/A
       End of Period                                     N/A          N/A        N/A
     Accum Units o/s @ end of period                     N/A          N/A        N/A
SMALL CAP VALUE FOCUS FUND
     Accumulation Unit Value
       Beginning of Period                               N/A          N/A        N/A
       End of Period                                     N/A          N/A        N/A
     Accum Units o/s @ end of period                     N/A          N/A        N/A
UTILITIES AND TELECOMMUNICATIONS FOCUS FUND
     Accumulation Unit Value
       Beginning of Period                               N/A          N/A        N/A
       End of Period                                     N/A          N/A        N/A
     Accum Units o/s @ end of period                     N/A          N/A        N/A
HOTCHKIS AND WILEY VARIABLE TRUST
INTERNATIONAL VIP PORTFOLIO
     Accumulation Unit Value
       Beginning of Period                               N/A          N/A        N/A
       End of Period                                     N/A          N/A        N/A
     Accum Units o/s @ end of period                     N/A          N/A        N/A
LOW DURATION VIP PORTFOLIO
     Accumulation Unit Value
       Beginning of Period                               N/A          N/A        N/A
       End of Period                                     N/A          N/A        N/A
     Accum Units o/s @ end of period                     N/A          N/A        N/A
MERCURY ASSET MANAGEMENT MASTER TRUST
U.S. LARGE CAP FUND
     Accumulation Unit Value
       Beginning of Period                               N/A          N/A        N/A
       End of Period                                     N/A          N/A        N/A
     Accum Units o/s @ end of period                     N/A          N/A        N/A
ALLIANCE VARIABLE PRODUCTS SERIES FUND
GLOBAL DOLLAR GOVERNMENT PORTFOLIO
     Accumulation Unit Value
       Beginning of Period                               10.00        N/A        N/A
       End of Period                                      9.73        N/A        N/A
     Accum Units o/s @ end of period                  5,958.18        N/A        N/A
GROWTH PORTFOLIO (CLASS B)
     Accumulation Unit Value
       Beginning of Period                               N/A          N/A        N/A
       End of Period                                     N/A          N/A        N/A
     Accum Units o/s @ end of period                     N/A          N/A        N/A
GROWTH & INCOME PORTFOLIO (CLASS B)
     Accumulation Unit Value
       Beginning of Period                               N/A          N/A        N/A
       End of Period                                     N/A          N/A        N/A
     Accum Units o/s @ end of period                     N/A          N/A        N/A
HIGH YIELD PORTFOLIO
     Accumulation Unit Value
       Beginning of Period                               N/A          N/A        N/A
       End of Period                                     N/A          N/A        N/A
     Accum Units o/s @ end of period                     N/A          N/A        N/A
PREMIER GROWTH PORTFOLIO
     Accumulation Unit Value
       Beginning of Period                               10.00        N/A        N/A
       End of Period                                     10.66        N/A        N/A
     Accum Units o/s @ end of period                108,111.20        N/A        N/A
QUASAR PORTFOLIO
     Accumulation Unit Value
       Beginning of Period                               N/A          N/A        N/A
       End of Period                                     N/A          N/A        N/A
     Accum Units o/s @ end of period                     N/A          N/A        N/A
REAL ESTATE INVESTMENT PORTFOLIO
     Accumulation Unit Value
       Beginning of Period                               N/A          N/A        N/A
       End of Period                                     N/A          N/A        N/A
     Accum Units o/s @ end of period                     N/A          N/A        N/A
TECHNOLOGY PORTFOLIO
     Accumulation Unit Value
       Beginning of Period                               N/A          N/A        N/A
       End of Period                                     N/A          N/A        N/A
     Accum Units o/s @ end of period                     N/A          N/A        N/A
TOTAL RETURN PORTFOLIO
     Accumulation Unit Value
       Beginning of Period                               10.00        N/A        N/A
       End of Period                                      9.75        N/A        N/A
     Accum Units o/s @ end of period                  4,871.12        N/A        N/A
U.S. GOVERNMENT/HIGH GRADE SECURITIES
   PORTFOLIO (CLASS B)
     Accumulation Unit Value
       Beginning of Period                               N/A          N/A        N/A
       End of Period                                     N/A          N/A        N/A
     Accum Units o/s @ end of period                     N/A          N/A        N/A
WORLDWIDE PRIVATIZATION PORTFOLIO
     Accumulation Unit Value
       Beginning of Period                               10.00        N/A        N/A
       End of Period                                     10.05        N/A        N/A
     Accum Units o/s @ end of period                  6,357.69        N/A        N/A


</TABLE>




* Funds were first invested in the portfolios as listed below:

        Merrill Lynch Variable Series Fund
        Basic Value Focus Fund                          July 1, 1993
        Domestic Money Market Fund                      February 20, 1992
        Global  Growth Focus Fund                       June 5, 1998
        Global  Strategy  Focus Fund                    February 28, 1992
        High Current  Income Fund                       April 20, 1982
        Quality Equity  Fund                            April 20,  1982
        Small Cap Value  Focus Fund                     April 20, 1982
        Utilities and Telecommunicatins Focus Fund      July 1, 1993

        Hotchkis and Wiley  Variable  Trust
        International  VIP Portfolio                    June 10, 1998
        Low Duration VIP Portfolio                      March 18, 1998

        Mercury Asset  Management  Master Trust
        U.S.  Large Cap Fund                            April 30, 1999

        Alliance  Variable  Products Series  Fund
        Global  Dollar  Government  Portfolio           May 2, 1994
        Growth Portfolio                                September 15, 1994
        Growth and Income  Portfolio                    January 14, 1991
        High Yield  Portfolio                           October 27, 1997
        Premier  Growth  Portfolio                      June 26, 1992
        Quasar  Portfolio                               August 5, 1996
        Real Estate  Investment Portfolio               January 9, 1997
        Technology  Portfolio                           January 11, 1996
        Total Return  Portfolio                         December  28,  1992
        U.S. Government/High Grade Securities Portfolio September  17,  1992
        Worldwide Privatization Portfolio               January 11, 1996


<PAGE>



================================================================
                              TABLE OF CONTENTS OF
                     THE STATEMENT OF ADDITIONAL INFORMATION

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


GENERAL INFORMATION
         American International Life Assurance Company of New York
         Independent Accountants
         Legal Counsel
         Distributor
         Potential Conflicts

CALCULATION OF PERFORMANCE DATA
         Yield and Effective Yield Quotations for the Money Market Subaccount
         Yield Quotations for Other Subaccounts
         Total Return Quotations
         Non-Standardized Performance Data
         Tax Deferred Accumulation

ANNUITY PROVISIONS
         Variable Annuity Payments
         Annuity Unit Value
         Net Investment Factor
         Additional Provisions

FINANCIAL STATEMENTS

<PAGE>

                               PROFILE PROSPECTUS


                                   MAY 1, 2000


                              INDIVIDUAL AND GROUP
                             SINGLE PURCHASE PAYMENT

                           VARIABLE ANNUITY CONTRACTS

                                    issued by

            AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY OF NEW YORK

                                   through its

                               VARIABLE ACCOUNT A

This prospectus  describes single purchase  payment  variable annuity  contracts
being offered to  individuals  and groups.  The word  "contract" as used in this
prospectus  refers to single purchase  payment  contracts,  whether issued on an
individual  or group  basis,  as well as any  certificate  issued  under a group
contract. Please read this prospectus carefully before investing and keep it for
future reference.

You can  allocate  your money among the  eighteen  variable  investment  options
listed below and one fixed investment option. The fixed investment option is our
guaranteed  account  which  earns a minimum of 4%  interest  for single  premium
contracts.  The variable  investment  options are portfolios of the AIM Variable
Insurance Funds,  Inc.,  Alliance Variable  Products Series Fund, Inc.,  Dreyfus
Variable  Investment Fund, Dreyfus Stock Index Fund, Fidelity Variable Insurance
Products  Fund,  Fidelity  Variable  Insurance  Products  Fund  II and  Van  Eck
Worldwide Insurance Trust.

         AIM Variable Insurance Funds, Inc.

         (managed by A I M Advisors, Inc.)
         V.I. Capital Appreciation Fund
         V.I. International Equity Fund

         Alliance Variable Products Series Fund, Inc.
         (managed by Alliance Capital Management, L.P.)
         Global Bond Portfolio
         Growth Portfolio
         Growth and Income  Portfolio
         Premier Growth  Portfolio
         Quasar Portfolio
         Technology  Portfolio







<PAGE>



         Dreyfus Variable Investment Fund
         (managed by The Dreyfus Corporation)
         Small Company Stock Portfolio

         Dreyfus Stock Index Fund

         (managed  by The Dreyfus  Corporation  and Mellon  Equity  Corporation
         Associates)

         Fidelity Variable Insurance Products Fund
         (managed by Fidelity Management & Research Company)
         VIP Growth Portfolio
         VIP High Income Portfolio
         VIP Money Market  Portfolio

         Fidelity Variable Insurance Products Fund II
         (managed by Fidelity Management & Research Company)
         VIP II Asset Manager Portfolio
         VIP II Contrafund Portfolio
         VIP II Investment Grade Bond Portfolio

         Van Eck Worldwide Insurance Trust
         (managed by Van Eck Associates Corporation)
         Worldwide Emerging Markets Fund
         Worldwide Hard Assets Fund


To learn more about the  contract,  you can  obtain a copy of the  Statement  of
Additional  Information  ("SAI") dated May 1, 2000.  The SAI has been filed with
the Securities and Exchange  Commission ("SEC") and is incorporated by reference
into this prospectus.  The table of contents of the SAI appears on the last page
of this  prospectus.  For a free copy of the SAI,  call us at (800)  255-8402 or
write to us at  American  International  Life  Assurance  Company  of New  York,
Attention:  Variable  Products,  One Alico Plaza,  600 King Street,  Wilmington,
Delaware 19801.

In addition, the SEC maintains a website at http://www.sec.gov that contains the
prospectus, SAI, materials incorporated by reference and other information which
we have filed electronically with the SEC.


Variable annuities involve risks, including possible loss of principal. They are
not a deposit  of any bank or  insured  or  guaranteed  by the  Federal  Deposit
Insurance Corporation or any other government agency.

The SEC has not  approved  or  disapproved  of the  contract  or passed upon the
accuracy or adequacy of this prospectus. Any representation to the contrary is a
criminal offense.




<PAGE>



=====================================================================
                                TABLE OF CONTENTS

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

DEFINITIONS

FEE TABLES

CONDENSED FINANCIAL INFORMATION

THE CONTRACT

INVESTMENT OPTIONS

CHARGES AND DEDUCTIONS

ACCESS TO YOUR MONEY

ANNUITY PAYMENTS

DEATH BENEFIT

PERFORMANCE

TAXES

OTHER INFORMATION

FINANCIAL STATEMENTS

APPENDIX  - CONDENSED FINANCIAL INFORMATION

TABLE OF CONTENTS OF STATEMENT OF ADDITIONAL INFORMATION

                                                         3


<PAGE>



=====================================================================
                                   DEFINITIONS

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

We  have  capitalized  certain  terms  used  in this  prospectus.  To  help  you
understand these terms, we have defined them in this glossary.

Accumulation  Unit - An  accounting  unit  of  measure  used to  calculate  your
Contract Value prior to the Annuity Date.

Administrative  Office  -  The  Annuity  Service  Office,  c/o  Delaware  Valley
Financial Services, Inc., P.O. Box 3031, Berwyn, Pennsylvania 19312-0031.

Annuitant  - The person you  designate  whose life  determines  the  duration of
annuity payments involving life contingencies.

Annuity Date - The date on which annuity payments begin.

Annuity Unit - An accounting unit of measure used to calculate  annuity payments
after the Annuity Date.

Contract Anniversary - An anniversary of the date we issued your contract.

Contract  Value - The  dollar  value  as of any  Valuation  Date of all  amounts
accumulated under your contract.

Contract Year - Each period of twelve months  commencing with the date we issued
your contract.  For single purchase  payment  contracts,  Contribution  Year and
Contract Year are the same.

Contribution  Year - Any  period of twelve  months  commencing  with the date we
receive a purchase payment and ending on the same date in each succeeding twelve
month period thereafter.  As noted above, for single purchase payment contracts,
Contribution Year and Contract Year are the same.

Owner - The person  named as the owner in the  contract or as later  changed and
who has all rights under the contract.

Valuation Date - Each day that the New York Stock Exchange is open for trading.

Valuation  Period - The period  between the close of  business on any  Valuation
Date and the close of business for the next succeeding Valuation Date.




<PAGE>



=====================================================================
                                   FEE TABLES

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

                                            Owner Transaction Expenses

Sales Load..............................................................  None

Deferred Sales Charge (as a percentage of purchase payment withdrawn)*
     Contribution Year 1................................................    6%
     Contribution Year 2................................................    5%
     Contribution Year 3................................................    4%
     Contribution Year 4................................................    3%
     Contribution Year 5................................................    2%
     Contribution Year 6................................................    1%
     Thereafter.........................................................  None

* For single purchase payment contracts  Contribution Year and Contract Year are
the same.

Transfer Fee:
     First 12 Per Contract Year..........................................  None
     Thereafter..........................................................   $10

Contract Maintenance Fee.................................................$30/yr

Variable Account Expenses (as a percentage of average account value)
     Mortality and Expense Risk Charge................................... 1.25%
     Administrative Charge............................................... 0.15%
                                                                          =====
     Total Variable Account Annual Expenses.............................. 1.40%

                                                         5


<PAGE>




                            Annual Portfolio Expenses
                           After Waiver/Reimbursement
<TABLE>

                                                                                   Other                  Total
                                                                Fees             Expenses(1)            Expenses

AIM Variable Insurance Funds
<S>                                                              <C>                  <C>                 <C>
AIM V.I. Capital Appreciation Fund                               0.62%                0.11%               0.73%
AIM V.I. International Equity Fund                               0.75%                0.22%               0.97%
Alliance Variable Products Series Fund(2)

Global Bond Portfolio                                            0.65%                0.25%               0.90%
Growth Portfolio                                                 0.75%                0.09%               0.84%
Growth and Income  Portfolio                                     0.63%                0.08%               0.71%
Premier Growth  Portfolio                                        1.00%                0.05%               1.05%
Quasar  Portfolio                                                0.81%                0.14%               0.95%
Technology  Portfolio                                            0.86%                0.09%               0.95%
Dreyfus Variable Investment Fund
Small Company Stock Portfolio                                    0.75%                0.22%               0.97%
Dreyfus Stock Index Fund                                         0.25%                0.01%               0.26%
Fidelity Variable Insurance Products Fund(3)

VIP Growth  Portfolio                                            0.59%                0.06%               0.65%
VIP High Income Portfolio                                        0.58%                0.11%               0.69%
VIP Money Market Portfolio                                       0.18%                0.09%               0.27%
Fidelity Variable Insurance Products Fund II(4)

VIP II Asset Manager Portfolio                                   0.53%                0.09%               0.62%
VIP II Contrafund  Portfolio                                     0.58%                0.07%               0.65%
VIP II Investment Grade Bond  Portfolio                          0.43%                0.11%               0.54%

Van Eck Worldwide Insurance Trust(5)

Worldwide Emerging Markets Fund                                  1.00%                0.34%               1.34%

Worldwide Hard Assets Fund                                       1.00%                0.26%               1.26%
</TABLE>


(1)      Other expenses are based on the expenses  outlined in the  prospectuses
         for the AIM Variable Insurance Funds, Alliance Variable Products Series
         Fund,  Dreyfus  Variable  Investment  Fund,  Dreyfus  Stock Index Fund,
         Fidelity   Variable   Investment   Products  Fund,   Fidelity  Variable
         Investment Products Fund II, and Van Eck Worldwide Insurance Trust.




<PAGE>




(2)      Total  expenses  for  the  following   portfolios  before  waivers  and
         reimbursement   by  the  Alliance   Variable   Products  Series  Fund's
         investment  adviser  for the year  ended  December  31,  1999,  were as
         follows:

                  Global Bond Portfolio                                1.04%
                  Quasar Portfolio                                     1.19%
                  Technology Portfolio                                 1.12%

(3)      Total expenses for the following  portfolios  before  reimbursement  by
         Fidelity Variable  Insurance Products Fund's investment adviser for the
         year ended December 31, 1999, were as follows:

                  VIP Growth Portfolio                                 0.66%

(4)      Total expenses for the following  portfolios  before  reimbursement  by
         Fidelity Variable  Insurance  Products Fund II's investment adviser for
         the year ended December 31, 1999, were as follows:

                  VIP II Asset Manager Portfolio                       0.64%
                  VIP II Contrafund Portfolio                          0.67%

(5)      Total expenses for the following portfolios before reimbursement by Van
         Eck Worldwide  Insurance Trust's  investment adviser for the year ended
         December 31, 1999, were as follows:

                  Worldwide Emerging Markets Fund                      1.54%






<PAGE>




Example

You  would  pay the  following  expenses  on a $1,000  single  purchase  payment
investment, assuming 5% growth:
<TABLE>

                                                                       If you withdraw after:

                                                          1 Year        3 Years        5 Years       10 Years
                                                          ------        -------        -------       --------

AIM Variable Insurance Funds
<S>                                                        <C>         <C>                <C>              <C>
AIM V.I. Capital Appreciation Fund                         $78         $108               $138             $252
AIM V.I. International Equity Fund                          80          115               150               277
Alliance Variable Products Series Fund
Global Bond Portfolio                                       79          113               147               270
Growth Portfolio                                            79          111               144               264
Growth and Income Portfolio                                 78          107               137               250
Premier Growth Portfolio                                    81          117               154               285
Quasar Portfolio                                            80          114               149               275
Technology Portfolio                                        80          114               149               275
Dreyfus Variable Investment Fund
Small Company Stock Portfolio                               80          115               150               277
Dreyfus Stock Index Fund                                    73           94               114               203
Fidelity Variable Insurance Products Fund
VIP Growth Portfolio                                        77          105               134               244
VIP High Income Portfolio                                   77          106               136               248
VIP Money Market  Portfolio                                 73           94               115               204
Fidelity Variable Insurance Products Fund II

VIP II Asset Manager Portfolio                              77          104               133               241
VIP II Contrafund Portfolio                                 77          105               134               244
VIP II Investment Grade Bond  Portfolio                     76          102               129               233
Van Eck Worldwide Insurance Trust
Worldwide Emerging Markets Fund                             83          125               168               313
Worldwide Hard Assets Fund                                  83          123               164               305

</TABLE>

<PAGE>



You  would  pay the  following  expenses  on a $1,000  single  purchase  payment
investment, assuming 5% growth:
<TABLE>

                                                         If you annuitize or you
do not withdraw after:

                                                        1 Year         3 Years         5 Years       10 Years
                                                        ------         -------         -------       --------

AIM Variable Insurance Funds
<S>                                                        <C>         <C>               <C>               <C>
AIM V.I. Capital Appreciation Fund                         $22         $69               $117              $252
AIM V.I. International Equity Fund                          25          76                130               277
Alliance Variable Products Series Fund
Global Bond Portfolio                                       24          74                126               270
Growth Portfolio                                            23          72                123               264
Growth and Income Portfolio                                 22          68                116               250
Premier Growth Portfolio                                    25          78                134               285
Quasar Portfolio                                            24          75                129               275
Technology Portfolio                                        24          75                129               275
Dreyfus Variable Investment Fund
Small Company Stock Portfolio                               25          76                130               277
Dreyfus Stock Index Fund                                    17          54                  93              203
Fidelity Variable Insurance Products Fund
VIP Growth Portfolio                                        21          66                113               244
VIP High Income Portfolio                                   22          67                115               248
VIP Money Market  Portfolio                                 18          54                 94               204
Fidelity Variable Insurance Products Fund II
VIP II Asset Manager Portfolio                              21          65                112               241
VIP II Contrafund Portfolio                                 22          66                113               244
VIP II Investment Grade Bond  Portfolio                     20          63                108               233
Van Eck Worldwide Insurance Trust
Worldwide Emerging Markets Fund                             28          87                148               313
Worldwide Hard Assets Fund                                  28           84               144               305
</TABLE>

The  purpose of the tables  set forth in the  example  above is to assist you in
understanding  the various  costs and  expenses  that you will bear  directly or
indirectly.  The  tables  reflect  expenses  of the  variable  account  and  the
portfolios  but do not reflect any  deduction  for premium  taxes,  if any.  The
example should not be considered a  representation  of past or future  expenses.
Actual expenses may be greater or less than those shown.

===============================================================
                         CONDENSED FINANCIAL INFORMATION

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

Historical accumulation unit values are contained in the Appendix.



<PAGE>



===================================================================
                                  THE CONTRACT

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

General Description

An  annuity is a  contract  between  you,  as the  owner,  and a life  insurance
company. The contract provides tax deferral for your earnings,  which means your
earnings  accumulate  on a  tax-deferred  basis until you take money out of your
contract.  It also provides a death benefit and a guaranteed  income in the form
of annuity  payments  beginning on a date you select.  Until you decide to begin
receiving  annuity  payments,  your annuity is in the  accumulation  phase.  The
income phase begins once you or the annuitant begins receiving annuity payments.
If you or the annuitant dies during the accumulation phase, we guarantee a death
benefit to your beneficiary.

The contract is called a variable  annuity  because you can allocate  your money
among  variable  investment  options.  Each  subaccount of our variable  account
invests in shares of a  corresponding  portfolio of a mutual fund.  Depending on
market  conditions,  the  various  portfolios  may  make or lose  money.  If you
allocate money to the  portfolios,  your Contract Value during the  accumulation
phase will depend on their investment  performance.  In addition,  the amount of
the variable  annuity  payments  you may receive  will depend on the  investment
performance of the portfolios you select for the income phase.

The contract also has a fixed investment  option.  The guaranteed option account
is a fixed interest option that is part of our general  account.  Any portion of
the purchase payment you allocate to the guaranteed option will earn interest at
a fixed rate that we set. We guarantee the interest rate will never be less than
4% for single purchase payment contracts.  Your Contract Value in the guaranteed
option account during the  accumulation  phase will depend on the total interest
we credit.  During the income phase,  each annuity  payment you receive from the
fixed portion of your contract will be for the same amount.

Purchasing a Contract

A purchase  payment is the money you give us as payment to buy the contract,  as
well as any additional money you give us to invest in the contract after you own
it. The minimum initial  investment is $5,000 for a  non-qualified  contract and
$2,000  for a  qualified  contract.

We may refuse any purchase payment.  In general, we will not issue a contract to
anyone who is over age 85.




<PAGE>



Allocation of Purchase Payment

When you  purchase a  contract,  you will tell us how to allocate  your  initial
purchase  payment among the  investment  options.  We will  allocate  additional
purchase  payments  for a flexible\  purchase  payment  contract in the same way
unless you tell us otherwise.

At the  time of  application,  we must  receive  your  purchase  payment  at our
Administrative Office before the contract will be effective.  We will issue your
contract and allocate your purchase  payment within two business days. If you do
not give us all the necessary information we need to issue the contract, we will
contact you to obtain it. If we are unable to complete this process  within five
business days, we will send your money back unless you allow us to keep it until
we get all the necessary information.

Right to Examine Contract

If you change your mind about owning this  contract,  you can cancel it within a
specified time frame after receiving it by mailing it back to our Administrative
Office:  Delaware Valley Financial  Services,  Inc., P.O. Box 3031,  Berwyn,  PA
19312-0031.  The specified  time frame is ten days for single  purchase  payment
contracts and twenty days for flexible  purchase payment contracts (or longer if
required by state  law).  You will  receive  your  Contract  Value on the day we
receive  your  request  which may be more or less  than the money you  initially
invested.

In certain  states or if you purchase your contract as an individual  retirement
annuity,  we may be required to return your purchase payment. If you cancel your
contract  during the right to examine  period,  we will  return to you an amount
equal to your purchase payments less any withdrawals.

Accumulation Units

The value of an  Accumulation  Unit may go up or down from day to day.  When you
pay a purchase  payment,  we credit your contract with  Accumulation  Units. The
number of  Accumulation  Units  credited is determined by dividing the amount of
purchase payment allocated to a subaccount by the value of the Accumulation Unit
for that  subaccount.  We calculate the value of an Accumulation  Unit as of the
close of business of the New York Stock  Exchange  ("NYSE") on each day that the
NYSE is open for trading.  Except in the case of an initial purchase payment, we
credit Accumulation Units to your contract at the value next calculated after we
receive your purchase payment at our Administrative Office.

The  Accumulation  Unit value for each  portfolio  will vary from one  valuation
period  to the next  based on the  investment  experience  of the  assets in the
portfolio and the deduction of certain charges and expenses.  The SAI contains a
detailed explanation of how Accumulation Units are valued.




<PAGE>



Your value in any portfolio is determined by  multiplying  its unit value by the
number of units you own.  Your value within the variable  investment  options is
the sum of your values in all the portfolios.  The total value of your contract,
referred to as the Contract Value,  equals your value in the variable investment
options plus your value in the guaranteed account.

Transfers During the Accumulation Phase

You can transfer  money among the  investment  options by written  request or by
telephone.  You can make twelve  transfers  every Contract Year without  charge.
There is a $10 transfer fee for each transfer over twelve in a Contract Year. We
may reject any more than twelve transfer requests in any Contract Year.

The minimum  amount you can  transfer is $1,000.  You cannot make a transfer if,
after the transfer,  there would be less than $1,000 in the portfolio from which
the transfer is being made.  Your  transfer  request  must  clearly  state which
investment options are involved and the amount of the transfer.

We will accept  transfers by telephone from you, your  representative  or anyone
else  designated  by you.  Neither we nor the funds will be liable for following
telephone  instructions  we  reasonably  believe  to be genuine or for any loss,
damage,  cost or  expense  in  acting  on such  instructions.  We have in  place
procedures to provide  reasonable  assurance  that  telephone  instructions  are
genuine.

We reserve the right to modify,  suspend or terminate the transfer provisions at
any time.

=====================================================================
                               INVESTMENT OPTIONS

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


Variable Investment Options

Variable Account A

Our board of directors  authorized the  organization of the variable  account in
1986. The variable account is maintained  pursuant to New York insurance law and
is  registered  with the SEC as a unit  investment  trust  under the  Investment
Company Act of 1940,  as amended  (the "1940  Act").  However,  the SEC does not
supervise the management or the investment practices of the variable account.

We own the assets in the  variable  account and use them to support the variable
portion of your contract and other variable annuity contracts described in other
prospectuses.  The variable  account's assets are separate from our other assets
and are not  chargeable  with  liabilities  arising out of any other business we
conduct.  Income, gains or losses,  whether or not realized,  are credited to or
charged  against the  subaccounts  of the  variable  account  without  regard to
income,




<PAGE>



gains or losses  arising  out of any of our  other  business.  As a result,  the
investment  performance of each  subaccount of the variable  account is entirely
independent  of the  investment  performance  of our general  account and of any
other of our variable accounts.

The  variable  account is divided  into  subaccounts,  each of which  invests in
shares of a different portfolio of a mutual fund. We may, from time to time, add
or remove  subaccounts  and the  corresponding  portfolios.  No  substitution of
shares of one  portfolio  for another will be made until you have been  notified
and the SEC has  approved  the change.  If deemed to be in the best  interest of
persons  having voting rights under the  contract,  the variable  account may be
operated as a management  company under the 1940 Act, may be deregistered  under
that  Act in the  event  such  registration  is no  longer  required,  or may be
combined with one or more other variable accounts.

The Funds and Their Portfolios

The AIM Variable Insurance Funds, Inc.,  Alliance Variable Products Series Fund,
Inc.,  Fidelity Variable Insurance  Products Fund,  Dreyfus Variable  Investment
Fund,  Dreyfus Stock Index Fund,  Fidelity Variable  Insurance Products Fund II,
and Van Eck Worldwide Insurance Trust Funds are mutual funds registered with the
SEC. Each one may have  additional  portfolios  that are not available under the
contract.

You  should  carefully  read each  fund's  prospectus  before  investing.  These
prospectuses  are attached to this prospectus and contain  detailed  information
regarding  management  of  the  portfolios,  investment  objectives,  investment
advisory  fees and  other  charges.  The  prospectuses  also  discuss  the risks
involved in investing in the  portfolios.  Below is a summary of the  investment
objectives of the portfolios available under the contract. There is no assurance
that any of these portfolios will achieve its stated objectives.

AIM Variable Insurance Funds, Inc.

AIM V.I. Capital Appreciation Fund seeks growth of capital through investment in
common stocks, with emphasis on medium-and smaller-sized growth companies.

AIM V.I.  International Equity Fund seeks to provide long-term growth of capital
by investing in a diversified portfolio of international equity securities whose
issuers are considered to have strong earnings momentum.

Alliance Variable Products Series Fund, Inc.

Global Bond Portfolio seeks a high level of return from a combination of current
income and capital appreciation by investing in a globally diversified portfolio
of high quality debt  securities  denominated in the U.S.  Dollar and a range of
foreign  currencies.  The sub-adviser for this portfolio is AIGAM  International
Limited, an affiliate of American International Group, Inc.




<PAGE>



Growth  Portfolio  seeks long term growth of capital by  investing  primarily in
common stocks and other equity securities.

Growth and  Income  Portfolio  seeks to balance  the  objectives  of  reasonable
current income and opportunities for appreciation through investments  primarily
in dividend-paying common stocks of good quality.

Premier Growth Portfolio seeks growth of capital rather than current income.  In
pursuing its investment  objectives,  the Premier  Growth  Portfolio will employ
aggressive  investment policies.  Since investment will be made based upon their
potential  for capital  appreciation,  current  income will be incidental to the
objective of capital  growth.  The Portfolio is not intended for investors whose
principal objective is assured income or preservation of capital.

Quasar  Portfolio  seeks  growth of capital by  pursuing  aggressive  investment
policies. The portfolio invests principally in a diversified portfolio of equity
securities  of any company  and  industry  and in any type of security  which is
believed to offer possibilities for capital appreciation.

Technology  Portfolio  seeks growth of capital  through  investment in companies
expected  to  benefit  from  advances  in  technology.  This  portfolio  invests
principally  in  diversified  portfolio of  securities  of  companies  which use
technology  extensively  in  the  development  of new or  improved  products  or
processes.

Dreyfus Variable Investment Fund

Small Company Stock Portfolio seeks investment results that are greater than the
total return performance of publicly-traded  common stocks in the aggregate,  as
represented  by Russell 2500 TM Index.  The portfolio  invests  primarily in the
equity  securities  of the  small  to  medium-sized  domestic  issuers  that are
considered by the Dreyfus Corporation to offer above-average growth potential.

Dreyfus Stock Index Fund seeks to provide  investment results that correspond to
the  price  and  yield  performance  of  publicly  traded  common  stocks in the
aggregate,  as  represented  by the Standard & Poor's 500 Composite  Stock Price
Index.  The Fund  attempts to be fully  invested at all times in the stocks that
comprise the index,  and stock index futures.  The Fund is neither  sponsored by
nor  affiliated  with  Standard & Poor's  Corporation.  Dreyfus  has engaged its
affiliate, Mellon Equity Associates, to serve as the Fund's index fund manager.

Fidelity Variable Insurance Products Fund (VIP)

VIP Growth Portfolio seeks capital appreciation through investments primarily in
common stock.




<PAGE>



VIP High Income  Portfolio  seeks high current income by investing  primarily in
income producing debt securities,  preferred stocks and convertible  securities,
with emphasis on lower- quality debt securities  (commonly  referred to as "junk
bonds"),  while also considering growth of capital. The potential for high yield
is accompanied by higher risk. For a more detailed  discussion of the investment
risks  associated  with such  securities,  please refer to the  Fidelity  Fund's
attached prospectus. The sub-adviser for this portfolio is Fidelity Management &
Research Far East Inc. and Fidelity Management & Research (U.K.) Inc.

VIP Money Market  Portfolio seeks to obtain as high a level of current income as
is consistent with  preserving  capital and providing  liquidity.  The portfolio
will invest only in high quality U.S. dollar-denominated money market securities
of domestic and foreign issuers. An investment in the VIP Money Market Portfolio
is neither  insured nor guaranteed by the U.S.  Government,  and there can be no
assurance  that the  portfolio  will  maintain a stable $1.00 share  price.  The
sub-adviser for this portfolio is Fidelity Investments Money Management, Inc., a
wholly owned subsidiary of FMR.

Fidelity Variable Insurance Products Fund II (VIP II)

VIP II Asset Manager Portfolio seeks to provide a high total return with reduced
risk  over the long  term by  allocating  its  assets  among  stocks,  bonds and
short-term  money market  instruments.  The  sub-adviser  for this  portfolio is
Fidelity  Management & Research Far East Inc. and Fidelity Management & Research
(U.K.) Inc.

VIP  II  Contrafund   Portfolio  seeks  capital  appreciation  by  investing  in
securities of companies whose value the manager believes is not fully recognized
by the public.  The  sub-adviser  for this  portfolio  is Fidelity  Management &
Research Far East Inc. and Fidelity Management & Research (U.K.) Inc.

VIP II Investment  Grade Bond Portfolio  seeks as high a level of current income
as is  consistent  with  the  preservation  of  capital  by  investing  in  U.S.
dollar-denominated   investment-grade  bonds.  The  portfolio  will  maintain  a
dollar-weighted average portfolio maturity of ten years or less. The sub-adviser
for this portfolio is Fidelity Investments Money Management, Inc.

Van Eck Worldwide Insurance Trust

Worldwide  Emerging  Markets  Fund  seeks  long-term  capital   appreciation  by
investing primarily in equity securities in emerging markets around the world.

Worldwide Hard Assets Fund seeks  long-term  capital  appreciation  by investing
primarily in "hard asset securities." Income is a secondary consideration.  Hard
Asset  securities are the stocks,  bonds, and other securities of companies that
derive at least 50% of gross  revenue or profit from  exploration,  development,
production or distribution of (1) precious metals,  (2) natural  resources,  (3)
real estate and (4) commodities.





<PAGE>



Fixed Investment Option

The General Account

Purchase  payments  you  allocate to the  guaranteed  option go into our general
account. The general account is not registered with the SEC. The general account
is invested in assets  permitted by state insurance law. It is made up of all of
our assets other than assets  attributable to our variable accounts.  Unlike our
variable account assets,  assets in the general account are subject to claims of
Owners like you, as well as claims made by our other creditors.

The Guaranteed Account Option

The  guaranteed  account  is a fixed  interest  option.  We credit  money in the
guaranteed account with interest on a daily basis at the guaranteed rate then in
effect.  The rate of  interest  to be  credited  to the  guaranteed  account  is
determined wholly within our discretion.  However,  the rate will not be changed
more than  once per  year.  The  interest  rate  will  never be less than 3% for
flexible   purchase  payment  contracts  and  4%  for  single  purchase  payment
contracts.

If you allocate purchase payments to the guaranteed  account,  the fixed portion
of your Contract  Value during the  accumulation  phase will depend on the total
interest  we credit to your  contract.  During the income  phase,  each  annuity
payment you receive from the fixed portion of your contract will be for the same
amount.

We reserve the right to delay any payment from the guaranteed  account for up to
six months from the date we receive the request at our Administrative Office, as
permitted by law.

===================================================================
                             CHARGES AND DEDUCTIONS

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

Insurance Charges

Each day, we deduct insurance  charges from your Contract Value. This is done as
part  of  our  calculation  of  the  value  of  Accumulation  Units  during  the
accumulation  phase and of Annuity Units during the income phase.  The insurance
charges are the mortality and expense risk charge,  the  administrative  charge,
and the charges for the optional death benefits which are described under "Death
Benefit."

Mortality and Expense Risk Charge

The mortality and expense risk charge is equal,  on an annual basis, to 1.25% of
the daily value of the variable  portion of your contract.  We will not increase
this charge. It compensates us for our obligation to make annuity  payments,  to
provide the death benefit, and for assuming the risk that




<PAGE>



current  charges  will be  insufficient  in the  future  to  cover  the  cost of
administering  the  contract.   If  the  charges  under  the  contract  are  not
sufficient,  we will bear the loss. If the charges are sufficient,  we will keep
the balance of this charge as profit.

Administrative Charge

The  administrative  charge is equal,  on an annual basis, to 0.15% of the daily
value of the variable portion of your contract. These expenses include preparing
the contract, confirmations and statements, and maintaining contract records. If
this charge is not enough to cover the costs of administering  the contract,  we
will bear the loss.

Deferred Sales Charge

If you  withdraw  your  contract  prior to the Annuity Date during the first six
years  after a purchase  payment,  we will assess a deferred  sales  charge as a
percentage of purchase payments withdrawn as shown below:

Contribution Year*         1     2     3      4      5       6     Thereafter
Deferred Sales Charge      6%    5%    4%     3%     2%      1%         0%

* For single purchase payment contracts, Contribution Year and Contract Year are
the same.

For purposes of calculating the deferred sales charge,  we treat  withdrawals as
coming from the oldest  purchase  payments  first (i.e.,  first-in,  first-out).
However,  we will not  assess a deferred  sales  charge  for  flexible  purchase
payment  contracts  on amounts up to 10% of  purchase  payments  paid,  less the
amount of any prior  withdrawals  or for single  purchase  payment  contracts on
amounts up to 10% of the Contract Value at the time of withdrawal.

You will not  receive  the  benefit  of this  "free  withdrawal  amount"  if you
participate  in  the  systematic  withdrawal  program.  If you  make  a  partial
withdrawal,  we will deduct the deferred sales charge, if any, pro rata from the
remaining  value in your  contract.  The total of all deferred sales charges may
not exceed 8.5% of the purchase  payments  for a contract.  We do not expect the
proceeds from the deferred sales charge to cover all of our distribution  costs.
We may use any corporate asset,  including potential profit which may arise from
the mortality and expense risk charge to cover the distribution costs.

Contract Maintenance Fee

During the accumulation phase, we will deduct an annual contract maintenance fee
of $30 from your contract on each Contract  Anniversary.  The contract refers to
this  fee as an  administrative  charge.  We will  not  increase  this  fee.  It
compensates us for expenses incurred to establish and




<PAGE>



maintain your contract.  If you withdraw the entire value of your contract,  the
contract maintenance fee will be deducted prior to the withdrawal.

Premium Taxes

We will deduct from your Contract  Value any premium tax imposed by the state or
locality where you reside.  Premium taxes  currently  imposed on the contract by
various states range from 0% to 3.5% of purchase  payments paid. These taxes are
due either when a purchase payment is paid or when annuity payments begin. It is
our current  practice to charge you for these taxes when annuity  payments begin
or if you withdraw the contract in full. In the future,  we may discontinue this
practice  and  assess  the tax when it is due or upon the  payment  of the death
benefit.

Income Taxes

Although we do not currently deduct any charges for income taxes attributable to
your contract, we reserve the right to do so in the future.

Fund Expenses

There are  deductions  from and  expenses  paid out of the assets of the various
portfolios. These charges are described in the prospectuses for the AIM Variable
Insurance Funds,  Inc.,  Alliance Variable  Products Series Fund, Inc.,  Dreyfus
Variable  Investment Fund, Dreyfus Stock Index Fund, Fidelity Variable Insurance
Products  Fund,  Fidelity  Variable  Insurance  Products  Fund  II,  and Van Eck
Worldwide Insurance Trust and are summarized in the fee table.

Reduction or Elimination of Certain Charges and Additional Amounts Credited

We may reduce or  eliminate  the  deferred  sales  charge or the  administrative
charge or change the minimum purchase  payment  requirement when the contract is
sold to  groups  of  individuals  under  circumstances  which  reduce  our sales
expenses.  We will  determine  the  eligibility  of such  groups by  considering
factors such as:

     (1)  the size of the group;

     (2)  the total  amount of purchase  payments we expect to receive  from the
          group;

     (3)  the  nature  of the  purchase  and the  persistency  we expect in that
          group;

     (4)  the purpose of the purchase  and whether that purpose  makes it likely
          that expenses will be reduced; and





<PAGE>



     (5)  any other circumstances which we believe to be relevant in determining
          whether reduced sales expenses may be expected.

We  may  also  waive  or  reduce  the  deferred  sales  charge  and/or  contract
maintenance  fee in connection  with contracts  sold to employees,  employees of
affiliates, registered representatives, employees of broker-dealers which have a
current  selling  agreement  with us,  and  immediate  family  members  of those
persons. Any reduction or waiver may be withdrawn or modified by us.

===================================================================
                              ACCESS TO YOUR MONEY

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

Generally

Contract Value is available in the following ways:

     o    by  withdrawing  all  or  part  of  your  Contract  Value  during  the
          accumulation phase;

     o    by receiving annuity payments during the income phase;

     o    when a death benefit is paid to your beneficiary.

Generally,  withdrawals  are  subject to a  deferred  sales  charge,  a contract
maintenance fee and, if it is a full withdrawal,  premium taxes. Withdrawals may
also be subject to income tax and a penalty tax.

To make a withdrawal  you must send a complete and detailed  written  request to
our Administrative  Office. We will calculate your withdrawal as of the close of
business of the NYSE at the value next determined after we receive your request.
For a  withdrawal  of your  entire  Contract  Value,  you must also send us your
contract.

Under most circumstances,  partial withdrawals must be for a minimum of $500. We
require that your Contract Value be at least $2,000 after the withdrawal. If the
Contract  Value  would be less than $2,000 as a result of a  withdrawal,  we may
cancel the contract. Unless you provide us with different instructions,  partial
withdrawals  will be made pro rata from  each  investment  option in which  your
contract is invested.

We may be required to suspend or postpone the payment of a  withdrawal  or death
benefit for an undetermined period of time when:

     o    the  NYSE is  closed  (other  than a  customary  weekend  and  holiday
          closings);





<PAGE>



     o    trading on the NYSE is restricted;

     o    an  emergency  exists such that  disposal of or  determination  of the
          value of shares of the portfolios is not reasonably practicable;

     o    the SEC, by order, so permits for the protection of owners.

Systematic Withdrawal Program

The  systematic  withdrawal  program  allows  you to  make  regularly  scheduled
withdrawals  from your  Contract  Value of at least  $200  each on a monthly  or
quarterly basis. You may change the amount or frequency of withdrawals under the
program once per Contract Year. In order to initiate the program,  your Contract
Value must be at least  $24,000.  A maximum of 10% of your Contract Value may be
withdrawn in a Contract Year.

Deferred sales charges are not imposed on withdrawals  under this program nor is
there any  charge  for  participating  in this  program.  You may not elect this
program if you have made a partial withdrawal earlier in the same Contract Year.
In addition,  the free  withdrawal  amount is not available in  connection  with
partial  withdrawals you make while  participating in the systematic  withdrawal
program.  You will be  entitled to the free  withdrawal  amount on and after the
Contract Anniversary next following the termination of the systematic withdrawal
program.

Systematic  withdrawals  will  begin  on the  first  scheduled  withdrawal  date
selected by you following  the date we process your  request.  In the event that
your value in a specified  portfolio or the guaranteed  option is not sufficient
to make a  withdrawal  or if your  request for  systematic  withdrawal  does not
specify the  investment  options from which to deduct  withdrawals,  withdrawals
will be deducted pro rata from your  Contract  Value in each  portfolio  and the
guaranteed option.

The systematic withdrawal program may be canceled at any time by written request
or automatically  by us if your Contract Value falls below $1,000.  In the event
the systematic withdrawal program is canceled,  you may not elect to participate
in the program again until the next Contract Anniversary.

If your Contract is issued in connection with an Individual  Retirement  Annuity
or 403(b)  Plan,  you are  cautioned  that your rights to implement a systematic
withdrawal  program  may be  subject to the terms and  conditions  of your plan,
regardless   of  the  terms  and   conditions   of  your   contract.   Moreover,
implementation of the systematic  withdrawal  program may subject you to adverse
tax  consequences,  including a 10% tax penalty if you are under age 59 1/2. See
"Taxes" for a discussion of the various tax consequences.

For information,  including the necessary enrollment form, please check with our
Administrative Office. We reserve the right to modify, suspend or terminate this
program at any time.




<PAGE>




===================================================================
                                ANNUITY PAYMENTS

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

Generally

Beginning on the Annuity Date, you will receive  regular annuity  payments.  You
may choose to receive annuity payments that are fixed, variable or a combination
of fixed  and  variable.  We make  annuity  payments  on a  monthly,  quarterly,
semiannual or annual basis.

You select the  Annuity  Date,  which must be the first day of a month.  You may
change the Annuity Date at least 30 days before payments are to begin.  However,
annuity  payments must begin by the later of an Annuitant's 85th birthday or the
tenth Contract  Anniversary.  Certain  states may require that annuity  payments
begin prior to such date and we will comply with those requirements.

The Annuitant is the person on whose life annuity payments are based. If you are
not the  Annuitant  and the  Annuitant  dies  before the Annuity  Date,  a death
benefit will be paid.

Annuity Options

The contract offers three annuity options described below. Other annuity options
may be made available,  including other guarantee  periods and options with life
contingencies,  subject  to our  discretion.  If you do not  choose  an  annuity
option,  annuity payments will be made in accordance with option 2 for 10 years.
If the  annuity  payments  are for joint  lives,  then we will make  payments in
accordance  with option 3. Where  permitted by state law, we may pay the annuity
in one lump sum if your Contract  Value is less than $2,000.  Likewise,  if your
annuity  payments  would be less than $100 a month,  we have the right to change
the  frequency of your payment to be on a semiannual or annual basis so that the
payments  are at least  $100.  We will make  annuity  payments  to you or to the
Annuitant unless you designate another person to receive them. In that case, you
must notify us in writing at least thirty days before the Annuity Date. You will
remain fully responsible for any taxes related to the annuity payments.

Option 1 - Life Income

Under this  option,  we will make annuity  payments as long as the  Annuitant is
alive. Annuity payments stop when the Annuitant dies.

Option 2 - Life Annuity with 10 Years Guaranteed

This option is similar to option 1 above,  with the  additional  guarantee  that
payments  will be made for a period you select of at least 10 years.  Under this
option, if the Annuitant dies before



<PAGE>



all guaranteed payments have been made, the rest will be paid to the beneficiary
for the remainder of the period.

Option 3 - Joint and Last Survivor Income

Under this option, we will make annuity payments as long as either the Annuitant
or a contingent  annuitant is alive. If your Contract is issued as an individual
retirement  annuity,  payments  under  this  option  will be made only to you as
Annuitant or to your spouse.  Upon the death of either of you, we will  continue
to make annuity payments so long as the survivor is alive.

Variable Annuity Payments

If you choose to have any portion of your annuity payments based on the variable
investment options, the amount of your payments will depend upon:

     o    your Contract Value in the portfolios on the Annuity Date;

     o    the 5.0%  assumed  investment  rate used in the annuity  table for the
          contract;

     o    the performance of the portfolios you selected;

     o    the annuity option you selected.

If the actual  performance  exceeds the 5.0% assumed rate, the annuity  payments
will  increase.  Similarly,  if the actual  rate is less than 5.0%,  the annuity
payments will decrease. The SAI contains more information.

Transfers During Income Phase

Transfers  during  the  income  phase are  subject  to the same  limitations  as
transfers  during the  accumulation  phase. See "The Contract - Transfers During
Accumulation  Phase." However, you may only make one transfer each month and you
may only  transfer  money among the  variable  investment  options.  You may not
transfer  money  from the fixed  investment  option to the  variable  investment
options or from the variable investment options to the fixed investment option.

Deferment of Payments

We may defer making fixed annuity payments for up to six months subject to state
law. We will credit interest to you during the deferral period.




<PAGE>



===================================================================
                                  DEATH BENEFIT

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

Death of Annuitant Before the Annuity Date

If the Annuitant  dies before the Annuity  Date,  we will pay the  beneficiary a
death benefit equal to the greatest of:

     (1)  the total of all purchase payments less withdrawals;

     (2)  the Contract Value; and

     (3)  the greatest Contract Value at any sixth Contract  Anniversary  (i.e.,
          sixth, twelfth, eighteen, etc.), plus any additional purchase payments
          paid, less any subsequent withdrawals.

The value of the death  benefit  will be  determined  as of the date we  receive
proof of death in a form acceptable to us.

Payment of the Death Benefit

Payment of the death  benefit can be in one lump sum or under one of the annuity
options.  You may elect by  written  request  that a death  benefit  of at least
$2,000 be paid to the  beneficiary  under an annuity  option.  You may choose or
change the method of payment at any time prior to the  Annuitant's  death. If at
the time the  Annuitant  dies you have not made a choice,  the  beneficiary  has
sixty  days to elect by  written  request  either a lump sum  payment or payment
under an annuity  option.  We will make a lump sum payment within seven business
days of receiving proof of death and the beneficiary's written election,  unless
there is a delay in payment as described under "Access To Your Money."

Death of Owner

Before the Annuity Date

If the  Owner  dies  before  the  Annuity  Date,  the  Contract  Value  must  be
distributed within five years of the date of death unless:

     (1)  it is payable over the lifetime of the beneficiary with  distributions
          beginning within one year of the date of death; or

     (2)  the Owner's spouse, as contingent owner, continues the contract in his
          or her name.





<PAGE>



After the Annuity Date

If the Owner dies after the Annuity  Date,  distribution  will be as provided in
the annuity option selected.

================================================================
                                   PERFORMANCE

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

Occasionally,   we  may  advertise  certain   performance   related  information
concerning  one or more of the  portfolios,  including  total  return  and yield
information.  A portfolio's  performance information is based on the portfolio's
past   performance  only  and  is  not  intended  as  an  indication  of  future
performance.

When we  advertise  the average  annual  total  return of a  portfolio,  it will
usually be calculated  for one, five, and ten year periods or, where a portfolio
has been in existence  for a period of less than one,  five,  or ten years,  for
such lesser  period.  Average  annual total return is measured by comparing  the
value of the  investment in a portfolio at the beginning of the relevant  period
to the  value of the  investment  at the end of the  period.  That  assumes  the
deduction of any deferred sales charge that would be payable if the account were
redeemed at the end of the period.  Then the average annual  compounded  rate of
return is  calculated  to produce the value of the  investment at the end of the
period.  We may  simultaneously  present returns that do not assume a withdrawal
and, therefore, do not deduct a deferred sales charge.

When we  advertise  the yield of a portfolio  we will  calculate it based upon a
given thirty day period.  The yield is determined by dividing the net investment
income  earned  per  Accumulation  Unit  during  the  period  by the value of an
Accumulation Unit on the last day of the period.

When we advertise the performance of the money market portfolio we may advertise
the yield or the effective  yield in addition to the total return.  The yield of
the money market  portfolio  refers to the income  generated by an investment in
that portfolio over a seven-day period. The income is then annualized (i.e., the
amount of income  generated by the investment  during that week is assumed to be
generated  each week over a 52-week  period and is shown as a percentage  of the
investment). The effective yield is calculated similarly but when annualized the
income earned by an  investment  in the money market  portfolio is assumed to be
reinvested.  The effective  yield will be slightly higher than the yield because
of the compounding effect of this assumed reinvestment during a 52-week period.

Total return at the variable  account level is lower than at the underlying fund
level  since it is reduced  by all  contract  charges  (deferred  sales  charge,
mortality  and  expense  risk  charge,   administrative   charge,  and  contract
maintenance  fee).  Likewise,  yield and effective yield at the variable account
level are lower than at the fund level since the  variable  account  level total
return affects all recurring charges (except deferred sales charge).




<PAGE>



Performance information for a portfolio may be compared to:

     (1)  the Standard & Poor's 500 Stock Index, Dow Jones  Industrial  Average,
          Donoghue  Money  Market  Institutional  Averages,   indices  measuring
          corporate  bond and government  security  prices as prepared by Lehman
          Brothers,  Inc.  and  Salomon  Brothers,  or other  indices  measuring
          performance  of a pertinent  group of securities so that investors may
          compare a  portfolio's  results  with  those of a group of  securities
          widely  regarded by  investors  as  representative  of the  securities
          markets in general;

     (2)  other variable annuity separate accounts or other investment  products
          tracked  by Lipper  Analytical  Services  (a widely  used  independent
          research firm which ranks mutual funds and other investment  companies
          by overall performance, investment objectives, and assets), or tracked
          by other ratings  services,  companies,  publications,  or persons who
          rank  separate  accounts  or  other  investment  products  on  overall
          performance or other criteria;

     (3)  the Consumer  Price Index  (measure for  inflation) to assess the real
          rate of return from an investment in the Contract; and

     (4)  indices or averages of  alternative  financial  products  available to
          prospective investors,  including the Bank Rate Monitor which monitors
          average returns of various bank instruments.

================================================================
                                      TAXES

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

Introduction

The following  discussion  of federal  income tax treatment is general in nature
and is not intended as tax advice.  This  discussion is based on current law and
interpretations,  which may change.  For a discussion of federal income taxes as
they relate to the funds,  please see the  accompanying  fund  prospectuses.  No
attempt is made to consider any  applicable  state or other tax laws.  We do not
guarantee the tax status of your contract.

Annuity Contracts in General

The Internal  Revenue Code (the "Code") provides special rules regarding the tax
treatment of annuity contracts. Generally, you will not be taxed on the earnings
in an annuity  contract  until you take the money  out.  Different  rules  apply
depending on how you take the money out and whether  your  contract is qualified
or non-qualified, as explained below.




<PAGE>



If you do not purchase your contract under a retirement  arrangement entitled to
favorable  federal  income tax  treatment,  your  contract  is  referred to as a
non-qualified  contract.  If you  purchase  your  contract  under  a  retirement
arrangement entitled to favorable federal income tax treatment, your contract is
referred to as a qualified contract.

Tax Treatment of Distributions -- Non-qualified Contracts

If you make a  withdrawal  from a  non-qualified  contract or withdraw it before
annuity payments begin, the amount you receive will be taxed as ordinary income,
rather than as a return of purchase payment,  until all gain has been withdrawn.
For annuity payments, any portion of each payment that is considered a return of
your  purchase  payment  will not be taxed.  There is a 10% tax  penalty  on any
taxable amount you receive unless the amount received is paid:

     (1)  after you reach age 59 1/2;

     (2)  to your beneficiary after you die;

     (3)  after you become disabled;

     (4)  in  a  series  of  substantially  equal  installments  made  not  less
          frequently than annually under a lifetime annuity; or

     (5)  under an immediate annuity.

Assignments

If you assign all or part of the  contract as  collateral  for a loan,  the part
assigned  will be treated as a withdrawal  and the excess of the Contract  Value
over total purchase  payments will be taxed as ordinary  income.  Please consult
your tax adviser prior to making an assignment of the contract.

Gifts of Contracts

If you  transfer a contract for less than full  consideration,  such as by gift,
you will generally  trigger tax on the gain in the contract.  This rule does not
apply to those transfers between spouses or incident to divorce.

Contracts Owned by Non-Natural Persons

If the contract is held by a non-natural  person (for example,  a corporation or
trust), the contract is generally not treated as an annuity contract for federal
income tax purposes, and the income on the contract (generally the excess of the
Contract Value over the purchase payment) is includable in income each year. The
rule does not apply where the non-natural person is only the nominal




<PAGE>



owner,  such as a trust or other entity acting as an agent for a natural person,
and in other limited circumstances.

Distribution at Death Rules

Upon the death of the Owner of a contract, certain distributions must be made:

o        If the Owner dies on or after the Annuity  Date,  and before the entire
         interest in the contract has been  distributed,  the remaining  portion
         will be  distributed at least as quickly as the method in effect on the
         Owner's death;

o        If the Owner dies before the Annuity  Date,  the entire  interest  must
         generally be distributed within five years after the date of death.

o        If the beneficiary is a natural person,  the interest may be annuitized
         over the life of that individual or over a period not extending  beyond
         the  life  expectancy  of that  individual,  so  long as  distributions
         commence within one year after the date of death.

o        If the  beneficiary  is the spouse of the Owner,  the  contract  may be
         continued in the name of the spouse as Owner.

o        If the Owner is not an individual, the death of the "primary annuitant"
         (as  defined  under the Code) is treated as the death of the Owner.  In
         addition, when the Owner is not an individual,  a change in the primary
         annuitant is treated as the death of the Owner.

Section 1035 Exchanges

Code Section 1035 generally provides that no gain or loss shall be recognized on
the exchange of an annuity contract for another annuity contract unless money or
other property is distributed  as part of the exchange.  A replacement  contract
obtained  in a tax-free  exchange  of  contracts  succeeds  to the status of the
withdrawn  contract.   Special  rules  and  procedures  apply  to  Section  1035
transactions.  Prospective  owners  wishing to take advantage of Section 1035 of
the Code should consult their tax advisers.

Tax Treatment of Distributions -- Qualified Contracts

If you purchase your contract  under a tax-favored  retirement  plan or account,
your  contract is referred to as a  qualified  contract.  Examples of  qualified
plans or accounts are:

o        Individual Retirement Annuities ("IRAs");

o        Roth IRAs;





<PAGE>



     o    Tax Deferred  Annuities  (governed by Code Section 403(b) and referred
          to as "403(b) Plans");

     o    Keogh Plans; and

     o    Employer-sponsored  pension and profit  sharing  arrangements  such as
          401(k) plans.

Withdrawals in General

Generally,  with the exception of a Roth IRA, you have not paid any taxes on the
purchase payment used to buy a qualified contract or on any earnings. Therefore,
any amount you take out as a withdrawal  or as annuity  payments will be taxable
income.  In  addition,  a 10% tax  penalty  may apply to the  taxable  part of a
withdrawal received before age 59 1/2. Limited exceptions are provided,  such as
where amounts are paid in the form of a qualified  life  annuity,  upon death or
disability of the employee, to pay certain medical expenses,  or, in some cases,
upon separation from service on or after age 55.

Individual Retirement Annuities

Code  Section 408  permits  eligible  individuals  to  contribute  to an IRA. By
attachment of an  endorsement  that reflects the limits of Code Section  408(b),
the contracts may be issued as an IRA.  Contracts  issued in connection  with an
IRA are subject to limitations on eligibility,  maximum contributions,  and time
of  distribution.  Distributions  from certain  retirement  plans qualifying for
federal  tax   advantages   may  be  rolled  over  into  an  IRA.  In  addition,
distributions  from an IRA may be rolled over to another IRA,  provided  certain
conditions  are met.  Most  IRAs  cannot  accept  contributions  after the owner
reaches 70 1/2, and must also begin required distributions at that age. Sales of
the  contract for use with IRAs are subject to special  requirements,  including
the requirement that  informational  disclosure be given to each person desiring
to  establish  an IRA.  That person must be given the  opportunity  to affirm or
reverse  a  decision  to  purchase  the  contract.  Contracts  offered  by  this
prospectus  in  connection  with an IRA are not  available  in all  states.  The
accidental  death benefit is not available under a contract issued in connection
with an IRA.

Roth IRAs

Code Section 408A provides special rules for "Roth IRAs." The basic  distinction
between a Roth IRA and a regular IRA is that contributions to a Roth IRA are not
deductible and "qualified  distributions"  from a Roth IRA are not includible in
gross income for federal  income tax  purposes.  Other  differences  include the
ability  to make  contributions  to a Roth  IRA  after  age 70 1/2 and to  defer
distributions  beyond age 70 1/2.  Taxpayers whose adjusted gross incomes exceed
certain levels are not eligible for Roth IRAs.




<PAGE>



403(b) Plans

The  contracts  are  also  available  for use in  connection  with a  previously
established  403(b) Plan.  Code Section 403(b) imposes  certain  restrictions on
your ability to make partial withdrawals from a contract used in connection with
a  403(b)  Plan,  if  attributable  to  purchase  payments  paid  under a salary
reduction  agreement.  Specifically,  an owner may make a withdrawal  or partial
withdrawal  only  (a) when  the  employee  attains  age 59 1/2,  separates  from
service,  dies, or becomes disabled, or (b) in the case of hardship. In the case
of hardship, only an amount equal to the purchase payment paid may be withdrawn.
403(b)  Plans are subject to  additional  requirements,  including  eligibility,
limits  on   contributions,   minimum   distributions,   and   nondiscrimination
requirements applicable to the employer. In particular,  distributions generally
must commence by April 1 of the calendar year following the later of the year in
which the  employee  (a) attains age 70 1/2,  or (b)  retires.  Owners and their
employers are responsible for compliance with these rules.  Contracts offered by
this  prospectus  in  connection  with a 403(b)  Plan are not  available  in all
states.

Rollovers

Distributions   from  a  401(a)  qualified  plan  or  403(b)  plan  (other  than
non-taxable  distributions  representing  a  return  of  capital,  distributions
meeting the minimum distribution requirement, distributions for the life or life
expectancy of the recipient(s) or  distributions  that are made over a period of
more than 10 years) are  eligible for  tax-free  rollover  within 60 days of the
date of distribution,  but are also subject to Federal income tax withholding at
a 20% rate unless paid directly to another qualified plan, 403(b) plan or IRA. A
prospective  owner considering use of the contract in this manner should consult
a competent tax adviser with regard to the  suitability of the contract for this
purpose and for  information  concerning  the tax law  provisions  applicable to
qualified plans, 403(b) plans, and IRAs.

Diversification and Investor Control

The  Code  imposes  certain  diversification   requirements  on  the  underlying
investments for a variable  annuity to be treated as a variable  annuity for tax
purposes.  We believe that the portfolios are being managed so as to comply with
these requirements.

The tax regulations do not provide guidance as to the circumstances  under which
you,  because  of the  degree  of  control  you  exercise  over  the  underlying
investments,  would be considered the owner of the shares of the portfolios.  If
any guidance on this point is provided which is considered a new position,  then
the guidance would generally be applied prospectively. However, if such guidance
is considered not to be a new position,  it may be applied  retroactively.  This
would mean you, as the owner of the  contract,  could be treated as the owner of
assets in the  portfolios.  We reserve the right to make changes to the contract
we think necessary to see that it qualifies as a variable  annuity  contract for
tax purposes.




<PAGE>



Withholding

We are  required to  withhold  federal  income  taxes on  withdrawals,  lump sum
distributions, and annuity payments that include taxable income unless the payee
elects to not have any withholding or in certain other circumstances.  If you do
not provide a social  security number or other taxpayer  identification  number,
you will not be permitted to elect out of withholding. Special withholding rules
apply to payments made to non-resident aliens.

For lump-sum  distributions  or withdrawals,  we are required to withhold 10% of
the taxable portion of any withdrawal or lump sum distribution  unless you elect
out of  withholding.  For annuity  payments,  the company  will  withhold on the
taxable portion of annuity payments based on a withholding  certificate you file
with us. If you do not file a certificate,  you will be treated, for purposes of
determining your withholding rates, as a married person with three exemptions.

You are liable for payment of federal income taxes on the taxable portion of any
withdrawal,  distribution,  or annuity payment.  You may be subject to penalties
under the estimated tax rules if your withholding and estimated tax payments are
not sufficient.

================================================================
                                OTHER INFORMATION

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

American International Life Assurance Company of New York

We are a stock life insurance  company  organized under the laws of New York. We
were incorporated in 1962. Our principal business address is 80 Pine Street, New
York, NY 10005.  We provide a full range of life insurance and annuity plans. We
are a subsidiary of American  International Group, Inc. ("AIG"), which serves as
the  holding  company  for a number of  companies  engaged in the  international
insurance  business in approximately 130 countries and jurisdictions  around the
world.

We may occasionally publish in advertisements,  sales literature and reports the
ratings and other information  assigned to AIG by one or more independent rating
organizations  such as A.M.  Best  Company,  Moody's and Standard & Poor's.  The
purpose of the  ratings is to reflect the rating  organization's  opinion of our
financial  strength and should not be  considered  as bearing on the  investment
performance of assets held in the variable account.

The ratings are not  recommendations  to purchase our life  insurance or annuity
products  or to hold or sell these  products,  and the ratings do not comment on
the  suitability  of such  products for a particular  investor.  There can be no
assurance  that any rating will remain in effect for any given period of time or
that  any  rating  will  not  be  lowered  or  withdrawn  entirely  by a  rating
organization  if,  in such  organization's  judgment,  future  circumstances  so
warrant. The ratings do




<PAGE>



not reflect the investment  performance of the variable account or the degree of
risk associated with an investment in the variable account.

Ownership

This prospectus  describes both individual  flexible premium  deferred  variable
annuity   contracts  and  group  flexible  premium  deferred   variable  annuity
contracts.  The individual and group contracts  described in this prospectus are
identical  except  that  the  individual  contract  is  issued  directly  to the
individual  owner.  A group  contract  is issued to a  contract  holder  for the
benefit of the  participants in the group. If you are a participant in the group
you will receive a certificate  evidencing  your  ownership.  You, either as the
owner of an individual  contract or as the owner of a certificate,  are entitled
to all the rights and privileges of ownership.  As used in this prospectus,  the
term  contract  is  equally  applicable  to  an  individual  contract  or  to  a
certificate.

Voting Rights

To the extent  required  by law, we will vote the  portfolio  shares held in the
variable  account  at  shareholder  meetings  in  accordance  with  instructions
received from persons  having a voting  interest in the portfolio.  However,  if
legal  requirements or our interpretation of present law changes to permit us to
vote the portfolio shares in our own right, we may elect to do so.

Prior to the Annuity Date, you hold a voting interest in each portfolio in whose
corresponding  portfolio you have Contract Value. The number of portfolio shares
which are attributable to you is determined by dividing the corresponding  value
in a particular  portfolio by the net asset value of one  portfolio  share.  The
number of votes which you will have a right to cast will be determined as of the
record date established by each portfolio.

We will solicit voting  instructions by mail prior to the  shareholder  meeting.
Each person having a voting interest in a portfolio will receive proxy material,
reports and other materials relating to the appropriate portfolios. We will vote
shares in accordance with instructions  received from the person having a voting
interest.  We will vote shares for which we receive no timely  instructions  and
any shares not  attributable to Owners in proportion to the voting  instructions
we have received.

The voting rights relate only to amounts invested in the variable account. There
are no voting rights with respect to funds allocated to the guaranteed option.

Distribution of the Contract

Our affiliate, AIG Equity Sales Corp. ("AIGESC"),  80 Pine Street, New York, New
York,  acts  as  the  distributor  of the  contract.  AIGESC  is a  wholly-owned
subsidiary of AIG.  Commissions not to exceed 3.5% of purchase  payments will be
paid to entities  which sell the contract.  Additional  payments may be made for
other services not directly related to the sale of the




<PAGE>



contract,  including the  recruitment  and training of personnel,  production of
promotional literature and similar services.

Under the Glass-Steagall Act and other laws, certain banking institutions may be
prohibited from distributing  variable annuity  contracts.  If a bank were to be
prohibited from performing  certain agency or  administrative  services and from
receiving  fees from AIGESC,  Owners who  purchased  contracts  through the bank
would be permitted to retain their  contracts and alternate  means for servicing
those Owners would be sought.  It is not  expected,  however,  that Owners would
suffer any loss of services or adverse financial consequences as a result of any
of these occurrences.

Administration of the Contract

While we have primary  responsibility for all administration of the contract and
the variable account, we have retained the services of Delaware Valley Financial
Services,  Inc.  ("DVFS")  pursuant  to  an  administrative   agreement.   These
administrative  services  include  issuance of the contract and  maintenance  of
Owner records.  DVFS serves as the administrator to various insurance  companies
offering variable annuity contracts and variable life insurance policies.

Legal Proceedings

There are no pending legal proceedings which, in our judgment, are material with
respect to the variable account.

================================================================
                              FINANCIAL STATEMENTS

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

Consolidated balance sheets of American  International Life Assurance Company of
New York and of the  variable  account  are  included  in the SAI  which  may be
obtained  without  charge by calling  (800)  255-8402  or  writing  to  American
International Life Assurance Company of New York, Attention:  Variable Products,
One Alico Plaza, 600 King Street, Wilmington,  Delaware 19801. A complete set of
financial  statements  of the  company and the  variable  account has been filed
electronically  with  the  SEC  and  can be  obtained  through  its  website  at
http://www.sec.gov.




<PAGE>

================================================================================
                                    APPENDIX
================================================================================


                         CONDENSED FINANCIAL INFORMATION
                            ACCUMULATION UNIT VALUES*
          (for an accumulation unit outstanding throughout the period)

<TABLE>
                                                                        1999               1998        1997             1996
                                                        ----------------------------------------------------------------------
                                                        ----------------------------------------------------------------------
<S>                                                                       <C>              <C>        <C>                 <C>
AIM VARIABLE INSURANCE FUNDS, INC.
AIM V.I. CAPITAL APPRECIATION FUND
      Accumulation Unit Value
         Beginning of Period                                              11.31            9.61          N/A               N/A
         End of Period                                                    16.13           11.31          9.61              N/A
      Accum Units o/s @ end of period                                 29,393.04       21,744.22          N/A               N/A
AIM V.I. INTERNATIONAL EQUITY FUND
      Accumulation Unit Value
         Beginning of Period                                              11.51           10.10          N/A               N/A
         End of Period                                                    17.59           11.51         10.10              N/A
      Accum Units o/s @ end of period                                 21,718.81       15,407.97          N/A               N/A
ALLIANCE VARIABLE PRODUCTS SERIES FUND, INC.
GLOBAL BOND PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                                              11.10            9.86          N/A               N/A
         End of Period                                                    10.27           11.10          9.86              N/A
      Accum Units o/s @ end of period                                  2,609.77       12,105.71          N/A               N/A
GROWTH PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                                              18.42           14.51         11.32             10.00
         End of Period                                                    24.43           18.42         14.51             11.32
      Accum Units o/s @ end of period                                116,430.54      119,280.85     90,206.81         13,718.81
GROWTH & INCOME PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                                              18.17           15.24         12.00             10.00
         End of Period                                                    19.95           18.17         15.24             12.00
      Accum Units o/s @ end of period                                136,844.23      140,206.30     89,076.46         20,637.99
PREMIER GROWTH PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                                              15.29           10.48          N/A               N/A
         End of Period                                                    19.94           15.29         10.48              N/A
      Accum Units o/s @ end of period                                 54,294.71       43,782.56          N/A               N/A
QUASAR PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                                              11.35           12.05         10.31             10.00
         End of Period                                                    13.11           11.35         12.05             10.31
      Accum Units o/s @ end of period                                 21,811.17       31,501.86     37,619.77            674.25
TECHNOLOGY PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                                              16.62           10.29          9.80             10.00
         End of Period                                                    28.80           16.62         10.29              9.80
      Accum Units o/s @ end of period                                 65,745.89       56,611.98     41,252.11          3,209.81
DREYFUS VARIABLE INVESTMENT FUND
SMALL COMPANY STOCK PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                                               9.79           10.55          N/A               N/A
         End of Period                                                    10.67            9.79         10.55              N/A
      Accum Units o/s @ end of period                                 22,441.86       13,506.34      2,092.78              N/A
DREYFUS STOCK INDEX FUND
      Accumulation Unit Value
         Beginning of Period                                              18.58           14.70         11.21             10.00
         End of Period                                                    22.10           18.58         14.70             11.21
      Accum Units o/s @ end of period                                178,957.20      135,697.21     75,214.94         17,836.33
FIDELITY VARIABLE INSURANCE PRODUCTS FUND
VIP GROWTH PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                                              16.86           12.26         10.07             10.00
         End of Period                                                    22.85           16.86         12.26             10.07
      Accum Units o/s @ end of period                                217,583.76      171,928.72    114,594.66         23,774.76
VIP HIGH INCOME PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                                              11.68           12.38         10.67             10.00
         End of Period                                                    12.46           11.68         12.38             10.67
      Accum Units o/s @ end of period                                 50,360.48       44,527.13     28,042.38          8,506.22
VIP MONEY MARKET PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                                              11.08           10.66         10.25             10.00
         End of Period                                                    11.49           11.08         10.66             10.25
      Accum Units o/s @ end of period                                203,824.29      131,091.20     76,784.02        113,781.59
FIDELITY VARIABLE INSURANCE PRODUCTS FUND II
VIP II ASSET MANAGER PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                                              14.67           12.93         10.87             10.00
         End of Period                                                    16.08           14.67         12.93             10.87
      Accum Units o/s @ end of period                                 84,516.55       72,463.00     49,297.42          8,370.63
VIP II CONTRAFUND PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                                              13.02           10.15          N/A               N/A
         End of Period                                                    15.95           13.02         10.15              N/A
      Accum Units o/s @ end of period                                 36,168.81       17,896.79          N/A               N/A
VIP II INVESTMENT GRADE BOND PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                                              12.09           11.27         10.48             10.00
         End of Period                                                    11.80           12.09         11.27             10.48
      Accum Units o/s @ end of period                                 45,932.23       51,222.19     18,202.66          2,615.29
VAN ECK WORLDWIDE INSURANCE TRUST
WORLDWIDE EMERGING MARKETS FUND
      Accumulation Unit Value
         Beginning of Period                                               6.03            9.28          N/A               N/A
         End of Period                                                    11.90            6.03          9.28              N/A
      Accum Units o/s @ end of period                                  1,076.74               -          N/A               N/A
WORLDWIDE HARD ASSETS FUND
      Accumulation Unit Value
         Beginning of Period                                               7.12           10.45         10.78             10.00
         End of Period                                                     8.49            7.12         10.45             10.78
      Accum Units o/s @ end of period                                  1,690.70        2,959.21      9,786.43          4,646.11


</TABLE>





<PAGE>



* Funds were first invested in the portfolios as listed below:

         AIM Variable Insurance Funds

         AIM V.I. Capital Appreciation Fund                 May 5, 1993
         AIM V.I. International Equity Fund                 May 2, 1993
         Alliance Variable Products Series Fund
         Global Bond Portfolio                              July 15, 1991
         Growth Portfolio                                   September 15, 1994
         Growth and Income Portfolio                        January 14, 1991
         Premier Growth Portfolio                           June 26, 1992
         Quasar Portfolio                                   August 5, 1996
         Technology Portfolio                               January 11, 1996
         Dreyfus Variable Investment Fund
         Small Company Stock Portfolio                      May 1, 1996
         Dreyfus Stock Index Fund                           September 29, 1989
         Fidelity Variable Insurance Products Fund
         VIP Growth Portfolio                               October 9, 1986
         VIP High Income Portfolio                          September 19, 1985
         VIP Money Market Portfolio                         April 1, 1982
         Fidelity Variable Insurance Products Fund II
         VIP II Asset Manager Portfolio                     September 6, 1989
         VIP II Contrafund Portfolio                        January 3, 1995
         VIP II Investment Grade Bond Portfolio             December 5, 1988
         Van Eck Worldwide Insurance Trust
         Worldwide Emerging Markets Fund                    December 21, 1995
         Worldwide Hard Assets Fund                         September 1, 1989





<PAGE>


================================================================
                              TABLE OF CONTENTS OF
                     THE STATEMENT OF ADDITIONAL INFORMATION

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


GENERAL INFORMATION
         American  International  Life Assurance Company of New York
         Independent Accountants
         Legal Counsel
         Distributor

CALCULATION OF PERFORMANCE DATA
         Yield and Effective Yield Quotations for the
              Money Market Subaccount

         Yield Quotations for Other Subaccounts
         Total Return Quotations
         Non-Standardized Performance Data

ANNUITY PROVISIONS
         Variable Annuity Payments
         Annuity Unit Value
         Net Investment Factor
         Additional Provisions
         Variable Annuity Payments

FINANCIAL STATEMENTS





<PAGE>



                               GALLERY PROSPECTUS


                                   MAY 1, 2000


                              INDIVIDUAL AND GROUP
                             SINGLE PURCHASE PAYMENT

                           VARIABLE ANNUITY CONTRACTS

                                    issued by

            AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY OF NEW YORK

                                   through its

                               VARIABLE ACCOUNT A

This prospectus  describes single purchase  payment  variable annuity  contracts
being offered to  individuals  and groups.  The word  "contract" as used in this
prospectus  refers to single purchase  payment  contracts,  whether issued on an
individual  or group  basis,  as well as any  certificate  issued  under a group
contract. Please read this prospectus carefully before investing and keep it for
future reference.

You can  allocate  your money among the  eighteen  variable  investment  options
listed below and one fixed investment option. The fixed investment option is our
guaranteed account which earns a minimum of 4% for single premium contracts. The
variable  investment  options are portfolios of the Alliance  Variable  Products
Series Fund, Inc.

Alliance Variable Products Series Fund, Inc.
(managed by Alliance Capital Management, L.P.)

Conservative Investors Portfolio      Premier Growth Portfolio
Global Bond Portfolio                 Quasar Portfolio
Global Dollar Government Portfolio    Real Estate Investors Portfolio
Growth Portfolio                      Short-Term Multi-Market Portfolio
Growth and Income Portfolio           Technology Portfolio
Growth Investors Portfolio            Total Return Portfolio
High-Yield Portfolio                  U.S. Gov't High Grade Securities Portfolio
International Portfolio               Utility Income Portfolio
Money Market Portfolio                Worldwide Privatization Portfolio
North American Government Portfolio


To learn more about the  contract,  you can  obtain a copy of the  Statement  of
Additional  Information  ("SAI") dated May 1, 2000.  The SAI has been filed with
the Securities and Exchange  Commission ("SEC") and is incorporated by reference
into this prospectus.  The table of contents of the SAI appears on the last page
of this prospectus. For a free copy of the SAI,



<PAGE>

call  us at  (800)  255-8402  or  write  to us at  American  International  Life
Assurance Company of New York,  Attention:  Variable Products,  One Alico Plaza,
600 King Street, Wilmington, Delaware 19801.


In addition, the SEC maintains a website at http://www.sec.gov that contains the
prospectus, SAI, materials incorporated by reference and other information which
we have filed electronically with the SEC.

Variable annuities involve risks, including possible loss of principal. They are
not a deposit  of any bank or  insured  or  guaranteed  by the  Federal  Deposit
Insurance Corporation or any other government agency.

The SEC has not  approved  or  disapproved  of the  contract  or passed upon the
accuracy or adequacy of this prospectus. Any representation to the contrary is a
criminal offense.



<PAGE>

=====================================================================
                                TABLE OF CONTENTS

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

DEFINITIONS

FEE TABLES

CONDENSED FINANCIAL INFORMATION

THE CONTRACT

INVESTMENT OPTIONS

CHARGES AND DEDUCTIONS

ACCESS TO YOUR MONEY

ANNUITY PAYMENTS

DEATH BENEFIT

PERFORMANCE

TAXES

OTHER INFORMATION

FINANCIAL STATEMENTS

APPENDIX  - CONDENSED FINANCIAL INFORMATION

TABLE OF CONTENTS OF STATEMENT OF ADDITIONAL INFORMATION



<PAGE>

=====================================================================
                                   DEFINITIONS

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

We  have  capitalized  certain  terms  used  in this  prospectus.  To  help  you
understand these terms, we have defined them in this glossary.

Accumulation  Unit - An  accounting  unit  of  measure  used to  calculate  your
Contract Value prior to the Annuity Date.

Administrative  Office  -  The  Annuity  Service  Office,  c/o  Delaware  Valley
Financial Services, Inc., P.O. Box 3031, Berwyn, Pennsylvania 19312-0031.

Annuitant  - The person you  designate  whose life  determines  the  duration of
annuity payments involving life contingencies.

Annuity Date - The date on which annuity payments begin.

Annuity Unit - An accounting unit of measure used to calculate  annuity payments
after the Annuity Date.

Contract Anniversary - An anniversary of the date we issued your contract.

Contract  Value - The  dollar  value  as of any  Valuation  Date of all  amounts
accumulated under your contract.

Contract Year - Each period of twelve months  commencing with the date we issued
your contract.  For single purchase  payment  contracts,  Contribution  Year and
Contract Year are the same.

Contribution  Year - Any  period of twelve  months  commencing  with the date we
receive a purchase payment and ending on the same date in each succeeding twelve
month period thereafter.  As noted above, for single purchase payment contracts,
Contribution Year and Contract Year are the same.

Owner - The person  named as the owner in the  contract or as later  changed and
who has all rights under the contract.

Valuation Date - Each day that the New York Stock Exchange is open for trading.

Valuation  Period - The period  between the close of  business on any  Valuation
Date and the close of business for the next succeeding Valuation Date.



<PAGE>

=====================================================================
                                   FEE TABLES

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

                                            Owner Transaction Expenses

Sales Load.............................................................   None

Deferred Sales Charge (as a percentage of purchase payment withdrawn)*
     Contribution Year 1...............................................     6%
     Contribution Year 2...............................................     5%
     Contribution Year 3...............................................     4%
     Contribution Year 4...............................................     3%
     Contribution Year 5...............................................     2%
     Contribution Year 6...............................................     1%
     Thereafter........................................................   None

* For single purchase payment contracts  Contribution Year and Contract Year are
the same.

Transfer Fee:
     First 12 Per Contract Year.........................................  None
     Thereafter.........................................................   $10

Contract Maintenance Fee................................................$30/yr

Variable Account Expenses (as a percentage of average account value)
     Mortality and Expense Risk Charge.................................. 1.25%
     Administrative Charge.............................................. 0.15%
                                                                         =====
     Total Variable Account Annual Expenses............................. 1.40%




<PAGE>


                            Annual Portfolio Expenses
                           After Waivers/Reimbursement
<TABLE>

                                                         Management          Other          Total
                                                             Fees         Expenses(1)    Expenses


Alliance Variable Products Series Funds(2)
<S>                                                            <C>               <C>          <C>
Conservative Investors Portfolio                               0.70%             0.25%        0.95%
Global Bond Portfolio                                          0.65%             0.25%        0.90%
Global Dollar Government Portfolio                             0.12%             0.83%        0.95%
Growth Portfolio                                               0.75%             0.09%        0.84%
Growth & Income Portfolio                                      0.63%             0.08%        0.71%
Growth Investors Portfolio                                     0.55%             0.40%        0.95%
High-Yield Portfolio                                           0.60%             0.35%        0.95%
International Portfolio                                        0.69%             0.26%        0.95%
Money Market Portfolio                                         0.50%             0.14%        0.64%
North American Government Income Portfolio                     0.61%             0.34%        0.95%
Premier Growth Portfolio                                       1.00%             0.05%        1.05%
Quasar Portfolio                                               0.81%             0.14%        0.95%
Real Estate Investment Portfolio                               0.49%             0.46%        0.95%
Short-Term Multi-Market Portfolio                              0.55%             0.40%        0.95%
Technology Portfolio                                           0.86%             0.09%        0.95%
Total Return Portfolio                                         0.63%             0.23%        0.86%
U.S. Government/High Grade Securities Portfolio                0.60%             0.26%        0.86%
Utility Income Portfolio                                       0.72%             0.23%        0.95%
Worldwide Privatization Portfolio                              0.63%             0.32%        0.95%
</TABLE>

(1)  Other expenses are based on the expenses  outlined in the  prospectuses for
     the Alliance Variable Products Series Funds.

(2)  Total   expenses  for  the   following   portfolios   before   waivers  and
     reimbursement by the Alliance  Variable  Products Series Fund's  investment
     adviser for the year ended December 31, 1999, were as follows:

                  Conservative Investors Portfolio              1.18%
                  Global Bond Portfolio                         1.04%
                  Global Dollar Government Portfolio            2.29%
                  Growth Investors Portfolio                    1.47%
                  High-Yield Portfolio                          1.40%



<PAGE>

                  International Portfolio                             1.36%
                  North American Government Income Portfolio          1.20%
                  Premier Growth Portfolio                            1.05%
                  Quasar Portfolio                                    1.19%
                  Real Estate Investment Portfolio                    1.72%
                  Short-Term Multi-Market Portfolio                   2.65%
                  Technology Portfolio                                1.12%
                  Total Return Portfolio                              0.86%
                  U.S. Government High Grade Securities Portfolio     0.86%
                  Utility Income Portfolio                            1.14%
                  Worldwide Privatization Portfolio                   1.46%


Example

You  would  pay the  following  expenses  on a $1,000  single  purchase  payment
investment, assuming 5% growth:
<TABLE>

                                                          If you surrender after:

                                                          1 Year        3 Years        5 Years       10 Years
                                                          ------        -------        -------       --------


Alliance Variable Products Series Fund

<S>                                                        <C>           <C>            <C>            <C>
Conservative Investors Portfolio                           $80           $114           $149           $275
Global Bond Portfolio                                       79            113            147            270
Global Dollar Government Portfolio                          80            114            149            275
Growth Portfolio                                            79            111            144            264
Growth & Income Portfolio                                   78            107            137            250
Growth Investors Portfolio                                  80            114            149            275
High-Yield Portfolio                                        80            114            149            275
International Portfolio                                     80            114            149            275
Money Market Portfolio                                      77            105            134            243
North American Government Income Portfolio                  80            114            149            275
Premier  Growth  Portfolio                                  81            117            154            285
Quasar Portfolio                                            80            114            149            275
Real Estate Investment Portfolio                            80            114            149            275
Short-Term Multi-Market Portfolio                           80            114            149            275
Technology   Portfolio                                      80            114            149            275
Total Return Portfolio                                      79            111            145            266
U.S. Government/High Grade Securities Portfolio             79            111            145            266
Utility Income Portfolio                                    80            114            149            275
Worldwide Privatization  Portfolio                          80            114            149            275
</TABLE>



<PAGE>

You  would  pay the  following  expenses  on a $1,000  single  purchase  payment
investment, assuming 5% growth:
<TABLE>

                                                         If you Annuitize or do not surrender after:

                                                          1 Year        3 Years        5 Years       10 Years
                                                          ------        -------        -------       --------

Alliance Variable Products Series Fund
<S>                                                         <C>           <C>            <C>            <C>
Conservative Investors Portfolio                            24            75             129            275
Global Bond Portfolio                                       24            74             1268           270
Global Dollar Government Portfolio                          24            75             129            275
Growth Portfolio                                            23            72             123            264
Growth & Income Portfolio                                   22            68             116            250
Growth Investors Portfolio                                  24            75             129            275
High-Yield Portfolio                                        24            75             129            275
International Portfolio                                     24            75             129            275
Money Market Portfolio                                      21            66             113            243
North American Government Income Portfolio                  24            75             129            275
Premier  Growth  Portfolio                                  25            78             134            285
Quasar Portfolio                                            24            75             129            275
Real Estate Investment Portfolio                            24            75             129            275
Short-Term Multi-Market Portfolio                           24            75             129            275
Technology  Portfolio                                       24            75             129            275
Total Return Portfolio                                      24            72             124            266
U.S. Government/High Grade Securities Portfolio             24            72             124            266
Utility Income Portfolio                                    24            75             129            275
Worldwide Privatization  Portfolio                          24            75             129            275
</TABLE>

The  purpose of the tables  set forth in the  example  above is to assist you in
understanding  the various  costs and  expenses  that you will bear  directly or
indirectly.  The  tables  reflect  expenses  of the  variable  account  and  the
portfolios  but do not reflect any  deduction  for premium  taxes,  if any.  The
example should not be considered a  representation  of past or future  expenses.
Actual expenses may be greater or less than those shown.

===============================================================
                         CONDENSED FINANCIAL INFORMATION

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

Historical accumulation unit values are contained in the Appendix.



<PAGE>

===================================================================
                                  THE CONTRACT

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

General Description

An  annuity is a  contract  between  you,  as the  owner,  and a life  insurance
company. The contract provides tax deferral for your earnings,  which means your
earnings  accumulate  on a  tax-deferred  basis until you take money out of your
contract.  It also provides a death benefit and a guaranteed  income in the form
of annuity  payments  beginning on a date you select.  Until you decide to begin
receiving  annuity  payments,  your annuity is in the  accumulation  phase.  The
income phase begins once you or the annuitant begins receiving annuity payments.
If you or the annuitant dies during the accumulation phase, we guarantee a death
benefit to your beneficiary.

The contract is called a variable  annuity  because you can allocate  your money
among  variable  investment  options.  Each  subaccount of our variable  account
invests in shares of a  corresponding  portfolio of a mutual fund.  Depending on
market  conditions,  the  various  portfolios  may  make or lose  money.  If you
allocate money to the  portfolios,  your Contract Value during the  accumulation
phase will depend on their investment  performance.  In addition,  the amount of
the variable  annuity  payments  you may receive  will depend on the  investment
performance of the portfolios you select for the income phase.

The contract also has a fixed investment  option.  The guaranteed option account
is a fixed interest option that is part of our general  account.  Any portion of
the purchase payment you allocate to the guaranteed option will earn interest at
a fixed rate that we set. We guarantee the interest rate will never be less than
4% for single purchase payment contracts.  Your Contract Value in the guaranteed
option account during the  accumulation  phase will depend on the total interest
we credit.  During the income phase,  each annuity  payment you receive from the
fixed portion of your contract will be for the same amount.

Purchasing a Contract

A purchase  payment is the money you give us as payment to buy the contract,  as
well as any additional money you give us to invest in the contract after you own
it. The minimum initial  investment is $5,000 for a  non-qualified  contract and
$2,000  for a  qualified  contract.

We may refuse any purchase payment.  In general, we will not issue a contract to
anyone who is over age 85.



<PAGE>

Allocation of Purchase Payment

When you  purchase a  contract,  you will tell us how to allocate  your  initial
purchase  payment among the  investment  options.  We will  allocate  additional
purchase  payments  for a flexible  purchase  payment  contract  in the same way
unless you tell us otherwise.

At the  time of  application,  we must  receive  your  purchase  payment  at our
Administrative Office before the contract will be effective.  We will issue your
contract and allocate your purchase  payment within two business days. If you do
not give us all the necessary information we need to issue the contract, we will
contact you to obtain it. If we are unable to complete this process  within five
business days, we will send your money back unless you allow us to keep it until
we get all the necessary information.

Right to Examine Contract

If you change your mind about owning this  contract,  you can cancel it within a
specified time frame after receiving it by mailing it back to our Administrative
Office:  Delaware Valley Financial  Services,  Inc., P.O. Box 3031,  Berwyn,  PA
19312-0031.  The specified  time frame is ten days for single  purchase  payment
contracts and twenty days for flexible  purchase payment contracts (or longer if
required by state  law).  You will  receive  your  Contract  Value on the day we
receive  your  request  which may be more or less  than the money you  initially
invested.

In certain  states or if you purchase your contract as an individual  retirement
annuity,  we may be required to return your purchase payment. If you cancel your
contract  during the right to examine  period,  we will  return to you an amount
equal to your purchase payments less any withdrawals.

Accumulation Units

The value of an  Accumulation  Unit may go up or down from day to day.  When you
pay a purchase  payment,  we credit your contract with  Accumulation  Units. The
number of  Accumulation  Units  credited is determined by dividing the amount of
purchase payment allocated to a subaccount by the value of the Accumulation Unit
for that  subaccount.  We calculate the value of an Accumulation  Unit as of the
close of business of the New York Stock  Exchange  ("NYSE") on each day that the
NYSE is open for trading.  Except in the case of an initial purchase payment, we
credit Accumulation Units to your contract at the value next calculated after we
receive your purchase payment at our Administrative Office.

The  Accumulation  Unit value for each  portfolio  will vary from one  valuation
period  to the next  based on the  investment  experience  of the  assets in the
portfolio and the deduction of certain charges and expenses.  The SAI contains a
detailed explanation of how Accumulation Units are valued.



<PAGE>

Your value in any portfolio is determined by  multiplying  its unit value by the
number of units you own.  Your value within the variable  investment  options is
the sum of your values in all the portfolios.  The total value of your contract,
referred to as the Contract Value,  equals your value in the variable investment
options plus your value in the guaranteed account.

Transfers During the Accumulation Phase

You can transfer  money among the  investment  options by written  request or by
telephone.  You can make twelve  transfers  every Contract Year without  charge.
There is a $10 transfer fee for each transfer over twelve in a Contract Year. We
may reject any more than twelve transfer requests in any Contract Year.

The minimum  amount you can  transfer is $1,000.  You cannot make a transfer if,
after the transfer,  there would be less than $1,000 in the portfolio from which
the transfer is being made.  Your  transfer  request  must  clearly  state which
investment options are involved and the amount of the transfer.

We will accept  transfers by telephone from you, your  representative  or anyone
else  designated  by you.  Neither we nor the funds will be liable for following
telephone  instructions  we  reasonably  believe  to be genuine or for any loss,
damage,  cost or  expense  in  acting  on such  instructions.  We have in  place
procedures to provide  reasonable  assurance  that  telephone  instructions  are
genuine.

We reserve the right to modify,  suspend or terminate the transfer provisions at
any time.

=====================================================================
                               INVESTMENT OPTIONS

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

Variable Investment Options

Variable Account A

Our board of directors  authorized the  organization of the variable  account in
1986. The variable account is maintained  pursuant to New York insurance law and
is  registered  with the SEC as a unit  investment  trust  under the  Investment
Company Act of 1940,  as amended  (the "1940  Act").  However,  the SEC does not
supervise the management or the investment practices of the variable account.

We own the assets in the  variable  account and use them to support the variable
portion of your contract and other variable annuity contracts described in other
prospectuses.  The variable  account's assets are separate from our other assets
and are not  chargeable  with  liabilities  arising out of any other business we
conduct.  Income, gains or losses,  whether or not realized,  are credited to or
charged  against the  subaccounts  of the  variable  account  without  regard to
income,



<PAGE>

gains or losses  arising  out of any of our  other  business.  As a result,  the
investment  performance of each  subaccount of the variable  account is entirely
independent  of the  investment  performance  of our general  account and of any
other of our variable accounts.

The  variable  account is divided  into  subaccounts,  each of which  invests in
shares of a different portfolio of a mutual fund. We may, from time to time, add
or remove  subaccounts  and the  corresponding  portfolios.  No  substitution of
shares of one  portfolio  for another will be made until you have been  notified
and the SEC has  approved  the change.  If deemed to be in the best  interest of
persons  having voting rights under the  contract,  the variable  account may be
operated as a management  company under the 1940 Act, may be deregistered  under
that  Act in the  event  such  registration  is no  longer  required,  or may be
combined with one or more other variable accounts.

The Funds and Their Portfolios

The Alliance  Variable  Products  Series Fund,  Inc. is a mutual fund registered
with the SEC.  Each one may have  additional  portfolios  that are not available
under the contract.

Detailed  information   regarding  management  of  the  portfolios,   investment
objectives and policies,  and investment  advisory fees and other charges may be
found in the relevant fund  prospectus,  which also contains a discussion of the
risks  involved  in  investing  in the  portfolios.  Below is a  summary  of the
investment  objectives of the portfolios available under the contract.  There is
no assurance that any of these portfolios will achieve its stated objectives.


ALLIANCE VARIABLE PRODUCTS SERIES FUND, INC.

Conservative  Investors Portfolio seeks the highest total return without, in the
view  of  the  Fund's  Adviser,  undue  risk  to  principal  by  investing  in a
diversified mix of publicly traded equity and fixed-income securities.

Global Bond Portfolio seeks a high level of return from a combination of current
income and capital appreciation by investing in a globally diversified portfolio
of high quality debt  securities  denominated in the U.S.  Dollar and a range of
foreign  currencies.  The sub-adviser for this portfolio is AIGAM  International
Limited, an affiliate of American International Group, Inc.

Global Dollar Government  Portfolio seeks a high level of current income through
investing  substantially  all of its assets in U.S.  and  non-U.S.  fixed income
securities  denominated  only in U.S.  Dollars.  As a secondary  objective,  the
portfolio  seeks  capital  appreciation.  Substantially  all of the  portfolio's
assets will be invested in high yield,  high risk  securities that are low-rated
(i.e., below investment  grade), or of comparable quality and unrated,  and that
are considered to be predominately  speculative as regards the issuer's capacity
to pay interest and repay principal.



<PAGE>

Growth  Portfolio  seeks long-term  growth of capital by investing  primarily in
common stocks and other equity securities.

Growth and  Income  Portfolio  seeks to balance  the  objectives  of  reasonable
current income and reasonable opportunities for appreciation through investments
primarily in dividend-paying common stocks of good quality.

Growth Investors  Portfolio seeks the highest total return  consistent with what
the Fund's Adviser considers to be reasonable risk by investing in a diversified
mix of publicly traded equity and fixed-income securities.

High-Yield Portfolio seeks the highest level of current income available without
assuming  undue risk by  investing  principally  in  high-yielding  fixed income
securities.  As a secondary objective, this portfolio seeks capital appreciation
where  consistent  with  its  primary  objective.   Many  of  the  high-yielding
securities  in which the High  Yield  Portfolio  invests  are rated in the lower
rating  categories (i.e.,  below investment grade) by the nationally  recognized
rating services. These securities,  which are often referred to as "junk bonds,"
are subject to greater risk of loss of principal  and interest than higher rated
securities and are considered to be  predominately  speculative  with respect to
the issuer's capacity to pay interest and repay principal.

International  Portfolio  seeks to  obtain a total  return  on its  assets  from
long-term  growth  of  capital  and  from  income  principally  through  a broad
portfolio of marketable  securities of established  non-United  States companies
(or United States  companies  having their  principal  activities  and interests
outside the United States),  companies  participating in foreign  economies with
prospects for growth, and foreign government securities.

Money Market  Portfolio seeks safety of principal,  maintenance of liquidity and
maximum current income by investing in a broadly diversified  portfolio of money
market  securities.  An  investment  in the Money  Market  Portfolio  is neither
insured nor  guaranteed by the U.S.  Government.  There can be no assurance that
the  Portfolio  will be able to  maintain a stable net asset  value of $1.00 per
share, although it expects to do so.

North American  Government  Income  Portfolio seeks the highest level of current
income,  consistent  with what the adviser  considers  to be prudent  investment
risk, that is available from a portfolio of debt securities issued or guaranteed
by the  governments of the United  States,  Canada and Mexico,  their  political
subdivisions  (including  Canadian  Provinces  but  excluding  the States of the
United States), agencies,  instrumentalities or authorities. The portfolio seeks
high current yields by investing in government  securities  denominated in local
currency and U.S. Dollars.  Normally, the portfolio expects to maintain at least
25% of its assets in securities denominated in the U.S. Dollar.



<PAGE>

Premier Growth Portfolio seeks growth of capital rather than current income.  In
pursuing its  investment  objective,  the Premier  Growth  Portfolio will employ
aggressive  investment  policies.  Since investments will be made based on their
potential  for capital  appreciation,  current  income will be incidental to the
objective of capital  growth.  The portfolio is not intended for investors whose
principal objective is assured income or preservation of capital.

Quasar  Portfolio  seeks  growth of capital by  pursuing  aggressive  investment
policies. The portfolio invests principally in a diversified portfolio of equity
securities  of any company  and  industry  and in any type of security  which is
believed to offer possibilities for capital appreciation.

Real  Estate  Investment  Portfolio  seeks a total  return  on its  assets  from
long-term growth of capital and from income  principally  through investing in a
portfolio  of equity  securities  of issuers  that are  primarily  engaged in or
related to the real estate industry.

Short-Term  Multi Market  Portfolio  seeks the highest level of current  income,
consistent with what the Fund's Adviser considers to be prudent investment risk,
that is  available  from a portfolio  of  high-quality  debt  securities  having
remaining maturities of not more than three years.

Technology  Portfolio  seeks growth of capital  through  investment in companies
expected  to  benefit  from  advances  in  technology.   The  Portfolio  invests
principally  in a diversified  portfolio of  securities  of companies  which use
technology  extensively  in  the  development  of new or  improved  products  or
processes.

Total Return  Portfolio  seeks to achieve a high return through a combination of
current income and capital appreciation by investing in a diversified  portfolio
of common and preferred  stocks,  senior  corporate  debt  securities,  and U.S.
Government and agency obligations, bonds and senior debt securities.

U.S.  Government/High  Grade Securities  Portfolio seeks a high level of current
income  consistent with  preservation  of capital by investing  principally in a
portfolio of U.S. Government Securities and other high grade debt securities.

Utility  Income  Portfolio  seeks  current  income and capital  appreciation  by
investing  primarily in the equity and  fixed-income  securities of companies in
the "utilities industry." The portfolio's  investment objective and policies are
designed to take advantage of the characteristics and historical  performance of
securities of utilities companies.  The utilities industry consists of companies
engaged in the manufacture,  production,  generation,  provision,  transmission,
sale and distribution of gas, electric energy, and communications  equipment and
services,  and in the  provision of other utility or  utility-related  goods and
services.



<PAGE>

Worldwide  Privatization  Portfolio  seeks  long-term  capital  appreciation  by
investing  principally  in  equity  securities  issued by  enterprises  that are
undergoing,  or have  undergone,  privatization.  The balance of the portfolio's
investment  portfolio  will include  equity  securities  of  companies  that are
believed by the Fund's Advisor to be beneficiaries of the privatization process.


Fixed Investment Option

The General Account

Purchase  payments  you  allocate to the  guaranteed  option go into our general
account. The general account is not registered with the SEC. The general account
is invested in assets  permitted by state insurance law. It is made up of all of
our assets other than assets  attributable to our variable accounts.  Unlike our
variable account assets,  assets in the general account are subject to claims of
Owners like you, as well as claims made by our other creditors.

The Guaranteed Account Option

The  guaranteed  account  is a fixed  interest  option.  We credit  money in the
guaranteed account with interest on a daily basis at the guaranteed rate then in
effect.  The rate of  interest  to be  credited  to the  guaranteed  account  is
determined wholly within our discretion.  However,  the rate will not be changed
more than  once per  year.  The  interest  rate  will  never be less than 3% for
flexible   purchase  payment  contracts  and  4%  for  single  purchase  payment
contracts.

If you allocate purchase payments to the guaranteed  account,  the fixed portion
of your Contract  Value during the  accumulation  phase will depend on the total
interest  we credit to your  contract.  During the income  phase,  each  annuity
payment you receive from the fixed portion of your contract will be for the same
amount.

We reserve the right to delay any payment from the guaranteed  account for up to
six months from the date we receive the request at our Administrative Office, as
permitted by law.

===================================================================
                             CHARGES AND DEDUCTIONS

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

Insurance Charges

Each day, we deduct insurance  charges from your Contract Value. This is done as
part  of  our  calculation  of  the  value  of  Accumulation  Units  during  the
accumulation  phase and of Annuity Units during the income phase.  The insurance
charges are the mortality and expense risk charge,  the  administrative  charge,
and the charges for the optional death benefits which are described under "Death
Benefit."



<PAGE>

Mortality and Expense Risk Charge

The mortality and expense risk charge is equal,  on an annual basis, to 1.25% of
the daily value of the variable  portion of your contract.  We will not increase
this charge. It compensates us for our obligation to make annuity  payments,  to
provide the death benefit,  and for assuming the risk that current  charges will
be insufficient in the future to cover the cost of  administering  the contract.
If the charges under the contract are not sufficient,  we will bear the loss. If
the charges are sufficient, we will keep the balance of this charge as profit.

Administrative Charge

The  administrative  charge is equal,  on an annual basis, to 0.15% of the daily
value of the variable portion of your contract. These expenses include preparing
the contract, confirmations and statements, and maintaining contract records. If
this charge is not enough to cover the costs of administering  the contract,  we
will bear the loss.

Deferred Sales Charge

If you  withdraw  your  contract  prior to the Annuity Date during the first six
years  after a purchase  payment,  we will assess a deferred  sales  charge as a
percentage of purchase payments withdrawn as shown below:

Contribution Year*       1     2     3      4      5     6      Thereafter
Deferred Sales Charge    6%    5%    4%     3%     2%    1%          0%

* For single purchase payment contracts, Contribution Year and Contract Year are
the same.

For purposes of calculating the deferred sales charge,  we treat  withdrawals as
coming from the oldest  purchase  payments  first (i.e.,  first-in,  first-out).
However,  we will not  assess a deferred  sales  charge  for  flexible  purchase
payment  contracts  on amounts up to 10% of  purchase  payments  paid,  less the
amount of any prior  withdrawals  or for single  purchase  payment  contracts on
amounts up to 10% of the Contract Value at the time of withdrawal.

You will not  receive  the  benefit  of this  "free  withdrawal  amount"  if you
participate  in  the  systematic  withdrawal  program.  If you  make  a  partial
withdrawal,  we will deduct the deferred sales charge, if any, pro rata from the
remaining  value in your  contract.  The total of all deferred sales charges may
not exceed 8.5% of the purchase  payments  for a contract.  We do not expect the
proceeds from the deferred sales charge to cover all of our distribution  costs.
We may use any corporate asset,  including potential profit which may arise from
the mortality and expense risk charge to cover the distribution costs.



<PAGE>

Contract Maintenance Fee

During the accumulation phase, we will deduct an annual contract maintenance fee
of $30 from your contract on each Contract  Anniversary.  The contract refers to
this  fee as an  administrative  charge.  We will  not  increase  this  fee.  It
compensates us for expenses incurred to establish and maintain your contract. If
you withdraw the entire value of your  contract,  the contract  maintenance  fee
will be deducted prior to the withdrawal.

Premium Taxes

We will deduct from your Contract  Value any premium tax imposed by the state or
locality where you reside.  Premium taxes  currently  imposed on the contract by
various states range from 0% to 3.5% of purchase  payments paid. These taxes are
due either when a purchase payment is paid or when annuity payments begin. It is
our current  practice to charge you for these taxes when annuity  payments begin
or if you withdraw the contract in full. In the future,  we may discontinue this
practice  and  assess  the tax when it is due or upon the  payment  of the death
benefit.

Income Taxes

Although we do not currently deduct any charges for income taxes attributable to
your contract, we reserve the right to do so in the future.

Fund Expenses

There are  deductions  from and  expenses  paid out of the assets of the various
portfolios.  These  charges are  described  in the  prospectus  for the Alliance
Variable Products Series Fund and are summarized in the fee table.

Reduction or Elimination of Certain Charges and Additional Amounts Credited

We may reduce or  eliminate  the  deferred  sales  charge or the  administrative
charge or change the minimum purchase  payment  requirement when the contract is
sold to  groups  of  individuals  under  circumstances  which  reduce  our sales
expenses.  We will  determine  the  eligibility  of such  groups by  considering
factors such as:

     (1)  the size of the group;

     (2)  the total  amount of purchase  payments we expect to receive  from the
          group;

     (3)  the  nature  of the  purchase  and the  persistency  we expect in that
          group;




<PAGE>

     (4)  the purpose of the purchase  and whether that purpose  makes it likely
          that expenses will be reduced; and

     (5)  any other circumstances which we believe to be relevant in determining
          whether reduced sales expenses may be expected.

We  may  also  waive  or  reduce  the  deferred  sales  charge  and/or  contract
maintenance  fee in connection  with contracts  sold to employees,  employees of
affiliates, registered representatives, employees of broker-dealers which have a
current  selling  agreement  with us,  and  immediate  family  members  of those
persons. Any reduction or waiver may be withdrawn or modified by us.

===================================================================
                              ACCESS TO YOUR MONEY

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

Generally

Contract Value is available in the following ways:

     o    by  withdrawing  all  or  part  of  your  Contract  Value  during  the
          accumulation phase;

     o    by receiving annuity payments during the income phase;

     o    when a death benefit is paid to your beneficiary.

Generally,  withdrawals  are  subject to a  deferred  sales  charge,  a contract
maintenance fee and, if it is a full withdrawal,  premium taxes. Withdrawals may
also be subject to income tax and a penalty tax.

To make a withdrawal  you must send a complete and detailed  written  request to
our Administrative  Office. We will calculate your withdrawal as of the close of
business of the NYSE at the value next determined after we receive your request.
For a  withdrawal  of your  entire  Contract  Value,  you must also send us your
contract.

Under most circumstances,  partial withdrawals must be for a minimum of $500. We
require that your Contract Value be at least $2,000 after the withdrawal. If the
Contract  Value  would be less than $2,000 as a result of a  withdrawal,  we may
cancel the contract. Unless you provide us with different instructions,  partial
withdrawals  will be made pro rata from  each  investment  option in which  your
contract is invested.

We may be required to suspend or postpone the payment of a  withdrawal  or death
benefit for an undetermined period of time when:



<PAGE>

     o    the  NYSE is  closed  (other  than a  customary  weekend  and  holiday
          closings);

     o    trading on the NYSE is restricted;

     o    an  emergency  exists such that  disposal of or  determination  of the
          value of shares of the portfolios is not reasonably practicable;

     o    the SEC, by order, so permits for the protection of owners.

Systematic Withdrawal Program

The  systematic  withdrawal  program  allows  you to  make  regularly  scheduled
withdrawals  from your  Contract  Value of at least  $200  each on a monthly  or
quarterly basis. You may change the amount or frequency of withdrawals under the
program once per Contract Year. In order to initiate the program,  your Contract
Value must be at least  $24,000.  A maximum of 10% of your Contract Value may be
withdrawn in a Contract Year.

Deferred sales charges are not imposed on withdrawals  under this program nor is
there any  charge  for  participating  in this  program.  You may not elect this
program if you have made a partial withdrawal earlier in the same Contract Year.
In addition,  the free  withdrawal  amount is not available in  connection  with
partial  withdrawals you make while  participating in the systematic  withdrawal
program.  You will be  entitled to the free  withdrawal  amount on and after the
Contract Anniversary next following the termination of the systematic withdrawal
program.

Systematic  withdrawals  will  begin  on the  first  scheduled  withdrawal  date
selected by you following  the date we process your  request.  In the event that
your value in a specified  portfolio or the guaranteed  option is not sufficient
to make a  withdrawal  or if your  request for  systematic  withdrawal  does not
specify the  investment  options from which to deduct  withdrawals,  withdrawals
will be deducted pro rata from your  Contract  Value in each  portfolio  and the
guaranteed option.

The systematic withdrawal program may be canceled at any time by written request
or automatically  by us if your Contract Value falls below $1,000.  In the event
the systematic withdrawal program is canceled,  you may not elect to participate
in the program again until the next Contract Anniversary.

If your Contract is issued in connection with an Individual  Retirement  Annuity
or 403(b)  Plan,  you are  cautioned  that your rights to implement a systematic
withdrawal  program  may be  subject to the terms and  conditions  of your plan,
regardless   of  the  terms  and   conditions   of  your   contract.   Moreover,
implementation of the systematic  withdrawal  program may subject you to adverse
tax  consequences,  including a 10% tax penalty if you are under age 59 1/2. See
"Taxes" for a discussion of the various tax consequences.



<PAGE>

For information,  including the necessary enrollment form, please check with our
Administrative Office. We reserve the right to modify, suspend or terminate this
program at any time.

===================================================================
                                ANNUITY PAYMENTS

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

Generally

Beginning on the Annuity Date, you will receive  regular annuity  payments.  You
may choose to receive annuity payments that are fixed, variable or a combination
of fixed  and  variable.  We make  annuity  payments  on a  monthly,  quarterly,
semiannual or annual basis.

You select the  Annuity  Date,  which must be the first day of a month.  You may
change the Annuity Date at least 30 days before payments are to begin.  However,
annuity  payments must begin by the later of an Annuitant's 85th birthday or the
tenth Contract  Anniversary.  Certain  states may require that annuity  payments
begin prior to such date and we will comply with those requirements.

The Annuitant is the person on whose life annuity payments are based. If you are
not the  Annuitant  and the  Annuitant  dies  before the Annuity  Date,  a death
benefit will be paid.

Annuity Options

The contract offers three annuity options described below. Other annuity options
may be made available,  including other guarantee  periods and options with life
contingencies,  subject  to our  discretion.  If you do not  choose  an  annuity
option,  annuity payments will be made in accordance with option 2 for 10 years.
If the  annuity  payments  are for joint  lives,  then we will make  payments in
accordance  with option 3. Where  permitted by state law, we may pay the annuity
in one lump sum if your Contract  Value is less than $2,000.  Likewise,  if your
annuity  payments  would be less than $100 a month,  we have the right to change
the  frequency of your payment to be on a semiannual or annual basis so that the
payments  are at least  $100.  We will make  annuity  payments  to you or to the
Annuitant unless you designate another person to receive them. In that case, you
must notify us in writing at least thirty days before the Annuity Date. You will
remain fully responsible for any taxes related to the annuity payments.

Option 1 - Life Income

Under this  option,  we will make annuity  payments as long as the  Annuitant is
alive. Annuity payments stop when the Annuitant dies.

Option 2 - Life Annuity with 10 Years Guaranteed



<PAGE>

This option is similar to option 1 above,  with the  additional  guarantee  that
payments  will be made for a period you select of at least 10 years.  Under this
option, if the Annuitant dies before all guaranteed payments have been made, the
rest will be paid to the beneficiary for the remainder of the period.

Option 3 - Joint and Last Survivor Income

Under this option, we will make annuity payments as long as either the Annuitant
or a contingent  annuitant is alive. If your Contract is issued as an individual
retirement  annuity,  payments  under  this  option  will be made only to you as
Annuitant or to your spouse.  Upon the death of either of you, we will  continue
to make annuity payments so long as the survivor is alive.

Variable Annuity Payments

If you choose to have any portion of your annuity payments based on the variable
investment options, the amount of your payments will depend upon:

     o    your Contract Value in the portfolios on the Annuity Date;

     o    the 5.0%  assumed  investment  rate used in the annuity  table for the
          contract;

     o    the performance of the portfolios you selected;

     o    the annuity option you selected.

If the actual  performance  exceeds the 5.0% assumed rate, the annuity  payments
will  increase.  Similarly,  if the actual  rate is less than 5.0%,  the annuity
payments will decrease. The SAI contains more information.

Transfers During Income Phase

Transfers  during  the  income  phase are  subject  to the same  limitations  as
transfers  during the  accumulation  phase. See "The Contract - Transfers During
Accumulation  Phase." However, you may only make one transfer each month and you
may only  transfer  money among the  variable  investment  options.  You may not
transfer  money  from the fixed  investment  option to the  variable  investment
options or from the variable investment options to the fixed investment option.

Deferment of Payments

We may defer making fixed annuity payments for up to six months subject to state
law. We will credit interest to you during the deferral period.



<PAGE>

===================================================================
                                  DEATH BENEFIT

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

Death of Annuitant Before the Annuity Date

If the Annuitant  dies before the Annuity  Date,  we will pay the  beneficiary a
death benefit equal to the greatest of:

     (1)  the total of all purchase payments less withdrawals;

     (2)  the Contract Value; and

     (3)  the greatest Contract Value at any sixth Contract  Anniversary  (i.e.,
          sixth, twelfth, eighteen, etc.), plus any additional purchase payments
          paid, less any subsequent withdrawals.

The value of the death  benefit  will be  determined  as of the date we  receive
proof of death in a form acceptable to us.

Payment of the Death Benefit

Payment of the death  benefit can be in one lump sum or under one of the annuity
options.  You may elect by  written  request  that a death  benefit  of at least
$2,000 be paid to the  beneficiary  under an annuity  option.  You may choose or
change the method of payment at any time prior to the  Annuitant's  death. If at
the time the  Annuitant  dies you have not made a choice,  the  beneficiary  has
sixty  days to elect by  written  request  either a lump sum  payment or payment
under an annuity  option.  We will make a lump sum payment within seven business
days of receiving proof of death and the beneficiary's written election,  unless
there is a delay in payment as described under "Access To Your Money."

Death of Owner

Before the Annuity Date

If the  Owner  dies  before  the  Annuity  Date,  the  Contract  Value  must  be
distributed within five years of the date of death unless:

     (1)  it is payable over the lifetime of the beneficiary with  distributions
          beginning within one year of the date of death; or

     (2)  the Owner's spouse, as contingent owner, continues the contract in his
          or her name.




<PAGE>

After the Annuity Date

If the Owner dies after the Annuity  Date,  distribution  will be as provided in
the annuity option selected.

================================================================
                                   PERFORMANCE

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

Occasionally,   we  may  advertise  certain   performance   related  information
concerning  one or more of the  portfolios,  including  total  return  and yield
information.  A portfolio's  performance information is based on the portfolio's
past   performance  only  and  is  not  intended  as  an  indication  of  future
performance.

When we  advertise  the average  annual  total  return of a  portfolio,  it will
usually be calculated  for one, five, and ten year periods or, where a portfolio
has been in existence  for a period of less than one,  five,  or ten years,  for
such lesser  period.  Average  annual total return is measured by comparing  the
value of the  investment in a portfolio at the beginning of the relevant  period
to the  value of the  investment  at the end of the  period.  That  assumes  the
deduction of any deferred sales charge that would be payable if the account were
redeemed at the end of the period.  Then the average annual  compounded  rate of
return is  calculated  to produce the value of the  investment at the end of the
period.  We may  simultaneously  present returns that do not assume a withdrawal
and, therefore, do not deduct a deferred sales charge.

When we  advertise  the yield of a portfolio  we will  calculate it based upon a
given thirty day period.  The yield is determined by dividing the net investment
income  earned  per  Accumulation  Unit  during  the  period  by the value of an
Accumulation Unit on the last day of the period.

When we advertise the performance of the money market portfolio we may advertise
the yield or the effective  yield in addition to the total return.  The yield of
the money market  portfolio  refers to the income  generated by an investment in
that portfolio over a seven-day period. The income is then annualized (i.e., the
amount of income  generated by the investment  during that week is assumed to be
generated  each week over a 52-week  period and is shown as a percentage  of the
investment). The effective yield is calculated similarly but when annualized the
income earned by an  investment  in the money market  portfolio is assumed to be
reinvested.  The effective  yield will be slightly higher than the yield because
of the compounding effect of this assumed reinvestment during a 52-week period.

Total return at the variable  account level is lower than at the underlying fund
level  since it is reduced  by all  contract  charges  (deferred  sales  charge,
mortality  and  expense  risk  charge,   administrative   charge,  and  contract
maintenance  fee).  Likewise,  yield and effective yield at the variable account
level are lower than at the fund level since the  variable  account  level total
return affects all recurring charges (except deferred sales charge).



<PAGE>

Performance information for a portfolio may be compared to:

     (1)  the Standard & Poor's 500 Stock Index, Dow Jones  Industrial  Average,
          Donoghue  Money  Market  Institutional  Averages,   indices  measuring
          corporate  bond and government  security  prices as prepared by Lehman
          Brothers,  Inc.  and  Salomon  Brothers,  or other  indices  measuring
          performance  of a pertinent  group of securities so that investors may
          compare a  portfolio's  results  with  those of a group of  securities
          widely  regarded by  investors  as  representative  of the  securities
          markets in general;

     (2)  other variable annuity separate accounts or other investment  products
          tracked  by Lipper  Analytical  Services  (a widely  used  independent
          research firm which ranks mutual funds and other investment  companies
          by overall performance, investment objectives, and assets), or tracked
          by other ratings  services,  companies,  publications,  or persons who
          rank  separate  accounts  or  other  investment  products  on  overall
          performance or other criteria;

     (3)  the Consumer  Price Index  (measure for  inflation) to assess the real
          rate of return from an investment in the Contract; and

     (4)  indices or averages of  alternative  financial  products  available to
          prospective investors,  including the Bank Rate Monitor which monitors
          average returns of various bank instruments.

================================================================
                                      TAXES

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

Introduction

The following  discussion  of federal  income tax treatment is general in nature
and is not intended as tax advice.  This  discussion is based on current law and
interpretations,  which may change.  For a discussion of federal income taxes as
they relate to the funds,  please see the  accompanying  fund  prospectuses.  No
attempt is made to consider any  applicable  state or other tax laws.  We do not
guarantee the tax status of your contract.

Annuity Contracts in General

The Internal  Revenue Code (the "Code") provides special rules regarding the tax
treatment of annuity contracts. Generally, you will not be taxed on the earnings
in an annuity  contract  until you take the money  out.  Different  rules  apply
depending on how you take the money out and whether  your  contract is qualified
or non-qualified, as explained below.



<PAGE>

If you do not purchase your contract under a retirement  arrangement entitled to
favorable  federal  income tax  treatment,  your  contract  is  referred to as a
non-qualified  contract.  If you  purchase  your  contract  under  a  retirement
arrangement entitled to favorable federal income tax treatment, your contract is
referred to as a qualified contract.

Tax Treatment of Distributions -- Non-qualified Contracts

If you make a  withdrawal  from a  non-qualified  contract or withdraw it before
annuity payments begin, the amount you receive will be taxed as ordinary income,
rather than as a return of purchase payment,  until all gain has been withdrawn.
For annuity payments, any portion of each payment that is considered a return of
your  purchase  payment  will not be taxed.  There is a 10% tax  penalty  on any
taxable amount you receive unless the amount received is paid:

     (1)  after you reach age 59 1/2;

     (2)  to your beneficiary after you die;

     (3)  after you become disabled;

     (4)  in  a  series  of  substantially  equal  installments  made  not  less
          frequently than annually under a lifetime annuity; or

     (5)  under an immediate annuity.

Assignments

If you assign all or part of the  contract as  collateral  for a loan,  the part
assigned  will be treated as a withdrawal  and the excess of the Contract  Value
over total purchase  payments will be taxed as ordinary  income.  Please consult
your tax adviser prior to making an assignment of the contract.

Gifts of Contracts

If you  transfer a contract for less than full  consideration,  such as by gift,
you will generally  trigger tax on the gain in the contract.  This rule does not
apply to those transfers between spouses or incident to divorce.

Contracts Owned by Non-Natural Persons

If the contract is held by a non-natural  person (for example,  a corporation or
trust), the contract is generally not treated as an annuity contract for federal
income tax purposes, and the income on the contract (generally the excess of the
Contract Value over the purchase payment) is includable in income each year. The
rule does not apply where the non-natural person is only the nominal



<PAGE>

owner,  such as a trust or other entity acting as an agent for a natural person,
and in other limited circumstances.

Distribution at Death Rules

Upon the death of the Owner of a contract, certain distributions must be made:

o        If the Owner dies on or after the Annuity  Date,  and before the entire
         interest in the contract has been  distributed,  the remaining  portion
         will be  distributed at least as quickly as the method in effect on the
         Owner's death;

o        If the Owner dies before the Annuity  Date,  the entire  interest  must
         generally be distributed within five years after the date of death.

o        If the beneficiary is a natural person,  the interest may be annuitized
         over the life of that individual or over a period not extending  beyond
         the  life  expectancy  of that  individual,  so  long as  distributions
         commence within one year after the date of death.

o        If the  beneficiary  is the spouse of the Owner,  the  contract  may be
         continued in the name of the spouse as Owner.

o        If the Owner is not an individual, the death of the "primary annuitant"
         (as  defined  under the Code) is treated as the death of the Owner.  In
         addition, when the Owner is not an individual,  a change in the primary
         annuitant is treated as the death of the Owner.

Section 1035 Exchanges

Code Section 1035 generally provides that no gain or loss shall be recognized on
the exchange of an annuity contract for another annuity contract unless money or
other property is distributed  as part of the exchange.  A replacement  contract
obtained  in a tax-free  exchange  of  contracts  succeeds  to the status of the
withdrawn  contract.   Special  rules  and  procedures  apply  to  Section  1035
transactions.  Prospective  owners  wishing to take advantage of Section 1035 of
the Code should consult their tax advisers.

Tax Treatment of Distributions -- Qualified Contracts

If you purchase your contract  under a tax-favored  retirement  plan or account,
your  contract is referred to as a  qualified  contract.  Examples of  qualified
plans or accounts are:

     o    Individual Retirement Annuities ("IRAs");

     o    Roth IRAs;




<PAGE>

     o    Tax Deferred  Annuities  (governed by Code Section 403(b) and referred
          to as "403(b) Plans");

     o    Keogh Plans; and

     o    Employer-sponsored  pension and profit  sharing  arrangements  such as
          401(k) plans.

Withdrawals in General

Generally,  with the exception of a Roth IRA, you have not paid any taxes on the
purchase payment used to buy a qualified contract or on any earnings. Therefore,
any amount you take out as a withdrawal  or as annuity  payments will be taxable
income.  In  addition,  a 10% tax  penalty  may apply to the  taxable  part of a
withdrawal received before age 59 1/2. Limited exceptions are provided,  such as
where amounts are paid in the form of a qualified  life  annuity,  upon death or
disability of the employee, to pay certain medical expenses,  or, in some cases,
upon separation from service on or after age 55.

Individual Retirement Annuities

Code  Section 408  permits  eligible  individuals  to  contribute  to an IRA. By
attachment of an  endorsement  that reflects the limits of Code Section  408(b),
the contracts may be issued as an IRA.  Contracts  issued in connection  with an
IRA are subject to limitations on eligibility,  maximum contributions,  and time
of  distribution.  Distributions  from certain  retirement  plans qualifying for
federal  tax   advantages   may  be  rolled  over  into  an  IRA.  In  addition,
distributions  from an IRA may be rolled over to another IRA,  provided  certain
conditions  are met.  Most  IRAs  cannot  accept  contributions  after the owner
reaches 70 1/2, and must also begin required distributions at that age. Sales of
the  contract for use with IRAs are subject to special  requirements,  including
the requirement that  informational  disclosure be given to each person desiring
to  establish  an IRA.  That person must be given the  opportunity  to affirm or
reverse  a  decision  to  purchase  the  contract.  Contracts  offered  by  this
prospectus  in  connection  with an IRA are not  available  in all  states.  The
accidental  death benefit is not available under a contract issued in connection
with an IRA.

Roth IRAs

Code Section 408A provides special rules for "Roth IRAs." The basic  distinction
between a Roth IRA and a regular IRA is that contributions to a Roth IRA are not
deductible and "qualified  distributions"  from a Roth IRA are not includible in
gross income for federal  income tax  purposes.  Other  differences  include the
ability  to make  contributions  to a Roth  IRA  after  age 70 1/2 and to  defer
distributions  beyond age 70 1/2.  Taxpayers whose adjusted gross incomes exceed
certain levels are not eligible for Roth IRAs.



<PAGE>

403(b) Plans

The  contracts  are  also  available  for use in  connection  with a  previously
established  403(b) Plan.  Code Section 403(b) imposes  certain  restrictions on
your ability to make partial withdrawals from a contract used in connection with
a  403(b)  Plan,  if  attributable  to  purchase  payments  paid  under a salary
reduction  agreement.  Specifically,  an owner may make a withdrawal  or partial
withdrawal  only  (a) when  the  employee  attains  age 59 1/2,  separates  from
service,  dies, or becomes disabled, or (b) in the case of hardship. In the case
of hardship, only an amount equal to the purchase payment paid may be withdrawn.
403(b)  Plans are subject to  additional  requirements,  including  eligibility,
limits  on   contributions,   minimum   distributions,   and   nondiscrimination
requirements applicable to the employer. In particular,  distributions generally
must commence by April 1 of the calendar year following the later of the year in
which the  employee  (a) attains age 70 1/2,  or (b)  retires.  Owners and their
employers are responsible for compliance with these rules.  Contracts offered by
this  prospectus  in  connection  with a 403(b)  Plan are not  available  in all
states.

Rollovers

Distributions   from  a  401(a)  qualified  plan  or  403(b)  plan  (other  than
non-taxable  distributions  representing  a  return  of  capital,  distributions
meeting the minimum distribution requirement, distributions for the life or life
expectancy of the recipient(s) or  distributions  that are made over a period of
more than 10 years) are  eligible for  tax-free  rollover  within 60 days of the
date of distribution,  but are also subject to Federal income tax withholding at
a 20% rate unless paid directly to another qualified plan, 403(b) plan or IRA. A
prospective  owner considering use of the contract in this manner should consult
a competent tax adviser with regard to the  suitability of the contract for this
purpose and for  information  concerning  the tax law  provisions  applicable to
qualified plans, 403(b) plans, and IRAs.

Diversification and Investor Control

The  Code  imposes  certain  diversification   requirements  on  the  underlying
investments for a variable  annuity to be treated as a variable  annuity for tax
purposes.  We believe that the portfolios are being managed so as to comply with
these requirements.

The tax regulations do not provide guidance as to the circumstances  under which
you,  because  of the  degree  of  control  you  exercise  over  the  underlying
investments,  would be considered the owner of the shares of the portfolios.  If
any guidance on this point is provided which is considered a new position,  then
the guidance would generally be applied prospectively. However, if such guidance
is considered not to be a new position,  it may be applied  retroactively.  This
would mean you, as the owner of the  contract,  could be treated as the owner of
assets in the  portfolios.  We reserve the right to make changes to the contract
we think necessary to see that it qualifies as a variable  annuity  contract for
tax purposes.



<PAGE>

Withholding

We are  required to  withhold  federal  income  taxes on  withdrawals,  lump sum
distributions, and annuity payments that include taxable income unless the payee
elects to not have any withholding or in certain other circumstances.  If you do
not provide a social  security number or other taxpayer  identification  number,
you will not be permitted to elect out of withholding. Special withholding rules
apply to payments made to non-resident aliens.

For lump-sum  distributions  or withdrawals,  we are required to withhold 10% of
the taxable portion of any withdrawal or lump sum distribution  unless you elect
out of  withholding.  For annuity  payments,  the company  will  withhold on the
taxable portion of annuity payments based on a withholding  certificate you file
with us. If you do not file a certificate,  you will be treated, for purposes of
determining your withholding rates, as a married person with three exemptions.

You are liable for payment of federal income taxes on the taxable portion of any
withdrawal,  distribution,  or annuity payment.  You may be subject to penalties
under the estimated tax rules if your withholding and estimated tax payments are
not sufficient.

================================================================
                                OTHER INFORMATION

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

American International Life Assurance Company of New York

We are a stock life insurance  company  organized under the laws of New York. We
were incorporated in 1962. Our principal business address is 80 Pine Street, New
York, NY 10005.  We provide a full range of life insurance and annuity plans. We
are a subsidiary of American  International Group, Inc. ("AIG"), which serves as
the  holding  company  for a number of  companies  engaged in the  international
insurance  business in approximately 130 countries and jurisdictions  around the
world.

We may occasionally publish in advertisements,  sales literature and reports the
ratings and other information  assigned to AIG by one or more independent rating
organizations  such as A.M.  Best  Company,  Moody's and Standard & Poor's.  The
purpose of the  ratings is to reflect the rating  organization's  opinion of our
financial  strength and should not be  considered  as bearing on the  investment
performance of assets held in the variable account.

The ratings are not  recommendations  to purchase our life  insurance or annuity
products  or to hold or sell these  products,  and the ratings do not comment on
the  suitability  of such  products for a particular  investor.  There can be no
assurance  that any rating will remain in effect for any given period of time or
that  any  rating  will  not  be  lowered  or  withdrawn  entirely  by a  rating
organization  if,  in such  organization's  judgment,  future  circumstances  so
warrant. The ratings do



<PAGE>

not reflect the investment  performance of the variable account or the degree of
risk associated with an investment in the variable account.

Ownership

This prospectus  describes both individual  flexible premium  deferred  variable
annuity   contracts  and  group  flexible  premium  deferred   variable  annuity
contracts.  The individual and group contracts  described in this prospectus are
identical  except  that  the  individual  contract  is  issued  directly  to the
individual  owner.  A group  contract  is issued to a  contract  holder  for the
benefit of the  participants in the group. If you are a participant in the group
you will receive a certificate  evidencing  your  ownership.  You, either as the
owner of an individual  contract or as the owner of a certificate,  are entitled
to all the rights and privileges of ownership.  As used in this prospectus,  the
term  contract  is  equally  applicable  to  an  individual  contract  or  to  a
certificate.

Voting Rights

To the extent  required  by law, we will vote the  portfolio  shares held in the
variable  account  at  shareholder  meetings  in  accordance  with  instructions
received from persons  having a voting  interest in the portfolio.  However,  if
legal  requirements or our interpretation of present law changes to permit us to
vote the portfolio shares in our own right, we may elect to do so.

Prior to the Annuity Date, you hold a voting interest in each portfolio in whose
corresponding  portfolio you have Contract Value. The number of portfolio shares
which are attributable to you is determined by dividing the corresponding  value
in a particular  portfolio by the net asset value of one  portfolio  share.  The
number of votes which you will have a right to cast will be determined as of the
record date established by each portfolio.

We will solicit voting  instructions by mail prior to the  shareholder  meeting.
Each person having a voting interest in a portfolio will receive proxy material,
reports and other materials relating to the appropriate portfolios. We will vote
shares in accordance with instructions  received from the person having a voting
interest.  We will vote shares for which we receive no timely  instructions  and
any shares not  attributable to Owners in proportion to the voting  instructions
we have received.

The voting rights relate only to amounts invested in the variable account. There
are no voting rights with respect to funds allocated to the guaranteed option.

Distribution of the Contract

Our affiliate, AIG Equity Sales Corp. ("AIGESC"),  80 Pine Street, New York, New
York,  acts  as  the  distributor  of the  contract.  AIGESC  is a  wholly-owned
subsidiary of AIG. Commissions not to exceed 3.5% of purchase payments will be
paid to entities  which sell the contract.  Additional  payments may be made for
other services not directly related to the sale of the



<PAGE>

contract,  including the  recruitment  and training of personnel,  production of
promotional literature and similar services.

Under the Glass-Steagall Act and other laws, certain banking institutions may be
prohibited from distributing  variable annuity  contracts.  If a bank were to be
prohibited from performing  certain agency or  administrative  services and from
receiving  fees from AIGESC,  Owners who  purchased  contracts  through the bank
would be permitted to retain their  contracts and alternate  means for servicing
those Owners would be sought.  It is not  expected,  however,  that Owners would
suffer any loss of services or adverse financial consequences as a result of any
of these occurrences.

Administration of the Contract

While we have primary  responsibility for all administration of the contract and
the variable account, we have retained the services of Delaware Valley Financial
Services,  Inc.  ("DVFS")  pursuant  to  an  administrative   agreement.   These
administrative  services  include  issuance of the contract and  maintenance  of
Owner records.  DVFS serves as the administrator to various insurance  companies
offering variable annuity contracts and variable life insurance policies.

Legal Proceedings

There are no pending legal proceedings which, in our judgment, are material with
respect to the variable account.

================================================================
                              FINANCIAL STATEMENTS

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

Consolidated balance sheets of American  International Life Assurance Company of
New York and of the  variable  account  are  included  in the SAI  which  may be
obtained  without  charge by calling  (800)  255-8402  or  writing  to  American
International Life Assurance Company of New York, Attention:  Variable Products,
One Alico Plaza, 600 King Street, Wilmington,  Delaware 19801. A complete set of
financial  statements  of the  company and the  variable  account has been filed
electronically  with  the  SEC  and  can be  obtained  through  its  website  at
http://www.sec.gov.



<PAGE>


================================================================================
                                    APPENDIX
================================================================================

                         CONDENSED FINANCIAL INFORMATION
                            ACCUMULATION UNIT VALUES*
          (for an accumulation unit outstanding throughout the period)

<TABLE>
                                                                    1999                    1998              1997         1996
                                                   -------------------------------------------------------------------------------
                                                   -------------------------------------------------------------------------------
<S>                                                                  <C>                    <C>              <C>           <C>
ALLIANCE VARIABLE PRODUCTS SERIES FUND
CONSERVATIVE INVESTORS PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                                         14.64                  13.00            11.86         11.59
         End of Period                                               15.17                  14.64            13.00         11.86
      Accum Units o/s @ end of period                           455,648.34             540,939.80       556,221.49    620,774.71
GLOBAL BOND PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                                         14.32                  12.73            12.82         12.24
         End of Period                                               13.26                  14.32            12.73         12.82
      Accum Units o/s @ end of period                           143,078.76             170,885.41       161,242.31    145,722.74
GLOBAL DOLLAR GOVERNMENT PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                                         12.54                  16.24            14.55         11.81
         End of Period                                               15.59                  12.54            16.24         14.55
      Accum Units o/s @ end of period                           111,574.88             145,266.04       179,585.93     76,451.58
GROWTH PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                                         28.85                  22.73            17.73         13.99
         End of Period                                               38.26                  28.85            22.73         17.73
      Accum Units o/s @ end of period                         1,666,132.37           1,653,158.58     1,695,515.74  1,541,465.58
GROWTH & INCOME PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                                         28.74                  24.11            18.99         15.52
         End of Period                                               31.57                  28.74            24.11         18.99
      Accum Units o/s @ end of period                         2,088,797.99           2,005,770.75     1,868,628.86  1,324,216.31
GROWTH INVESTORS PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                                         17.46                  14.31            12.48         11.70
         End of Period                                               20.02                  17.46            14.31         12.48
      Accum Units o/s @ end of period                           151,515.40             236,304.36       165,729.30    141,797.07
HIGH YIELD PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                                          9.78                  10.30            N/A            N/A
         End of Period                                                9.40                   9.78            10.30          N/A
      Accum Units o/s @ end of period                           311,807.12             161,632.20         4,116.47          N/A
INTERNATIONAL PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                                         14.68                  13.17            12.92         12.22
         End of Period                                               20.29                  14.68            13.17         12.92
      Accum Units o/s @ end of period                           629,923.79             658,768.46       612,030.95    525,023.12
MONEY MARKET PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                                         11.79                  11.39            10.99         10.64
         End of Period                                               12.17                  11.79            11.39         10.99
      Accum Units o/s @ end of period                         1,440,087.19           1,165,714.86       919,968.32    890,464.95
NORTH AMERICAN GOVERNMENT INVESTORS PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                                         13.70                  13.35            12.35         10.55
         End of Period                                               14.71                  13.70            13.35         12.35
      Accum Units o/s @ end of period                           452,117.14             506,676.27       469,970.73    279,368.63
PREMIER GROWTH PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                                         35.54                  24.36            18.45         15.25
         End of Period                                               46.37                  35.54            24.36         18.45
      Accum Units o/s @ end of period                         2,092,120.32           1,758,411.11     1,441,993.79  1,026,432.81
QUASAR PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                                         11.66                  12.38            10.58         10.00
         End of Period                                               13.46                  11.66            12.38         10.58
      Accum Units o/s @ end of period                           756,712.16             902,341.60       629,523.13    179,808.73
REAL ESTATE INVESTMENT PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                                          9.71                  12.16            N/A            N/A
         End of Period                                                9.09                   9.71            12.16          N/A
      Accum Units o/s @ end of period                           191,461.45             200,970.16       184,436.41          N/A
SHORT-TERM MULTI MARKET PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                                         11.71                  11.17            10.83         10.03
         End of Period                                               11.96                  11.71            11.17         10.83
      Accum Units o/s @ end of period                            51,021.78             106,522.94        78,309.49     99,089.93
TECHNOLOGY PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                                         18.48                  11.44            10.90         10.00
         End of Period                                               32.02                  18.48            11.44         10.90
      Accum Units o/s @ end of period                         1,399,804.13             959,429.79     1,033,596.21    431,529.41
TOTAL RETURN PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                                         18.62                  16.14            13.52         11.90
         End of Period                                               19.56                  18.62            16.14         13.52
      Accum Units o/s @ end of period                           521,657.49             558,929.44       568,896.78    455,709.19
U.S. GOVERNMENT/HIGH GRADE SECURITIES PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                                         13.16                  12.33            11.50         11.38
         End of Period                                               12.66                  13.16            12.33         11.50
      Accum Units o/s @ end of period                           704,381.77             760,115.22       601,935.75    552,183.99
UTILITY INCOME PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                                         18.75                  15.35            12.38         11.64
         End of Period                                               22.08                  18.75            15.35         12.38
      Accum Units o/s @ end of period                           367,300.62             356,279.99       341,317.44    305,608.09
WORLDWIDE PRIVATIZATION PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                                         15.35                  14.04            12.86         11.01
         End of Period                                               24.04                  15.35            14.04         12.86
      Accum Units o/s @ end of period                           520,828.28             495,811.65       495,269.51    224,339.58


</TABLE>
<PAGE>

                         CONDENSED FINANCIAL INFORMATION
                            ACCUMULATION UNIT VALUES*
          (for an accumulation unit outstanding throughout the period)
                                  (continued)

<TABLE>

                                                           1995          1994         1993      1992
                                                        -------------------------------------------------
                                                        --------------------------------------------------
<S>                                                        <C>           <C>          <C>       <C>
ALLIANCE VARIABLE PRODUCTS SERIES FUND
CONSERVATIVE INVESTORS PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                               10.03         10.00        N/A        N/A
         End of Period                                     11.59         10.03        N/A        N/A
      Accum Units o/s @ end of period                 164,400.64      6,977.55        N/A        N/A
GLOBAL BOND PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                                9.94         10.61        10.00      N/A
         End of Period                                     12.24          9.94        10.61      N/A
      Accum Units o/s @ end of period                  76,604.28     27,806.30     5,589.55      N/A
GLOBAL DOLLAR GOVERNMENT PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                                9.73         10.00        N/A        N/A
         End of Period                                     11.81          9.73        N/A        N/A
      Accum Units o/s @ end of period                  16,171.63      5,958.18        N/A        N/A
GROWTH PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                               10.48         11.13        10.00      10.00
         End of Period                                     13.99         10.48        11.13      10.00
      Accum Units o/s @ end of period                 777,108.88     56,104.84    35,271.53   2,081.43
GROWTH & INCOME PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                               11.57         11.76        10.66      10.00
         End of Period                                     15.52         11.57        11.76      10.66
      Accum Units o/s @ end of period                 502,667.80    179,245.69    37,573.04   7,731.36
GROWTH INVESTORS PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                                9.83         10.00        N/A        N/A
         End of Period                                     11.70          9.83        N/A        N/A
      Accum Units o/s @ end of period                  62,762.43      3,185.25        N/A        N/A
HIGH YIELD PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                               N/A           N/A          N/A        N/A
         End of Period                                     N/A           N/A          N/A        N/A
      Accum Units o/s @ end of period                      N/A           N/A          N/A        N/A
INTERNATIONAL PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                               11.27         10.69        10.00      N/A
         End of Period                                     12.22         11.27        10.69      N/A
      Accum Units o/s @ end of period                 228,254.81    122,616.95    22,441.08      N/A
MONEY MARKET PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                               10.27         10.07        10.00      N/A
         End of Period                                     10.64         10.27        10.07      N/A
      Accum Units o/s @ end of period                 551,555.84    206,034.73     1,590.74      N/A
NORTH AMERICAN GOVERNMENT INVESTORS PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                                8.71         10.00        N/A        N/A
         End of Period                                     10.55          8.71        N/A        N/A
      Accum Units o/s @ end of period                  95,031.46     89,164.68        N/A        N/A
PREMIER GROWTH PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                               10.66         10.00        N/A        N/A
         End of Period                                     15.25         10.66        N/A        N/A
      Accum Units o/s @ end of period                 420,662.68    108,111.20        N/A        N/A
QUASAR PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                               N/A           N/A          N/A        N/A
         End of Period                                     N/A           N/A          N/A        N/A
      Accum Units o/s @ end of period                      N/A           N/A          N/A        N/A
REAL ESTATE INVESTMENT PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                               N/A           N/A          N/A        N/A
         End of Period                                     N/A           N/A          N/A        N/A
      Accum Units o/s @ end of period                      N/A           N/A          N/A        N/A
SHORT-TERM MULTI MARKET PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                                9.51         10.31         9.79      10.00
         End of Period                                     10.03          9.51        10.31       9.79
      Accum Units o/s @ end of period                  81,425.05     15,915.04     6,843.27   8,369.93
TECHNOLOGY PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                               N/A           N/A          N/A        N/A
         End of Period                                     N/A           N/A          N/A        N/A
      Accum Units o/s @ end of period                      N/A           N/A          N/A        N/A
TOTAL RETURN PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                                9.75         10.00        N/A        N/A
         End of Period                                     11.90          9.75        N/A        N/A
      Accum Units o/s @ end of period                 121,094.82      4,871.12        N/A        N/A
U.S. GOVERNMENT/HIGH GRADE SECURITIES PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                                9.66         10.17        10.00      N/A
         End of Period                                     11.38          9.66        10.17      N/A
      Accum Units o/s @ end of period                 390,483.21     75,881.31     7,608.84      N/A
UTILITY INCOME PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                                9.71         10.00        N/A        N/A
         End of Period                                     11.64          9.71        N/A        N/A
      Accum Units o/s @ end of period                 103,042.86     13,690.19        N/A        N/A
WORLDWIDE PRIVATIZATION PORTFOLIO
      Accumulation Unit Value
         Beginning of Period                               10.05         10.00        N/A        N/A
         End of Period                                     11.01         10.05        N/A        N/A
      Accum Units o/s @ end of period                  62,769.30      6,357.69        N/A        N/A


</TABLE>





<PAGE>

*Funds were first invested in the Portfolios as listed below:

Conservative Investors Portfolio                   October 28, 1994
Global Bond Portfolio                              July 15, 1991
Global Dollar Government Portfolio                 May 2, 1994
Growth Portfolio                                   September 15, 1994
Growth and Income Portfolio                        January 14, 1991
Growth Investors Portfolio                         October 28, 1994
High-Yield Portfolio                               October 27, 1997
International Portfolio                            December 28, 1992
Money Market Portfolio                             December 4, 1992
North American Government Income Portfolio         May 3, 1994
Premier Growth Portfolio                           June 26, 1992
Quasar Portfolio                                   August 5, 1996
Real Estate Investment Portfolio                   January 9, 1997
Short-Term Multi-Market Portfolio                  November 28, 1990
Technology Portfolio                               January 11, 1996
Total Return Portfolio                             December 28, 1992
U.S. Government/High Grade Securities Portfolio    September 17, 1992
Utility Income Portfolio                           May 10, 1994
Worldwide Privatization Portfolio                  September 23, 1994




<PAGE>

================================================================
                              TABLE OF CONTENTS OF
                     THE STATEMENT OF ADDITIONAL INFORMATION

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


GENERAL INFORMATION
         American  International  Life Assurance Company of New York
         Independent Accountants
         Legal Counsel
         Distributor

CALCULATION OF PERFORMANCE DATA
         Yield and Effective Yield Quotations for the
              Money Market Subaccount

         Yield Quotations for Other Subaccounts
         Total Return Quotations
         Non-Standardized Performance Data

ANNUITY PROVISIONS
         Variable Annuity Payments
         Annuity Unit Value
         Net Investment Factor
         Additional Provisions
         Variable Annuity Payments

FINANCIAL STATEMENTS




<PAGE>

                                     PART B

<PAGE>

                       STATEMENT OF ADDITIONAL INFORMATION

                                   May 1, 2000

                           VARIABLE ANNUITY CONTRACTS
                                    issued by
            AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY OF NEW YORK
                                   through its
                               VARIABLE ACCOUNT A


This statement of additional information is not a prospectus.  It should be read
in conjunction  with the prospectus  describing the flexible  premium,  deferred
annuity  contract.  The  prospectus  concisely  sets  forth  information  that a
prospective investor should know before investing.  For a copy of the prospectus
dated  May 1,  2000,  call us at  (800)  255-8402  or  write  to us at  American
International Life Assurance Company of New York, Attention:  Variable Products,
One Alico Plaza, 600 King Street, Wilmington, Delaware 19801.




<PAGE>



=====================================================================
                                TABLE OF CONTENTS

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


GENERAL INFORMATION...........................................................3
     American International Life Assurance Company of New York................3
     Independent Accountants..................................................3
     Legal Counsel............................................................3
     Distributor..............................................................3
     Potential Conflicts......................................................3

CALCULATION OF PERFORMANCE DATA...............................................4
     Yield and Effective Yield Quotations for the Money Market Subaccount.....5
     Yield Quotations for Other Subaccounts...................................5
     Total Return Quotations..................................................5
     Non-Standardized Performance Data........................................6
     Tax Deferred Accumulation................................................7

ANNUITY PROVISIONS............................................................8
     Variable Annuity Payments................................................8
     Annuity Unit Value.......................................................8
     Net Investment Factor....................................................9
     Additional Provisions...................................................10

FINANCIAL STATEMENTS.........................................................10





<PAGE>



=====================================================================
                               GENERAL INFORMATION

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

American International Life Assurance Company of New York

A description of American  International  Life Assurance Company of New York and
its  ownership  is  contained  in  the  prospectus.  We  will  provide  for  the
safekeeping of the assets of Variable Account A.

Independent Accountants

Our  financial  statements  have been  audited by  PricewaterhouseCoopers,  LLP,
independent   certified  public  accountants,   whose  offices  are  located  in
Philadelphia, Pennsylvania.

Legal Counsel

Legal matters  relating to the federal  securities  laws in connection  with the
contract  described herein and in the prospectus are being passed upon by Jorden
Burt Boros Cicchetti Berenson & Johnson LLP, Washington, D.C.

Distributor

Our affiliate, AIG Equity Sales Corp. ("AIGESC"),  70 Pine Street, New York, New
York,  acts  as the  distributor  of the  contract.  AIGESC  is a  wholly  owned
subsidiary of American International Group, Inc. Commissions not to exceed 7% of
premiums will be paid to entities that sell the  contract.  Additional  payments
may be made for other services not directly related to the sale of the contract,
including the recruitment  and training of personnel,  production of promotional
literature  and similar  services.  Commissions  are paid by Variable  Account A
directly to selling dealers and  representatives on behalf of AIGESC.  Aggregate
commissions were $2,379,279 in 1999, $2,001,940 in 1998, and $2,373,178 in 1997.
Commissions retained by AIGESC were $0 in 1999, $0 in 1998, and $37,267 in 1997.

Potential Conflicts

Shares  of the funds may be sold only to  separate  accounts  of life  insurance
companies.  They  may be  sold to our  other  separate  accounts,  as well as to
separate accounts of other affiliated or unaffiliated life insurance  companies,
to fund variable annuity contracts and variable life insurance  policies.  It is
conceivable  that, in the future,  it may be  disadvantageous  for variable life
insurance  separate accounts and variable annuity separate accounts to invest in
a fund  simultaneously.  Although neither we nor the funds currently foresee any
such  disadvantages,  either to  variable  life  insurance  policy  owners or to
variable  annuity owners,  each fund's board of directors will monitor events in
order to identify any material irreconcilable conflicts which may




<PAGE>



possibly  arise and to determine  what  action,  if any,  should be taken.  If a
material  irreconcilable conflict were to occur, we will take whatever steps are
deemed  necessary,  at our expense,  to remedy or eliminate  the  irreconcilable
material conflict.  As a result, one or more insurance company separate accounts
might withdraw their  investments in the fund. This might force the fund to sell
securities at disadvantageous prices.

=====================================================================
                         CALCULATION OF PERFORMANCE DATA

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

Yield and Effective Yield Quotations for the Money Market Subaccount

The yield  quotation for the money market  subaccount will be for the seven days
ended  on the date of the most  recent  balance  sheet  of  Variable  Account  A
included in the registration  statement.  It will be computed by determining the
net  change,  exclusive  of  capital  changes,  in the  value of a  hypothetical
pre-existing  account  having a balance  of one  Accumulation  Unit in the money
market  subaccount  at the beginning of the period,  subtracting a  hypothetical
charge reflecting deductions from owner accounts, dividing the difference by the
value of the  account  at the  beginning  of the base  period to obtain the base
period  return,  and  multiplying  the base  period  return by (365/7)  with the
resulting figure carried to at least the nearest hundredth of one percent.

Any effective  yield  quotation for the money market  subaccount will be for the
seven  days  ended on the  date of the most  recent  balance  sheet of  Variable
Account A included in the registration statement and will be carried at least to
the nearest hundredth of one percent. It will be computed by determining the net
change,  exclusive  of  capital  changes,  in the value of a  hypothetical  pre-
existing account having a balance of one  Accumulation  Unit in the money market
subaccount at the beginning of the period,  subtracting  a  hypothetical  charge
reflecting deductions from Owner accounts,  dividing the difference by the value
of the  account at the  beginning  of the base  period to obtain the base period
return, and then compounding the base period return by adding 1, raising the sum
to a power  equal to 365  divided  by 7,  and  subtracting  1 from  the  result,
according to the following formula:

               Effective Yield = [(Base Period Return + 1)365/7]-1

For  purposes of the yield and  effective  yield  quotations,  the  hypothetical
charge  reflects  all  deductions  that are  charged  to all owner  accounts  in
proportion  to the  length of the base  period.  For any fees that vary with the
size  of the  account,  the  account  size is  assumed  to be the  money  market
subaccount's  mean account size. The yield and effective yield quotations do not
reflect the  surrender  charge that may be assessed at the time of withdrawal in
an amount ranging up to 6% of the requested withdrawal amount, with the specific
percentage applicable to a particular withdrawal depending on the length of time
the  premium  was held  under the  contract  and  whether  withdrawals  had been
previously  made during that  Contract  Year.  No  deductions or sales loads are
assessed upon annuitization under the contract. Realized gains and losses from



<PAGE>



the sale of securities and unrealized appreciation and depreciation of the money
market  subaccount  and  the  corresponding  portfolio  are  excluded  from  the
calculation of yield.

Yield Quotations for Other Subaccounts

Yield quotations will be based on the thirty-day period ended on the date of the
most recent  balance  sheet of Variable  Account A included in the  registration
statement,   and  are  computed  by  dividing  the  net  investment  income  per
Accumulation  Unit earned  during the period by the maximum  offering  price per
unit on the last day of the period, according to the following formula:

                           Yield = 2[(a - b + 1)6 - 1]
                                    ---------
                                       cd

Where:

          a    = net investment income earned during the period by the portfolio
               attributable to shares owned by the Subaccount.

          b    = expenses accrued for the period (net of reimbursements)

          c    = the average  daily  number of  Accumulation  Units  outstanding
               during the period.

          d    = the maximum  offering price per  Accumulation  Unit on the last
               day of the period

Yield quotations for a subaccount reflect all recurring contract charges (except
surrender charge).  For any charge that varies with the size of the account, the
account size is assumed to be the respective subaccount's mean account size.

A  surrender  charge  may be  assessed  at the time of  withdrawal  in an amount
ranging  up to  6%  of  the  requested  withdrawal  amount,  with  the  specific
percentage applicable to a particular withdrawal depending on the length of time
the premium was held under the contract,  and whether withdrawals had previously
been made during that Contract Year.

Total Return Quotations

The total return  quotations for all of the  subaccounts  will be average annual
total return  quotations  for the one,  five,  and ten year periods (or, where a
subaccount  has been in  existence  for a period of less  than one,  five or ten
years,  for such lesser  period)  ended on the date of the most  recent  balance
sheet of  Variable  Account A and for the period from the date monies were first
placed  into the  subaccounts  until the  aforesaid  date.  The  quotations  are
computed  by finding  the  average  annual  compounded  rates of return over the
relevant  periods  that would equate the initial  amount  invested to the ending
redeemable value, according to the following formula:




<PAGE>



                                  P(1+T)n = ERV

Where:            P = a hypothetical initial payment of $1,000

                  T = average annual total return

                  n = number of years

                  ERV = ending redeemable value of a hypothetical $1,000 payment
                  made at the beginning of the  particular  period at the end of
                  the particular period

The total return quotations  reflect all recurring contract charges and assume a
total surrender at the end of the particular  period. For any charge that varies
with the size of the account,  the account size is assumed to be the  respective
subaccount's mean account size.

Non-Standardized Performance Data

Non-standardized  total return  quotations for all of the subaccounts other than
the money market  subaccount will be average annual total return  quotations for
the  one,  five,  and ten  year  periods  (or,  where a  subaccount  has been in
existence  for a period of less than one,  five or ten  years,  for such  lesser
period) ended on the date of the most recent balance sheet of Variable Account A
and for the period from the date monies were first  placed into the  subaccounts
until the aforesaid  date.  The  quotations  are computed by finding the average
annual  compounded  rates of return over the relevant  periods that would equate
the initial amount  invested to the ending  redeemable  value,  according to the
following formula:

                                  P(1+T)n = ERV

Where:            P = a hypothetical initial payment of $1,000

                  T = average annual total return

                  n = number of years

                  ERV = ending redeemable value of a hypothetical $1,000 payment
                  made at the beginning of the  particular  period at the end of
                  the particular period

Non-standardized total return quotations reflect all recurring contract charges.
For any charge  that varies with the size of the  account,  the account  size is
assumed to be the respective subaccount's mean account size. The calculations do
not,  however,  assume a total surrender as of the end of the particular  period
and, therefore, no surrender charge is reflected.




<PAGE>

Tax Deferred Accumulation

In reports or other  communications to you or in advertising or sales materials,
we may also describe the effects of tax deferred compounding on Variable Account
A's  investment  returns  or upon  returns  in  general.  These  effects  may be
illustrated in charts or graphs and may include comparisons at various points in
time of returns  under the contract or in general on a  tax-deferred  basis with
the returns on a taxable basis. Different tax rates may be assumed.

In general,  individuals who own annuity contracts are not taxed on increases in
the value under the annuity  contract  until some form of  distribution  is made
from the  contract.  Thus,  the annuity  contract will benefit from tax deferral
during  the  accumulation  phase,  which  generally  will  have  the  effect  of
permitting  an  investment  in an annuity  contract to grow more  rapidly than a
comparable  investment  under  which  increases  in value are taxed on a current
basis. The chart shows  accumulations  on an initial  investment or premium of a
given amount,  assuming  hypothetical gross annual returns compounded  annually,
and a stated  assumed rate.  The values shown for the taxable  investment do not
include any  deduction  for  management  fees or other  expenses but assume that
taxes are deducted  annually from investment  returns.  The values shown for the
variable  annuity in a chart reflect the deduction of contractual  expenses such
as the 1.25% mortality and expense risk charge, the 0.15% administrative charge,
and the $30 contract  maintenance  fee,  but not the  expenses of an  underlying
investment  vehicle.  In addition,  these values  assume that the owner does not
surrender  the  contract  or make any  partial  surrenders  until the end of the
period shown.  The chart assumes a full surrender at the end of the period shown
and the payment of taxes at the 31% rate on the amount in excess of the premium.

In developing tax-deferral charts, we will follow these general principles:

          (1)  the assumed rate of earnings will be realistic;

          (2)  the  chart  will  depict  accurately  the  effect of all fees and
               charges or provide a narrative  that  prominently  discloses  all
               fees and charges;

          (3)  comparative  charts for accumulation  values for tax-deferred and
               non-tax-deferred  investments will depict the implications of any
               surrender; and

          (4)  a narrative accompanying the chart will disclose prominently that
               there may be a 10% tax penalty on a surrender by an owner who has
               not reached age 59 1/2.

The rates of return  illustrated  are  hypothetical  and are not an  estimate or
guaranty of performance. Actual tax rates may vary for different taxpayers.




<PAGE>



=====================================================================
                               ANNUITY PROVISIONS

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

Variable Annuity Payments

A annuity is an annuity with payments which are not  predetermined  as to dollar
amount and will vary in amount with the net investment results of the applicable
subaccounts.  At the Annuity Date, the Contract Value in each subaccount will be
applied to the applicable annuity tables contained in the contract.  The annuity
table used will depend upon the payment option  chosen.  The same Contract Value
amount  applied to each payment option may produce a different  initial  annuity
payment.  If, as of the Annuity Date, the then current annuity rates  applicable
to contract will provide a larger income than that  guaranteed for the same form
of annuity under the contract, the larger amount will be paid.

The first annuity  payment for each  subaccount is determined by multiplying the
amount of the Contract Value allocated to that subaccount by the factor shown in
the table  for the  option  selected,  divided  by 1000.  The  dollar  amount of
subsequent annuity payments is determined as follows:

         (a)      The dollar amount of the first  annuity  payment is divided by
                  the  Annuity  Unit  value  as  of  the  Annuity   Date.   This
                  establishes  the  number of  Annuity  Units  for each  monthly
                  payment.  The number of Annuity Units remains fixed during the
                  annuity payment period, subject to any transfers.

         (b)      The fixed number of Annuity Units is multiplied by the Annuity
                  Unit value for the Valuation Period fourteen days prior to the
                  date of payment.

The total  dollar  amount of each annuity  payment is the sum of all  subaccount
annuity payments less the pro-rata amount of the administrative charge.

Annuity Unit Value

The value of an Annuity Unit for each  subaccount was  arbitrarily set initially
at $10.  This was done when the  first  portfolio  shares  were  purchased.  The
Annuity Unit value at the end of any subsequent  Valuation  Period is determined
by multiplying the subaccount's Annuity Unit value for the immediately preceding
Valuation Period by the quotient of (a) and (b) where:

          o    (a) is the net  investment  factor for the  Valuation  Period for
               which the Annuity Unit value is being determined; and

          o    (b) is the assumed investment factor for such Valuation Period.





<PAGE>



The assumed  investment  factor adjusts for the interest  assumed in determining
the first annuity  payment.  Such factor for any  Valuation  Period shall be the
accumulated  value,  at the  end of  such  period,  of  $1.00  deposited  at the
beginning of such period at the assumed investment rate of 5%.

Net Investment Factor

The net  investment  factor is used to  determine  how  investment  results of a
portfolio  affect the Annuity Unit value of the  subaccount  from one  Valuation
Period  to the next.  The net  investment  factor  for each  subaccount  for any
Valuation  Period is determined by dividing (a) by (b) and  subtracting (c) from
the result, where:

          o    (a) is equal to:

               (i)  the net asset value per share of the  portfolio  held in the
                    subaccount  determined at the end of that Valuation  Period,
                    plus

               (ii) the  per  share  amount  of any  dividend  or  capital  gain
                    distribution made by the portfolio held in the subaccount if
                    the  "ex-dividend"  date occurs  during that same  Valuation
                    Period, plus or minus

               (iii)a per  share  charge  or  credit,  which we  determine,  for
                    changes in tax reserves resulting from investment operations
                    of the subaccount.

     o    (b) is equal to:

               (i)  the net asset value per share of the  portfolio  held in the
                    subaccount  determined as of the end of the prior  Valuation
                    Period, plus or minus

               (ii) the  per  share  charge  or  credit  for any  change  in tax
                    reserves for the prior Valuation Period.

     o    (c) is equal to:

               (i)  the percentage factor representing the mortality and expense
                    risk charge, plus

               (ii) the  percentage  factor   representing  the   administrative
                    charge.

The net  investment  factor may be greater or less than the  assumed  investment
factor.  Therefore,  the  Annuity  Unit  value may  increase  or  decrease  from
Valuation Period to Valuation Period.




<PAGE>


Additional Provisions

We may require proof of the age of the Annuitant  before making any life annuity
payment  provided  for by the  contract.  If the age of the  Annuitant  has been
misstated,  we will  compute the amount  payable  based on the  correct  age. If
annuity payments have begun,  any  underpayment  that may have been made will be
paid in full with the next  annuity  payment,  including  interest at the annual
rate of 5%. Any  overpayments,  including  interest  at the  annual  rate of 5%,
unless repaid to us in one sum, will be deducted  from future  annuity  payments
until we are repaid in full.

If a contract  provision  requires  that a person be alive,  we may  require due
proof that the person is alive before we act under that provision.

We will give the payee under an annuity payment option a settlement contract for
the payment option.

You may assign the contract prior to the Annuity Date. You must send a dated and
signed  written  request  to our  Administrative  Office  accompanied  by a duly
executed copy of any assignment.  We are not responsible for the validity of any
assignment.

=====================================================================
                              FINANCIAL STATEMENTS

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

Our  consolidated  balance  sheets and those of Variable  Account A are included
herein.  A complete  set of the  financial  statements  of the  company  and the
account have been filed  electronically with the SEC and can be obtained through
its website at http://www.sec.gov.  Our financial statements shall be considered
only as bearing upon our ability to meet our obligations under the contract.




<PAGE>


                       STATEMENT OF ADDITIONAL INFORMATION

                                   May 1, 2000

                           VARIABLE ANNUITY CONTRACTS

                                    issued by

            AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY OF NEW YORK

                                   through its

                               VARIABLE ACCOUNT A

This statement of additional information is not a prospectus.  It should be read
in conjunction with the prospectus describing the individual and single purchase
payment,   variable  annuity  contract.  The  prospectus  concisely  sets  forth
information that a prospective investor should know before investing. For a copy
of the  prospectus  dated May 1, 2000,  call us at (800) 255-8402 or write to us
American  International Life Assurance Company of New York, Attention:  Variable
Products, 70 Pine Street, New York, NY 10270.

DATE OF STATEMENT OF ADDITIONAL INFORMATION:  May 1, 2000






<PAGE>



                                TABLE OF CONTENTS

                                                                    Page

GENERAL INFORMATION..................................                  B-3
      American International Life Assurance Company

            of New York.................................               B-3
      Independent Accountants........................                  B-3
      Legal Counsel..................................                  B-3
      Distributor....................................                  B-3
         Potential Conflicts............................               B-3

CALCULATION OF PERFORMANCE DATA......................                  B-4
         Yield and Effective Yield Quotations for the

           Money Market Subaccount......................               B-4
         Yield Quotations for Other Subaccounts.........               B-4
         Total Return Quotations........................               B-5
         Non-Standarized Performance Data...............               B-6

ANNUITY PROVISIONS...................................                  B-8
      Variable Annuity Payments......................                  B-8
      Annuity Unit Value.............................                  B-9
      Net Investment Factor..........................                  B-10
      Additional Provisions..........................

FINANCIAL STATEMENTS.................................                  B-10




<PAGE>




                               GENERAL INFORMATION

American International Life Assurance Company of New York

A description of American  International Life Assurance Company of New York, and
its  ownership  is  contained  in  the  Prospectus.  We  will  provide  for  the
safekeeping of the assets of the Variable Account.

Independent Accountants

Our  financial  statements  have been  audited by  PricewaterhouseCoopers,  LLP,
independent   certified  public  accountants,   whose  offices  are  located  in
Philadelphia, Pennsylvania.

Legal Counsel

Legal matters  relating to the federal  securities  laws in connection  with the
contract  described  herein are being passed upon by Jorden Burt Boros Cicchetti
Berenson & Johnson LLP, Washington, D.C..

Distributor

Our affiliate,  AIG Equity Sales Corp.  (AIGESC),  a wholly owned  subsidiary of
American  International  Group,  Inc., acts as the distributor.  Commissions are
paid by Variable  Account A directly to selling dealers and  representatives  on
behalf of AIGESC.  Aggregate  commissions were $2,001,940 in 1998, $2,373,178 in
1997,  and $2,614,407 in 1996.  Commissions  retained by AIGESC were $0 in 1998,
$37,267 in 1997, and $20,363in 1996.

Potential Conflicts

Shares  of the funds may be sold only to  separate  accounts  of life  insurance
companies.  They  may be  sold to our  other  separate  accounts,  as well as to
separate accounts of other affiliated or unaffiliated life insurance  companies,
to fund variable annuity contracts and variable life insurance  policies.  It is
conceivable  that, in the future,  it may be  disadvantageous  for variable life
insurance  separate accounts and variable annuity separate accounts to invest in
a fund  simultaneously.  Although neither we nor the funds currently foresee any
such  disadvantages,  either to  variable  life  insurance  policy  owners or to
variable  annuity owners,  each fund's board of directors will monitor events in
order to identify any material irreconcilable conflicts which may possibly arise
and  to  determine  what  action,  if  any,  should  be  taken.  If  a  material
irreconcilable  conflict were to occur,  we will take whatever  steps are deemed
necessary,  at our expense,  to remedy or eliminate the irreconcilable  material
conflict.  As a result,  one or more insurance  company separate  accounts might
withdraw  their  investments  in the  fund.  This  might  force the fund to sell
securities at disadvantageous prices.

                 CALCULATION OF PERFORMANCE RELATED INFORMATION

Yield and Effective  Yield  Quotations  for the Money Market Subaccount

The Yield quotation for the Money Market  sub-account will be for the seven days
ended on the date of the  most  recent  balance  sheet of the  Variable  Account
included in the registration  statement.  It will be computed by determining the
net  change,  exclusive  of  capital  changes,  in the  value of a  hypothetical
pre-existing  account  having a balance  of one  Accumulation  Unit in the money
market  subaccount  at the beginning of the period,  subtracting a  hypothetical
charge reflecting deductions from Owner accounts, dividing the difference by the
value of the  account  at the  beginning  of the base  period to obtain the base
period  return,  and  multiplying  the base  period  return by (365/7)  with the
resulting figure carried to at least the nearest hundredth of one percent.

Any effective  yield  quotation for the money market  subaccount will be for the
seven days ended on the date of the most recent  balance  sheet of the  Variable
Account included in the  registration  statement and will be carried at least to
the nearest hundredth of one percent. It will be computed by determining the net
change,   exclusive  of  capital  changes,   in  the  value  of  a  hypothetical
pre-existing  account  having a balance  of one  Accumulation  Unit in the money
market  subaccount  at the beginning of the period,  subtracting a  hypothetical
charge reflecting deductions from Owner accounts, dividing the difference by the
value of the  account  at the  beginning  of the base  period to obtain the base
period return,  and then compounding the base period return by adding 1, raising
the sum to a power equal to 365 divided by 7 and  subtracting 1 from the result,
according to the following formula:

         EFFECTIVE YIELD = [(BASE PERIOD RETURN + 1)365/7]-1.

For purposes of the yield and effective  yield  computations,  the  hypothetical
charge  reflects all deductions  that are charged to all Contract Owner accounts
in proportion to the length of the base period.  For any fees that vary with the
size  of the  account,  the  account  size is  assumed  to be the  Money  Market
Subaccount's  mean account size. The yield and effective yield quotations do not
reflect the Deferred Sales Charge that may be assessed at the time of withdrawal
in an amount  ranging  up to 6% of the  requested  withdrawal  amount,  with the
specific  percentage  applicable  to a  particular  withdrawal  depending on the
length of time the  purchase  payment  was held under the  Contract  and whether
withdrawals  had been  previously  made during that Contract Year. (See "Charges
and  Deductions - Deduction  for Deferred  Sales Charge" of the  Prospectus)  No
deductions or sales loads are assessed upon  annuitization  under the Contracts.
Realized   gains  and  losses  from  the  sale  of  securities   and  unrealized
appreciation  and  depreciation of the Money Market  Subaccount and the Fund are
excluded from the calculation of yield.

Yield Quotations for Other Subaccounts

Yield  quotations  will be set  forth  in the  Prospectus  will be  based on the
thirty-day  period  ended on the date of the most  recent  balance  sheet of the
Variable  Account included in the  registration  statement,  and are computed by
dividing  the net  investment  income per  Accumulation  Unit earned  during the
period by the  maximum  offering  price per unit on the last day of the  period,
according to the following formula:

                        Yield = 2[(a - b + 1)6 - 1]
                                  -----------
                                     cd

Where:

          a    =  net  investment   income  earned  during  the  period  by  the
               corresponding portfolios of the Fund attributable to shares owned
               by the Subaccount.

          b    = expenses accrued for the period(net of reimbursements).

          c    = the average  daily  number of  Accumulation  Units  outstanding
               during the period.

          d    = the maximum  offering price per  Accumulation  Unit on the last
               day of the period.

For the purposes of yield quotations for the Subaccount,  the calculations  take
into effect all fees that are charged to all Contract  Owner  accounts.  For any
fees that vary with the size of the  account,  the account size is assumed to be
the respective Subaccount's mean account size. The calculations do not take into
account the Deferred Sales Charge or any transfer charges.

A Deferred  Sales Charge may be assessed at the time of  withdrawal in an amount
ranging  up to  6%  of  the  requested  withdrawal  amount,  with  the  specific
percentage applicable to a particular withdrawal depending on the length of time
the purchase  payment was held under the Contract,  and whether  withdrawals had
been  previously  made during that Contract Year. (See "Charges and Deductions -
Deduction  for Deferred  Sales Charge" of the  Prospectus)  There is currently a
transfer  charge of $10 per  transfer  after a specified  number of transfers in
each  Contract  Year.  (See "The Fund,  - Transfer  of  Contract  Values" of the
Prospectus)

Total Return Quotations

The total return  quotations for all of the  Subaccounts  will be average annual
total return  quotations  for the one,  five,  and ten year periods (or, where a
Subaccount  has been in  existence  for a period of less  than one,  five or ten
years,  for such lesser  period)  ended on the date of the most  recent  balance
sheet of the Variable Account and for the period from the date monies were first
placed  into the  Subaccounts  until the  aforesaid  date.  The  quotations  are
computed  by finding  the  average  annual  compounded  rates of return over the
relevant  periods  that would equate the initial  amount  invested to the ending
redeemable value, according to the following formula:

                        P(1+T)to the power of n = ERV

            Where:      P = a hypothetical initial payment of $1,000

                        T = average annual total return

                        n = number of years

                    ERV =  ending  redeemable  value  of a  hypothetical  $1,000
                    payment made at the  beginning of the  particular  period at
                    the end of the particular period.

For the  purposes of the total return  quotations,  the  calculations  take into
effect all fees that are charged to all Contract  Owner  accounts.  For any fees
that vary with the size of the  account,  the account  size is assumed to be the
respective  Subaccount's mean account size. The calculations also assume a total
withdrawal as of the end of the particular period.

Non-Standardized Performance Data

Total Return Quotations

The total return quotations for all of the Subaccounts other than a Money Market
Subaccount,  will be average  annual total return  quotations for the one, five,
and ten year periods (or,  where a Subaccount has been in existence for a period
of less than one, five or ten years,  for such lesser  period) ended on the date
of the most recent balance sheet of the Variable Account and for the period from
the date monies were first placed into the Subaccounts until the aforesaid date.
The quotations are computed by finding the average  annual  compounded  rates of
return over the relevant  periods that would equate the initial amount  invested
to the ending redeemable value, according to the following formula:

                     P(1+T)to the power of n = ERV

             Where:  P = a hypothetical initial payment of $1,000

                     T = average annual total return

                     n = number of years

                    ERV =  ending  redeemable  value  of a  hypothetical  $1,000
                    payment made at the  beginning of the  particular  period at
                    the end of the particular period.

For the  purposes of the total return  quotations,  the  calculations  take into
effect all fees that are charged to all Contract  Owner  accounts.  For any fees
that vary with the size of the  account,  the account  size is assumed to be the
respective  Subaccount's  mean account size. The  calculations do not,  however,
assume a total withdrawal as of the end of the particular period.

Tax Deferred Accumulation

In reports or other  communications to You or in advertising or sales materials,
the Company may also  describe  the effects of tax deferred  compounding  on the
separate account's investment returns or upon returns in general.  These effects
may be  illustrated  in charts or graphs and may include  comparisons at various
points in time of returns  under the  Contract  or in general on a  tax-deferred
basis with the returns on a taxable basis. Different tax rates may be assumed.

In general,  individuals who own annuity contracts are not taxed on increases in
the value under the annuity  contract  until some form of  distribution  is made
from the  contract.  Thus,  the annuity  contract will benefit from tax deferral
during  the  accumulation  period,  which  generally  will  have the  effect  of
permitting  an  investment  in an annuity  contract to grow more  rapidly than a
comparable  investment  under  which  increases  in value are taxed on a current
basis. The charts may show  accumulations  on an initial  investment or Purchase
Payment  of  a  given  amount,   assuming  hypothetical  gross  annual  returns,
compounded annually, and a stated assumed rate. The values shown for the taxable
investment  will not include any deduction for management fees or other expenses
but assume that taxes are deducted annually from investment returns.  The values
shown for the variable  annuity in a chart reflect the deduction of  contractual
expenses  such as the  1.25%  mortality  and  expense  risk  charge,  the  0.15%
Administrative Fee and the $30 Contract Maintenance Charge, but not the expenses
of an underlying investment vehicle, such as the Fund. In addition, these values
assume that the Owner does not  surrender  the Contract or make any  withdrawals
until the end of the period shown. The chart assumes a full  withdrawal,  at the
end of the period shown,  of all contract  value and the payment of taxes at the
stated assumed rate on the amount in excess of the Purchase Payment.

In  developing  tax-deferral  charts,  the  Company  will follow  these  general
principles:

(1)  the assumed rate of earnings will be realistic;

(2)  the chart will depict  accurately  the effect of all fees and  charges,  or
     provide a narrative that prominently discloses all fees and charges;

(3)  comparative   charts  for   accumulation   values  for   tax-deferred   and
     non-tax-deferred  investments  will depict the  implications of withdrawals
     and surrenders; and

(4)  a narrative accompanying the chart will disclose prominently that there may
     be a 10% tax penalty on  withdrawals  by Owners who have not reached age 59
     1/2.

The rates of  return  illustrated  in a chart  will be  hypothetical  and not an
estimate  or guaranty of  performance.  Actual tax rates may vary for  different
taxpayers from those illustrated in a chart.

                               ANNUITY PROVISIONS

Variable Annuity Payments

A Variable Annuity is an annuity with payments which are not predetermined as to
dollar  amount and will vary in amount  with the net  investment  results of the
applicable  Subaccounts.  At  the  Annuity  Date  the  Contract  Value  in  each
Subaccount  will be applied to the applicable  Annuity  Tables  contained in the
Contract. The Annuity Table used will depend upon the payment option chosen. The
same  Contract  Value  amount  applied  to each  payment  option  may  produce a
different initial annuity payment.  If, as of the Annuity Date, the then current
annuity rates applicable to this class of contracts will provide a larger income
than that guaranteed for the same form of annuity under the Contracts  described
herein, the larger amount will be paid.

The first annuity  payment for each  Subaccount is determined by multiplying the
amount of the Contract Value allocated to that Subaccount by the factor shown in
the table for the option selected, divided by 1000.

The dollar amount of Subaccount  annuity  payments after the first is determined
as follows:

     (a)  The dollar amount of the first annuity payment is divided by the value
          for  the  Subaccount  Annuity  Unit  as  of  the  Annuity  Date.  This
          establishes the number of Annuity Units for each monthly payment.  The
          number of Annuity  Units  remains  fixed  during the  Annuity  payment
          period, subject to any transfers.

     (b)  The fixed number of Annuity  Units is  multiplied  by the Annuity Unit
          value for the Valuation Period 14 days prior to the date of payment.

The total  dollar  amount of each  Variable  Annuity  payment  is the sum of all
Subaccount  variable  annuity  payments  less the pro-rata  amount of the annual
Administrative Charge.

Annuity Unit Value

The value of an Annuity Unit for each  Subaccount was  arbitrarily set initially
at $10. This was done when the first Fund shares were purchased.  The Subaccount
Annuity Unit value at the end of any subsequent  Valuation  Period is determined
by multiplying the Subaccount  Annuity Unit value for the immediately  preceding
Valuation Period by the quotient of (a) and (b) where:

     (a)  is the net  investment  factor for the Valuation  Period for which the
          Subaccount Annuity Unit value is being determined; and

     (b)  is the  assumed  investment  factor  for such  Valuation  Period.  The
          assumed   investment  factor  adjusts  for  the  interest  assumed  in
          determining the first variable  annuity  payment.  Such factor for any
          Valuation  Period shall be the  accumulated  value, at the end of such
          period,  of $1.00  deposited  at the  beginning  of such period at the
          assumed investment rate of 5%.

Net Investment Factor

The net  investment  factor is used to determine how  investment  results of the
Fund affect the Subaccount  Annuity Unit value from one Valuation  Period to the
next. The net investment  factor for each Subaccount for any Valuation Period is
determined by dividing (a) by (b) and subtracting (c) from the result, where:

     (a)  is equal to:

          (i)  the net asset value per share of the Fund held in the  Subaccount
               determined at the end of that Valuation Period; plus

          (ii) the per share amount of any dividend or capital gain distribution
               made by the Fund held in the Subaccount if the "ex-dividend" date
               occurs during that same Valuation Period; plus or minus

          (iii)a per  share  charge  or  credit,  which  is  determined  by  the
               Company,  for changes in tax reserves  resulting from  investment
               operations of the Subaccount.

     (b)  is equal to:

          (i)  the net asset value per share of the Fund held in the  Subaccount
               determined as of the end of the prior Valuation  Period;  plus or
               minus

          (ii) the per share charge or credit for any change in tax reserves for
               the prior Valuation Period.

     (c)  is equal to:

          (i)  the percentage factor representing the Mortality and Expense Risk
               Charge, plus

          (ii) the  percentage  factor  representing  the  daily  Administrative
               Charge.

The net  investment  factor may be greater or less than the  assumed  investment
factor;  therefore,  the Subaccount  Annuity Unit value may increase or decrease
from Valuation Period to Valuation Period.

Additional Provisions

The Company may require proof of the age of the Annuitant before making any life
annuity  payment  provided for by the Contract.  If the age of the Annuitant has
been  misstated the Company will compute the amount payable based on the correct
age. If annuity payments have begun, any  underpayments  that may have been made
will be paid in full with the next annuity  payment,  including  interest at the
annual rate of 5%. Any  overpayments,  including  interest at the annual rate of
5%,  unless  repaid to the  Company in one sum,  will be  deducted  from  future
annuity payments until the Company is repaid in full.

If a Contract provision requires that a person be alive, the Company may require
due proof that the person is alive before the Company acts under that provision.

The Company  will give the payee under an annuity  payment  option a  settlement
contract for the payment option.

You may assign this Contract prior to the Annuity Date. A written request, dated
and signed by you must be sent to our  Administrative  Office.  A duly  executed
copy of any assignment must be filed with our Administrative  Office. We are not
responsible for the validity of any assignment.

                              FINANCIAL STATEMENTS

Our  consolidated  balance  sheets and those of Variable  Account A are included
herein.  A complete  set of the  financial  statements  of the  company  and the
variable account have been filed electronically with the SEC and can be obtained
through their website at  http://www.sec.gov.  Our financial statements shall be
considered  only as bearing upon our ability to meet our  obligations  under the
contract.
<PAGE>
                           Report of Independent Accountants

To the Stockholders and Board of Directors
American International Life Assurance Company of New York

In our opinion,  the accompanying  balance sheets and the related  statements of
income,  capital funds, cash flows, and comprehensive  income present fairly, in
all material  respects,  the financial  position of American  International Life
Assurance   Company  of  New  York  (a   wholly-owned   subsidiary  of  American
International Group, Inc.) at December 31, 1999 and 1998, and the results of its
operations  and its cash flows for each of the three  years in the period  ended
December 31, 1999, in conformity with accounting  principles  generally accepted
in the United States.  These financial  statements are the responsibility of the
Company's  management;  our  responsibility  is to  express  an opinion on these
financial  statements  based on our  audits.  We  conducted  our audits of these
statements  in  accordance  with auditing  standards  generally  accepted in the
United  States,  which  require  that we plan and  perform  the  audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the  amounts  and  disclosures  in  the  financial  statements,   assessing  the
accounting  principles  used and significant  estimates made by management,  and
evaluating the overall  financial  statement  presentation.  We believe that our
audits provide a reasonable basis for the opinion expressed above.

February 3, 2000




<PAGE>

                      AMERICAN INTERNATIONAL LIFE ASSURANCE

                               COMPANY OF NEW YORK

                          (a wholly-owned subsidiary of
                       American International Group, Inc.)












                    REPORT ON AUDITS OF FINANCIAL STATEMENTS

              FOR THE YEARS ENDED DECEMBER 31, 1999, 1998 AND 1997




<PAGE>




            AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY OF NEW YORK
                                 BALANCE SHEETS
                                 (in thousands)
<TABLE>

                                                                           December 31,            December 31,
                                                                               1999                    1998
                                                                            ----------              ----------
<S>                                                                        <C>                   <C>
Assets

Investments and cash:
     Fixed maturities:
        Bonds available for sale, at market value                          $  4,973,736          $  5,065,014
        (cost: 1999 - $5,076,750; 1998 - $4,798,349)
     Equity securities:
         Common stock

         (cost: 1999 - $12,837; 1998 - $12,848)                                  24,428                26,659
         Non-redeemable preferred stocks
         (cost: 1999 - $27,047; 1998 - $13,544)                                  26,602                14,691
Mortgage loans on real estate, net                                              460,455               544,401
Real estate, net of accumulated
 depreciation of $6,976 in 1999 and $6,325 in 1998                               18,937                19,587
Policy loans                                                                      9,986                10,281
Other invested assets                                                            79,381                84,156
Short-term investments                                                          143,766               252,565
Cash                                                                                245               157,187
                                                                      -----------------           -----------

    Total investments and cash                                                5,737,536             6,174,541


Amounts due from related parties                                                  9,470                 5,433
Investment income due and accrued                                                82,501                81,703
Premium and insurance balances receivable                                        17,345                16,172
Reinsurance assets                                                              306,663                27,234
Deferred policy acquisition costs                                                46,655                41,421
Federal income tax receivable                                                     6,598                     -
Deferred income taxes                                                            55,056                     -
Separate and variable accounts                                                  423,534               319,632
Other assets                                                                      1,170                 1,377
                                                                         --------------        --------------

                                    Total assets                          $   6,686,528          $  6,667,513
                                                                           ============           ===========
</TABLE>


                 See accompanying notes to financial statements.
<PAGE>

            AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY OF NEW YORK
                                 BALANCE SHEETS
                      (in thousands, except share amounts)
<TABLE>

                                                                           December 31,             December 31,
                                                                              1999                     1998
                                                                           -----------              -----------

<S>                                                                        <C>                    <C>
Liabilities

  Policyholders' funds on deposit                                          $  3,741,873           $   3,607,190
  Future policy benefits                                                      1,713,163               1,694,572
  Reserve for unearned premiums                                                   5,948                   4,751
  Policy and contract claims                                                    335,557                 318,614
  Reserve for commissions, expenses and taxes                                     5,183                   5,048
  Insurance balances payable                                                      7,565                  12,088
  Federal income tax payable                                                          -                   7,623
  Deferred income taxes                                                               -                  65,683
  Amounts due to related parties                                                  3,320                  15,231
  Separate and variable accounts                                                423,534                 319,632
  Other liabilities                                                              32,137                     964
                                                                         --------------         ---------------


                                    Total liabilities                         6,268,280               6,051,396
                                                                           -------------            -----------




Capital funds

  Common stock, $200 par value; 16,125 shares
       authorized, issued and outstanding                                         3,225                   3,225
  Additional paid-in capital                                                    197,025                 197,025
  Retained earnings                                                             277,829                 220,949
  Accumulated other comprehensive income                                        (59,831)                194,918
                                                                           ------------           -------------

                                    Total capital funds                         418,248                 616,117
                                                                           ------------            ------------


Total liabilities and capital funds                                        $  6,686,528             $ 6,667,513
                                                                            ===========             ==========

</TABLE>

                 See accompanying notes to financial statements.
<PAGE>

            AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY OF NEW YORK
                              STATEMENTS OF INCOME
                                 (in thousands)

<TABLE>

                                                                  Years ended December 31,
                                                       ---------------------------------------------

                                                           1999                     1998                    1997
                                                       ------------             ------------            --------
<S>                                                    <C>                      <C>                    <C>
Revenues:
  Premiums                                             $   189,448              $    100,339           $     96,429
  Net investment income                                    462,215                   455,176                435,098
  Realized capital losses                                  (13,103)                   (1,694)                  (226)
                                                        -----------             ------------            ------------


                     Total revenues                        638,560                   553,821                531,301
                                                         ---------                ----------              ---------


Benefits and expenses:
  Benefits to policyholders                                244,895                   178,401                165,157
  Increase in future policy benefits
   and policyholders' funds on deposit                     239,635                   252,476                221,192
  Acquisition and insurance expenses                        65,533                    59,662                 58,231
                                                        ----------               -----------             ----------

                    Total benefits and expenses            550,063                   490,539                444,580
                                                         ---------                ----------              ---------


Income before income taxes                                  88,497                    63,282                 86,721
                                                        ----------              ------------             ----------

Income taxes (benefits):
   Current                                                  15,263                    33,357                 30,000
   Deferred                                                 16,354                   (10,772)                   930
                                                        ----------               ------------           -----------

                    Total income taxes                      31,617                    22,585                 30,930
                                                        ----------               -----------             ----------

Net income                                             $    56,880              $     40,697            $    55,791
                                                        ==========               ===========             ==========
</TABLE>


                 See accompanying notes to financial statements.
<PAGE>

            AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY OF NEW YORK
                           STATEMENTS OF CAPITAL FUNDS
                                 (in thousands)

<TABLE>

                                                                         Years ended December 31,

                                                           1999                   1998                      1997
                                                       ------------           ------------             ------------
<S>                                                   <C>                    <C>                      <C>
Common stock

Balance at beginning of year                          $       3,225          $       3,225            $       3,225
                                                       ------------           ------------             ------------

Balance at end of year                                        3,225                  3,225                    3,225
                                                       ------------           ------------             ------------



Additional paid-in capital

Balance at beginning of year:                               197,025                197,025                  197,025
                                                         ----------             ----------               ----------

Balance at end of year                                      197,025                197,025                  197,025
                                                         ----------             ----------               ----------


Retained earnings

  Balance at beginning of year                              220,949                190,252                  134,461
  Net income                                                 56,880                 40,697                   55,791
  Dividends to Stockholders                                       -                (10,000)                       -
                                                    ---------------            -----------          ---------------

  Balance at end of year                                    277,829                220,949                  190,252
                                                         ----------             ----------               ----------


Accumulated other comprehensive income

  Balance at beginning of year                              194,918                184,681                  135,431
  Unrealized appreciation (depreciation) of
       investments - net of reclassification
       adjustments                                         (400,842)                (4,208)                 104,775
  Deferred income tax benefit (expense) on
       changes and future policy benefits                   146,093                 14,445                  (55,525)
                                                         ----------           ------------              -----------

   Balance at end of year                                   (59,831)               194,918                  184,681
                                                        -----------            -----------               ----------



               Total capital funds                      $   418,248            $   616,117              $   575,183
                                                         ==========             ==========               ==========

</TABLE>



                 See accompanying notes to financial statements.
<PAGE>

            AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY OF NEW YORK
                            STATEMENTS OF CASH FLOWS
                                 (in thousands)
<TABLE>


                                                                                      Years ended December 31,
                                                                       ---------------------------------------



                                                                            1999                1998             1997
                                                                       -------------        -----------      --------
<S>                                                                     <C>                 <C>              <C>
Cash flows from operating activities:

 Net income                                                             $    56,880         $     40,697     $     55,791
                                                                         ----------          -----------      -----------
Adjustments   to  reconcile  net  income
 to  net  cash  provided  by  operating
 activities:

 Non-cash revenues, expenses, gains and losses included in income:

 Change in insurance reserves                                                45,730              323,971           44,065
 Change in premiums and insurance balances
  receivable and payable -net                                                (5,697)               4,753           (3,201)
 Change in reinsurance assets                                              (279,429)              (6,624)           4,601
 Change in deferred policy acquisition costs                                 (5,234)              (1,674)          (3,992)
 Change in investment income due and accrued                                   (799)                 628           (4,898)
 Realized capital losses                                                     13,103                1,694              226
 Change in current and deferred income taxes -net                             2,133               (6,220)             243
 Change in reserves for commissions, expenses and taxes                         135                  480             (337)
 Change in other assets and liabilities - net                                 2,969              (24,194)         (11,055)
                                                                        -----------          -----------      -----------
Total adjustments                                                          (227,089)             292,814           25,652
                                                                          ---------           ----------      -----------
 Net cash (used in) provided by operating activities                       (170,209)             333,511           81,443
                                                                          ----------          ----------      -----------

Cash flows from investing activities:

 Cost of fixed maturities at market, sold                                   913,262              317,042          255,408
 Cost of fixed maturities at market, matured or redeemed                    641,409              824,480          435,831
 Cost of equity securities sold                                               1,149                1,413            7,422
 Cost of real estate sold                                                         -                5,107                -
 Realized capital (losses) gains                                            (13,103)              (1,694)           3,774
 Purchase of fixed maturities                                            (1,815,447)          (1,202,023)        (922,293)
 Purchase of equity securities                                              (14,641)             (13,671)          (3,000)
 Mortgage loans granted                                                     (64,782)            (140,623)         (89,717)
 Repayments of mortgage loans                                               148,799              150,803           44,733
 Change in policy loans                                                         296                  401              380
 Change in short-term investments                                           108,799             (172,672)         (19,560)
 Change in other invested assets                                            (22,632)             (12,118)           6,100
 Other - net                                                                 (4,525)             (16,637)          (7,361)
                                                                        -----------          -----------     ------------
  Net cash used in investing activities                                    (121,416)            (260,192)        (288,283)
                                                                          ---------           ----------       ----------


Cash flows from financing activities:

 Change in policyholders' funds on deposit                                  134,683               93,569          205,413
 Dividends to stockholders                                                        -              (10,000)               -
                                                                    ---------------          ----------- ----------------
    Net cash provided by financing activities                               134,683               83,569          205,413
                                                                          ---------          -----------       ----------


Change in cash                                                             (156,942)             156,888           (1,427)
Cash at beginning of year                                                   157,187                  299            1,726
                                                                        -----------        -------------     ------------
Cash at end of year                                                $            245          $   157,187   $          299
                                                                    ===============           ==========    =============
</TABLE>


                 See accompanying notes to financial statements.
<PAGE>

            AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY OF NEW YORK
                       STATEMENTS OF COMPREHENSIVE INCOME
                                 (in thousands)

<TABLE>

                                                                         Years ended December 31,

                                                           1999                   1998                      1997
                                                       ------------           ------------             ---------
<S>                                                   <C>                    <C>                       <C>
Comprehensive income

Net income                                            $      56,880          $      40,697             $     55,791
                                                       ------------           ------------              -----------



Other comprehensive income

Unrealized appreciation (depreciation) of
     investments - net of reclassification
    adjustments                                            (400,842)                (4,208)                 104,775
 Changes due to deferred income tax benefit
    (expense) on changes in
    future policy benefits                                  146,093                 14,445                  (55,525)
                                                         ----------           ------------              -----------

  Other comprehensive income                               (254,749)                10,237                   49,250
                                                         ----------           ------------              -----------

 Comprehensive income                                   $  (197,869)         $      50,934              $   105,041
                                                         ==========           ============               ==========


</TABLE>



















                 See accompanying notes to financial statements.
<PAGE>

            AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY OF NEW YORK
                          NOTES TO FINANCIAL STATEMENTS

1.   Summary of Significant Accounting Policies

     (a)  Basis of Presentation:  American  International Life Assurance Company
          of New York (the  Company) is a wholly  owned  subsidiary  of American
          International  Group, Inc. (the Parent).  The financial  statements of
          the  Company  have been  prepared on the basis of  generally  accepted
          accounting  principles (GAAP). The preparation of financial statements
          in  conformity  with GAAP requires  management  to make  estimates and
          assumptions that affect the reported amounts of assets and liabilities
          and disclosure of contingent assets and liabilities at the date of the
          financial statements and the reported amounts of revenues and expenses
          during the reporting  periods.  Actual results could differ from those
          estimates.  The Company is licensed to sell life and accident & health
          insurance in the District of Columbia and all states  except  Arizona,
          Connecticut  and  Maryland.  The  Company is also  licensed in America
          Samoa, Virgin Islands and Guam.

          The Company also files  financial  statements  prepared in  accordance
          with  statutory  practices  prescribed  or permitted by the  Insurance
          Department of the State of New York.  Financial statements prepared in
          accordance  with GAAP differ in certain  respects  from the  practices
          prescribed or permitted by  regulatory  authorities.  The  significant
          differences  are: (1)  statutory  financial  statements do not reflect
          fixed  maturities  available  for sale at  market  value;  (2)  policy
          acquisition   costs,   charged  against  operations  as  incurred  for
          regulatory  purposes,  have been deferred and are being amortized over
          the anticipated life of the contracts; (3) individual life and annuity
          policy  reserves  based on statutory  requirements  have been adjusted
          based upon  mortality,  lapse and interest  assumptions  applicable to
          these   coverages,   including   provisions  for  reasonable   adverse
          deviations;  these  assumptions  reflect the Company's  experience and
          industry  standards;  (4)  deferred  income taxes not  recognized  for
          regulatory  purposes  have been  provided  for  temporary  differences
          between the bases of assets and  liabilities  for financial  reporting
          purposes and tax purposes; (5) for regulatory purposes,  future policy
          benefits,  policyholders' funds on deposit, policy and contract claims
          and  reserve  for  unearned   premiums  are  presented  net  of  ceded
          reinsurance;   and  (6)  an  asset  valuation   reserve  and  interest
          maintenance   reserve   using   National   Association   of  Insurance
          Commissioners (NAIC) formulas are set up for regulatory purposes.

     (b)  Investments:  Fixed  maturities  available for sale, where the company
          may not have the ability or positive  intent to hold these  securities
          until maturity,  are carried at current market value.  Interest income
          with  respect  to fixed  maturity  securities  is  accrued  currently.
          Included in fixed  maturities  available  for sale are  collateralized
          mortgage  obligations (CMOs).  Premiums and discounts arising from the
          purchase of CMOs are treated as yield adjustments over their estimated
          lives.  Common and  non-redeemable  preferred  stocks  are  carried at
          current market values.  Dividend  income is generally  recognized when
          receivable.   Short-term   investments  are  carried  at  cost,  which
          approximates market.

          Unrealized gains and losses from investments in equity  securities and
          fixed  maturities  available  for sale  are  reflected  as a  separate
          component of  comprehensive  income,  net of deferred income taxes and
          future policy benefits in capital funds currently.

          Realized  capital  gains and  losses  are  determined  principally  by
          specific identification.  Where declines in values of securities below
          cost or amortized  cost are considered to be other than  temporary,  a
          charge is  reflected  in income  for the  difference  between  cost or
          amortized cost and estimated net realizable value.

          Mortgage loans on real estate are carried at unpaid principal  balance
          less unamortized loan origination fees and costs less an allowance for
          uncollectible  loans.   Interest  income  on  such  loans  is  accrued
          currently.
<PAGE>

1.  Summary of Significant Accounting Policies - (continued)

     (b)  Investments: (continued)

          Real estate is carried at  depreciated  cost and is  depreciated  on a
          straight-line basis over 31.5 years.  Expenditures for maintenance and
          repairs  are  charged  to  income  as   incurred;   expenditures   for
          betterments  are  capitalized  and  depreciated  over their  estimated
          lives.

          Policy loans are carried at the aggregate unpaid principal balance.

          Other invested assets consist primarily of limited partnerships, which
          are recorded  using either the cost or the equity method  depending on
          the  type  of  partnership   and  the  Company's   related   ownership
          percentage.

     (c)  Income Taxes:  The Company joins in a consolidated  federal income tax
          return with the Parent and its domestic subsidiaries.  The Company and
          the Parent have a written tax allocation  agreement whereby the Parent
          agrees not to charge the Company a greater portion of the consolidated
          tax liability than would have been paid by the Company if it had filed
          a separate  return.  Additionally,  the Parent agrees to reimburse the
          Company  for any tax  benefits  arising  out of its net losses  within
          ninety days after the filing of that  consolidated  tax return for the
          year in which these losses are utilized. Deferred federal income taxes
          are provided for temporary  differences related to the expected future
          tax  consequences of events that have been recognized in the Company's
          financial statements or tax returns.

     (d)  Premium  Recognition and Related  Benefits and Expenses:  Premiums for
          traditional life insurance and life contingent  annuity  contracts are
          recognized when due.  Revenues for universal life and  investment-type
          products  consist  of  policy  charges  for  the  cost  of  insurance,
          administration, and surrenders during the period. Premiums on accident
          and health  insurance  are reported as earned over the contract  term.
          The portion of accident and health premiums which is not earned at the
          end of a reporting period is recorded as unearned premiums.  Estimates
          of premiums due but not yet collected are accrued. Policy benefits and
          expenses  are  associated  with  earned   premiums  on   long-duration
          contracts  resulting  in a  level  recognition  of  profits  over  the
          anticipated life of the contracts.

          Policy  acquisition costs for traditional life insurance  products are
          generally deferred and amortized over the premium paying period of the
          policy.  Deferred policy acquisition costs and policy initiation costs
          related to universal life and  investment-type  products are amortized
          in relation to expected  gross  profits  over the life of the policies
          (see Note 3).

          The liability for future policy benefits and  policyholders'  contract
          deposits is established using assumptions described in Note 4.

     (e)  Policy and Contract Claims: Policy and contract claims include amounts
          representing: (1) the actual in-force amounts for reported life claims
          and  an  estimate  of  incurred  but  unreported  claims;  and  (2) an
          estimate,  based  upon  prior  experience,  for  accident  and  health
          reported  and incurred but  unreported  losses.  The methods of making
          such estimates and establishing the resulting reserves are continually
          reviewed  and  updated and any  adjustments  resulting  therefrom  are
          reflected in income currently.
<PAGE>

1.   Summary of Significant Accounting Policies - (continued)

     (f)  Separate and Variable  Accounts:  These accounts  represent  funds for
          which  investment  income  and  investment  gains  and  losses  accrue
          directly to the  policyholders.  Each account has specific  investment
          objectives,  and the assets are carried at market value. The assets of
          each  account  are  legally  segregated  and are not subject to claims
          which arise out of any other business of the Company.

     (g)  Reinsurance  Assets:  Reinsurance assets include the balances due from
          both  reinsurance  and  insurance  companies  under  the  terms of the
          Company's reinsurance arrangements for ceded unearned premiums, future
          policy benefits for life and accident and health insurance  contracts,
          policyholders'  funds on deposit and policy and  contract  claims.  It
          also includes funds held under reinsurance treaties.

     (h)  Accounting Standards:

          In June 1997, the Financial  Accounting  Standards Board (FASB) issued
          Statement  of  Financial   Accounting  Standards  No.  130  "Reporting
          Comprehensive Income" (FASB 130) and Statement of Financial Accounting
          Standards No. 131  "Disclosure  about  Segments of an  Enterprise  and
          Related Information" (FASB 131).

          FASB 130 establishes standards for reporting  comprehensive income and
          its components in a full set of general purpose financial  statements.
          FASB 130 was effective for the Company as of January 1, 1998.

          FASB 131 establishes  standards for the way the Company is required to
          disclose  information  about  its  operating  segments  in its  annual
          financial statements and selected information in its interim financial
          statements.  FASB 131 establishes,  where practicable,  standards with
          respect to geographic areas, among other things.  Certain  descriptive
          information  is also  required.  FASB 131 was  effective  for the year
          ended December 31, 1998 by the Parent,  whose operations are conducted
          principally through three business segments:  General Insurance,  Life
          Insurance and Financial  Services.  All operations of the Company fall
          within the Life Insurance segment.

          In  February  1998,  FASB issued  Statement  of  Financial  Accounting
          Standards No. 132  "Employers'  Disclosures  about  Pensions and Other
          Postretirement  Benefits"  (FASB 132).  This  statement  requires  the
          Company   to  revise  its   disclosures   about   pension   and  other
          postretirement  benefit plans and does not change the  measurement  or
          recognition  of  these  plans.  Also,  FASB  132  requires  additional
          information on changes in the benefit  obligations  and fair values of
          plan assets.  FASB 132 was effective  for the year ended  December 31,
          1998 and has been  adopted by the Parent.  Information  regarding  the
          pension and other  postretirement  benefit  plans is not computed on a
          subsidiary  basis,  but  rather  on  a  consolidated   basis  for  all
          subsidiaries of the Parent and, accordingly, is not presented herein.

          In June 1998, FASB issued Statement of Financial  Accounting Standards
          No. 133 "Accounting for Derivative Instruments and Hedging Activities"
          (FASB 133).  This  statement  requires  the Company to  recognize  all
          derivatives  in  the   consolidated   balance  sheet  measuring  these
          derivatives at fair value.  The  recognition of the change in the fair
          value of a derivative  depends on a number of factors,  including  the
          intended use of the derivative.  The Company  believes that the impact
          of FASB 133 on its  results  of  operations,  financial  condition  or
          liquidity will not be significant.  FASB 133 is effective for the year
          commencing January 1, 2001.
<PAGE>

1.   Summary of Significant Accounting Policies - (continued)

     (h)  Accounting Standards: (continued)

          In December 1997, the Accounting  Standards Executive Committee of the
          American  Institute of Certified  Public  Accountants  (AcSEC)  issued
          Statement of Position  (SOP) 97-3,  "Accounting by Insurance and Other
          Enterprises  for   Insurance-Related   Assessments."   This  statement
          provides   guidance   for   the   recording   of   a   liability   for
          insurance-related assessments. The statement requires that a liability
          be recognized in certain  defined  circumstances.  This  statement was
          effective for the year commencing January 1, 1999 and has been adopted
          herein.  SOP 97-3  did not have a  material  impact  on the  Company's
          results of operations, financial condition or liquidity.

          In  October  1998,  AcSEC  issued  SOP  98-7,   "Deposit   Accounting:
          Accounting  for  Insurance  and  Reinsurance  Contracts  That  Do  Not
          Transfer Insurance Risk." This statement identifies several methods of
          deposit  accounting and provides  guidance on the  application of each
          method. This statement classifies insurance and reinsurance  contracts
          for which the deposit  method is  appropriate  as  contracts  that (i)
          transfer only significant  timing risk, (ii) transfer only significant
          underwriting  risk,  (iii)  transfer  neither  significant  timing nor
          underwriting  risk, and (iv) have an  indeterminate  risk. The Company
          believes  that  the  impact  of  this  statement  on  its  results  of
          operations,  financial condition or liquidity will not be significant.
          This statement is effective for the year  commencing  January 1, 2000.
          Restatement  of  previously   issued   financial   statements  is  not
          permitted.

2.   Investment Information

     (a)  Statutory  Deposits:  Securities  with a carrying value of $17,560,000
          and  $17,889,000  were deposited by the Company under  requirements of
          regulatory authorities as of December 31, 1999 and 1998, respectively.

     (b)  Net  Investment  Income:  An analysis of net  investment  income is as
          follows (in thousands):

<TABLE>

                                                                                Years ended December 31,
                                                                      ----------------------------------
                                                                       1999              1998               1997
                                                                       ----              ----               ----
<S>                                                                  <C>                 <C>               <C>
        Fixed maturities                                             $392,878            $386,353          $378,724
        Equity securities                                               2,309               1,702             1,010
        Mortgage loans                                                 45,173              52,443            48,488
        Real estate                                                     2,113               2,782             3,097
        Policy loans                                                      750                 713               832
        Cash and short-term investments                                 7,507               4,334             4,257
        Other invested assets                                          16,026              11,209             2,878
                                                                    ---------           ---------         ---------
               Total investment income                                466,756             459,536           439,286

        Investment expenses                                             4,541               4,360             4,188
                                                                    ---------           ---------         ---------

               Net investment income                                 $462,215            $455,176          $435,098
                                                                      =======             =======           =======

</TABLE>
<PAGE>

2.   Investment Information - continued

     (c)  Investment  Gains and Losses:  The net realized capital gains (losses)
          and change in unrealized  appreciation  (depreciation)  of investments
          for 1999, 1998 and 1997 are summarized below (in thousands):
<TABLE>

                                                                                Years ended December 31,
                                                                       ---------------------------------
                                                                       1999               1998             1997
                                                                       ----               ----             ----
<S>                                                                <C>                 <C>           <C>

        Realized gains (losses) on investments:

        Fixed maturities                                           $  (15,407)         $   (3,908)   $            -
        Equity securities                                               1,702                 124             3,774
        Mortgage loans                                                      -                   -            (4,000)
        Real Estate                                                         -               2,079                 -
        Other                                                             602                  11                 -
                                                                 ------------       -------------     -------------
        Realized gains (losses)                                    $  (13,103)         $   (1,694)      $      (226)
                                                                   ===========         ==========       ===========-

        Change in unrealized appreciation
           (depreciation) of investments:
        Fixed maturities                                            $(369,679)          $ (16,268)         $103,520
        Equity securities                                              (3,812)              1,272            (1,446)
        Other invested assets                                         (27,351)             10,788             2,701
                                                                  ------------         ----------      ------------
         Change in unrealized appreciation
                (depreciation) of investments                       $(400,842)         $   (4,208)         $104,775
                                                                    =========-         ==========-         ========
</TABLE>

     Proceeds from the sale of investments in fixed maturities during 1999, 1998
     and 1997 were $913,263,000, $317,042,000 and $255,408,000, respectively.

     During  1999,  1998  and  1997,  gross  gains  of  $8,369,000,  $0 and  $0,
     respectively,   and  gross  losses  of  $23,776,000,   $3,908,000  and  $0,
     respectively, were realized on dispositions of fixed maturities.

     During  1999,  1998 and  1997,  gross  gains of  $1,712,000,  $126,000  and
     $3,774,000,  respectively,  and gross  losses of  $10,000,  $2,000  and $0,
     respectively, were realized on dispositions of equity securities.
<PAGE>

2.   Investment Information - (continued)


     (d)  Market  Value of  Fixed  Maturities  and  Unrealized  Appreciation  of
          Investments:

          At December 31, 1999 and 1998, unrealized  appreciation of investments
          in equity securities (before applicable taxes) included gross gains of
          $15,424,000  and  $15,424,000  and  gross  losses  of  $4,278,000  and
          $465,000, respectively.

          The amortized cost and estimated market values of investments in fixed
          maturities   at  December  31,  1999  and  1998  are  as  follows  (in
          thousands):
<TABLE>

                                                                         Gross            Gross         Estimated
        1999                                          Amortized        Unrealized       Unrealized        Market
        ----                                            Cost             Gains           Losses           Value

<S>                                                   <C>                <C>            <C>               <C>
        Fixed maturities:
           U.S. Government and government
               agencies and authorities               $      68,605      $    13,612    $        407      $     81,810
           States, municipalities and

               political subdivisions                       665,514           16,609           4,317           677,806
           Foreign governments                                9,307              108             247             9,168
           All other corporate                            4,333,324           57,006         185,378         4,204,952
                                                          ---------        ---------        --------         ---------

        Total fixed maturities                          $ 5,076,750       $   87,335       $ 190,349       $ 4,973,736
                                                         ==========        =========        ========        ==========
</TABLE>
<TABLE>

                                                                         Gross            Gross         Estimated
        1998                                          Amortized        Unrealized       Unrealized        Market
        ----                                            Cost             Gains           Losses           Value

<S>                                                   <C>                <C>            <C>               <C>
        Fixed maturities:
           U.S. Government and government
               agencies and authorities               $      68,248      $    24,760    $         10      $     92,998
           States, municipalities and

               political subdivisions                       778,621           51,462           1,252           828,831
           Foreign governments                               28,144            6,049              -             34,193
           All other corporate                            3,923,336          229,566          43,910         4,108,992
                                                          ---------         --------       ---------         ---------

        Total fixed maturities                          $ 4,798,349        $ 311,837       $  45,172       $ 5,065,014
                                                         ==========         ========        ========        ==========
</TABLE>
<PAGE>


2.   Investment Information - (continued)

     The amortized cost and estimated market value of fixed maturities available
     for sale at December 31, 1999, by contractual maturity, are shown below (in
     thousands).  Actual  maturities  could differ from  contractual  maturities
     because certain borrowers have the right to call or prepay obligations with
     or without call or prepayment penalties.
<TABLE>

                                                                                               Estimated
                                                                       Amortized                 Market
                                                                          Cost                   Value

<S>                                                                  <C>                     <C>
        Due in one year or less                                      $   394,356             $   385,902
        Due after one year through five years                          1,967,313               1,940,109
        Due after five years through ten years                         1,596,471               1,544,741
        Due after ten years                                            1,118,610               1,102,984
                                                                       ---------               ---------

                                                                      $5,076,750              $4,973,736
                                                                       =========               =========
</TABLE>

     (e)  CMOs: CMOs are U.S. Government and Government agency backed and triple
          A-rated  securities.  CMOs  are  included  in  other  corporate  fixed
          maturities. At December 31, 1999 and 1998, the market value of the CMO
          portfolio  was  $883,693,000  and  $986,103,000,   respectively;   the
          estimated  amortized cost was  approximately  $883,419,000 in 1999 and
          $944,790,000   in  1998.   The  Company's  CMO  portfolio  is  readily
          marketable.  There  were no  derivative  (high  risk)  CMO  securities
          contained in the portfolio at December 31, 1999.

     (f)  Fixed  Maturities  Below  Investment  Grade:  At December 31, 1999 and
          1998,  the  fixed  maturities  held by the  Company  that  were  below
          investment  grade had an aggregate  amortized cost of $526,765,000 and
          $528,461,000,   respectively,   and  an  aggregate   market  value  of
          $467,170,000 and $510,316,000, respectively.

     (g)  Non-income   Producing  Assets:   Non-income   producing  assets  were
          insignificant.

     (h)  Investments  Greater than 10% Equity:  The market value of investments
          in the following companies exceeded 10% of the Company's total capital
          funds at December 31, 1999 (in thousands):

                Fixed Maturities:
                Chase Manhattan Corp                     $   46,918
                Tower Funding                                49,489

3.   Deferred Policy Acquisition Costs

     The following reflects the policy acquisition costs deferred  (commissions,
     direct solicitation and other costs) which will be amortized against future
     income and the related current  amortization  charged to income,  excluding
     certain amounts deferred and amortized in the same period (in thousands):


                                                 Years ended December 31,
                                          ----------------------------------
                                          1999            1998         1997
                                          ----            ----         ----
    Balance at beginning of year         $41,421        $39,748       $35,754
    Acquisition costs deferred             9,166          7,323         9,109
    Amortization charged to income        (3,932)        (5,650)       (5,115)
                                          ------        -------       -------
    Balance at end of year               $46,655        $41,421       $39,748
                                         =======        =======       =======


<PAGE>

4.   Future Policy Benefits and Policyholders' Funds on Deposit

     (a)  The analysis of the future policy benefits and policyholders' funds on
          deposit  liabilities  as at  December  31,  1999 and 1998  follows (in
          thousands):
<TABLE>

                                                                       1999                  1998
                                                                       ----                  ----
<S>                                                                <C>                     <C>
        Future policy benefits:
        Long duration contracts                                    $1,691,028              $1,673,267
        Short duration contracts                                       22,135                  21,305
                                                                  -----------             -----------
                                                                   $1,713,163              $1,694,572
                                                                    =========               =========

        Policyholder funds on deposit:
        Annuities                                                  $2,924,027              $2,813,969
        Guaranteed investment contracts (GICs)                        678,240                 685,336
        Universal life                                                105,223                 101,919
        Other investment contracts                                     34,383                   5,966
                                                                  -----------            ------------
                                                                   $3,741,873              $3,607,190
                                                                    =========               =========
</TABLE>

     (b)  Long duration contract liabilities included in future policy benefits,
          as  presented  in the table above,  result from  traditional  life and
          annuity products.  Short duration  contract  liabilities are primarily
          accident and health products. The liability for future policy benefits
          has been established based upon the following assumptions:

     (i)  Interest rates (exclusive of  immediate/terminal  funding  annuities),
          which vary by year of issuance and products, range from 3.0 percent to
          10.0 percent.  Interest rates on immediate/terminal  funding annuities
          are at a maximum  of 7.6  percent  and grade to not  greater  than 7.5
          percent.

     (ii) Mortality  and  withdrawal  rates are  based  upon  actual  experience
          modified to allow for variations in policy form. The weighted  average
          lapse rate,  including  surrenders,  for individual life  approximated
          10.7 percent.

     (c)  The liability for policyholders'  fund on deposit has been established
          based on the following assumptions:

     (i)  Interest rates credited on deferred annuities vary by year of issuance
          and range from 3.0  percent to 7.5  percent.  Credited  interest  rate
          guarantees are generally for a period of one year.  Withdrawal charges
          generally  range from 3.0 percent to 10.0 percent grading to zero over
          a period of 5 to 10 years.

     (ii) GICs have market value  withdrawal  provisions for any funds withdrawn
          other  than  benefit  responsive  payments.  Interest  rates  credited
          generally  range from 4.9 percent to 8.1 percent and maturities  range
          from 3 to 7 years.

     (iii)Interest  rates  on   corporate-owned   life  insurance  business  are
          guaranteed  at 4.0 percent and the weighted  average rate  credited in
          1999 was 6.7 percent.

     (iv) The universal life funds,  exclusive of corporate-owned life insurance
          business,  have credited  interest rates of 5.4 percent to 7.1 percent
          and  guarantees  ranging from 3.5 percent to 5.5 percent  depending on
          the year of issue.  Additionally,  universal life funds are subject to
          surrender  charges that amount to 11.0 percent of the fund balance and
          grade to zero over a period not longer than 20 years.
<PAGE>

5.  Income Taxes

     (a)  The Federal income tax rate  applicable to ordinary  income is 35% for
          1999,  1998 and 1997.  Actual tax  expense on income  from  operations
          differs from the  "expected"  amount  computed by applying the Federal
          income  tax  rate  because  of  the  following  (in  thousands  except
          percentages):
<TABLE>

                                                                        Years ended December 31,

                                                 1999                        1998                        1997
                                          -------------------------  -----------------------       --------------
                                                Percent                     Percent                     Percent
                                                    of                         of                           of
                                                pre-tax                     pre-tax                     pre-tax
                                               operating                   operating                   operating
                                           Amount    Income            Amount    Income            Amount    Income
<S>                                          <C>          <C>            <C>          <C>            <C>          <C>
        "Expected" income tax

              expense                        $30,974      35.0%          $22,149      35.0%          $30,352      35.0%
        State income tax                         418       0.5               194       0.3               487       0.6
        Other                                    225       0.3               242       0.4                91       0.1
                                           ---------     -----          --------     -----         ---------     -----
        Actual income

              tax expense                    $31,617      35.8%          $22,585      35.7%          $30,930      35.7%
                                              ======      ====            ======      ====            ======      ====
</TABLE>


     (b)  The  components of the net deferred tax liability  were as follows (in
          thousands):
<TABLE>

                                                                                      Years ended December 31,
                                                                                      ------------------------
                                                                                    1999                     1998
                                                                                    ----                     ----
<S>                                                                              <C>                      <C>
         Deferred tax assets:
           Adjustments to mortgage loans and
                 investment income due and accrued                               $   6,876                $    6,576
           Adjustment to life policy reserves                                       39,467                    42,482
           Deferred policy acquisition costs                                             -                     5,558
           Unrealized depreciation of investments                                   32,034                         -
           Other                                                                       168                       937
                                                                                ----------                 ---------
                                                                                    78,545                    55,553
                                                                                  --------                   -------
         Deferred tax liabilities:
            Deferred policy acquisition costs                                    $   2,875             $           -
            Fixed maturities discount                                               16,199                    12,376
            Unrealized appreciation on investments                                       -                   105,059
            Other                                                                    4,415                     3,801
                                                                                 ---------                  ---------
                                                                                    23,489                   121,236
                                                                                  --------                   -------

          Net deferred tax (asset) liability                                     $ (55,056)                 $ 65,683
                                                                                  =========                  =======
</TABLE>

     (c)  At December 31, 1999,  accumulated earnings of the Company for Federal
          income   tax   purposes    include    approximately    $2,879,000   of
          "Policyholders'  Surplus" as defined under the Code.  Under provisions
          of the Code, "Policyholders' Surplus" has not been currently taxed but
          would be taxed at current rates if distributed to the Parent. There is
          no present intention to make cash distributions  from  "Policyholders'
          Surplus" and accordingly, no provision has been made for taxes on this
          amount.

     (d)  Income taxes paid in 1999,  1998,  and 1997  amounted to  $28,174,000,
          $26,796,000, and $30,269,000, respectively.
<PAGE>

6.   Commitments and Contingent Liabilities

     The Company,  in common with the insurance industry in general,  is subject
     to litigation,  including claims for punitive damages, in the normal course
     of their  business.  The Company does not believe that such litigation will
     have a material effect on its operating results and financial condition.

     The Company is a limited  partner in Chardon/Hato  Rey Partnership  (Puerto
     Rico). The partnership agreement requires the Company to make an additional
     capital  contribution  of up  to  $3,000,000  to  cover  construction  cost
     overruns or operating  deficits.  Construction  was completed in 1992,  the
     building  is  fully  leased  and  profitable;  therefore,  no  demands  are
     foreseen.

     During 1997, the Company entered into a partnership  agreement with Private
     Equity  Investors III, L.P. As of December 31, 1999,  the Company's  unused
     capital commitment was $5,086,000.  Contributions totaling $19,872,000 have
     been made through December 31, 1999.

     During 1998, the Company entered into a partnership  agreement with Sankaty
     High Yield Asset Partners,  L.P. The agreement requires the Company to make
     capital   contributions   totaling   $2,500,000.   Contributions   totaling
     $2,250,000 have been made through December 31, 1999.

     During 1999,  the Company  entered  into a  partnership  agreement  with G2
     Opportunity  Fund,  LP. The agreement  requires the Company to make capital
     contributions totaling $12,500,000. Contributions totaling $11,515,000 have
     been made through December 31, 1999.

     During 1999,  the Company  entered into a  partnership  agreement  with CVC
     Capital  Funding  LLC. The  agreement  requires the Company to make capital
     contributions  totaling $10,000,000.  No contributions have been made as of
     December 31, 1999.

     During 1999, the Company entered into a partnership  agreement with Private
     Equity  Investors  IV,  L.P.  The  agreement  requires  the Company to make
     capital contributions totaling $73,000,000. No contributions have been made
     as of December 31, 1999

7.   Fair Value of Financial Instruments

     (a)  Statement of Financial Accounting Standards No. 107 "Disclosures about
          Fair Value of Financial Instruments" (FASB 107) requires disclosure of
          fair value  information  about  financial  instruments for which it is
          practicable to estimate such fair value.  These financial  instruments
          may or may not be recognized in the balance sheet.  In the measurement
          of the fair  value of  certain of the  financial  instruments,  quoted
          market prices were not available and other  valuation  techniques were
          utilized.   These  derived  fair  value  estimates  are  significantly
          affected by the assumptions  used. FASB 107 excludes certain financial
          instruments, including those related to insurance contracts.

          The  following  methods  and  assumptions  were used by the Company in
          estimating the fair value of the financial instruments presented:

          Cash and short-term investments:  The carrying amounts reported in the
          balance sheet for these instruments approximate fair value.

          Fixed maturities: Fair values for fixed maturity securities carried at
          market  value are  generally  based upon  quoted  market  prices.  For
          certain  fixed  maturities  for which  market  prices were not readily
          available,  fair values were  estimated  using  values  obtained  from
          independent pricing services.

          Equity  securities:  Fair values for equity securities were based upon
          quoted market prices.
<PAGE>

7.   Fair Value of Financial Instruments - (continued)

          Mortgage and policy loans:  Where practical,  the fair values of loans
          on real estate were estimated using discounted cash flow  calculations
          based upon the Company's current incremental lending rates for similar
          type loans. The fair values of policy loans were not calculated as the
          Company  believes  it would  have to  expend  excessive  costs for the
          benefits  derived.  Therefore,  the fair  value of  policy  loans  was
          estimated at carrying value.

          Policyholders' funds on deposit:  Fair values of policyholder contract
          deposits were estimated using discounted cash flow calculations  based
          upon interest  rates  currently  being  offered for similar  contracts
          consistent with those remaining for the contracts being valued.

     (b)  The fair value and  carrying  amounts of financial  instruments  is as
          follows (in thousands):

            1999
<TABLE>

                                                                       Fair               Carrying
                                                                       Value               Amount

<S>                                                                <C>                 <C>
        Cash and short-term investments                            $   144,011         $   144,011
        Fixed maturities                                             4,973,736           4,973,736
        Equity securities                                               51,030              51,030
        Mortgage and policy loans                                      476,653             470,441

        Policyholders' funds on deposit                             $3,807,329          $3,741,873

          1998

                                                                       Fair            Carrying
                                                                      Value             Amount

        Cash and short-term investments                            $   409,752         $   409,752
        Fixed maturities                                             5,065,014           5,065,014
        Equity securities                                               41,350              41,350
        Mortgage and policy loans                                      586,819             554,682

        Policyholders' funds on deposit                             $3,748,401          $3,607,190
</TABLE>

8.   Capital Funds

     (a)  The Company may not  distribute  dividends to the Parent without prior
          approval of regulatory agencies. Generally, this limits the payment of
          such  dividends to an amount which,  in the opinion of the  regulatory
          agencies,  is  warranted  by the  financial  condition of the Company.
          There were no dividends paid in 1999.  During 1998, the Company paid a
          $10,000,000 dividend to its stockholders.

     (b)  The Company's capital funds as determined in accordance with statutory
          accounting  practices  were  $387,814,000  at  December  31,  1999 and
          $337,170,000  at December 31, 1998.  Statutory net income  amounted to
          $66,418,000,  $35,386,000  and  $58,205,000  for 1999,  1998 and 1997,
          respectively.

     (c)  Statement of Accounting Standards No. 130 "Comprehensive Income" (FASB
          130) was adopted by the Company  effective  January 1, 1998.  FASB 130
          establishes  standards  for  reporting  comprehensive  income  and its
          components as part of capital funds. The reclassification  adjustments
          with  respect to available  for sale  securities  were  $(13,103,000),
          $(1,694,000),  and  $(226,000)  for December 31, 1999,  1998 and 1997,
          respectively.
<PAGE>

9.   Employee Benefits

     (a)  The  Company   participates   with  its  affiliates  in  a  qualified,
          non-contributory,  defined  benefit pension plan which is administered
          by the Parent.  All  qualified  employees who have attained age 21 and
          completed  twelve  months  of  continuous   service  are  eligible  to
          participate  in this plan. An employee with 5 or more years of service
          is entitled to pension benefits beginning at normal retirement age 65.
          Benefits are based upon a  percentage  of average  final  compensation
          multiplied  by  years  of  credited  service  limited  to 44  years of
          credited service. The average final compensation is subject to certain
          limitations.  Annual funding  requirements are determined based on the
          "projected  unit  credit"  cost  method  which  attributes  a pro rata
          portion of the total projected benefit payable at normal retirement to
          each year of credited  service.  Pension  expense for current  service
          costs,  retirement  and  termination  benefits  for  the  years  ended
          December 31, 1999, 1998 and 1997 were approximately $153,000, $238,000
          and  $306,000,  respectively.  The  Parent's  plans do not  separately
          identify projected benefit obligations and plan assets attributable to
          employees  of   participating   affiliates.   The  projected   benefit
          obligations   exceeded  the  plan  assets  at  December  31,  1999  by
          $36,000,000.

          The Parent has adopted a  Supplemental  Executive  Retirement  Program
          (Supplemental  Plan) to  provide  additional  retirement  benefits  to
          designated executives and key employees.  Under the Supplemental Plan,
          the  annual  benefit,  not to  exceed  60  percent  of  average  final
          compensation,  accrues at a percentage of average final pay multiplied
          for each year of credited  service  reduced by any  benefits  from the
          current and any predecessor retirement plans, Social Security, if any,
          and  from  any  qualified   pension  plan  of  prior  employers.   The
          Supplemental  Plan also  provides a benefit  equal to the reduction in
          benefits  payable under the AIG retirement plan as a result of Federal
          limitations   on   benefits   payable   thereunder.   Currently,   the
          Supplemental Plan is unfunded.

     (b)  The  Parent  also  sponsors  a  voluntary  savings  plan for  domestic
          employees (a 401(k) plan), which during the three years ended December
          31, 1999, provided for salary reduction contributions by employees and
          matching  contributions  by the  Parent of up to 6  percent  of annual
          salary depending on the employees' years of service.

     (c)  On April 1, 1985, the Parent terminated and replaced its then existing
          U.S. pension plan, a contributory qualified defined benefit plan, with
          the  current   non-contributory   qualified   defined   benefit  plan.
          Settlement  of the  obligations  of the  prior  plan was  accomplished
          through  the  purchase  of  annuities  from the  Company  for  accrued
          benefits  as of  the  date  of  termination.  Future  policy  benefits
          reserves  in the  accompanying  balance  sheet  that  relate  to these
          annuity contracts are $69,129,000 at December 31, 1999 and $70,733,000
          at December 31, 1998.

     (d)  In addition to the Parent's  defined  benefit pension plan, the Parent
          and its  subsidiaries  provide a  post-retirement  benefit program for
          medical care and life  insurance.  Eligibility in the various plans is
          generally  based upon  completion  of a  specified  period of eligible
          service and reaching a specified age.

     (e)  The Parent  applies APB  Opinion 25  "Accounting  for Stock  issued to
          Employees"   and  related   interpretations   in  accounting  for  its
          stock-based  compensation plans.  Employees of the Company participate
          in certain  stock option and stock  purchase  plans of the Parent.  In
          general, under the stock option plan, officers and other key employees
          are granted  options to purchase  AIG common stock at a price not less
          than fair market  value at the date of grant.  In  general,  the stock
          purchase plan provides for eligible employees to receive privileges to
          purchase  AIG common  stock at a price equal to 85% of the fair market
          value on the date of grant of the purchase  privilege.  The Parent has
          not recognized  compensation  costs for either plan. The effect of the
          compensation  costs,  as determined  consistent with FASB 123, was not
          computed on a subsidiary basis, but rather on a consolidated basis for
          all subsidiaries of the Parent and therefore are not presented herein.
<PAGE>

10. Leases

     (a)  The Company  occupies  leased space in many  locations  under  various
          long-term  leases and has entered  into  various  leases  covering the
          long-term use of data processing equipment.  At December 31, 1999, the
          future minimum lease payments under operating leases were as follows:

                         Year                                        Payments
                         ----                                        --------
                         2000                                         $1,421
                         2001                                          1,126
                         2002                                            774
                         2003                                            345
                         2004                                            277
                         Remaining years after 2004                      230
                                                                     -------

                         Total                                        $4,173
                                                                      ======

     Rent expense  approximated  $1,667,000,  $1,604,000  and $1,398,000 for the
     years ended December 31, 1999, 1998 and 1997, respectively.

11.  Reinsurance

     (a)  The Company  reinsures  portions of its life and  accident  and health
          insurance risks with unaffiliated companies.  Life insurance risks are
          reinsured  primarily  under  coinsurance  and  yearly  renewable  term
          treaties.  Accident and health insurance risks are reinsured primarily
          under  coinsurance,  excess of loss and quota share treaties.  Amounts
          recoverable from reinsurers are estimated in a manner  consistent with
          the  assumptions  used  for the  underlying  policy  benefits  and are
          presented as a component of reinsurance assets. A contingent liability
          exists  with  respect  to  reinsurance  ceded to the  extent  that any
          reinsurer  is  unable  to  meet  the  obligations  assumed  under  the
          reinsurance  agreements.  The Company also  reinsures  portions of its
          life and accident and health insurance risks with affiliated companies
          (see Note 12).

          The  effect  of  all  reinsurance  contracts,   including  reinsurance
          assumed, is as follows (in thousands, except percentages):
<TABLE>



                                                                                                               Percentage
        December 31, 1999                                                                                      of Amount
        -----------------                                                                                       Assumed
                                             Gross             Ceded         Assumed              Net           to Net
<S>                                        <C>                  <C>         <C>                 <C>             <C>
        Life Insurance in Force            $32,831,967          $604,100    $      2,573        $32,230,440           -
                                           ===========          ========    ============        ===========
        Premiums:
          Life                                  98,471             2,925              64             95,610        0.7%
          Accident and Health                   18,940             8,431          31,393             41,902       74.9%
          Annuity                               51,936                 -               -             51,936             -
                                         -------------     -----------------------------       ------------

        Total Premiums                   $     169,347          $ 11,356     $    31,457      $     189,448       16.6%
                                         =============          ========     ===========      =============

</TABLE>
<PAGE>

11.  Reinsurance - (continued)
     -------------------------
<TABLE>



                                                                                                               Percentage
        December 31, 1998                                                                                      of Amount
        -----------------                                                                                       Assumed
                                             Gross             Ceded         Assumed              Net           to Net
<S>                                        <C>                  <C>         <C>                 <C>             <C>
        Life Insurance in Force             $5,157,694          $579,949   $         446         $4,578,191           -
                                             ==========          ========   =============         ==========
        Premiums:
          Life                                  55,199             3,320              75             51,954        0.1%
          Accident and Health                   16,144             6,470          23,215             32,889       70.6%
          Annuity                               15,496                 -               -             15,496          -
                                        --------------     -----------------------------       ------------

        Total Premiums                    $     86,839         $   9,790     $    23,290        $   100,339       23.2%
                                          ============         =========     ===========        ===========

</TABLE>
<TABLE>



                                                                                                               Percentage
        December 31, 1997                                                                                      of Amount
        -----------------                                                                                       Assumed
                                             Gross             Ceded         Assumed              Net           to Net
<S>                                        <C>                  <C>         <C>                 <C>             <C>

        Life Insurance in Force             $4,900,999          $408,340      $    3,061         $4,495,720        0.1%
                                            ==========          ========      ==========         ==========
        Premiums:
          Life                                  25,690             2,805              83             22,968        0.4%
          Accident and Health                   16,266             6,470          22,449             32,245       69.6%
          Annuity                               41,216                 -               -             41,216          -
                                          ------------        ----------   -------------        -----------

        Total Premiums                    $     83,172         $   9,275       $  22,532       $     96,429       23.4%
                                          ============         =========       =========       ============
</TABLE>

     (b)  The  maximum  amount  retained  on any  one  life  by the  Company  is
          $1,000,000.

     (c)  Reinsurance  recoveries,  which  reduced  death  and  other  benefits,
          approximated  $287,073,000,  $12,396,000 and $6,110,000  respectively,
          for the years ended December 31, 1999, 1998 and 1997.

          The  Company's  reinsurance  arrangements  do not  relieve it from its
          direct obligation to its insureds.
<PAGE>

12.  Transactions with Related Parties

     (a)  The  Company  is  party to  several  reinsurance  agreements  with its
          affiliates  covering  certain life and  accident and health  insurance
          risks.  Premium income and commission ceded to affiliates  amounted to
          $277,000 and $0,  respectively,  for the year ended December 31, 1999.
          Premium income and  commission  ceded for 1998 amounted to $89,000 and
          $2,000,  respectively.  Premium income and  commission  ceded for 1997
          amounted to  $144,000  and $2,000,  respectively.  Premium  income and
          ceding   commission   expense  assumed  from   affiliates   aggregated
          $25,496,000  and  $88,000,   respectively,   for  1999,   compared  to
          $19,536,000  and $(545,000),  respectively,  for 1998, and $20,661,000
          and $(602,000), respectively, for 1997.

     (b)  The Company  provides  life  insurance  coverage to  employees  of the
          Parent and its domestic  subsidiaries  in connection with the Parent's
          employee benefit plans. The statement of income includes $5,366,000 in
          premiums relating to this business for 1999,  $5,124,000 for 1998, and
          $5,769,000 for 1997.

     (c)  The  Company  is party to several  cost  sharing  agreements  with its
          affiliates.  Generally, these agreements provide for the allocation of
          costs upon either the specific  identification basis or a proportional
          cost allocation basis which management believes to be reasonable.  For
          the years ended  December  31,  1999,  1998 and 1997,  the Company was
          charged $27,700,000,  $23,757,000 and $22,079,000,  respectively,  for
          expenses attributed to the Company but incurred by affiliates.  During
          the same period, the Company received  reimbursements  from affiliates
          aggregating  $32,219,000,  $28,405,000 and $26,941,000,  respectively,
          for costs incurred by the Company but attributable to affiliates.

     (d)  During 1997,  a  reinsurance  treaty  between the Company and Delaware
          American Life  Insurance  Company  (Delam)  covering  certain  annuity
          policies was terminated.  Upon cancellation of this agreement,  assets
          totaling $24,030,000 were transferred from Delam to the Company.

     (e)  During  1999,  the  Company  entered  into a  reinsurance  treaty with
          Lexington  Insurance  Company  whereby  the  Company  ceded a block of
          Ordinary Life business and transferred  cash and securities  valued at
          $276,917,000.
<PAGE>
                        REPORT OF INDEPENDENT ACCOUNTANTS

To the Contract Holders of

American International Life Assurance Company of New York
Variable Account A

In our  opinion,  the  accompanying  statements  of assets  and  liabilities  of
American  International  Life Assurance  Company of New York Variable  Account A
(comprising  sixty-five  subaccounts,  hereafter  collectively  referred  to  as
"Variable  Account A") and the related  statements of operations  and changes in
net assets present fairly, in all material  respects,  the financial position of
Variable  Account A at December 31, 1999,  and the results of its operations for
the year then ended and the  changes in its net assets for each of the two years
in the period then ended,  in conformity with  accounting  principles  generally
accepted in the United States. These financial statements are the responsibility
of the  management of Variable  Account A; our  responsibility  is to express an
opinion on these  financial  statements  based on our audits.  We conducted  our
audits of these  statements in  accordance  with  auditing  standards  generally
accepted in the United States,  which require that we plan and perform the audit
to obtain reasonable  assurance about whether the financial  statements are free
of material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and  disclosures in the financial  statements,  assessing
the accounting principles used and significant estimates made by management, and
evaluating the overall  financial  statement  presentation.  We believe that our
audits provide a reasonable basis for the opinion expressed above.

March 10, 2000



<PAGE>




                 AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY
                              OF NEW YORK (AI LIFE)
                               VARIABLE ACCOUNT A

                       STATEMENT OF ASSETS AND LIABILITIES
                                DECEMBER 31, 1999


<TABLE>
ASSETS:
       Investments at Market Value:
                                                                          Shares                Cost               Market Value
                                                                   ------------------------------------------------------------
               <S>                                                     <C>                <C>                      <C>
            AIM
               Capital Appreciation Fund                                    13,325.745              $ 305,263             $ 474,130
               International Equity Fund                                    13,044.670                295,858               382,078
            Alliance
               Money Market Portfolio                                   17,539,379.530             17,539,380            17,539,380
               Premier Growth Portfolio                                  2,456,337.425             61,303,154            99,358,850
               Growth & Income Portfolio                                 3,220,397.788             63,898,700            70,171,677
               International Portfolio                                     591,444.913              9,296,254            12,881,670
               Short-Term Multi-Market Portfolio                            62,383.576                621,541               618,221
               Global Bond Portfolio                                       172,442.881              1,950,157             1,939,971
               U.S. Government/High Grade Securities Portfolio             807,342.131              9,481,256             9,025,921
               Global Dollar Government Portfolio                          161,228.874              1,976,770             1,739,659
               North American Government Income Portfolio                  535,566.093              6,733,093             6,651,730
               Utility Income Portfolio                                    378,940.829              6,314,329             8,207,858
               Conservative Investors Portfolio                            524,730.626              6,623,567             7,047,136
               Growth Investors Portfolio                                  184,085.158              2,798,863             3,153,376
               Growth Portfolio                                          1,995,812.394             40,933,405            67,038,901
               Total Return Portfolio                                      585,566.202              9,749,443            10,241,548
               Worldwide Privatization Portfolio                           576,307.200              8,786,920            12,528,922
               Technology Portfolio                                      1,389,962.749             26,308,300            46,716,641
               Quasar Portfolio                                            805,428.198              8,936,916            10,470,569
               Real Estate Investment Portfolio                            197,615.730              2,140,176             1,752,851
               High Yield Portfolio                                        320,568.613              3,028,090             2,929,999
            Dreyfus
               Stock Index Fund                                            102,852.212              3,037,099             3,954,671
               Zero Coupon 2000 Portfolio                                    4,033.829                 49,780                49,093
               Small Company Stock Portfolio                                14,350.750                217,418               239,511
            Fidelity
               Money Market Portfolio                                    2,342,841.910              2,342,842             2,342,842
               Asset Manager Portfolio                                      72,770.122              1,234,124             1,358,619
               Growth Portfolio                                             90,520.769              3,489,370             4,972,307
               High Income Portfolio                                        55,474.728                676,271               627,423
               Investment Grade Bond Portfolio                              44,577.496                553,948               542,062
               Overseas Portfolio                                           14,716.349                287,251               403,815
               Contrafund Portfolio                                         19,788.065                460,570               576,822
            Merrill Lynch
               Basic Value Focus Fund                                        5,135.842                 68,749                69,848
               Developing Capital Markets Fund                                 985.905                  9,898                10,195
               Global Growth Focus Fund                                      1,045.164                 12,151                15,447
               Global Strategy Focus Fund                                    3,373.674                 46,793                47,670
               High Current Income Fund                                      3,160.654                 30,421                30,310
               International Equity Focus Fund                               2,103.680                 27,113                29,430
               Prime Bond Fund                                               4,037.130                 45,255                44,975
               Quality Equity Fund                                             359.130                 13,541                14,340
            Mitchell Hutchins
               Balanced Portfolio                                            3,183.815                 36,095                37,410
               Global Income Portfolio                                       2,783.936                 29,391                29,343
               High Income Portfolio                                         3,362.994                 43,177                39,515
               Growth & Income Portfolio                                       722.844                 10,517                11,812
               Tactical Allocation Portfolio                                25,570.053                406,955               421,649
            Van Eck
               Worldwide Hard Assets Fund                                    1,309.753                 13,840                14,356
               Worldwide Emerging Markets Fund                                 898.582                  8,503                12,814
</TABLE>
<PAGE>

                  AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY
                              OF NEW YORK (AI LIFE)
                               VARIABLE ACCOUNT A

                 STATEMENT OF ASSETS AND LIABILITIES (continued)
                                DECEMBER 31, 1999
<TABLE>


ASSETS:
       Investments at Market Value:

                                                                   Shares                Cost               Market Value
                                                             -------------------   ---------------------------------------------
                                                             -------------------   ---------------------------------------------
               <S>                                            <C>                         <C>                      <C>
            Weiss, Peck & Greer
               Tomorrow Short Term Portfolio                         26,586.850                261,094               266,132
               Tomorrow Medium Term Portfolio                        13,489.675                114,709               121,674
               Tomorrow Long Term Portfolio                           3,563.957                 29,956                32,502
                                                                                  -----------------------  --------------------
                                                                                  -----------------------  --------------------

               Total Investments                                                         $ 302,578,266         $ 407,187,675
                    Total Assets                                                                               $ 407,187,675
                                                                                                           ====================
                                                                                                           ====================

NET ASSETS ATTRIBUTABLE TO VARIABLE ANNUITY
    CONTRACT HOLDERS:
            Accumulation Reserves                                                                              $ 407,149,616
            Annuity Reserves                                                                                          38,059
                                                                                                           --------------------
                                                                                                               $ 407,187,675
                                                                                                           ====================
                                                                                                           ====================

</TABLE>
                 See Accompanying Notes to Financial Statements

<PAGE>
                  AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY
                              OF NEW YORK (AI LIFE)
                               VARIABLE ACCOUNT A

                       STATEMENT OF ASSETS AND LIABILITIES
                                DECEMBER 31, 1999
<TABLE>

ASSETS:
       Investments at Market Value:

                                                                 Shares                Cost               Market Value
                                                           ----------------------------------------------------------------
<S>                                                               <C>                    <C>                   <C>
               Premium Growth & Income Series                     259,659.671            $ 3,989,410           $ 4,419,406
               Premium Delchester Series                           36,869.670                338,054               274,464
               Premium Capital Reserves Series                     71,889.623                695,665               674,083
               Premium Delaware Balanced Series                    45,583.656                755,564               790,422
               Premium Cash Reserve Series                         32,317.067                323,171               323,689
               Premium DelCap Series                              114,370.961              1,810,685             3,265,291

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

               Total Investments                                                         $ 7,912,549           $ 9,747,355
                    Total Assets                                                                               $ 9,747,355
                                                                                                       ====================
EQUITY:
            Contract Owners' Equity                                                                            $ 9,747,355
                                                                                                       --------------------
                    Total Equity                                                                               $ 9,747,355
                                                                                                       ====================

</TABLE>
                       See Accompanying Notes to Financial Statements
<PAGE>




                  AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY
                              OF NEW YORK (AI LIFE)
                               VARIABLE ACCOUNT A

                             STATEMENT OF OPERATIONS
                      For The Year Ended December 31, 1999

<TABLE>

                                                                      DelGr
                                                                     Premium                            DelGrp            DelGrp
                                                                      Growth           DelGrp           Premium          Premium
                                                                        &             Premium           Capital          Delaware
                                                                      Income         Delchester        Reserves          Balanced
                                                      Total           Series           Series           Series            Series
                                                   -------------   -------------   ---------------   --------------    -------------
<S>                                                    <C>             <C>                <C>              <C>              <C>
Investment Income (Loss):

    Dividends                                          $916,693        $606,590           $40,070          $35,798          $74,390
Expenses:
    Mortality & Expense Risk Fees                       135,583          72,172             4,836            7,900           13,753
    Daily Administrative Charges                            382             207                39               38               98
                                                   -------------   -------------   ---------------   --------------    -------------
    Net Investment Income (Loss)                        780,728         534,211            35,195           27,860           60,539
                                                   -------------   -------------   ---------------   --------------    -------------

Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                      1,178,291         856,051           (38,402)          (1,026)         144,862
    Change in Unrealized Appreciation
        (Depreciation)                               (1,004,471)     (1,581,173)           (9,612)         (33,154)        (320,936)
                                                   -------------   -------------   ---------------   --------------    -------------
    Net Gain (Loss) on Investments                      173,820        (725,122)          (48,014)         (34,180)        (176,074)
                                                   -------------   -------------   ---------------   --------------    -------------

Increase (Decrease) in Net Assets
    Resulting From Operations                          $954,548       ($190,911)         ($12,819)         ($6,320)       ($115,535)
                                                   =============   =============   ===============   ==============    =============
</TABLE>

                 See Accompanying Notes to Financial Statements



                  AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY
                              OF NEW YORK (AI LIFE)
                               VARIABLE ACCOUNT A

                       STATEMENT OF CHANGES IN NET ASSETS
           For The Years Ended December 31, 1999 and December 31, 1998

<TABLE>

                                                                                                                      1999
                                                                        DelGrp
                                                                       Premium                         DelGrp             DelGrp
                                                                        Growth         DelGrp          Premium           Premium
                                                                          &           Premium          Capital           Delaware
                                                                        Income       Delchester       Reserves           Balanced
                                                      Total             Series         Series          Series             Series
                                                   -------------     -------------   -------------    ------------      ------------
<S>                                                  <C>               <C>              <C>             <C>               <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                       $780,728          $534,211         $35,195         $27,860           $60,539
    Realized Gain (Loss) on Investment Activity       1,178,291           856,051         (38,402)         (1,026)          144,862
    Change in Unrealized Appreciation
        (Depreciation) of Investments                (1,004,471)       (1,581,173)         (9,612)        (33,154)         (320,936)
                                                   -------------     -------------   -------------    ------------      ------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                     954,548          (190,911)        (12,819)         (6,320)         (115,535)
                                                   -------------     -------------   -------------    ------------      ------------

Capital Transactions:
    Administrative Charges                               (6,513)           (2,728)           (467)           (264)             (857)
    Transfers                                                 0          (179,649)        (60,826)         96,198                 0
    Contract Withdrawals                             (3,981,812)       (1,944,313)       (272,187)        (46,823)         (650,920)
    Deferred Sales Charges                                    0                 0               0               0                 0
    Death Benefits                                     (120,796)         (120,796)              0               0                 0
                                                   -------------     -------------   -------------    ------------      ------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                        (4,109,121)       (2,247,486)       (333,480)         49,111          (651,777)
                                                   -------------     -------------   -------------    ------------      ------------
Total Increase (Decrease) in Net Assets              (3,154,573)       (2,438,397)       (346,299)         42,791          (767,312)
Net Assets, at Beginning of Year                     12,901,928         6,857,803         620,763         631,292         1,557,734
                                                   -------------     -------------   -------------    ------------      ------------
Net Assets, at End of Year                           $9,747,355        $4,419,406        $274,464        $674,083          $790,422
                                                   =============     =============   =============    ============      ============
</TABLE>

                 See Accompanying Notes to Financial Statements

<PAGE>
                  AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY
                              OF NEW YORK (AI LIFE)
                               VARIABLE ACCOUNT A

                             STATEMENT OF OPERATIONS
                      For The Year Ended December 31, 1998
<TABLE>

                                                                       DelGrp
                                                                      Premium                            DelGrp
                                                                      Decatur           DelGrp           Premium          DelGrp
                                                                       Total           Premium           Capital         Premium
                                                                       Return         Delchester        Reserves         Delaware
                                                      Total            Series           Series           Series           Series
                                                   -------------    -------------   ---------------   --------------   -------------
<S>                                                 <C>                <C>                <C>              <C>            <C>
Investment Income (Loss):
    Dividends                                        $1,370,498         $560,097           $84,032          $55,946        $276,322
Expenses:
    Mortality & Expense Risk Fees                       191,092           93,976            10,837           12,198          26,414
    Daily Administrative Charges                            379              200                43               40              96
                                                   -------------    -------------   ---------------   --------------   -------------
    Net Investment Income (Loss)                      1,179,027          465,921            73,152           43,708         249,812
                                                   -------------    -------------   ---------------   --------------   -------------

Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                      1,846,091          770,778            32,765          (20,003)        446,197
    Change in Unrealized Appreciation
        (Depreciation)                               (1,451,891)        (555,865)         (111,589)          28,811        (385,249)
                                                   -------------    -------------   ---------------   --------------   -------------
    Net Gain (Loss) on Investments                      394,200          214,913           (78,824)           8,808          60,948
                                                   -------------    -------------   ---------------   --------------   -------------

Increase (Decrease) in Net Assets
    Resulting From Operations                        $1,573,227         $680,834           ($5,672)         $52,516        $310,760
                                                   =============    =============   ===============   ==============   =============
</TABLE>
                 See Accompanying Notes to Financial Statements
<PAGE>


                  AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY
                              OF NEW YORK (AI LIFE)
                               VARIABLE ACCOUNT A

                       STATEMENT OF CHANGES IN NET ASSETS
           For The Years Ended December 31, 1999 and December 31, 1998

<TABLE>

                                                                                                                      1998
                                                                      DelGrp
                                                                     Premium                           DelGrp          DelGrp
                                                                      Growth           DelGrp          Premium        Premium
                                                                        &             Premium          Capital        Delaware
                                                                      Income         Delchester       Reserves        Balanced
                                                     Total            Series           Series          Series          Series
                                                  -------------    -------------   ---------------   -------------   ------------
<S>                                                 <C>                <C>                <C>             <C>           <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                    $1,179,027         $465,921           $73,152         $43,708       $249,812
    Realized Gain (Loss) on Investment Activity      1,846,091          770,778            32,765         (20,003)       446,197
    Change in Unrealized Appreciation
        (Depreciation) of Investments               (1,451,891)        (555,865)         (111,589)         28,811       (385,249)
                                                  -------------    -------------   ---------------   -------------   ------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                  1,573,227          680,834            (5,672)         52,516        310,760
                                                  -------------    -------------   ---------------   -------------   ------------

Capital Transactions:
    Administrative Charges                              (9,619)          (3,187)             (644)           (747)        (1,345)
    Transfers                                               (1)          41,089            51,500           5,484       (114,667)
    Contract Withdrawals                            (6,265,026)      (1,722,322)         (428,530)       (554,076)    (1,207,890)
    Deferred Sales Charges                              (1,120)            (222)                0               0           (182)
    Death Benefits                                    (194,443)         (61,798)          (17,689)              0        (81,109)
                                                  -------------    -------------   ---------------   -------------   ------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                       (6,470,209)      (1,746,440)         (395,363)       (549,339)    (1,405,193)
                                                  -------------    -------------   ---------------   -------------   ------------
Total Increase (Decrease) in Net Assets             (4,896,982)      (1,065,606)         (401,035)       (496,823)    (1,094,433)
Net Assets, at Beginning of Year                    17,798,910        7,923,409         1,021,798       1,128,115      2,652,167
                                                  -------------    -------------   ---------------   -------------   ------------
Net Assets, at End of Year                         $12,901,928       $6,857,803          $620,763        $631,292     $1,557,734
                                                  =============    =============   ===============   =============   ============

</TABLE>
                 See Accompanying Notes to Financial Statements
<PAGE>
                  AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY
                              OF NEW YORK (AI LIFE)
                               VARIABLE ACCOUNT A

                             STATEMENT OF OPERATIONS
                      For The Year Ended December 31, 1999
<TABLE>

                                                                                        AIM                       AIM
                                                                                      Capital                International
                                                                                   Appreciation                 Equity
                                                             Total                     Fund                      Fund
<S>                                                           <C>                       <C>                       <C>
Investment Income (Loss):
    Dividends                                                  $19,386,631                    $9,975                   $11,021
Expenses:
    Mortality & Expense Risk Fees                                4,264,969                     4,019                     2,132
    Daily Administrative Charges                                   507,986                       481                       256
                                                        -------------------      --------------------        ------------------
Net Investment Income (Loss)                                    14,613,676                     5,475                     8,633
                                                        -------------------      --------------------        ------------------

Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                                18,529,459                     6,603                     5,055
    Change in Unrealized Appreciation
        (Depreciation)                                          43,851,315                   127,137                    81,048
                                                        -------------------      --------------------        ------------------
    Net Gain (Loss) on Investments                              62,380,774                   133,740                    86,103
                                                        -------------------      --------------------        ------------------

Increase (Decrease) in Net Assets
    Resulting From Operations                                  $76,994,450                  $139,215                   $94,736
                                                        ===================      ====================        ==================
</TABLE>
<TABLE>

                                                                                                                 Alliance
                                                           Alliance                    Alliance                  Growth
                                                             Money                      Premier                     &
                                                            Market                      Growth                   Income
                                                           Portfolio                   Portfolio                Portfolio
<S>                                                              <C>                         <C>                      <C>
Investment Income (Loss):
    Dividends                                                     $700,536                  $1,073,618               $7,224,445
Expenses:
    Mortality & Expense Risk Fees                                  192,433                     983,663                  852,263
    Daily Administrative Charges                                    23,015                     116,459                  100,959
                                                        -------------------      ----------------------       ------------------
Net Investment Income (Loss)                                       485,088                     (26,504)               6,271,223
                                                        -------------------      ----------------------       ------------------

Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                                         0                   6,924,354                3,600,819
    Change in Unrealized Appreciation
        (Depreciation)                                                   0                  14,931,210               (4,022,272)
                                                        -------------------      ----------------------       ------------------
    Net Gain (Loss) on Investments                                       0                  21,855,564                 (421,453)
                                                        -------------------      ----------------------       ------------------

Increase (Decrease) in Net Assets
    Resulting From Operations                                     $485,088                 $21,829,060               $5,849,770
                                                        ===================      ======================       ==================

</TABLE>
<TABLE>

                                                                                      Alliance                    Alliance
                                                           Alliance                  Short-Term                    Global
                                                         International              Multi-Market                    Bond
                                                           Portfolio                  Portfolio                   Portfolio
<S>                                                               <C>                        <C>                         <C>
Investment Income (Loss):
    Dividends                                                     $393,046                    $51,020                     $79,425
Expenses:
    Mortality & Expense Risk Fees                                  130,286                     11,238                      27,549
    Daily Administrative Charges                                    15,511                      1,335                       3,314
                                                       --------------------       --------------------          ------------------
Net Investment Income (Loss)                                       247,249                     38,447                      48,562
                                                       --------------------       --------------------          ------------------

Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                                   364,557                    (25,759)                    (26,616)
    Change in Unrealized Appreciation
        (Depreciation)                                           3,028,155                      6,759                    (205,670)
                                                       --------------------       --------------------          ------------------
    Net Gain (Loss) on Investments                               3,392,712                    (19,000)                   (232,286)
                                                       --------------------       --------------------          ------------------

Increase (Decrease) in Net Assets
    Resulting From Operations                                   $3,639,961                    $19,447                   ($183,724)
                                                       ====================       ====================          ==================
</TABLE>
<TABLE>

                                                           Alliance
                                                             U.S.                                                      Alliance
                                                          Government/                 Alliance                           North
                                                             High                      Global                          American
                                                             Grade                     Dollar                         Government
                                                          Securities                 Government                         Income
                                                           Portfolio                  Portfolio                        Portfolio
<S>                                           <C>                          <C>                        <C>
Investment Income (Loss):
    Dividends                                                     $586,759                   $239,951                   $625,132
Expenses:
    Mortality & Expense Risk Fees                                  116,564                     19,589                     83,543
    Daily Administrative Charges                                    13,993                      2,350                     10,002
                                                       --------------------       --------------------           ----------------
Net Investment Income (Loss)                                       456,202                    218,012                    531,587
                                                       --------------------       --------------------           ----------------

Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                                   114,310                   (282,740)                   (70,553)
    Change in Unrealized Appreciation
        (Depreciation)                                            (942,385)                   413,312                      4,809
                                                       --------------------       --------------------           ----------------
    Net Gain (Loss) on Investments                                (828,075)                   130,572                    (65,744)
                                                       --------------------       --------------------           ----------------

Increase (Decrease) in Net Assets
    Resulting From Operations                                    ($371,873)                  $348,584                   $465,843
                                                       ====================       ====================           ================
</TABLE>
<TABLE>

                                                           Alliance                   Alliance                         Alliance
                                                            Utility                 Conservative                        Growth
                                                            Income                    Investors                        Investors
                                                           Portfolio                  Portfolio                        Portfolio
<S>                                           <C>                          <C>                        <C>
Investment Income (Loss):
    Dividends                                                     $315,633                   $685,138                 $353,709
Expenses:
    Mortality & Expense Risk Fees                                   94,341                     94,835                   45,135
    Daily Administrative Charges                                    11,182                     11,384                    5,418
                                                       --------------------       --------------------           --------------
Net Investment Income (Loss)                                       210,110                    578,919                  303,156
                                                       --------------------       --------------------           --------------

Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                                   677,824                    282,122                  398,725
    Change in Unrealized Appreciation
        (Depreciation)                                             327,019                   (601,908)                (220,919)
                                                       --------------------       --------------------           --------------
    Net Gain (Loss) on Investments                               1,004,843                   (319,786)                 177,806
                                                       --------------------       --------------------           --------------

Increase (Decrease) in Net Assets
    Resulting From Operations                                   $1,214,953                   $259,133                 $480,962
                                                       ====================       ====================           ==============

</TABLE>
<TABLE>

                                                                                      Alliance                         Alliance
                                                           Alliance                     Total                          Worldwide
                                                            Growth                     Return                        Privatization
                                                           Portfolio                  Portfolio                        Portfolio
<S>                                           <C>                          <C>                        <C>
Investment Income (Loss):
    Dividends                                                   $4,486,522                   $913,262                 $605,611
Expenses:
    Mortality & Expense Risk Fees                                  695,454                    127,392                  107,935
    Daily Administrative Charges                                    83,065                     15,285                   12,939
                                                       --------------------       --------------------           --------------
Net Investment Income (Loss)                                     3,708,003                    770,585                  484,737
                                                       --------------------       --------------------           --------------

Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                                 3,158,204                    480,690                  233,135
    Change in Unrealized Appreciation
        (Depreciation)                                           9,482,598                   (751,823)               3,635,825
                                                       --------------------       --------------------           --------------
    Net Gain (Loss) on Investments                              12,640,802                   (271,133)               3,868,960
                                                       --------------------       --------------------           --------------

Increase (Decrease) in Net Assets
    Resulting From Operations                                  $16,348,805                   $499,452               $4,353,697
                                                       ====================       ====================           ==============

</TABLE>
<TABLE>

                                                                                                                       Alliance
                                                                                                                         Real
                                                           Alliance                   Alliance                          Estate
                                                          Technology                   Quasar                         Investment
                                                           Portfolio                  Portfolio                        Portfolio
<S>                                           <C>                          <C>                        <C>
Investment Income (Loss):
    Dividends                                                      $48,040                    $40,610                   $86,289
Expenses:
    Mortality & Expense Risk Fees                                  331,866                    130,226                    22,674
    Daily Administrative Charges                                    39,732                     15,588                     2,708
                                                       --------------------       --------------------           ---------------
Net Investment Income (Loss)                                      (323,558)                  (105,204)                   60,907
                                                       --------------------       --------------------           ---------------

Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                                 3,786,127                   (949,626)                 (148,484)
    Change in Unrealized Appreciation
        (Depreciation)                                          14,639,981                  2,380,156                   (33,750)
                                                       --------------------       --------------------           ---------------
    Net Gain (Loss) on Investments                              18,426,108                  1,430,530                  (182,234)
                                                       --------------------       --------------------           ---------------

Increase (Decrease) in Net Assets
    Resulting From Operations                                  $18,102,550                 $1,325,326                 ($121,327)
                                                       ====================       ====================           ===============

</TABLE>
<TABLE>


                                                                                                                        Dreyfus
                                                           Alliance                    Dreyfus                           Zero
                                                             High                       Stock                           Coupon
                                                             Yield                      Index                            2000
                                                           Portfolio                    Fund                           Portfolio
<S>                                           <C>                          <C>                        <C>
Investment Income (Loss):
    Dividends                                                     $106,596                    $67,038                    $2,732
Expenses:
    Mortality & Expense Risk Fees                                   30,357                     39,854                       640
    Daily Administrative Charges                                     3,650                      4,783                        77
                                                       --------------------       --------------------           ---------------
Net Investment Income (Loss)                                        72,589                     22,401                     2,015
                                                       --------------------       --------------------           ---------------

Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                                  (158,252)                   $95,377                       $64
    Change in Unrealized Appreciation
        (Depreciation)                                              (4,746)                   464,796                    (1,435)

                                                       --------------------       --------------------           ---------------
    Net Gain (Loss) on Investments                                (162,998)                   560,173                    (1,371)
                                                       --------------------       --------------------           ---------------

Increase (Decrease) in Net Assets
    Resulting From Operations                                     ($90,409)                  $582,574                      $644
                                                       ====================       ====================           ===============

</TABLE>
<TABLE>

                                                            Dreyfus
                                                             Small                    Fidelity                         Fidelity
                                                            Company                     Money                            Asset
                                                             Stock                     Market                           Manager
                                                           Portfolio                  Portfolio                        Portfolio
<S>                                           <C>                          <C>                        <C>
Investment Income (Loss):
    Dividends                                                           $0                   $107,188                   $79,365
Expenses:
    Mortality & Expense Risk Fees                                    2,151                     26,441                    15,708
    Daily Administrative Charges                                       258                      3,163                     1,886
                                                       --------------------       --------------------           ---------------
Net Investment Income (Loss)                                        (2,409)                    77,584                    61,771
                                                       --------------------       --------------------           ---------------

Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                                   ($1,646)                         0                     6,293
    Change in Unrealized Appreciation
        (Depreciation)                                              25,085                          0                    54,071
                                                       --------------------       --------------------           ---------------
    Net Gain (Loss) on Investments                                  23,439                          0                    60,364
                                                       --------------------       --------------------           ---------------

Increase (Decrease) in Net Assets
    Resulting From Operations                                      $21,030                    $77,584                  $122,135
                                                       ====================       ====================           ===============
</TABLE>
<TABLE>

                                                                                                                       Fidelity
                                                                                      Fidelity                        Investment
                                                           Fidelity                     High                             Grade
                                                            Growth                     Income                            Bond
                                                           Portfolio                  Portfolio                        Portfolio
<S>                                           <C>                          <C>                        <C>
Investment Income (Loss):
    Dividends                                                     $328,017                    $49,621                    $26,438
Expenses:
    Mortality & Expense Risk Fees                                   45,240                      7,602                      6,388
    Daily Administrative Charges                                     5,423                        911                        767
                                                       --------------------       --------------------           ----------------
Net Investment Income (Loss)                                       277,354                     41,108                     19,283
                                                       --------------------       --------------------           ----------------
Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                                    60,273                    (11,184)                     5,096
    Change in Unrealized Appreciation
        (Depreciation)                                             860,769                      5,148                    (35,551)
                                                       --------------------       --------------------           ----------------
    Net Gain (Loss) on Investments                                 921,042                     (6,036)                   (30,455)
                                                       --------------------       --------------------           ----------------

Increase (Decrease) in Net Assets
    Resulting From Operations                                   $1,198,396                    $35,072                   ($11,172)
                                                       ====================       ====================           ================

</TABLE>
<TABLE>

                                                                                                                        Merrill
                                                                                                                         Lynch
                                                                                                                         Basic
                                                           Fidelity                   Fidelity                           Value
                                                           Overseas                  Contrafund                          Focus
                                                           Portfolio                  Portfolio                          Fund
<S>                                           <C>                          <C>                        <C>
Investment Income (Loss):
    Dividends                                                      $12,136                     $9,757                     $1,000
Expenses:
    Mortality & Expense Risk Fees                                    4,045                      4,655                         43
    Daily Administrative Charges                                       485                        558                          5
                                                       --------------------       --------------------           ----------------
Net Investment Income (Loss)                                         7,606                      4,544                        952
                                                       --------------------       --------------------           ----------------

Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                                     3,622                      1,014                          0
    Change in Unrealized Appreciation
        (Depreciation)                                             107,741                     85,032                      1,098
                                                       --------------------       --------------------           ----------------
    Net Gain (Loss) on Investments                                 111,363                     86,046                      1,098
                                                       --------------------       --------------------           ----------------

Increase (Decrease) in Net Assets
    Resulting From Operations                                     $118,969                    $90,590                     $2,050
                                                       ====================       ====================           ================

</TABLE>
<TABLE>

                                                            Merrill                    Merrill                          Merrill
                                                             Lynch                      Lynch                            Lynch
                                                          Developing                   Global                           Global
                                                            Capital                    Growth                          Strategy
                                                            Markets                     Focus                            Focus
                                                             Fund                       Fund                             Fund
<S>                                           <C>                          <C>                        <C>
Investment Income (Loss):
    Dividends                                                           $0                       $192                    $0
Expenses:
    Mortality & Expense Risk Fees                                        1                         41                     7
    Daily Administrative Charges                                         0                          5                     0
                                                       --------------------       --------------------           -----------
Net Investment Income (Loss)                                            (1)                       146                    (7)
                                                       --------------------       --------------------           -----------

Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                                         0                          6                     0
    Change in Unrealized Appreciation
        (Depreciation)                                                 296                      3,297                   877
                                                       --------------------       --------------------           -----------
    Net Gain (Loss) on Investments                                     296                      3,303                   877
                                                       --------------------       --------------------           -----------
                                                       --------------------       --------------------           -----------

Increase (Decrease) in Net Assets
    Resulting From Operations                                         $295                     $3,449                  $870
                                                       ====================       ====================           ===========
</TABLE>
<TABLE>


                                                            Merrill                    Merrill
                                                             Lynch                      Lynch                           Merrill
                                                             High                   International                        Lynch
                                                            Current                    Equity                            Prime
                                                            Income                      Focus                            Bond
                                                             Fund                       Fund                             Fund
<S>                                           <C>                          <C>                        <C>
Investment Income (Loss):
    Dividends                                                         $465                       $101                      $262
Expenses:
    Mortality & Expense Risk Fees                                       38                         66                         6
    Daily Administrative Charges                                         5                          8                         0
                                                       --------------------       --------------------           ---------------
Net Investment Income (Loss)                                           422                         27                       256
                                                       --------------------       --------------------           ---------------

Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                                         0                          7                         0
    Change in Unrealized Appreciation
        (Depreciation)                                                (110)                     2,318                      (281)
                                                       --------------------       --------------------           ---------------
    Net Gain (Loss) on Investments                                    (110)                     2,325                      (281)
                                                       --------------------       --------------------           ---------------
Increase (Decrease) in Net Assets
    Resulting From Operations                                         $312                     $2,352                      ($25)
                                                       ====================       ====================           ===============
</TABLE>
<TABLE>



                                                            Merrill                                                    Mitchell
                                                             Lynch                    Mitchell                         Hutchins
                                                            Quality                   Hutchins                          Global
                                                            Equity                    Balanced                          Income
                                                             Fund                     Portfolio                        Portfolio
<S>                                           <C>                          <C>                        <C>
Investment Income (Loss):
    Dividends                                                       $1,584                         $0                      $0
Expenses:
    Mortality & Expense Risk Fees                                       39                        143                      49
    Daily Administrative Charges                                         5                         17                       5
                                                       --------------------       --------------------           -------------
Net Investment Income (Loss)                                         1,540                       (160)                    (54)
                                                       --------------------       --------------------           -------------

Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                                         3                         (3)                      2
    Change in Unrealized Appreciation
        (Depreciation)                                                 799                      1,315                     (48)
                                                       --------------------       --------------------           -------------
    Net Gain (Loss) on Investments                                     802                      1,312                     (46)
                                                       --------------------       --------------------           -------------

Increase (Decrease) in Net Assets
    Resulting From Operations                                       $2,342                     $1,152                   ($100)
                                                       ====================       ====================           =============
</TABLE>
<TABLE>

                                                                                      Mitchell
                                                           Mitchell                   Hutchins                         Mitchell
                                                           Hutchins                    Growth                          Hutchins
                                                             High                         &                            Tactical
                                                            Income                     Income                         Allocation
                                                           Portfolio                  Portfolio                        Portfolio
<S>                                           <C>                          <C>                        <C>
Investment Income (Loss):
    Dividends                                                       $3,996                         $0                    $26,733
Expenses:
    Mortality & Expense Risk Fees                                       61                         43                      2,506
    Daily Administrative Charges                                         8                          5                        303
                                                       --------------------       --------------------           ----------------
Net Investment Income (Loss)                                         3,927                        (48)                    23,924
                                                       --------------------       --------------------           ----------------

Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                                        (9)                         6                        812
    Change in Unrealized Appreciation
        (Depreciation)                                              (3,662)                     1,294                     14,696
                                                       --------------------       --------------------           ----------------
    Net Gain (Loss) on Investments                                  (3,671)                     1,300                     15,508
                                                       --------------------       --------------------           ----------------

Increase (Decrease) in Net Assets
    Resulting From Operations                                         $256                     $1,252                    $39,432
                                                       ====================       ====================           ================

</TABLE>
<TABLE>


                                                            Van Eck                    Van Eck                           WP&G
                                                           Worldwide                  Worldwide                        Tomorrow
                                                             Hard                     Emerging                           Short
                                                            Assets                     Markets                           Term
                                                             Fund                       Fund                           Portfolio
<S>                                           <C>                          <C>                        <C>
Investment Income (Loss):
    Dividends                                                         $217                         $0                   $19,437
Expenses:
    Mortality & Expense Risk Fees                                      223                         31                     3,508
    Daily Administrative Charges                                        27                          3                       420
                                                       --------------------       --------------------           ---------------
Net Investment Income (Loss)                                           (33)                       (34)                   15,509
                                                       --------------------       --------------------           ---------------

Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                                    (9,636)                         5                     3,486
    Change in Unrealized Appreciation
        (Depreciation)                                              12,039                      4,311                   (16,500)
                                                       --------------------       --------------------           ---------------
    Net Gain (Loss) on Investments                                   2,403                      4,316                   (13,014)
                                                       --------------------       --------------------           ---------------

Increase (Decrease) in Net Assets
    Resulting From Operations                                       $2,370                     $4,282                    $2,495
                                                       ====================       ====================           ===============
</TABLE>
<TABLE>

                                                             WP&G                       WP&G
                                                           Tomorrow                   Tomorrow
                                                            Medium                      Long
                                                             Term                       Term
                                                           Portfolio                  Portfolio
<S>                                           <C>                          <C>                        <C>
Investment Income (Loss):
    Dividends                                                      $10,811                     $3,203
Expenses:
    Mortality & Expense Risk Fees                                    1,563                        383
    Daily Administrative Charges                                       187                         46
                                                       --------------------       --------------------
Net Investment Income (Loss)                                         9,061                      2,774
                                                       --------------------       --------------------

Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                                     1,675                      3,701
    Change in Unrealized Appreciation
        (Depreciation)                                              (6,874)                    (3,742)
                                                       --------------------       --------------------
    Net Gain (Loss) on Investments                                  (5,199)                       (41)
                                                       --------------------       --------------------

Increase (Decrease) in Net Assets
    Resulting From Operations                                       $3,862                     $2,733
                                                       ====================       ====================

</TABLE>
                 See Accompanying Notes to Financial Statements
                                     <PAGE>



                                     <PAGE>

                  AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY
                              OF NEW YORK (AI LIFE)
                               VARIABLE ACCOUNT A

                       STATEMENT OF CHANGES IN NET ASSETS
           For The Years Ended December 31, 1999 and December 31, 1998
<TABLE>

                    1999
                                                                                               AIM                       AIM
                                                                                             Capital                International
                                                                                          Appreciation                 Equity
                                                             Total                            Fund                      Fund
<S>                                                        <C>                          <C>                              <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                               $14,613,676                     $5,475                    $8,633
    Realized Gain (Loss) on Investment Activity                 18,529,459                      6,603                     5,055
    Change in Unrealized Appreciation
        (Depreciation) of Investments                           43,851,315                    127,137                    81,048
                                                         ------------------           ----------------           ---------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                             76,994,450                    139,215                    94,736
                                                         ------------------           ----------------           ---------------

Capital Transactions:
    Contract Deposits                                           64,828,773                     88,202                     9,952
    Administrative Charges                                        (126,754)                       (74)                      (81)
    Transfers                                                      459,875                      1,123                   101,180
    Contract Withdrawals                                       (33,916,353)                      (296)                     (980)
    Deferred Sales Charges                                        (744,436)                         0                       (14)
    Death Benefits                                              (2,600,379)                         0                         0
    Annuity Payments                                                (2,387)                         0                         0
                                                         ------------------           ----------------           ---------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                                   27,898,339                     88,955                   110,057
                                                         ------------------           ----------------           ---------------
Total Increase (Decrease) in Net Assets                        104,892,789                    228,170                   204,793
Net Assets, at Beginning of Year                               302,294,886                    245,960                   177,285
                                                         ------------------           ----------------           ---------------
Net Assets, at End of Year                                    $407,187,675                   $474,130                  $382,078
                                                         ==================           ================           ===============
</TABLE>
<TABLE>



                                                                                                               Alliance
                                                               Alliance                Alliance                 Growth
                                                                 Money                  Premier                    &
                                                                Market                  Growth                  Income
                                                               Portfolio               Portfolio               Portfolio
<S>                                                              <C>                     <C>                     <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                                      $485,088                ($26,504)             $6,271,223
    Realized Gain (Loss) on Investment Activity                              0               6,924,354               3,600,819
    Change in Unrealized Appreciation
        (Depreciation) of Investments                                        0              14,931,210              (4,022,272)
                                                         ----------------------       -----------------      ------------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                                    485,088              21,829,060               5,849,770
                                                         ----------------------       -----------------      ------------------
Capital Transactions:
    Contract Deposits                                               15,920,041              14,223,773              10,493,077
    Administrative Charges                                              (5,880)                (28,578)                (25,538)
    Transfers                                                       (6,003,887)              5,078,599               1,354,945
    Contract Withdrawals                                            (6,118,772)             (4,833,266)             (8,044,310)
    Deferred Sales Charges                                            (166,060)               (108,499)               (126,961)
    Death Benefits                                                    (322,821)               (938,281)               (407,238)
    Annuity Payments                                                         0                    (538)                   (610)
                                                         ----------------------       -----------------      ------------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                                        3,302,621              13,393,210               3,243,365
                                                         ----------------------       -----------------      ------------------
Total Increase (Decrease) in Net Assets                              3,787,709              35,222,270               9,093,135
Net Assets, at Beginning of Year                                    13,751,671              64,136,580              61,078,542
                                                         ----------------------       -----------------      ------------------
Net Assets, at End of Year                                         $17,539,380             $99,358,850             $70,171,677
                                                         ======================       =================      ==================
</TABLE>
<TABLE>




                                                                                         Alliance                         Alliance
                                                               Alliance                 Short-Term                         Global
                                                             International             Multi-Market                         Bond
                                                               Portfolio                 Portfolio                        Portfolio
<S>                                           <C>                              <C>                       <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                               $247,249                   $38,447                          $48,562
    Realized Gain (Loss) on Investment Activity                 364,557                   (25,759)                         (26,616)
    Change in Unrealized Appreciation
        (Depreciation) of Investments                         3,028,155                     6,759                         (205,670)
                                                         ---------------           ---------------           ----------------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                           3,639,961                    19,447                         (183,724)
                                                         ---------------           ---------------           ----------------------

Capital Transactions:
    Contract Deposits                                           800,826                    (5,692)                          52,571
    Administrative Charges                                       (3,796)                     (301)                            (644)
    Transfers                                                  (326,881)                 (379,300)                        (387,667)
    Contract Withdrawals                                       (864,697)                 (262,880)                        (101,547)
    Deferred Sales Charges                                      (19,115)                   (8,925)                          (1,713)
    Death Benefits                                              (83,917)                        0                          (36,450)
    Annuity Payments                                                  0                         0                             (454)
                                                         ---------------           ---------------           ----------------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                                  (497,580)                 (657,098)                        (475,904)
                                                         ---------------           ---------------           ----------------------
Total Increase (Decrease) in Net Assets                       3,142,381                  (637,651)                        (659,628)
Net Assets, at Beginning of Year                              9,739,289                 1,255,872                        2,599,599
                                                         ---------------           ---------------           ----------------------
Net Assets, at End of Year                                  $12,881,670                  $618,221                       $1,939,971
                                                         ===============           ===============           ======================
</TABLE>
<TABLE>

                                                               Alliance
                                                                 U.S.                                                     Alliance
                                                              Government/                 Alliance                           North
                                                                 High                      Global                          American
                                                                 Grade                     Dollar                         Government
                                                              Securities                 Government                         Income
                                                               Portfolio                  Portfolio                        Portfolio
<S>                                           <C>                              <C>                        <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                              $456,202                   $218,012                         $531,587
    Realized Gain (Loss) on Investment Activity                114,310                   (282,740)                         (70,553)
    Change in Unrealized Appreciation
        (Depreciation) of Investments                         (942,385)                   413,312                            4,809
                                                         --------------           ----------------           ----------------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                           (371,873)                   348,584                          465,843
                                                         --------------           ----------------           ----------------------

Capital Transactions:
    Contract Deposits                                          897,659                     84,400                          901,728
    Administrative Charges                                      (3,451)                      (730)                          (3,004)
    Transfers                                                 (333,172)                  (417,507)                      (1,017,610)
    Contract Withdrawals                                    (1,021,703)                   (94,780)                        (620,560)
    Deferred Sales Charges                                     (24,406)                    (2,123)                          (8,884)
    Death Benefits                                            (138,430)                         0                           (7,314)
    Annuity Payments                                              (215)                         0                                0
                                                         --------------           ----------------           ----------------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                                 (623,718)                  (430,740)                        (755,644)
                                                         --------------           ----------------           ----------------------
Total Increase (Decrease) in Net Assets                       (995,591)                   (82,156)                        (289,801)
Net Assets, at Beginning of Year                            10,021,512                  1,821,815                        6,941,531
                                                         --------------           ----------------           ----------------------
Net Assets, at End of Year                                  $9,025,921                 $1,739,659                       $6,651,730
                                                         ==============           ================           ======================
</TABLE>
<TABLE>




                                                               Alliance                   Alliance                    Alliance
                                                                Utility                 Conservative                   Growth
                                                                Income                    Investors                   Investors
                                                               Portfolio                  Portfolio                   Portfolio
<S>                                           <C>                              <C>                        <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                                 $210,110                   $578,919                    $303,156
    Realized Gain (Loss) on Investment Activity                   677,824                    282,122                     398,725
    Change in Unrealized Appreciation
        (Depreciation) of Investments                             327,019                   (601,908)                   (220,919)
                                                         -----------------          -----------------           -----------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                             1,214,953                    259,133                     480,962
                                                         -----------------          -----------------           -----------------

Capital Transactions:
    Contract Deposits                                           1,038,529                     84,975                      14,900
    Administrative Charges                                         (2,210)                    (3,226)                     (1,275)
    Transfers                                                       2,215                   (127,228)                   (633,789)
    Contract Withdrawals                                         (646,827)                (1,146,461)                   (917,519)
    Deferred Sales Charges                                        (10,041)                   (32,269)                    (23,414)
    Death Benefits                                               (162,831)                   (44,897)                     (4,307)
    Annuity Payments                                                    0                          0                           0
                                                         -----------------          -----------------           -----------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                                     218,835                 (1,269,106)                 (1,565,404)
                                                         -----------------          -----------------           -----------------
Total Increase (Decrease) in Net Assets                         1,433,788                 (1,009,973)                 (1,084,442)
Net Assets, at Beginning of Year                                6,774,070                  8,057,109                   4,237,818
                                                         -----------------          -----------------           -----------------
Net Assets, at End of Year                                     $8,207,858                 $7,047,136                  $3,153,376
                                                         =================          =================           =================
</TABLE>
<TABLE>




                                                                                          Alliance                   Alliance
                                                               Alliance                     Total                    Worldwide
                                                                Growth                     Return                  Privatization
                                                               Portfolio                  Portfolio                  Portfolio
<S>                                           <C>                              <C>                        <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                               $3,708,003                   $770,585                   $484,737
    Realized Gain (Loss) on Investment Activity                 3,158,204                    480,690                    233,135
    Change in Unrealized Appreciation
        (Depreciation) of Investments                           9,482,598                   (751,823)                 3,635,825
                                                         -----------------           ----------------           ----------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                            16,348,805                    499,452                  4,353,697
                                                         -----------------           ----------------           ----------------

Capital Transactions:
    Contract Deposits                                           4,112,031                    926,065                  1,324,562
    Administrative Charges                                        (21,728)                    (3,028)                    (3,218)
    Transfers                                                   1,403,494                   (988,296)                  (188,619)
    Contract Withdrawals                                       (4,543,141)                  (590,929)                  (536,925)
    Deferred Sales Charges                                       (112,348)                   (12,136)                    (9,216)
    Death Benefits                                               (159,330)                   (31,529)                   (26,454)
    Annuity Payments                                                    0                          0                       (369)
                                                         -----------------           ----------------           ----------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                                     678,978                   (699,853)                   559,761
                                                         -----------------           ----------------           ----------------
Total Increase (Decrease) in Net Assets                        17,027,783                   (200,401)                 4,913,458
Net Assets, at Beginning of Year                               50,011,118                 10,441,949                  7,615,464
                                                         -----------------           ----------------           ----------------
Net Assets, at End of Year                                    $67,038,901                $10,241,548                $12,528,922
                                                         =================           ================           ================

</TABLE>
<TABLE>



                                                                                                                           Alliance
                                                                                                                            Real
                                                               Alliance                  Alliance                          Estate
                                                              Technology                  Quasar                         Investment
                                                               Portfolio                 Portfolio                        Portfolio
<S>                                           <C>                              <C>                              <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                              ($323,558)                   ($105,204)                   $60,907
    Realized Gain (Loss) on Investment Activity               3,786,127                     (949,626)                  (148,484)
    Change in Unrealized Appreciation
        (Depreciation) of Investments                        14,639,981                    2,380,156                    (33,750)
                                                         ---------------           ------------------           ----------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                          18,102,550                    1,325,326                   (121,327)
                                                         ---------------           ------------------           ----------------

Capital Transactions:
    Contract Deposits                                         6,922,986                      863,386                    242,328
    Administrative Charges                                       (9,450)                      (3,903)                      (688)
    Transfers                                                 5,363,781                   (2,124,420)                  (150,196)
    Contract Withdrawals                                     (2,054,318)                    (447,462)                  (179,371)
    Deferred Sales Charges                                      (47,647)                     (11,872)                    (3,482)
    Death Benefits                                             (229,196)                      (7,384)                         0
    Annuity Payments                                                  0                            0                       (201)
                                                         ---------------           ------------------           ----------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                                 9,946,156                   (1,731,655)                   (91,610)
                                                         ---------------           ------------------           ----------------
Total Increase (Decrease) in Net Assets                      28,048,706                     (406,329)                  (212,937)
Net Assets, at Beginning of Year                             18,667,935                   10,876,898                  1,965,788
                                                         ---------------           ------------------           ----------------
Net Assets, at End of Year                                  $46,716,641                  $10,470,569                 $1,752,851
                                                         ===============           ==================           ================
</TABLE>
<TABLE>



                                                                                                                          Dreyfus
                                                           Alliance                      Dreyfus                           Zero
                                                             High                         Stock                           Coupon
                                                             Yield                        Index                            2000
                                                           Portfolio                      Fund                           Portfolio
<S>                                           <C>                          <C>                          <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                                   $72,589                      $22,401                    $2,015
    Realized Gain (Loss) on Investment Activity                   (158,252)                      95,377                        64
    Change in Unrealized Appreciation
        (Depreciation) of Investments                               (4,746)                     464,796                    (1,435)
                                                         ------------------           ------------------           ---------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                                (90,409)                     582,574                       644
                                                         ------------------           ------------------           ---------------

Capital Transactions:
    Contract Deposits                                              594,456                      624,406                         0
    Administrative Charges                                            (795)                      (1,399)                      (22)
    Transfers                                                      978,308                      309,021                         0
    Contract Withdrawals                                          (130,618)                     (80,356)                   (6,575)
    Deferred Sales Charges                                          (2,036)                      (1,015)                        0
    Death Benefits                                                       0                            0                         0
    Annuity Payments                                                     0                            0                         0
                                                         ------------------           ------------------           ---------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                                    1,439,315                      850,657                    (6,597)
                                                         ------------------           ------------------           ---------------
Total Increase (Decrease) in Net Assets                          1,348,906                    1,433,231                    (5,953)
Net Assets, at Beginning of Year                                 1,581,093                    2,521,440                    55,046
                                                         ------------------           ------------------           ---------------
Net Assets, at End of Year                                      $2,929,999                   $3,954,671                   $49,093
                                                         ==================           ==================           ===============

</TABLE>
<TABLE>



                                                            Dreyfus
                                                             Small                     Fidelity                         Fidelity
                                                            Company                      Money                            Asset
                                                             Stock                      Market                           Manager
                                                           Portfolio                   Portfolio                        Portfolio
<S>                                                        <C>                     <C>                              <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                              ($2,409)                    $77,584                          $61,771
    Realized Gain (Loss) on Investment Activity                (1,646)                          0                            6,293
    Change in Unrealized Appreciation
        (Depreciation) of Investments                          25,085                           0                           54,071
                                                         -------------           -----------------           ----------------------

Increase (Decrease) in Net Assets Resulting
    From Operations                                            21,030                      77,584                          122,135
                                                         -------------           -----------------           ----------------------

Capital Transactions:
    Contract Deposits                                             535                   2,649,790                          275,031
    Administrative Charges                                        (95)                       (496)                            (557)
    Transfers                                                  98,062                  (1,464,320)                         (61,557)
    Contract Withdrawals                                      (12,172)                   (363,787)                         (39,599)
    Deferred Sales Charges                                        (13)                     (8,901)                            (167)
    Death Benefits                                                  0                           0                                0
    Annuity Payments                                                0                           0                                0
                                                         -------------           -----------------           ----------------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                                  86,317                     812,286                          173,151
                                                         -------------           -----------------           ----------------------
Total Increase (Decrease) in Net Assets                       107,347                     889,870                          295,286
Net Assets, at Beginning of Year                              132,164                   1,452,972                        1,063,333
                                                         -------------           -----------------           ----------------------
Net Assets, at End of Year                                   $239,511                  $2,342,842                       $1,358,619
                                                         =============           =================           ======================
</TABLE>
<TABLE>



                                                                                                                          Fidelity
                                                                                         Fidelity                        Investment
                                                               Fidelity                    High                             Grade
                                                                Growth                    Income                            Bond
                                                               Portfolio                 Portfolio                        Portfolio
<S>                                                            <C>                              <C>                       <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                                $277,354                   $41,108                          $19,283
    Realized Gain (Loss) on Investment Activity                   60,273                   (11,184)                           5,096
    Change in Unrealized Appreciation
        (Depreciation) of Investments                            860,769                     5,148                          (35,551)
                                                         ----------------           ---------------           ----------------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                            1,198,396                    35,072                          (11,172)
                                                         ----------------           ---------------           ----------------------

Capital Transactions:
    Contract Deposits                                            712,253                   137,804                           37,785
    Administrative Charges                                        (1,417)                     (214)                            (196)
    Transfers                                                    265,542                   (42,167)                         (20,689)
    Contract Withdrawals                                        (100,932)                  (23,085)                         (80,855)
    Deferred Sales Charges                                          (557)                     (136)                          (2,328)
    Death Benefits                                                     0                         0                                0
    Annuity Payments                                                   0                         0                                0
                                                         ----------------           ---------------           ----------------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                                    874,889                    72,202                          (66,283)
                                                         ----------------           ---------------           ----------------------
Total Increase (Decrease) in Net Assets                        2,073,285                   107,274                          (77,455)
Net Assets, at Beginning of Year                               2,899,022                   520,149                          619,517
                                                         ----------------           ---------------           ----------------------
Net Assets, at End of Year                                    $4,972,307                  $627,423                         $542,062
                                                         ================           ===============           ======================
</TABLE>
<TABLE>


                                                                                                                          Merrill
                                                                                                                            Lynch
                                                                                                                            Basic
                                                          Fidelity                         Fidelity                         Value
                                                          Overseas                        Contrafund                        Focus
                                                          Portfolio                        Portfolio                        Fund
<S>                                           <C>                         <C>                              <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                                   $7,606                           $4,544                     $952
    Realized Gain (Loss) on Investment Activity                     3,622                            1,014                        0
    Change in Unrealized Appreciation
        (Depreciation) of Investments                             107,741                           85,032                    1,098
                                                      --------------------           ----------------------          --------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                               118,969                           90,590                    2,050
                                                      --------------------           ----------------------          --------------

Capital Transactions:
    Contract Deposits                                                   0                          192,216                   67,800
    Administrative Charges                                           (158)                            (177)                      (2)
    Transfers                                                     (15,638)                          61,250                        0
    Contract Withdrawals                                          (15,964)                               0                        0
    Deferred Sales Charges                                            (65)                               0                        0
    Death Benefits                                                      0                                0                        0
    Annuity Payments                                                    0                                0                        0
                                                      --------------------           ----------------------          ---------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                                     (31,825)                         253,289                   67,798
                                                      --------------------           ----------------------          --------------
Total Increase (Decrease) in Net Assets                            87,144                          343,879                   69,848
Net Assets, at Beginning of Year                                  316,671                          232,943                        0
                                                      --------------------           ----------------------          --------------
Net Assets, at End of Year                                       $403,815                         $576,822                  $69,848
                                                      ====================           ======================          ==============
</TABLE>
<TABLE>


                                                                Merrill                     Merrill                          Merrill
                                                                 Lynch                       Lynch                            Lynch
                                                              Developing                    Global                           Global
                                                                Capital                     Growth                          Strategy
                                                                Markets                      Focus                            Focus
                                                                 Fund                        Fund                             Fund
<S>                                           <C>                              <C>                         <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                                    ($1)                       $146                             ($7)
    Realized Gain (Loss) on Investment Activity                       0                           6                               0
    Change in Unrealized Appreciation
        (Depreciation) of Investments                               296                       3,297                             877
                                                         ---------------           -----------------           ---------------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                                 295                       3,449                             870
                                                         ---------------           -----------------           ---------------------

Capital Transactions:
    Contract Deposits                                             9,900                      12,000                          46,800
    Administrative Charges                                            0                          (2)                              0
    Transfers                                                         0                           0                               0
    Contract Withdrawals                                              0                           0                               0
    Deferred Sales Charges                                            0                           0                               0
    Death Benefits                                                    0                           0                               0
    Annuity Payments                                                  0                           0                               0
                                                         ---------------           -----------------           ---------------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                                     9,900                      11,998                          46,800
                                                         ---------------           -----------------           ---------------------
Total Increase (Decrease) in Net Assets                          10,195                      15,447                          47,670
Net Assets, at Beginning of Year                                      0                           0                               0
                                                         ---------------           -----------------           ---------------------
Net Assets, at End of Year                                      $10,195                     $15,447                         $47,670
                                                         ===============           =================           =====================
</TABLE>
<TABLE>


                                                                Merrill                     Merrill
                                                                 Lynch                       Lynch                           Merrill
                                                                 High                    International                        Lynch
                                                                Current                     Equity                            Prime
                                                                Income                       Focus                            Bond
                                                                 Fund                        Fund                             Fund
<S>                                           <C>                              <C>                         <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                                   $422                         $27                           $256
    Realized Gain (Loss) on Investment Activity                       0                           7                              0
    Change in Unrealized Appreciation
        (Depreciation) of Investments                              (110)                      2,318                           (281)
                                                         ---------------           -----------------           --------------------
Increase (Decrease) in Net Assets Resulting                                                                                      0
    From Operations                                                 312                       2,352                            (25)
                                                         ---------------           -----------------           --------------------

Capital Transactions:
    Contract Deposits                                            30,000                      27,082                         45,000
    Administrative Charges                                           (2)                         (4)                             0
    Transfers                                                         0                           0                              0
    Contract Withdrawals                                              0                           0                              0
    Deferred Sales Charges                                            0                           0                              0
    Death Benefits                                                    0                           0                              0
    Annuity Payments                                                  0                           0                              0
                                                         ---------------           -----------------           --------------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                                    29,998                      27,078                         45,000
                                                         ---------------           -----------------           --------------------
Total Increase (Decrease) in Net Assets                          30,310                      29,430                         44,975
Net Assets, at Beginning of Year                                      0                           0                              0
                                                         ---------------           -----------------           --------------------
Net Assets, at End of Year                                      $30,310                     $29,430                        $44,975
                                                         ===============           =================           ====================
</TABLE>
<TABLE>



                                                                Merrill                                                 Mitchell
                                                                 Lynch                          Mitchell                Hutchins
                                                                Quality                         Hutchins                 Global
                                                                Equity                          Balanced                 Income
                                                                 Fund                           Portfolio               Portfolio
<S>                                           <C>                              <C>                              <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                                  $1,540                      ($160)                       ($54)
    Realized Gain (Loss) on Investment Activity                        3                         (3)                          2
    Change in Unrealized Appreciation
        (Depreciation) of Investments                                799                      1,315                         (48)
                                                         ----------------           ----------------           -----------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                                2,342                      1,152                        (100)
                                                         ----------------           ----------------           -----------------

Capital Transactions:
    Contract Deposits                                             12,000                     11,021                           0
    Administrative Charges                                            (2)                        (5)                         (5)
    Transfers                                                          0                     25,242                      29,696
    Contract Withdrawals                                               0                          0                        (248)
    Deferred Sales Charges                                             0                          0                           0
    Death Benefits                                                     0                          0                           0
    Annuity Payments                                                   0                          0                           0
                                                         ----------------           ----------------           -----------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                                     11,998                     36,258                      29,443
                                                         ----------------           ----------------           -----------------

Total Increase (Decrease) in Net Assets                           14,340                     37,410                      29,343
Net Assets, at Beginning of Year                                       0                          0                           0
                                                         ----------------           ----------------           -----------------
Net Assets, at End of Year                                       $14,340                    $37,410                     $29,343
                                                         ================           ================           =================
</TABLE>
<TABLE>

                                                                                          Mitchell
                                                               Mitchell                   Hutchins                         Mitchell
                                                               Hutchins                    Growth                          Hutchins
                                                                 High                         &                            Tactical
                                                                Income                     Income                         Allocation
                                                               Portfolio                  Portfolio                        Portfolio
<S>                                           <C>                              <C>                        <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                                  $3,927                       ($48)                        $23,924
    Realized Gain (Loss) on Investment Activity                       (9)                         6                             812
    Change in Unrealized Appreciation
        (Depreciation) of Investments                             (3,662)                     1,294                          14,696
                                                         ----------------           ----------------           --------------------
 Increase (Decrease) in Net Assets Resulting
    From Operations                                                  256                      1,252                          39,432
                                                         ----------------           ----------------           --------------------

Capital Transactions:
    Contract Deposits                                                  0                     10,690                         335,370
    Administrative Charges                                            (7)                        (2)                           (186)
    Transfers                                                     39,594                          0                          54,937
    Contract Withdrawals                                            (328)                      (128)                         (7,904)
    Deferred Sales Charges                                             0                          0                               0
    Death Benefits                                                     0                          0                               0
    Annuity Payments                                                   0                          0                               0
                                                         ----------------           ----------------           --------------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                                     39,259                     10,560                         382,217
                                                         ----------------           ----------------           ---------------------
Total Increase (Decrease) in Net Assets                           39,515                     11,812                         421,649
Net Assets, at Beginning of Year                                       0                          0                               0
                                                         ----------------           ----------------           ---------------------
Net Assets, at End of Year                                       $39,515                    $11,812                        $421,649
                                                         ================           ================           =====================

</TABLE>
<TABLE>

                                                            Van Eck                                                       Van Eck
                                                           Worldwide                         Van Eck                     Worldwide
                                                             Hard                           Worldwide                    Emerging
                                                            Assets                          Balanced                      Markets
                                                             Fund                             Fund                         Fund
<S>                                           <C>                          <C>                              <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                                      ($33)                          $0                       ($34)
    Realized Gain (Loss) on Investment Activity                     (9,636)                           0                          5
    Change in Unrealized Appreciation
        (Depreciation) of Investments                               12,039                            0                      4,311
                                                         ------------------           ------------------           ----------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                                  2,370                            0                      4,282
                                                         ------------------           ------------------           ----------------
Capital Transactions:
    Contract Deposits                                                    0                            0                        535
    Administrative Charges                                             (16)                           0                         (3)
    Transfers                                                       (7,036)                           0                      8,000
    Contract Withdrawals                                            (1,986)                           0                          0
    Deferred Sales Charges                                             (33)                           0                          0
    Death Benefits                                                       0                            0                          0
    Annuity Payments                                                     0                            0                          0
                                                         ------------------           ------------------           ----------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                                       (9,071)                           0                      8,532
                                                         ------------------           ------------------           ----------------
Total Increase (Decrease) in Net Assets                             (6,701)                           0                     12,814
Net Assets, at Beginning of Year                                    21,057                            0                          0
                                                         ------------------           ------------------           ----------------
Net Assets, at End of Year                                         $14,356                           $0                    $12,814
                                                         ==================           ==================           ================
</TABLE>
<TABLE>

                                                            WP&G                        WP&G                             WP&G
                                                          Tomorrow                    Tomorrow                         Tomorrow
                                                            Short                      Medium                            Long
                                                            Term                        Term                             Term
                                                          Portfolio                   Portfolio                        Portfolio
<S>                                           <C>                         <C>                         <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                                  $15,509                      $9,061                      $2,774
    Realized Gain (Loss) on Investment Activity                     3,486                       1,675                       3,701
    Change in Unrealized Appreciation
        (Depreciation) of Investments                             (16,500)                     (6,874)                     (3,742)
                                                        -------------------       ---------------------           -----------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                                 2,495                       3,862                       2,733
                                                        ------------------        --------------------           -----------------

Capital Transactions:
    Contract Deposits                                                   0                           0                           0
    Administrative Charges                                           (114)                        (49)                        (26)
    Transfers                                                      (9,402)                     (2,944)                    (12,789)
    Contract Withdrawals                                          (14,120)                    (10,952)                          0
    Deferred Sales Charges                                            (60)                          0                           0
    Death Benefits                                                      0                           0                           0
    Annuity Payments                                                    0                           0                           0
                                                        ------------------        --------------------           -----------------
 Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                                     (23,696)                    (13,945)                    (12,815)
                                                        ------------------        --------------------           -----------------
Total Increase (Decrease) in Net Assets                           (21,201)                    (10,083)                    (10,082)
Net Assets, at Beginning of Year                                  287,333                     131,757                      42,584
                                                        ------------------        --------------------           -----------------
Net Assets, at End of Year                                       $266,132                    $121,674                     $32,502
                                                        ==================        ====================           =================
</TABLE>
                 See Accompanying Notes to Financial Statements
<PAGE>

<PAGE>
                  AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY
                              OF NEW YORK (AI LIFE)
                               VARIABLE ACCOUNT A

                             STATEMENT OF OPERATIONS
                      For The Year Ended December 31, 1998
<TABLE>

                                                                                    Aim                         Aim
                                                                                  Capital                  International
                                                                                Appreciation                   Equity
                                                       Total                     Portfolio                   Portfolio
<S>                                     <C>                         <C>                         <C>
Investment Income (Loss):
    Dividends                                           $14,493,528                      $6,458                        $988
Expenses:
    Mortality & Expense Risk Fees                         3,271,933                       1,494                         924
    Daily Administrative Charges                            387,370                         179                         110
                                                --------------------         -------------------         -------------------

Net Investment Income (Loss)                             10,834,225                       4,785                         (46)
                                                --------------------         -------------------         -------------------

Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                         10,438,274                     (16,335)                      9,402
    Change in Unrealized Appreciation
        (Depreciation)                                   29,595,275                      41,731                       5,173
                                                --------------------         -------------------         -------------------
    Net Gain (Loss) on Investments                       40,033,549                      25,396                      14,575
                                                --------------------         -------------------         -------------------

Increase (Decrease) in Net Assets
    Resulting From Operations                           $50,867,774                     $30,181                     $14,529
                                                ====================         ===================         ===================
</TABLE>
<TABLE>

                                                                                                              Alliance
                                                     Alliance                     Alliance                     Growth
                                                       Money                      Premier                        &
                                                      Market                       Growth                      Income
                                                     Portfolio                   Portfolio                   Portfolio
<S>                                     <C>                         <C>                         <C>
Investment Income (Loss):
    Dividends                                              $616,217                     $46,770                  $5,460,909
Expenses:
    Mortality & Expense Risk Fees                           159,593                     611,104                     691,650
    Daily Administrative Charges                             19,069                      71,307                      81,569
                                                --------------------         -------------------         -------------------

Net Investment Income (Loss)                                437,555                    (635,641)                  4,687,690
                                                --------------------         -------------------         -------------------

Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                                  0                   2,288,009                   2,135,652
    Change in Unrealized Appreciation
        (Depreciation)                                            0                  16,664,165                   2,168,119
                                                --------------------         -------------------         -------------------
    Net Gain (Loss) on Investments                                0                  18,952,174                   4,303,771
                                                --------------------         -------------------         -------------------
Increase (Decrease) in Net Assets
    Resulting From Operations                              $437,555                 $18,316,533                  $8,991,461
                                                ====================         ===================         ===================
</TABLE>
<TABLE>

                                                                                  Alliance                    Alliance
                                                     Alliance                    Short-Term                    Global
                                                   International                Multi-Market                    Bond
                                                     Portfolio                   Portfolio                   Portfolio
<S>                                     <C>                         <C>                         <C>
Investment Income (Loss):
    Dividends                                              $462,340                     $96,486                     $48,421
Expenses:
    Mortality & Expense Risk Fees                           114,976                      12,378                      31,044
    Daily Administrative Charges                             13,508                       1,471                       3,702
                                                --------------------         -------------------         -------------------
Net Investment Income (Loss)                                333,856                      82,637                      13,675
                                                --------------------         -------------------         -------------------

Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                            154,502                     (27,830)                      7,520
    Change in Unrealized Appreciation
        (Depreciation)                                      395,220                      (9,123)                    272,864
                                                --------------------         -------------------         -------------------
    Net Gain (Loss) on Investments                          549,722                     (36,953)                    280,384
                                                --------------------         -------------------         -------------------

Increase (Decrease) in Net Assets
    Resulting From Operations                              $883,578                     $45,684                    $294,059
                                                ====================         ===================         ===================
</TABLE>
<TABLE>

                                                     Alliance
                                                       U.S.                       Alliance                    Alliance
                                                    Government                     Global                      North
                                                       High                        Dollar                     American
                                                       Grade                     Government                  Government
                                                     Portfolio                   Portfolio                   Portfolio
<S>                                     <C>                         <C>                         <C>
Investment Income (Loss):
    Dividends                                              $415,054                    $318,634                    $478,155
Expenses:
    Mortality & Expense Risk Fees                           107,905                      30,743                      86,562
    Daily Administrative Charges                             12,870                       3,735                      10,394
                                                --------------------         -------------------         -------------------
Net Investment Income (Loss)                                294,279                     284,156                     381,199
                                                --------------------         -------------------         -------------------

Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                            164,358                    (317,039)                     66,552
    Change in Unrealized Appreciation
        (Depreciation)                                       86,705                    (617,050)                   (325,686)
                                                --------------------         -------------------         -------------------
    Net Gain (Loss) on Investments                          251,063                    (934,089)                   (259,134)
                                                --------------------         -------------------         -------------------

Increase (Decrease) in Net Assets
    Resulting From Operations                              $545,342                   ($649,933)                   $122,065
                                                ====================         ===================         ===================
</TABLE>
<TABLE>

                                                     Alliance                     Alliance                    Alliance
                                                      Utility                   Conservative                   Growth
                                                      Income                     Investors                   Investors
                                                     Portfolio                   Portfolio                   Portfolio
<S>                                     <C>                         <C>                         <C>
Investment Income (Loss):
    Dividends                                              $162,881                    $515,990                    $240,069
Expenses:
    Mortality & Expense Risk Fees                            75,338                     100,571                      35,913
    Daily Administrative Charges                              8,930                      12,013                       4,280
                                                --------------------         -------------------         -------------------
Net Investment Income (Loss)                                 78,613                     403,406                     199,876
                                                --------------------         -------------------         -------------------

Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                            641,925                     313,987                     119,932
    Change in Unrealized Appreciation
        (Depreciation)                                      509,576                     223,741                     270,107
                                                --------------------         -------------------         -------------------
    Net Gain (Loss) on Investments                        1,151,501                     537,728                     390,039
                                                --------------------         -------------------         -------------------

Increase (Decrease) in Net Assets
    Resulting From Operations                            $1,230,114                    $941,134                    $589,915
                                                ====================         ===================         ===================
</TABLE>
<TABLE>

                                                                                  Alliance                    Alliance
                                                     Alliance                      Total                     Worldwide
                                                      Growth                       Return                  Privatization
                                                     Portfolio                   Portfolio                   Portfolio
<S>                                     <C>                         <C>                         <C>
Investment Income (Loss):
    Dividends                                            $2,636,236                    $988,194                    $470,157
Expenses:
    Mortality & Expense Risk Fees                           554,134                     132,973                      94,966
    Daily Administrative Charges                             65,764                      15,857                      11,387
                                                --------------------         -------------------         -------------------
Net Investment Income (Loss)                              2,016,338                     839,364                     363,804
                                                --------------------         -------------------         -------------------

Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                          2,941,214                     734,362                     225,139
    Change in Unrealized Appreciation
        (Depreciation)                                    5,492,858                    (185,341)                   (124,847)
                                                --------------------         -------------------         -------------------
    Net Gain (Loss) on Investments                        8,434,072                     549,021                     100,292
                                                --------------------         -------------------         -------------------

Increase (Decrease) in Net Assets
    Resulting From Operations                           $10,450,410                  $1,388,385                    $464,096
                                                ====================         ===================         ===================
</TABLE>
<TABLE>

                                                                                                              Alliance
                                                     Alliance                     Alliance                      Real
                                                    Technology                     Quasar                      Estate
                                                     Portfolio                   Portfolio                   Portfolio
<S>                                     <C>                         <C>                         <C>
Investment Income (Loss):
    Dividends                                               $16,853                    $824,295                     $48,623
Expenses:
    Mortality & Expense Risk Fees                           165,018                     120,529                      27,838
    Daily Administrative Charges                             19,419                      14,528                       3,349
                                                --------------------         -------------------         -------------------
Net Investment Income (Loss)                               (167,584)                    689,238                      17,436
                                                --------------------         -------------------         -------------------

Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                          1,005,890                      32,590                     (30,554)
    Change in Unrealized Appreciation
        (Depreciation)                                    6,069,192                  (1,504,214)                   (550,595)
                                                --------------------         -------------------         -------------------
    Net Gain (Loss) on Investments                        7,075,082                  (1,471,624)                   (581,149)
                                                --------------------         -------------------         -------------------

Increase (Decrease) in Net Assets
    Resulting From Operations                            $6,907,498                   ($782,386)                  ($563,713)
                                                ====================         ===================         ===================
</TABLE>
<TABLE>


                                                                                                              Dreyfus
                                                     Alliance                     Dreyfus                       Zero
                                                       High                        Stock                       Coupon
                                                       Yield                       Index                        2000
                                                     Portfolio                   Portfolio                   Portfolio
<S>                                     <C>                         <C>                         <C>
Investment Income (Loss):
    Dividends                                                $1,255                     $30,353                      $2,898
Expenses:
    Mortality & Expense Risk Fees                            11,363                      22,934                         672
    Daily Administrative Charges                              1,375                       2,739                          81
                                                --------------------         -------------------         -------------------
Net Investment Income (Loss)                                (11,483)                      4,680                       2,145
                                                --------------------         -------------------         -------------------

Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                            (78,277)                    $68,083                         $24
    Change in Unrealized Appreciation
        (Depreciation)                                      (93,678)                    347,717                         837
                                                --------------------         -------------------         -------------------
    Net Gain (Loss) on Investments                         (171,955)                    415,800                         861
                                                --------------------         -------------------         -------------------

Increase (Decrease) in Net Assets
    Resulting From Operations                             ($183,438)                   $420,480                      $3,006
                                                ====================         ===================         ===================
</TABLE>
<TABLE>

                                                      Dreyfus
                                                       Small                      Fidelity                    Fidelity
                                                      Company                      Money                       Asset
                                                       Stock                       Market                     Manager
                                                     Portfolio                   Portfolio                   Portfolio
<S>                                     <C>                         <C>                         <C>
Investment Income (Loss):
    Dividends                                                  $406                     $57,955                     $93,601
Expenses:
    Mortality & Expense Risk Fees                               950                      13,706                      11,951
    Daily Administrative Charges                                115                       1,638                       1,433
                                                --------------------         -------------------         -------------------
Net Investment Income (Loss)                                   (659)                     42,611                      80,217
                                                --------------------         -------------------         -------------------

Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                            ($3,746)                          0                      22,479
    Change in Unrealized Appreciation
        (Depreciation)                                       (2,354)                          0                      13,407
                                                --------------------         -------------------         -------------------
    Net Gain (Loss) on Investments                           (6,100)                          0                      35,886
                                                --------------------         -------------------         -------------------

Increase (Decrease) in Net Assets
    Resulting From Operations                               ($6,759)                    $42,611                    $116,103
                                                ====================         ===================         ===================
</TABLE>
<TABLE>

                                                                                                              Fidelity
                                                                                  Fidelity                   Investment
                                                     Fidelity                       High                       Grade
                                                      Growth                       Income                       Bond
                                                     Portfolio                   Portfolio                   Portfolio
<S>                                     <C>                         <C>                         <C>
Investment Income (Loss):
    Dividends                                              $201,722                     $48,626                     $11,173
Expenses:
    Mortality & Expense Risk Fees                            26,637                       6,124                       4,541
    Daily Administrative Charges                              3,185                         739                         542
                                                --------------------         -------------------         -------------------
Net Investment Income (Loss)                                171,900                      41,763                       6,090
                                                --------------------         -------------------         -------------------

Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                             38,071                      (6,270)                      2,723
    Change in Unrealized Appreciation
        (Depreciation)                                      489,770                     (79,131)                     18,900
                                                --------------------         -------------------         -------------------
     Net Gain (Loss) on Investments                          527,841                     (85,401)                     21,623
                                                --------------------         -------------------         -------------------

Increase (Decrease) in Net Assets
    Resulting From Operations                              $699,741                    ($43,638)                    $27,713
                                                ====================         ===================         ===================
</TABLE>
<TABLE>

                                                                                                              Merrill
                                                                                                               Lynch
                                                     Fidelity                     Fidelity                     Basic
                                                     Overseas                    Contrafund                    Value
                                                     Portfolio                   Portfolio                   Portfolio
<S>                                     <C>                         <C>                         <C>
Investment Income (Loss):
    Dividends                                               $25,840                      $4,709                          $0
Expenses:
    Mortality & Expense Risk Fees                             4,255                       2,301                           0
    Daily Administrative Charges                                512                         277                           0
                                                --------------------         -------------------         -------------------
 Net Investment Income (Loss)                                 21,073                       2,131                           0
                                                --------------------         -------------------         -------------------

Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                             15,304                       2,239                           0
    Change in Unrealized Appreciation
        (Depreciation)                                         (540)                     31,221                           0
                                                --------------------         -------------------         -------------------
     Net Gain (Loss) on Investments                           14,764                      33,460                           0
                                                --------------------         -------------------         -------------------

Increase (Decrease) in Net Assets
    Resulting From Operations                               $35,837                     $35,591                          $0
                                                ====================         ===================         ===================
</TABLE>
<TABLE>

                                                                                  Merrill
                                                      Merrill                      Lynch                      Merrill
                                                       Lynch                       Global                      Lynch
                                                      Capital                      Growth                      Global
                                                      Market                       Focus                      Strategy
                                                     Portfolio                   Portfolio                   Portfolio
<S>                                     <C>                         <C>                         <C>
Investment Income (Loss):
    Dividends                                                    $0                          $0                          $0
Expenses:
    Mortality & Expense Risk Fees                                 0                           0                           0
    Daily Administrative Charges                                  0                           0                           0
                                                --------------------         -------------------         -------------------
Net Investment Income (Loss)                                      0                           0                           0
                                                --------------------         -------------------         -------------------

Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                                  0                           0                           0
    Change in Unrealized Appreciation
        (Depreciation)                                            0                           0                           0
                                                --------------------         -------------------         -------------------
    Net Gain (Loss) on Investments                                0                           0                           0
                                                --------------------         -------------------         -------------------

Increase (Decrease) in Net Assets
    Resulting From Operations                                    $0                          $0                          $0
                                                ====================         ===================         ===================
</TABLE>
<TABLE>

                                                      Merrill
                                                       Lynch                      Merrill                     Merrill
                                                       High                        Lynch                       Lynch
                                                      Current                  International                   Prime
                                                      Income                       Equity                       Bond
                                                     Portfolio                   Portfolio                   Portfolio
<S>                                     <C>                         <C>                         <C>
Investment Income (Loss):
    Dividends                                                    $0                          $0                          $0
Expenses:
    Mortality & Expense Risk Fees                                 0                           0                           0
    Daily Administrative Charges                                  0                           0                           0
                                                --------------------         -------------------         -------------------
Net Investment Income (Loss)                                      0                           0                           0
                                                --------------------         -------------------         -------------------

Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                                  0                           0                           0
    Change in Unrealized Appreciation
        (Depreciation)                                            0                           0                           0
                                                 --------------------         -------------------         -------------------
    Net Gain (Loss) on Investments                                0                           0                           0
                                                --------------------         -------------------         -------------------

Increase (Decrease) in Net Assets
    Resulting From Operations                                    $0                          $0                          $0
                                                ====================         ===================         ===================
</TABLE>
<TABLE>

                                                      Merrill                                                 Mitchell
                                                       Lynch                      Mitchell                    Hutchins
                                                      Quality                     Hutchins                     Global
                                                      Equity                      Balanced                     Income
                                                     Portfolio                   Portfolio                   Portfolio
<S>                                     <C>                         <C>                         <C>
Investment Income (Loss):
    Dividends                                                    $0                          $0                          $0
Expenses:
    Mortality & Expense Risk Fees                                 0                           0                           0
    Daily Administrative Charges                                  0                           0                           0
                                                --------------------         -------------------         -------------------
Net Investment Income (Loss)                                      0                           0                           0
                                                --------------------         -------------------         -------------------

Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                                  0                           0                           0
    Change in Unrealized Appreciation
        (Depreciation)                                            0                           0                           0
                                                --------------------         -------------------         -------------------
    Net Gain (Loss) on Investments                                0                           0                           0
                                                --------------------         -------------------         -------------------
                                                --------------------         -------------------         -------------------

Increase (Decrease) in Net Assets
    Resulting From Operations                                    $0                          $0                          $0
                                                ====================         ===================         ===================
</TABLE>
<TABLE>

                                                                                  Mitchell
                                                     Mitchell                     Hutchins                    Mitchell
                                                     Hutchins                      Growth                     Hutchins
                                                       High                          &                        Tactical
                                                      Income                       Income                   Allocations
                                                     Portfolio                   Portfolio                   Portfolio
<S>                                     <C>                         <C>                         <C>
Investment Income (Loss):
    Dividends                                                    $0                          $0                          $0
Expenses:
    Mortality & Expense Risk Fees                                 0                           0                           0
    Daily Administrative Charges                                  0                           0                           0
                                                --------------------         -------------------         -------------------
Net Investment Income (Loss)                                      0                           0                           0
                                                --------------------         -------------------         -------------------

Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                                  0                           0                           0
    Change in Unrealized Appreciation
        (Depreciation)                                            0                           0                           0
                                                 --------------------         -------------------         -------------------
    Net Gain (Loss) on Investments                                0                           0                           0
                                                --------------------         -------------------         -------------------

Increase (Decrease) in Net Assets
    Resulting From Operations                                    $0                          $0                          $0
                                                ====================         ===================         ===================
</TABLE>
<TABLE>

                                                      Van Eck                                                 Van Eck
                                                     Worldwide                    Van Eck                    Worldwide
                                                       Hard                      Worldwide                    Emerging
                                                      Assets                      Balanced                    Markets
                                                     Portfolio                   Portfolio                   Portfolio
<S>                                     <C>                         <C>                         <C>
Investment Income (Loss):
    Dividends                                               $14,866                    $124,355                          $0
Expenses:
    Mortality & Expense Risk Fees                               679                       3,661                         483
    Daily Administrative Charges                                 76                         434                          60
                                                --------------------         -------------------         -------------------
Net Investment Income (Loss)                                 14,111                     120,260                        (543)
                                                --------------------         -------------------         -------------------

Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                            (24,422)                    (40,663)                    (20,345)
    Change in Unrealized Appreciation
        (Depreciation)                                       (8,704)                    (30,005)                          0
                                                --------------------         -------------------         -------------------
    Net Gain (Loss) on Investments                          (33,126)                    (70,668)                    (20,345)
                                                 --------------------         -------------------         -------------------

Increase (Decrease) in Net Assets
    Resulting From Operations                              ($19,015)                    $49,592                    ($20,888)
                                                  ====================         ===================         ===================
</TABLE>
<TABLE>

                                                       WP&G                         WP&G                        WP&G
                                                     Tomorrow                     Tomorrow                    Tomorrow
                                                       Short                       Medium                       Long
                                                       Term                         Term                        Term
                                                     Portfolio                   Portfolio                   Portfolio
<S>                                     <C>                         <C>                         <C>
Investment Income (Loss):
    Dividends                                               $13,519                      $7,883                        $637
Expenses:
    Mortality & Expense Risk Fees                             4,025                       1,522                         476
    Daily Administrative Charges                                483                         183                          57
                                                 --------------------         -------------------         -------------------
Net Investment Income (Loss)                                  9,011                       6,178                         104
                                                 --------------------         -------------------         -------------------

Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                             11,415                         191                       2,192
    Change in Unrealized Appreciation
        (Depreciation)                                       12,275                      10,567                       2,398
                                                --------------------         -------------------         -------------------
     Net Gain (Loss) on Investments                           23,690                      10,758                       4,590
                                                --------------------         -------------------         -------------------

Increase (Decrease) in Net Assets
    Resulting From Operations                               $32,701                     $16,936                      $4,694
                                                ====================         ===================         ===================
</TABLE>
                 See Accompanying Notes to Financial Statements
<PAGE>
                  AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY
                              OF NEW YORK (AI LIFE)
                               VARIABLE ACCOUNT A

                       STATEMENT OF CHANGES IN NET ASSETS
           For The Years Ended December 31, 1999 and December 31, 1998
<TABLE>

                 1998
                                                                                    AIM                         AIM
                                                                                  Capital                  International
                                                                                Appreciation                   Equity
                                                       Total                        Fund                        Fund
<S>                                     <C>                         <C>                         <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                        $10,834,225                      $4,785                        ($46)
    Realized Gain (Loss) on Investment Activity          10,438,274                     (16,335)                      9,402
    Change in Unrealized Appreciation
        (Depreciation) of Investments                    29,595,275                      41,731                       5,173
                                                --------------------         -------------------         -------------------
 Increase (Decrease) in Net Assets Resulting
    From Operations                                      50,867,774                      30,181                      14,529
                                                --------------------         -------------------         -------------------

Capital Transactions:
    Contract Deposits                                    56,857,846                      90,938                      22,124
    Administrative Charges                                  (90,895)                         (8)                        (50)
    Transfers                                               251,897                     124,849                     144,260
    Contract Withdrawals                                (23,552,559)                          0                      (3,408)
    Deferred Sales Charges                                 (651,153)                          0                        (170)
    Death Benefits                                       (2,785,014)                          0                           0
    Annuity Payments                                           (558)                          0                           0
                                                --------------------         -------------------         -------------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                            30,029,564                     215,779                     162,756
                                                --------------------         -------------------         -------------------

Total Increase (Decrease) in Net Assets                  80,897,338                     245,960                     177,285
Net Assets, at Beginning of Year                        221,397,548                           0                           0
                                                --------------------         -------------------         -------------------

Net Assets, at End of Year                             $302,294,886                    $245,960                    $177,285
                                                ====================         ===================         ===================

</TABLE>
<TABLE>



                                                                                                              Alliance
                                                     Alliance                     Alliance                     Growth
                                                       Money                      Premier                        &
                                                      Market                       Growth                      Income
                                                     Portfolio                   Portfolio                   Portfolio
<S>                                     <C>                         <C>                         <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                           $437,555                   ($635,641)                 $4,687,690
    Realized Gain (Loss) on Investment Activity                   0                   2,288,009                   2,135,652
    Change in Unrealized Appreciation
        (Depreciation) of Investments                             0                  16,664,165                   2,168,119
                                                --------------------         -------------------         -------------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                         437,555                  18,316,533                   8,991,461
                                                --------------------         -------------------         -------------------

Capital Transactions:
    Contract Deposits                                    21,166,899                   7,527,997                   7,051,000
    Administrative Charges                                   (3,300)                    (16,218)                    (18,739)
    Transfers                                           (14,724,549)                  7,283,211                   3,088,959
    Contract Withdrawals                                 (3,293,896)                 (4,205,714)                 (4,526,236)
    Deferred Sales Charges                                  (74,841)                   (121,577)                   (119,369)
    Death Benefits                                         (241,701)                   (450,253)                   (551,309)
    Annuity Payments                                              0                        (105)                       (137)
                                                --------------------         -------------------         -------------------

Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                             2,828,612                  10,017,341                   4,924,169
                                                --------------------         -------------------         -------------------
Total Increase (Decrease) in Net Assets                   3,266,167                  28,333,874                  13,915,630
Net Assets, at Beginning of Year                         10,485,504                  35,802,706                  47,162,912
                                                --------------------         -------------------         -------------------
Net Assets, at End of Year                              $13,751,671                 $64,136,580                 $61,078,542
                                                ====================         ===================         ===================

</TABLE>
<TABLE>




                                                                                  Alliance                    Alliance
                                                     Alliance                    Short-Term                    Global
                                                   International                Multi-Market                    Bond
                                                     Portfolio                   Portfolio                   Portfolio
<S>                                     <C>                         <C>                         <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                           $333,856                     $82,637                     $13,675
    Realized Gain (Loss) on Investment Activity             154,502                     (27,830)                      7,520
    Change in Unrealized Appreciation
        (Depreciation) of Investments                       395,220                      (9,123)                    272,864
                                                --------------------         -------------------         -------------------
 Increase (Decrease) in Net Assets Resulting
    From Operations                                         883,578                      45,684                     294,059
                                                --------------------         -------------------         -------------------

Capital Transactions:
    Contract Deposits                                       850,046                     420,126                     247,256
    Administrative Charges                                   (3,706)                       (273)                       (645)
    Transfers                                               371,972                     (70,394)                    171,261
    Contract Withdrawals                                   (516,115)                    (17,148)                   (142,284)
    Deferred Sales Charges                                  (12,428)                         (5)                     (2,696)
    Death Benefits                                          (52,698)                     (4,762)                    (28,499)
    Annuity Payments                                              0                           0                        (128)
                                                --------------------         -------------------         -------------------
 Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                               637,071                     327,544                     244,265
                                                --------------------         -------------------         -------------------
Total Increase (Decrease) in Net Assets                   1,520,649                     373,228                     538,324
Net Assets, at Beginning of Year                          8,218,640                     882,644                   2,061,275
                                                --------------------         -------------------         -------------------

Net Assets, at End of Year                               $9,739,289                  $1,255,872                  $2,599,599
                                                ====================         ===================         ===================

</TABLE>
<TABLE>

                                                     Alliance
                                                       U.S.                                                   Alliance
                                                    Government/                   Alliance                     North
                                                       High                        Global                     American
                                                       Grade                       Dollar                    Government
                                                    Securities                   Government                    Income
                                                     Portfolio                   Portfolio                   Portfolio
<S>                                     <C>                         <C>                         <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                           $294,279                    $284,156                    $381,199
    Realized Gain (Loss) on Investment Activity             164,358                    (317,039)                     66,552
    Change in Unrealized Appreciation
        (Depreciation) of Investments                        86,705                    (617,050)                   (325,686)
                                                --------------------         -------------------         -------------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                         545,342                    (649,933)                    122,065
                                                --------------------         -------------------         -------------------

Capital Transactions:
    Contract Deposits                                     1,452,330                     249,356                   1,280,290
    Administrative Charges                                   (3,016)                     (1,038)                     (2,728)
    Transfers                                             1,335,843                    (370,071)                    108,114
    Contract Withdrawals                                   (637,383)                   (190,837)                   (534,403)
    Deferred Sales Charges                                  (18,045)                     (4,935)                    (18,089)
    Death Benefits                                          (97,455)                   (127,935)                   (288,039)
    Annuity Payments                                            (55)                          0                           0
                                                --------------------         -------------------         -------------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                             2,032,219                    (445,460)                    545,145
                                                --------------------         -------------------         -------------------
Total Increase (Decrease) in Net Assets                   2,577,561                  (1,095,393)                    667,210
Net Assets, at Beginning of Year                          7,443,951                   2,917,208                   6,274,321
                                                --------------------         -------------------         -------------------
Net Assets, at End of Year                              $10,021,512                  $1,821,815                  $6,941,531
                                                ====================         ===================         ===================

</TABLE>
<TABLE>




                                                     Alliance                     Alliance                    Alliance
                                                      Utility                   Conservative                   Growth
                                                      Income                     Investors                   Investors
                                                     Portfolio                   Portfolio                   Portfolio
<S>                                     <C>                         <C>                         <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                            $78,613                    $403,406                    $199,876
    Realized Gain (Loss) on Investment Activity             641,925                     313,987                     119,932
    Change in Unrealized Appreciation
        (Depreciation) of Investments                       509,576                     223,741                     270,107
                                                --------------------         -------------------         -------------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                       1,230,114                     941,134                     589,915
                                                --------------------         -------------------         -------------------

Capital Transactions:
    Contract Deposits                                       796,567                     710,692                     390,101
    Administrative Charges                                   (1,585)                     (2,769)                     (1,177)
    Transfers                                               939,723                     511,254                     969,622
    Contract Withdrawals                                 (1,365,976)                 (1,351,101)                   (149,706)
    Deferred Sales Charges                                  (48,997)                    (46,083)                     (2,335)
    Death Benefits                                          (14,797)                    (69,176)                    (18,713)
    Annuity Payments                                              0                           0                           0
                                                --------------------         -------------------         -------------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                               304,935                    (247,183)                  1,187,792
                                                --------------------         -------------------         -------------------
Total Increase (Decrease) in Net Assets                   1,535,049                     693,951                   1,777,707
Net Assets, at Beginning of Year                          5,239,021                   7,363,158                   2,460,111
                                                --------------------         -------------------         -------------------
Net Assets, at End of Year                               $6,774,070                  $8,057,109                  $4,237,818
                                                ====================         ===================         ===================
</TABLE>
<TABLE>




                                                                                  Alliance                    Alliance
                                                     Alliance                      Total                     Worldwide
                                                      Growth                       Return                  Privatization
                                                     Portfolio                   Portfolio                   Portfolio
<S>                                     <C>                         <C>                         <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                         $2,016,338                    $839,364                    $363,804
    Realized Gain (Loss) on Investment Activity           2,941,214                     734,362                     225,139
    Change in Unrealized Appreciation
        (Depreciation) of Investments                     5,492,858                    (185,341)                   (124,847)
                                                --------------------         -------------------         -------------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                      10,450,410                   1,388,385                     464,096
                                                --------------------         -------------------         -------------------

Capital Transactions:
    Contract Deposits                                     3,750,764                   1,339,194                     733,930
    Administrative Charges                                  (18,369)                     (2,538)                     (2,968)
    Transfers                                              (657,218)                    308,181                     (87,302)
    Contract Withdrawals                                 (3,108,159)                 (1,507,157)                   (374,824)
    Deferred Sales Charges                                  (79,977)                    (46,499)                     (8,504)
    Death Benefits                                         (265,172)                   (251,881)                    (64,930)
    Annuity Payments                                              0                           0                         (80)
                                                --------------------         -------------------         -------------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                              (378,131)                   (160,700)                    195,322
                                                --------------------         -------------------         -------------------
Total Increase (Decrease) in Net Assets                  10,072,279                   1,227,685                     659,418
Net Assets, at Beginning of Year                         39,938,839                   9,214,264                   6,956,046
                                                --------------------         -------------------         -------------------
Net Assets, at End of Year                              $50,011,118                 $10,441,949                  $7,615,464
                                                ====================         ===================         ===================
</TABLE>
<TABLE>




                                                                                                              Alliance
                                                                                                                Real
                                                     Alliance                     Alliance                     Estate
                                                    Technology                     Quasar                    Investment
                                                     Portfolio                   Portfolio                   Portfolio
<S>                                     <C>                         <C>                         <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                          ($167,584)                   $689,238                     $17,436
    Realized Gain (Loss) on Investment Activity           1,005,890                      32,590                     (30,554)
    Change in Unrealized Appreciation
        (Depreciation) of Investments                     6,069,192                  (1,504,214)                   (550,595)
                                                --------------------         -------------------         -------------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                       6,907,498                    (782,386)                   (563,713)
                                                --------------------         -------------------         -------------------

Capital Transactions:
    Contract Deposits                                     1,562,210                   1,550,640                     640,690
    Administrative Charges                                   (5,002)                     (2,943)                       (651)
    Transfers                                            (1,245,997)                  2,441,645                    (200,779)
    Contract Withdrawals                                   (607,189)                   (490,064)                   (145,399)
    Deferred Sales Charges                                  (16,267)                    (18,826)                     (5,417)
    Death Benefits                                         (175,849)                    (66,749)                    (15,096)
    Annuity Payments                                              0                           0                         (53)
                                                --------------------         -------------------         -------------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                              (488,094)                  3,413,703                     273,295
                                                --------------------         -------------------         -------------------
Total Increase (Decrease) in Net Assets                   6,419,404                   2,631,317                    (290,418)
Net Assets, at Beginning of Year                         12,248,531                   8,245,581                   2,256,206
                                                --------------------         -------------------         -------------------
Net Assets, at End of Year                              $18,667,935                 $10,876,898                  $1,965,788
                                                ====================         ===================         ===================

</TABLE>
<TABLE>



                                                                                                              Dreyfus
                                                     Alliance                     Dreyfus                       Zero
                                                       High                        Stock                       Coupon
                                                       Yield                       Index                        2000
                                                     Portfolio                      Fund                     Portfolio
<S>                                     <C>                         <C>                         <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                           ($11,483)                     $4,680                      $2,145
    Realized Gain (Loss) on Investment Activity             (78,277)                     68,083                          24
    Change in Unrealized Appreciation
        (Depreciation) of Investments                       (93,678)                    347,717                         837
                                                --------------------         -------------------         -------------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                        (183,438)                    420,480                       3,006
                                                --------------------         -------------------         -------------------

Capital Transactions:
    Contract Deposits                                       468,713                     413,908                           0
    Administrative Charges                                     (176)                       (660)                        (26)
    Transfers                                             1,358,270                     620,342                           0
    Contract Withdrawals                                   (102,701)                    (37,834)                          0
    Deferred Sales Charges                                   (1,975)                       (217)                          0
    Death Benefits                                                0                           0                           0
    Annuity Payments                                              0                           0                           0
                                                --------------------         -------------------         -------------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                             1,722,131                     995,539                         (26)
                                                --------------------         -------------------         -------------------
Total Increase (Decrease) in Net Assets                   1,538,693                   1,416,019                       2,980
Net Assets, at Beginning of Year                             42,400                   1,105,421                      52,066
                                                --------------------         -------------------         -------------------
Net Assets, at End of Year                               $1,581,093                  $2,521,440                     $55,046
                                                ====================         ===================         ===================
</TABLE>
<TABLE>



                                                      Dreyfus
                                                       Small                      Fidelity                    Fidelity
                                                      Company                      Money                       Asset
                                                       Stock                       Market                     Manager
                                                     Portfolio                   Portfolio                   Portfolio
<S>                                     <C>                         <C>                         <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                              ($659)                    $42,611                     $80,217
    Realized Gain (Loss) on Investment Activity              (3,746)                          0                      22,479
    Change in Unrealized Appreciation
        (Depreciation) of Investments                        (2,354)                          0                      13,407
                                                --------------------         -------------------         -------------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                          (6,759)                     42,611                     116,103
                                                --------------------         -------------------         -------------------
Capital Transactions:
    Contract Deposits                                        10,000                   3,057,276                     130,159
    Administrative Charges                                      (54)                       (301)                       (301)
    Transfers                                               109,583                  (2,370,380)                    199,317
    Contract Withdrawals                                     (2,575)                    (91,878)                    (19,543)
    Deferred Sales Charges                                     (116)                     (2,687)                        (27)
    Death Benefits                                                0                           0                           0
    Annuity Payments                                              0                           0                           0
                                                --------------------         -------------------         -------------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                               116,838                     592,030                     309,605
                                                --------------------         -------------------         -------------------
Total Increase (Decrease) in Net Assets                     110,079                     634,641                     425,708
Net Assets, at Beginning of Year                             22,085                     818,331                     637,625
                                                --------------------         -------------------         -------------------
Net Assets, at End of Year                                 $132,164                  $1,452,972                  $1,063,333
                                                ====================         ===================         ===================
                                                ====================         ===================         ===================
</TABLE>
<TABLE>



                                                                                                              Fidelity
                                                                                  Fidelity                   Investment
                                                     Fidelity                       High                       Grade
                                                      Growth                       Income                       Bond
                                                     Portfolio                   Portfolio                   Portfolio
<S>                                     <C>                         <C>                         <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                           $171,900                     $41,763                      $6,090
    Realized Gain (Loss) on Investment Activity              38,071                      (6,270)                      2,723
    Change in Unrealized Appreciation
        (Depreciation) of Investments                       489,770                     (79,131)                     18,900
                                                --------------------         -------------------         -------------------
                                                --------------------         -------------------         -------------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                         699,741                     (43,638)                     27,713
                                                --------------------         -------------------         -------------------
                                                --------------------         -------------------         -------------------

Capital Transactions:
    Contract Deposits                                       559,593                      47,636                     152,122
    Administrative Charges                                     (706)                       (164)                       (153)
    Transfers                                               283,192                     183,647                     251,128
    Contract Withdrawals                                    (47,271)                    (14,489)                    (16,156)
    Deferred Sales Charges                                     (280)                        (74)                       (252)
    Death Benefits                                                0                           0                           0
    Annuity Payments                                              0                           0                           0
                                                --------------------         -------------------         -------------------
                                                --------------------         -------------------         -------------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                               794,528                     216,556                     386,689
                                                --------------------         -------------------         -------------------
                                                --------------------         -------------------         -------------------
Total Increase (Decrease) in Net Assets                   1,494,269                     172,918                     414,402
Net Assets, at Beginning of Year                          1,404,753                     347,231                     205,115
                                                --------------------         -------------------         -------------------
                                                --------------------         -------------------         -------------------
Net Assets, at End of Year                               $2,899,022                    $520,149                    $619,517
                                                ====================         ===================         ===================
                                                ====================         ===================         ===================
</TABLE>
<TABLE>


                                                                                                              Merrill
                                                                                                               Lynch
                                                                                                               Basic
                                                     Fidelity                     Fidelity                     Value
                                                     Overseas                    Contrafund                    Focus
                                                     Portfolio                   Portfolio                      Fund
<S>                                     <C>                         <C>                         <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                            $21,073                      $2,131                          $0
    Realized Gain (Loss) on Investment Activity              15,304                       2,239                           0
    Change in Unrealized Appreciation
        (Depreciation) of Investments                          (540)                     31,221                           0
                                                --------------------         -------------------         -------------------
                                                --------------------         -------------------         -------------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                          35,837                      35,591                           0
                                                --------------------         -------------------         -------------------
                                                --------------------         -------------------         -------------------

Capital Transactions:
    Contract Deposits                                        45,000                     125,289                           0
    Administrative Charges                                     (155)                        (91)                          0
    Transfers                                              (150,399)                     73,044                           0
    Contract Withdrawals                                    (18,179)                       (862)                          0
    Deferred Sales Charges                                      (96)                        (28)                          0
    Death Benefits                                                0                           0                           0
    Annuity Payments                                              0                           0                           0
                                                --------------------         -------------------         -------------------
                                                --------------------         -------------------         -------------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                              (123,829)                    197,352                           0
                                                --------------------         -------------------         -------------------
                                                --------------------         -------------------         -------------------
Total Increase (Decrease) in Net Assets                     (87,992)                    232,943                           0
Net Assets, at Beginning of Year                            404,663                           0                           0
                                                --------------------         -------------------         -------------------
                                                --------------------         -------------------         -------------------
Net Assets, at End of Year                                 $316,671                    $232,943                          $0
                                                ====================         ===================         ===================
                                                ====================         ===================         ===================
</TABLE>
<TABLE>


                                                      Merrill                     Merrill                     Merrill
                                                       Lynch                       Lynch                       Lynch
                                                    Developing                     Global                      Global
                                                      Capital                      Growth                     Strategy
                                                      Markets                      Focus                       Focus
                                                       Fund                         Fund                        Fund
<S>                                     <C>                         <C>                         <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                                 $0                          $0                          $0
    Realized Gain (Loss) on Investment Activity                   0                           0                           0
    Change in Unrealized Appreciation
        (Depreciation) of Investments                             0                           0                           0
                                                --------------------         -------------------         -------------------
                                                --------------------         -------------------         -------------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                               0                           0                           0
                                                --------------------         -------------------         -------------------
                                                --------------------         -------------------         -------------------

Capital Transactions:
    Contract Deposits                                             0                           0                           0
    Administrative Charges                                        0                           0                           0
    Transfers                                                     0                           0                           0
    Contract Withdrawals                                          0                           0                           0
    Deferred Sales Charges                                        0                           0                           0
    Death Benefits                                                0                           0                           0
    Annuity Payments                                              0                           0                           0
                                                --------------------         -------------------         -------------------
                                                --------------------         -------------------         -------------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                                     0                           0                           0
                                                --------------------         -------------------         -------------------
                                                --------------------         -------------------         -------------------
Total Increase (Decrease) in Net Assets                           0                           0                           0
Net Assets, at Beginning of Year                                  0                           0                           0
                                                --------------------         -------------------         -------------------
                                                --------------------         -------------------         -------------------
Net Assets, at End of Year                                       $0                          $0                          $0
                                                ====================         ===================         ===================
                                                ====================         ===================         ===================
</TABLE>
<TABLE>

                                                      Merrill                     Merrill
                                                       Lynch                       Lynch                      Merrill
                                                       High                    International                   Lynch
                                                      Current                      Equity                      Prime
                                                      Income                       Focus                        Bond
                                                       Fund                         Fund                        Fund
<S>                                     <C>                         <C>                         <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                                 $0                          $0                          $0
    Realized Gain (Loss) on Investment Activity                   0                           0                           0
    Change in Unrealized Appreciation
        (Depreciation) of Investments                             0                           0                           0
                                                --------------------         -------------------         -------------------
                                                --------------------         -------------------         -------------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                               0                           0                           0
                                                --------------------         -------------------         -------------------
                                                --------------------         -------------------         -------------------

Capital Transactions:
    Contract Deposits                                             0                           0                           0
    Administrative Charges                                        0                           0                           0
    Transfers                                                     0                           0                           0
    Contract Withdrawals                                          0                           0                           0
    Deferred Sales Charges                                        0                           0                           0
    Death Benefits                                                0                           0                           0
    Annuity Payments                                              0                           0                           0
                                                --------------------         -------------------         -------------------
                                                --------------------         -------------------         -------------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                                     0                           0                           0
                                                --------------------         -------------------         -------------------
                                                --------------------         -------------------         -------------------
Total Increase (Decrease) in Net Assets                           0                           0                           0
Net Assets, at Beginning of Year                                  0                           0                           0
                                                --------------------         -------------------         -------------------
                                                --------------------         -------------------         -------------------
Net Assets, at End of Year                                       $0                          $0                          $0
                                                ====================         ===================         ===================
                                                ====================         ===================         ===================
</TABLE>
<TABLE>



                                                      Merrill                                                 Mitchell
                                                       Lynch                      Mitchell                    Hutchins
                                                      Quality                     Hutchins                     Global
                                                      Equity                      Balanced                     Income
                                                       Fund                      Portfolio                   Portfolio
<S>                                     <C>                         <C>                         <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                                 $0                          $0                          $0
    Realized Gain (Loss) on Investment Activity                   0                           0                           0
    Change in Unrealized Appreciation
        (Depreciation) of Investments                             0                           0                           0
                                                --------------------         -------------------         -------------------
                                                --------------------         -------------------         -------------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                               0                           0                           0
                                                --------------------         -------------------         -------------------
                                                --------------------         -------------------         -------------------

Capital Transactions:
    Contract Deposits                                             0                           0                           0
    Administrative Charges                                        0                           0                           0
    Transfers                                                     0                           0                           0
    Contract Withdrawals                                          0                           0                           0
    Deferred Sales Charges                                        0                           0                           0
    Death Benefits                                                0                           0                           0
    Annuity Payments                                              0                           0                           0
                                                --------------------         -------------------         -------------------
                                                --------------------         -------------------         -------------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                                     0                           0                           0
                                                --------------------         -------------------         -------------------
                                                --------------------         -------------------         -------------------
Total Increase (Decrease) in Net Assets                           0                           0                           0
Net Assets, at Beginning of Year                                  0                           0                           0
                                                --------------------         -------------------         -------------------
                                                --------------------         -------------------         -------------------
Net Assets, at End of Year                                       $0                          $0                          $0
                                                ====================         ===================         ===================
                                                ====================         ===================         ===================
</TABLE>
<TABLE>

                                                                                  Mitchell
                                                     Mitchell                     Hutchins                    Mitchell
                                                     Hutchins                      Growth                     Hutchins
                                                       High                          &                        Tactical
                                                      Income                       Income                    Allocation
                                                     Portfolio                   Portfolio                   Portfolio
<S>                                     <C>                         <C>                         <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                                 $0                          $0                          $0
    Realized Gain (Loss) on Investment Activity                   0                           0                           0
    Change in Unrealized Appreciation
        (Depreciation) of Investments                             0                           0                           0
                                                --------------------         -------------------         -------------------
                                                --------------------         -------------------         -------------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                               0                           0                           0
                                                --------------------         -------------------         -------------------
                                                --------------------         -------------------         -------------------

Capital Transactions:
    Contract Deposits                                             0                           0                           0
    Administrative Charges                                        0                           0                           0
    Transfers                                                     0                           0                           0
    Contract Withdrawals                                          0                           0                           0
    Deferred Sales Charges                                        0                           0                           0
    Death Benefits                                                0                           0                           0
    Annuity Payments                                              0                           0                           0
                                                --------------------         -------------------         -------------------
                                                --------------------         -------------------         -------------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                                     0                           0                           0
                                                --------------------         -------------------         -------------------
                                                --------------------         -------------------         -------------------
Total Increase (Decrease) in Net Assets                           0                           0                           0
Net Assets, at Beginning of Year                                  0                           0                           0
                                                --------------------         -------------------         -------------------
                                                --------------------         -------------------         -------------------
Net Assets, at End of Year                                       $0                          $0                          $0
                                                ====================         ===================         ===================
                                                ====================         ===================         ===================
</TABLE>
<TABLE>

                                                      Van Eck                                                 Van Eck
                                                     Worldwide                    Van Eck                    Worldwide
                                                       Hard                      Worldwide                    Emerging
                                                      Assets                      Balanced                    Markets
                                                       Fund                         Fund                        Fund
<S>                                     <C>                         <C>                         <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                            $14,111                    $120,260                       ($543)
    Realized Gain (Loss) on Investment Activity             (24,422)                    (40,663)                    (20,345)
    Change in Unrealized Appreciation
        (Depreciation) of Investments                        (8,704)                    (30,005)                          0
                                                --------------------         -------------------         -------------------
                                                --------------------         -------------------         -------------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                         (19,015)                     49,592                     (20,888)
                                                --------------------         -------------------         -------------------
                                                --------------------         -------------------         -------------------

Capital Transactions:
    Contract Deposits                                             0                           0                           0
    Administrative Charges                                      (23)                       (127)                        (27)
    Transfers                                               (59,602)                   (650,699)                     22,663
    Contract Withdrawals                                     (2,481)                    (17,324)                     (1,674)
    Deferred Sales Charges                                      (58)                       (149)                        (74)
    Death Benefits                                                0                           0                           0
    Annuity Payments                                              0                           0                           0
                                                --------------------         -------------------         -------------------
                                                --------------------         -------------------         -------------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                               (62,164)                   (668,299)                     20,888
                                                --------------------         -------------------         -------------------
                                                --------------------         -------------------         -------------------
Total Increase (Decrease) in Net Assets                     (81,179)                   (618,707)                          0
Net Assets, at Beginning of Year                            102,236                     618,707                           0
                                                --------------------         -------------------         -------------------
                                                --------------------         -------------------         -------------------
Net Assets, at End of Year                                  $21,057                          $0                          $0
                                                ====================         ===================         ===================
                                                ====================         ===================         ===================
</TABLE>
<TABLE>

                                                       WP&G                         WP&G                        WP&G
                                                     Tomorrow                     Tomorrow                    Tomorrow
                                                       Short                       Medium                       Long
                                                       Term                         Term                        Term
                                                     Portfolio                   Portfolio                   Portfolio
<S>                                     <C>                         <C>                         <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                             $9,011                      $6,178                        $104
    Realized Gain (Loss) on Investment Activity              11,415                         191                       2,192
    Change in Unrealized Appreciation
        (Depreciation) of Investments                        12,275                      10,567                       2,398
                                                --------------------         -------------------         -------------------

Increase (Decrease) in Net Assets Resulting
    From Operations                                          32,701                      16,936                       4,694
                                                --------------------         -------------------         -------------------
                                                --------------------         -------------------         -------------------

Capital Transactions:
    Contract Deposits                                             0                           0                      15,000
    Administrative Charges                                     (124)                        (60)                        (24)
    Transfers                                               (53,220)                          0                      (7,573)
    Contract Withdrawals                                    (11,216)                          0                      (1,377)
    Deferred Sales Charges                                      (60)                          0                           0
    Death Benefits                                                0                           0                           0
    Annuity Payments                                              0                           0                           0
                                                --------------------         -------------------         -------------------
                                                --------------------         -------------------         -------------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                               (64,620)                        (60)                      6,026
                                                --------------------         -------------------         -------------------
                                                --------------------         -------------------         -------------------
Total Increase (Decrease) in Net Assets                     (31,919)                     16,876                      10,720
Net Assets, at Beginning of Year                            319,252                     114,881                      31,864
                                                --------------------         -------------------         -------------------
                                                --------------------         -------------------         -------------------
Net Assets, at End of Year                                 $287,333                    $131,757                     $42,584
                                                ====================         ===================         ===================

</TABLE>
                 See Accompanying Notes to Financial Statements
<PAGE>

                  AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY
                              OF NEW YORK (AI LIFE)

                               VARIABLE ACCOUNT A

                          NOTES TO FINANCIAL STATEMENTS

1. History

Variable Account A (the "Account") is a separate  investment account established
under the  provisions of New York Insurance Law by American  International  Life
Assurance  Company of New York (the  "Company"),  a  wholly-owned  subsidiary of
American  International  Group,  Inc. The Account  operates as a unit investment
trust  registered  under the  Investment  Company Act of 1940,  as amended,  and
supports the  operations of the Company's  individual  single  purchase  payment
deferred variable annuity contracts (the  "contracts").  The following  products
are offered by the Account:  Alliance  Gallery,  Profile,  Ovation,  Trilogy and
Paradigm.  The Account  invests in shares of AIM Variable  Insurance  Fund ("AIM
Fund"), Alliance Variable Products Series Fund, Inc. ("Alliance Fund"), Alliance
Variable  Products  Series Fund B, Inc.  ("Alliance Fund B"),  Dreyfus  Variable
Investment  Fund  ("Dreyfus  Fund"),  Fidelity  Investments  Variable  Insurance
Products  Fund  ("Fidelity  Trust"),  Fidelity  Investments  Variable  Insurance
Products  Fund  II  ("Fidelity  Trust  II"),  Hotchkis  & Wiley  Variable  Trust
("Hotchkis & Wiley Trust"),  Mercury Asset Management V.I. Funds, Inc. ("Mercury
Fund"),  Merrill Lynch Variable Series Funds  ("Merrill  Lynch Fund"),  Mitchell
Hutchins Series Trust  ("Mitchell  Hutchins  Trust"),  Van Eck Investment  Trust
("Van Eck Trust") and Weiss, Peck & Greer ("WP&G Tomorrow Fund").  The assets in
the policies may be invested in the following subaccounts:
<TABLE>
<S>                                                             <C>
AIM Fund:                                                       Hotchkis & Wiley Trust:
           Capital Appreciation Fund                                       International VIP Portfolio
           International Equity Fund                                       Low Duration VIP Portfolio

Alliance Fund:                                                  Mercury Fund:
           Conservative Investors Portfolio                                U.S. Large Cap Fund
           Global Bond Portfolio
           Global Dollar Government Portfolio                   Merrill Lynch Fund:
           Growth Portfolio                                                Basic Value Focus Fund
           Growth & Income Portfolio                                       Capital Focus Fund
           Growth Investors Portfolio                                      Developing Capital Markets Fund
           High Yield Portfolio                                            Domestic Money Market Fund
           International Portfolio                                         Global Growth Focus Fund
           Money Market Portfolio                                          Global Strategy Focus Fund
           North American Government Income Portfolio                      Global Utility Focus Fund
           Premier Growth Portfolio                                        High Current Income Fund
           Quasar Portfolio                                                International Equity Focus Fund
           Real Estate Investment Portfolio                                Natural Resources Focus Fund
           Short-Term Multi-Market Portfolio                               Prime Bond Fund
           Technology Portfolio                                            Quality Equity Fund
           Total Return Portfolio                                          Special Value Focus Fund
           U.S. Government/High Grade Securities Portfolio
           Utility Income Portfolio                             Mitchell Hutchins Trust:
           Worldwide Privatization Portfolio                               Balanced Portfolio
                                                                           Global Income Portfolio

Alliance Fund B:                                                           Growth Portfolio
           Growth Portfolio                                                Growth & Income Portfolio
           Growth & Income Portfolio                                       High Income Portfolio
           Money Market Portfolio                                          Small Cap Portfolio
           U.S. Government/High Grade Securities Portfolio                 Strategic Income Portfolio
                                                                           Tactical Allocation Portfolio

Dreyfus Fund:
           Small Company Stock Portfolio                        Van Eck Trust:
           Stock Index Fund                                                Worldwide Balanced Fund (Fund Closed 06/29/98)
           Zero Coupon 2000 Portfolio                                      Worldwide Emerging Markets Fund
                                                                           Worldwide Hard Assets Fund

Fidelity Trust:
           Growth Portfolio                                     WP&G Tomorrow Fund:
           High Income Portfolio                                           Tomorrow Long Term Portfolio
           Money Market Portfolio                                          Tomorrow Medium Term Portfolio
           Overseas Portfolio                                              Tomorrow Short Term Portfolio

Fidelity Trust II:
           Asset Manager Portfolio
           Contrafund Portfolio
           Investment Grade Bond Portfolio
</TABLE>


                  AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY
                              OF NEW YORK (AI LIFE)

                               VARIABLE ACCOUNT A

                    NOTES TO FINANCIAL STATEMENTS (continued)



The assets of the Account are the  property of the  Company.  The portion of the
Account's assets applicable to the contracts are not chargeable with liabilities
arising out of any other business conducted by the Company.

In addition to the  Account,  a contract  owner may also  allocate  funds to the
Guaranteed  Account,  which is part of the Company's  general  account.  Amounts
allocated to the Guaranteed  Account are credited with a guaranteed rate for one
year.  Because  of  exemptive  and  exclusionary  provisions,  interests  in the
Guaranteed  Account have not been  registered  under the Securities Act of 1933,
and the  Guaranteed  Account has not been  registered as an  investment  company
under the Investment Company Act of 1940.

2. Summary of Significant Accounting Policies

The following is a summary of significant  accounting  policies  followed by the
Account in preparation of the financial  statements in conformity with generally
accepted accounting principles.

A.   Investment  Valuation -The  investments in the respective  funds and trusts
     are  stated at  market  value  which is the net asset  value of each of the
     respective  series  as  determined  at the  close of  business  on the last
     business day of the period by the Fund.

B.   Accounting for Investments - Investment  transactions  are accounted for on
     the date the investments are purchased or sold. Dividend income is recorded
     on the ex-dividend date.

C.   Federal  Income  Taxes - The Company is taxed  under  federal law as a life
     insurance  company.  The Account is part of the Company's total  operations
     and is not taxed  separately.  Under  existing  federal  law,  no taxes are
     payable on investment income and realized capital gains of the Account.

D.   The  preparation  of  the  accompanying   financial   statements   required
     management  to make  estimates  and  assumptions  that affect the  reported
     values of assets and liabilities  and the reported  amounts from operations
     and policy transactions. Actual results could differ from those estimates.

3. Contract Charges

Daily  charges  for  mortality  and  expense  risks  assumed by the  Company are
assessed  through  the daily unit value  calculation  and are  equivalent  on an
annual basis to 1.25% of the value of the contracts.

Daily charges for  administrative  expenses are assessed  through the daily unit
value  calculation on all contracts issued and are equivalent on an annual basis
to 0.15% of the value of the contracts.  In addition,  an annual  administrative
expense charge of $30 may be assessed  against each contract on its  anniversary
date by surrendering units.

Daily charges for the Accidental Death Benefit (ADB) option are assessed through
the daily unit value  calculation on all contracts that have elected this option
and are  equivalent  on an annual basis to 0.05% of the value of the  contracts.
These  charges are included as part of the  mortality and expense risk fees line
of the Statement of Operations.

Daily  charges for the Annual  Ratchet Plan option are assessed on all contracts
that have elected this option and are  equivalent on an annual basis to 0.10% of
the  value  of  the  contracts.  These  charges  are  included  as  part  of the
administrative charges line of the Statement of Changes in Net Assets.

Daily charges for the Equity Assurance Plan option are assessed on all contracts
that have elected this option and are equivalent to a maximum 0.20% on an annual
basis of the value of the  contracts.  These charges are included as part of the
administrative charges line of the Statement of Changes in Net Assets.

The contracts provide that in the event that a contract owner withdraws all or a
portion of the contract  value within the  surrender  charge period they will be
assessed a deferred sales charge.  The deferred sales charge is based on a table
of charges, of which the maximum charge is 6% of the contract value subject to a
maximum of 8.5% of  premiums  paid for single  premium  contracts  and a maximum
charge of 6% of premiums paid for flexible premium contracts.

Certain  states impose  premium  taxes upon  contracts.  The Company  intends to
advance premium taxes due until the contract is surrendered or annuitized.

4. Annuity Reserves

Annuity reserves are computed for currently payable  contracts  according to the
83 IAM or Annuity  2000  Mortality  Tables.  The  assumed  interest  rate is 5%.
Charges to annuity  reserves for  mortality  and expense  risks  experience  are
reimbursed  to the Company if the  reserves  required  are less than  originally
estimated.  If additional  reserves are  required,  the Company  reimburses  the
variable annuity account.

<PAGE>
                AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY
                            OF NEW YORK (AI LIFE)
                             VARIABLE ACCOUNT A

                  NOTES TO FINANCIAL STATEMENTS (continued)


4. Purchases of Investments

For the year ended  December  31, 1999,  investment  activity in the Fund was as
follows:

                                                 Cost of           Proceeds
                                                Purchases         From Sales
Shares of
Delaware Group Premium Fund:
    Premium Growth & Income Series                $ 790,268       $ 2,503,545
    Premium Delchester Series                        41,292           338,355
    Premium Capital Reserves Series                 262,059           185,149
    Premium Delaware Balanced Series                 74,390           665,628
    Premium Cash Reserve Series                      83,707           292,610
    Premium DelCap Series                           270,422           863,866
<PAGE>

                AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY
                            OF NEW YORK (AI LIFE)
                             VARIABLE ACCOUNT A

                  NOTES TO FINANCIAL STATEMENTS (continued)


4. Purchases of Investments

For the year ended  December  31, 1998,  investment  activity in the Fund was as
follows:

                                                 Cost of           Proceeds
                                                Purchases         From Sales
Shares of
Delaware Group Premium Fund:
    Premium Growth & Income Series                $ 697,991       $ 1,978,510
    Premium Delchester Series                       158,018           482,343
    Premium Capital Reserves Series                 163,256           670,024
    Premium Delaware Balanced Series                307,747         1,463,127
    Premium Cash Reserve Series                     251,093           548,011
    Premium DelCap Series                           375,340         2,106,599

<PAGE>
<PAGE>
                AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY
                            OF NEW YORK (AI LIFE)
                              VARIABLE ACCOUNT A

                  NOTES TO FINANCIAL STATEMENTS (continued)
<TABLE>

5. Purchases of Investments

For the year ended  December  31, 1999,  investment  activity in the Fund was as
follows:

                                                         Cost of           Proceeds
                                                       Purchases          From Sales
<S>                                                     <C>                <C>
Shares of
AIM Fund:
      Capital Appreciation Fund                           $ 128,209           $ 33,780
      International Equity Fund                             205,094             86,404
Alliance Fund:
      Money Market Portfolio                             41,298,010         37,510,301
      Premier Growth Portfolio                           26,088,038         12,721,329
      Growth & Income Portfolio                          22,224,290         12,709,699
      International Portfolio                             2,176,695          2,427,027
      Short-Term Multi-Market Portfolio                      81,368            700,019
      Global Bond Portfolio                                 143,177            570,518
      U.S. Government/High Grade Securities Portfolio     3,387,088          3,554,607
      Global Dollar Government Portfolio                    380,706            593,435
      North American Government Income Portfolio          1,748,821          1,972,878
      Utility Income Portfolio                            2,107,388          1,678,443
      Conservative Investors Portfolio                    1,170,953          1,861,141
      Growth Investors Portfolio                            444,209          1,706,458
      Growth Portfolio                                   10,886,514          6,499,533
      Total Return Portfolio                              1,880,137          1,809,752
      Worldwide Privatization Portfolio                   2,486,364          1,441,866
      Technology Portfolio                               17,902,317          8,279,718
      Quasar Portfolio                                    6,751,299          8,588,158
      Real Estate Investment Portfolio                      519,639            550,341
      High Yield Portfolio                                2,649,732          1,137,829
Dreyfus Fund:
      Stock Index Fund                                    1,130,457            257,399
      Zero Coupon 2000 Portfolio                              2,731              7,314
      Small Company Stock Portfolio                          98,573             14,665
Fidelity Trust:
      Money Market Portfolio                              3,113,079          2,223,211
      Asset Manager Portfolio                               430,929            196,008
      Growth Portfolio                                    1,358,627            206,871
      High Income Portfolio                                 219,651            106,341
      Investment Grade Bond Portfolio                       158,491            205,490
      Overseas Portfolio                                     12,135             36,356
      Contrafund Portfolio                                  262,408              4,575
Merrill Lynch Fund:
      Basic Value Focus Fund                                 68,797                 48
      Developing Capital Markets Fund                         9,900                  2
      Global Growth Focus Fund                               12,191                 48
      Global Strategy Focus Fund                             46,799                  7
      High Current Income Fund                               30,464                 44
      International Equity Focus Fund                        27,183                 78
      Prime Bond Fund                                        45,261                  7
      Quality Equity Fund                                    13,583                 46
Mitchell Hutchins Trust:
      Balanced Portfolio                                     36,262                165
      Global Income Portfolio                                29,696                307
      High Income Portfolio                                  43,593                407
      Growth & Income Portfolio                              10,689                178
      Tactical Allocation Portfolio                         415,979              9,838
Van Eck Trust:
      Worldwide Hard Assets Fund                             15,216             24,321
      Worldwide Emerging Markets Fund                         8,535                 37
WP&G Tomorrow Fund:
        Tomorrow Short Term Portfolio                        20,105             28,292
        Tomorrow Medium Term Portfolio                       10,811             15,695
        Tomorrow Long Term Portfolio                          3,653             13,693
</TABLE>
<PAGE>

                AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY
                            OF NEW YORK (AI LIFE)
                              VARIABLE ACCOUNT A

                  NOTES TO FINANCIAL STATEMENTS (continued)
<TABLE>

5. Purchases of Investments

For the year ended December 31, 1998, investment activity in the Fund was as follows:

                                                         Cost of           Proceeds
                                                       Purchases          From Sales
<S>                                                   <C>                <C>
Shares of
AIM Fund:
      Capital Appreciation Fund                           $ 300,923           $ 80,358
      International Equity Fund                             271,850            109,140
Alliance Fund:
      Money Market Portfolio                             34,467,424         31,201,259
      Premier Growth Portfolio                           17,691,740          8,310,070
      Growth & Income Portfolio                          20,704,896         11,093,035
      International Portfolio                             2,594,798          1,623,872
      Short-Term Multi-Market Portfolio                   1,039,093            628,913
      Global Bond Portfolio                                 778,368            520,428
      U.S. Government/High Grade Securities Portfolio     4,135,883          1,809,383
      Global Dollar Government Portfolio                  1,034,685          1,195,989
      North American Government Income Portfolio          3,727,562          2,801,217
      Utility Income Portfolio                            2,542,915          2,159,367
      Conservative Investors Portfolio                    2,172,662          2,016,437
      Growth Investors Portfolio                          2,018,942            631,274
      Growth Portfolio                                    9,183,431          7,545,219
      Total Return Portfolio                              3,869,293          3,190,630
      Worldwide Privatization Portfolio                   2,687,998          2,128,872
      Technology Portfolio                                4,766,616          5,422,293
      Quasar Portfolio                                    6,610,085          2,507,145
      Real Estate Investment Portfolio                    1,491,475          1,200,746
      High Yield Portfolio                                2,623,715            913,067
Dreyfus Fund:
      Stock Index Fund                                    1,269,080            268,860
      Zero Coupon 2000 Portfolio                              2,906                780
      Small Company Stock Portfolio                         136,909             20,729
Fidelity Trust:
      Money Market Portfolio                              4,600,087          3,965,439
      Asset Manager Portfolio                               743,760            353,939
      Growth Portfolio                                    1,279,115            312,684
      High Income Portfolio                                 351,217             92,898
      Investment Grade Bond Portfolio                       549,819            157,038
      Overseas Portfolio                                     96,728            199,482
      Contrafund Portfolio                                  296,455             96,972
Van Eck Trust:
      Worldwide Hard Assets Fund                             18,093             66,146
      Worldwide Balanced Fund                               131,996            680,369
      Worldwide Emerging Markets Fund                        65,406             45,061
WP&G Tomorrow Fund:
        Tomorrow Short Term Portfolio                        16,801             72,411
        Tomorrow Medium Term Portfolio                        7,882              1,764
        Tomorrow Long Term Portfolio                         15,638              9,508
</TABLE>



<PAGE>


                                     PART C
                                OTHER INFORMATION

Item 24.      Financial Statements and Exhibits.

(a)      Financial Statements

(b)      Exhibits

1.   Certificate of Resolution for American International Life Assurance Company
     of New York  dated  June 5,  1986,  authorizing  the  issuance  and sale of
     variable and fixed annuity contracts.*

2.   N/A

3.   (a) Principal  Underwriter's  Agreement between American International Life
     Assurance Company of New York and American International Fund Distributors,
     dated August 1, 1988;*

     (b)  Broker/Dealer  Agreement between American International Life Assurance
          Company  of New York and  American  International  Fund  Distributors,
          dated August 1, 1988;*

     (c)  Selling  Agreement  between  American   International  Life  Assurance
          Company of New York, AIG Life  Insurance  Company and AIG Equity Sales
          Corporation, dated October 1998*

     (d)  Distribution  Agreement between American  International Life Assurance
          Company of New York,  AIG Life  Insurance  Company and  Alliance  Fund
          Distributors, dated June 11, 1991;*

     (e)  Buy Sell  Agreement  between  American  International  Life  Assurance
          Company of New York and  Alliance  Variable  Products  Series Fund and
          Alliance Capital Management, L.P., dated June 11, 1991*

4.   (a) Form of Individual  Variable  Annuity  Single  Purchase  Payment Policy
     (45649 - 4/87)*

     (b)  Form of Individual Variable Annuity Policy (21VAN0896NY)*

     (c)  Form of Group Variable Annuity Policy (21GVAN897NY)*

     (d)  Form of Variable Annuity Certificate of Coverage(26GVAN897NY)*

5.   (a) Form of Single Premium Variable Annuity application (52971 11/96)*

     (b)  Form of Group Variable Annuity application (24GVAN897)*

6.   (a) By-Laws of American International Life Assurance Company of New York as
     amended on 3/25/75;*

     (b)  Certificate of Incorporation of American  International Life Assurance
          Company of New York, dated March 5, 1962;*

     (c)  Certificate  of  Amendment  of the  Certificate  of  Incorporation  of
          American  International  Life  Assurance  Company  of New York,  dated
          February 4, 1972;*

     (d)  Certificate  of  Amendment  of the  Certificate  of  Incorporation  of
          American  International  Life  Assurance  Company  of New York,  dated
          January 18, 1985;*

     (e)  Certificate  of  Amendment  of the  Certificate  of  Incorporation  of
          American  International Life Assurance Company of New York, dated June
          1, 1987;*

     (f)  Certificate  of  Amendment  of the  Certificate  of  Incorporation  of
          American International Life Assurance Company of New York, dated March
          22, 1989;*

     (g)  Certificate  of  Amendment  of the  Certificate  of  Incorporation  of
          American  International Life Assurance Company of New York, dated June
          27, 1991*

(7)  N/A

(8)  Delaware  Valley  Financial  Services,   Inc.   Administrative   Agreement,
     appointing Delaware Valley Financial  Services,  Inc. by AIG Life Insurance
     Company and  American  International  Life  Assurance  Company of New York,
     dated October 1, 1986*

(9)  Opinion and Consent of Counsel (filed electronically herewith).

(10)(a) Consent of Jorden  Burt Boros  Cicchetti  Berenson & Johnson  LLP (filed
     electronically herewith)

     (b)Consent of Independent Accountants (filed electronically herewith).

(11) N/A

(12) N/A

(13) Performance Data #

         (14)(a)  Powers of Attorney **

          (b)  Power of Attorney of Paul S. Bell (filed electronically herewith)

          (c)  Power of Attorney  of Michele L.  Abruzzo  (filed  electronically
               herewith)

          (d)  Power of Attorney of Robinson K. Nottingham (filed electronically
               herewith)

          (e)  Power of Attorney of Edmund  Sze-Wing  Tse (filed  electronically
               herewith)

          (f)  Power of Attorney  of  Elizabeth  M. Tuck  (filed  electronically
               herewith)

          (g)  Power of Attorney of John Oehmke (filed electronically herewith)

*    Incorporated by reference to Registrant's  Post-Effective  Amendment No. 10
     to Form N-4 (File No. 33-39170), filed on October 27, 1998.

**   Incorporated by reference to Registrant's Post-Effective Amendment No. 2 to
     Form N-4 (File No. 33-90686) filed on May 2, 1997.

#    Incorporated by reference to Registrant's Post-Effective Amendment No. 3 to
     Form N-4 (File No. 33-39171) filed on May 1, 1993.

Item 25.  Directors and Officers of the Depositor.

The following are the Principal Officers and Directors of the Company:

Officers:

Name and Principal                   Position and Offices
Business Address                     with the Company

Michele L. Abruzzo                   Director, Senior Executive Vice President
80 Pine Street
New York, New York 10005

James A. Bambrick                    Senior Vice President
One Alico Plaza
600 King Street
Wilmington, DE 19801

Paul S. Bell                         Director, Senior Vice President,
One Alico Plaza                      Chief Actuary
600 King Street
Wilmington, DE 19801

Marion E. Fajen                      Director
5608 N. Waterbury Road
Des Moines, IA  50312

Partick J. Foley                     Director
Donovan, Perry, Carbon
   McDermit & Radzil
Wall Street Plaza
88 Pine Street
New York, NY  10005

Cecil C. Gamwell, III                Director
419 West Beach Road
Charleston, RI  02813

Maurice R. Greenberg                 Director
70 Pine Street
New York, New York 10270

Jack R. Harnes                       Director
70 Pine Street
New York, New York 10270

John Iniss Howell                    Director
Indian Rock Corporation
263 Glenville Road, 2nd Floor

Greenwich, CT  06831

Jeffrey M. Kestenbaum                Executive Vice President
80 Pine Street

New York, New York 10005

Jerome T. Muldowney                  Director, Senior Vice  President
175 Water Street
New York, New York 10038

Edward E. Matthews                   Senior Vice President - Finance
70 Pine Street
New York, New York 10270

Robinson Kendall Nottingham          Director, Chairman of the Board
One Alico Plaza
600 King Street
Wilmington, DE 19801

John Oehmke                          Chief Financial Officer, Vice President
One Alico Plaza
600 King Street
Wilmington, DE 19801

Nicholas A. O'Kulich                 Director, Vice  Chairman, Treasurer
70 Pine Street
New York, New York 10270

Edmund Sze-Wing Tse                  Director
70 Pine Street

New York, New York 10270

Elizabeth M. Tuck                    Secretary - Corporate
70 Pine Street
New York, New York 10270

Kenneth D. Walma                     Vice President, General Counsel
One Alico Plaza
600 King Street
Wilmington, DE  19801

Gerald W. Wyndorf                    Director, Chief Executive Officer,
80 Pine Street                       President
New York, New York 10005

Item 26.  Persons  Controlled  by or Under Common  Control with the Depositor or
Registrant

Incorporated  by  reference  to the Form  10-K,  Exhibit  21  filed by  American
International Group (parent of registrant) for the year ended December 31, 1999.

Item 27.  Number of Contractowners

Not applicable.

Item 28.  Indemnification

Incorporated by reference to Principal  Underwriter's Agreement between AIG Life
Insurance Company and American International Fund Distributors,  dated August 1,
1988,  and  filed   electronically   on  October  27,  1998  as  an  exhibit  to
post-effective  amendment no. 12 to the registration statement on Form N-4 (File
No. 33-39171).

Item 29.  Principal Underwriter

(a)  AIG Equity Sales Corp.,  the principal  underwriter for Variable Account A,
     also acts as the principal  underwriter for other separate  accounts of the
     Depositor,  and for the separate accounts of AIG Life Insurance Company, an
     affiliated company.

(b)  The following  information is provided for each director and officer of the
     principal underwriter:

Name and Principal Business Address*    Positions and Offices with Underwriter

Michele L. Abruzzo            Director, Vice President, Compliance
                              Officer   - Variable
                              Life

Kevin Clowe                   Director and Vice President
Ernest T. Patrikis            Director
Ronald Alan Latz              Director, Vice President and Financial Operations
                              Principal
Jerome Thomas Muldowney       Director
Helen Stefanis                Director and President
Martinnette J. Witrick        Vice President and Compliance Officer
Kenneth F. Judkowitz          Vice President
Elizabeth M. Tuck             Secretary

*    Business address is 70 Pine Street, New York, New York 10270.
<TABLE>

(c)                        Net
       Name of             Underwriting         Compensation
       Principal           Discounts and        on                   Brokerage
       Underwriter         Commission           Redemption           Commissions        Compensation

<S>                              <C>                  <C>               <C>              <C>
       AIG Equity                $0                   $0                $0               $0
       Sales Corp.
</TABLE>

Item 30.  Location of Accounts and Records.

Kenneth F. Judkowitz,  Vice President of American  International  Life Assurance
Company of New York, whose address is 70 Pine Street,  New York, New York 10270,
maintains physical  possession of the accounts,  books, or documents of Variable
Account A required to be maintained by Section 31(a) of the  Investment  Company
Act of 1940 and the rules promulgated thereunder.

Item 31.  Management Services.

Not applicable.

Item 32.  Undertakings

(a)      Registrant hereby undertakes to file a post-effective amendment to this
         registration statement as frequently as is necessary to ensure that the
         audited  financial  statements in the registration  statement are never
         more  than 16 months  old for so long as  payments  under the  variable
         annuity contracts may be accepted.

(b)      Registrant  hereby  undertakes  to  include  either  (1) as part of any
         application to purchase a contract  offered by the prospectus,  a space
         that an  applicant  can check to  request  a  Statement  of  Additional
         Information, or (2) a postcard or similar written communication affixed
         to or included in the prospectus  that the applicant can remove to send
         for a Statement of Additional Information.

(c)      Registrant  hereby  undertakes  to deliver any  Statement of Additional
         Information and any financial  statements required to be made available
         under this Form promptly upon written or oral request.

(d)      Registrant  represents  that in  connection  with 403(b)  Plans,  it is
         relying on the November 28, 1988 no-action  letter issued by the SEC to
         the American Council of Life Insurance.

(e)      Registrant  represents  that the fees and  charges  deducted  under the
         contracts offered 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 company.


<PAGE>


                                   SIGNATURES

     As required by the Securities Act of 1933 and the Investment Company Act of
1940, the Registrant  certifies that it meets the requirements of Securities Act
Rule 485(b) for effectiveness of this Registration Statement and has caused this
Registration  Statement to be signed on its behalf,  in the City of  Wilmington,
and State of Delaware on this 28th day of April, 2000.

                               Variable Account A

                               By:  American International Life Assurance
                                    Company of New York

                                        /s/ Kenneth D. Walma
                               By:  _______________________________
                                        Kenneth D. Walma,
                                        Vice President and General Counsel


                               American International Life Assurance
                               Company of New York


                                        /s/ Kenneth D. Walma
                               By:  ________________________________
                                        Kenneth D. Walma,
                                        Vice President and General Counsel
<PAGE>

         As required by the Securities Act of 1933, this Registration  Statement
has been  signed by the  following  persons in the  capacities  and on the dates
indicated.

Signature                       Title                            Date

Michele L. Abruzzo*             Senior Executive Vice            April 28, 2000
- -------------------             President, Director
Michele L. Abruzzo

Paul S. Bell*                   Chief Actuary, Senior            April 28, 2000
- -------------                   Vice President, Director
Paul S. Bell

Marion E. Fajen*                Director                         April 28, 2000
- ---------------
Marion E. Fajen

Patrick J. Foley*               Director                         April 28, 2000
- ----------------
Patrick J. Foley

Cecil C. Gamwell, III*          Director                         April 28, 2000
- ---------------------
Cecil C. Gamwell, III

M.R. Greenberg*                 Director                         April 28, 2000
- ---------------
M.R. Greenberg

Jack R. Harnes*                 Director                         April 28, 2000
- --------------
Jack R. Harnes

John Iniss Howell*              Director                         April 28, 2000
- -----------------
John Iniss Howell

Edward. E. Matthews*            Senior Vice President,           April 28, 2000
- --------------------            Director
Edward E. Matthews

Jerome T. Muldowney*            Senior Vice President,           April 28, 2000
- -------------------             Director
Jerome T. Muldowney

Robinson Kendall Nottingham*    Chairman of the Board            April 28, 2000
- ----------------------------    of Directors, Director
Robinson Kendall Nottingham

John Oehmke*                    Vice President, Chief Financial  April 28, 2000
- ------------                    Officer
John Oehmke

Nicholas A. O'Kulich*           Vice Chairman, Treasurer,        April 28, 2000
- ---------------------           Director
Nicholas A. O'Kulich

Edmund Sze-Wing Tse*            Director                         April 28, 2000
- --------------------
Edmund Sze-Wing Tse

Elizabeth M. Tuck*              Secretary                        April 28, 2000
- ------------------
Elizabeth M. Tuck

Gerald W. Wyndorf*              Director                         April 28, 2000
- ------------------
Gerald W. Wyndorf

*By: /s/ Kenneth D. Walma

         ----------------------
         Kenneth D. Walma,
         Attorney in Fact




<PAGE>


                                INDEX TO EXHIBITS

Exhibit

 (9)     Opinion and Consent of Counsel

(10)(i)  Consent of Jorden Burt Boros Cicchetti Berenson & Johnson LLP

(10)(ii) Consent of Independent Accountants

(14) (b) Power of Attorney of Paul S. Bell

     (c)  Power of Attorney of Michele L. Abruzzo (

     (d)  Power of Attorney of Robinson K. Nottingham

     (e)  Power of Attorney of Edmund Sze-Wing Tse

     (f)  Power of Attorney of Elizabeth M. Tuck

     (g)  Power of Attorney of John Oehmke
<PAGE>




                         OPINION AND CONSENT OF COUNSEL

Ladies and Gentlemen:

     I have made such  examination  of the law and have  examined  such  company
records and documents as in my judgment are necessary or  appropriate  to enable
me to render the opinion expressed below:

     1.   American  International Life Assurance Company is a valid and existing
          stock life insurance company domiciled in the State of New York.

     2.   Variable  Account  A is a  separate  investment  account  of  American
          International  Life Assurance Company validly existing pursuant to the
          New York Insurance Laws and the Regulations thereunder.

     3.   All of the  prescribed  corporate  procedures  for the issuance of the
          Individual  and Group Single and Flexible  Premium  Deferred  Variable
          Annuity Contracts (the "Contracts") have been followed,  and when such
          Contracts are issued in accordance with the Prospectuses  contained in
          the Registration  Statement,  all state requirements  relating to such
          Contracts will have been complied with.

     4.   Upon the acceptance of premiums made by Contract  Owners pursuant to a
          Contract issued in accordance with the  Prospectuses  contained in the
          Registration  Statement and upon  compliance with applicable law, such
          Contract Owner will have a legally-issued,  fully-paid,  nonassessable
          interest in such Contract.

         This  opinion,  or a copy  thereof,  may be used as an exhibit to or in
connection  with the filing with the Securities  and Exchange  Commission of the
Post Effective Amendment No. 12 to the Registration  Statement on Form N-4 (File
No.  33-39170)  for the  Contracts to be issued by American  International  Life
Assurance Company and its separate account, Variable Account A.

                                            /s/ Kenneth D. Walma
                                            -----------------------
                                            Kenneth D. Walma
                                            Vice President and
                                            General Counsel

Dated:  April 28, 2000



                             [JordenBurt Letterhead]

                                   April 28, 2000

American International Life Assurance
Company of New York
80 Pine Street
New York, NY  10005

Ladies and Gentlemen:

         We hereby consent to the reference to our name under the caption "Legal
Counsel" in the Statement of Additional  Information contained in Post-Effective
Amendment No. 12 to the  Registration  Statement on Form N-4 (File No. 33-39170)
filed by American  International  Life Assurance  Company and Variable Account A
with the Securities and Exchange Commission under the Securities Act of 1933 and
the Investment Company Act of 1940 on or about May 1, 2000.

Very truly yours,

/s/Jorden Burt Boros Cicchetti Berenson & Johnson

Jorden Burt Boros Cicchetti Berenson & Johnson


                                 Exhibit 10 (ii)

                       CONSENT OF INDEPENDENT ACCOUNTANTS

We hereby consent to the following with respect of Post-effective  Amendment No.
12 to the Registration Statement (No. 33-39170) on Form N-4 under the Securities
Act of 1933 of  Variable  Account A of  American  International  Life  Assurance
Company of New York.

     1.   The  inclusion  of our report dated  February 3, 2000  relating to our
          audits of the  financial  statements  of American  International  Life
          Assurance   Company  of  New  York  in  the  Statement  of  Additional
          Information.

     2.   The  inclusion  of our report dated  February 3, 2000  relating to our
          audits  of the  financial  statements  of  Variable  Account  A in the
          Statement of Additional Information.

     3.   The incorporation by reference into the Prospectus of our report dated
          February 3, 2000 relating to our audits of the financial statements of
          American International Life Assurance Company of New York and Variable
          Account A.

     4.   The  reference  to our firm  under the  heading  "General  Information
          Independent Accountants" in the Statement of Additional Information.






April 21, 2000

/s/PricewaterhouseCoopers, LLP


                            LIMITED POWER OF ATTORNEY

         KNOWN ALL MEN BY THESE PRESENT, that I, Paul S. Bell, Director,  Senior
Vice  President  and Chief  Actuary of  American  International  Life  Assurance
Company of New York, a corporation duly organized under the laws of the State of
New York, do hereby appoint  Kenneth D. Walma as my attorney and agent,  for me,
and in my  name as a  Director  of the  Company  on  behalf  of the  Company  or
otherwise,  with full power to execute, deliver and file with the Securities and
Exchange  Commission all documents required for registration of a security under
the Securities Act of 1933 as amended,  and the Investment  Company Act of 1940,
as amended, and to do and perform each and every act that said attorney may deem
necessary or advisable to comply with the intent of the aforesaid Acts.

         WITNESS my hand and seal this 24th day of May, 1999.

WITNESS:

/s/ June M. Parsons                                    /s/ Paul S. Bell
- -------------------------                     ---------------------------------
                                                             Paul S. Bell


<PAGE>


                            LIMITED POWER OF ATTORNEY

         KNOWN ALL MEN BY THESE PRESENT, that I, Michele L. Abruzzo, Director of
American  International  Life Assurance  Company of New York, a corporation duly
organized  under the laws of the State of New York, do hereby appoint Kenneth D.
Walma as my  attorney  and agent,  for me,  and in my name as a Director  of the
Company on behalf of the  Company  or  otherwise,  with full  power to  execute,
deliver and file with the  Securities  and  Exchange  Commission  all  documents
required for  registration  of a security  under the  Securities  Act of 1933 as
amended,  and the  Investment  Company Act of 1940,  as  amended,  and to do and
perform each and every act that said attorney may deem necessary or advisable to
comply with the intent of the aforesaid Acts.

         WITNESS my hand and seal this 2nd day of November, 1999.

WITNESS:

/s/ Johanna M. Greenberg                             /s/ Michele L. Abruzzo
- -------------------------                       ----------------------------
                                                     Michele L. Abruzzo


<PAGE>


                            LIMITED POWER OF ATTORNEY

         KNOWN  ALL MEN BY  THESE  PRESENT,  that  I,  Robinson  K.  Nottingham,
Director  of  American  International  Life  Assurance  Company  of New York,  a
corporation  duly  organized  under the laws of the State of New York, do hereby
appoint  Kenneth D. Walma as my attorney and agent,  for me, and in my name as a
Director of the Company on behalf of the Company or  otherwise,  with full power
to execute,  deliver and file with the  Securities  and Exchange  Commission all
documents  required for  registration  of a security under the Securities Act of
1933 as amended,  and the Investment Company Act of 1940, as amended,  and to do
and  perform  each and  every  act that  said  attorney  may deem  necessary  or
advisable to comply with the intent of the aforesaid Acts.

         WITNESS my hand and seal this 2nd day of November, 1999.

WITNESS:

/s/ Johanna M. Greenberg                     /s/ Robinson K. Nottingham
- -------------------------                   ------------------------------
                                             Robinson K. Nottingham


<PAGE>


                            LIMITED POWER OF ATTORNEY

         KNOWN ALL MEN BY THESE PRESENT,  that I, Edmund Sze-Wing Tse,  Director
of American International Life Assurance Company of New York, a corporation duly
organized  under the laws of the State of New York, do hereby appoint Kenneth D.
Walma as my  attorney  and agent,  for me,  and in my name as a Director  of the
Company on behalf of the  Company  or  otherwise,  with full  power to  execute,
deliver and file with the  Securities  and  Exchange  Commission  all  documents
required for  registration  of a security  under the  Securities  Act of 1933 as
amended,  and the  Investment  Company Act of 1940,  as  amended,  and to do and
perform each and every act that said attorney may deem necessary or advisable to
comply with the intent of the aforesaid Acts.

         WITNESS my hand and seal this 2nd day of November, 1999.

WITNESS:

/s/ Johanna M. Greenberg                      /s/ Edmund Sze-Wing Tse
- -------------------------                   ------------------------
                                             Edmund Sze-Wing Tse


<PAGE>


                            LIMITED POWER OF ATTORNEY

         KNOWN ALL MEN BY THESE PRESENT, that I, Elizabeth M. Tuck, Secretary of
American  International  Life Assurance  Company of New York, a corporation duly
organized  under the laws of the State of New York, do hereby appoint Kenneth D.
Walma as my  attorney  and agent,  for me,  and in my name as a Director  of the
Company on behalf of the  Company  or  otherwise,  with full  power to  execute,
deliver and file with the  Securities  and  Exchange  Commission  all  documents
required for  registration  of a security  under the  Securities  Act of 1933 as
amended,  and the  Investment  Company Act of 1940,  as  amended,  and to do and
perform each and every act that said attorney may deem necessary or advisable to
comply with the intent of the aforesaid Acts.

         WITNESS my hand and seal this 10th day of February, 2000.

WITNESS:

/s/ Johanna M. Greenberg                     /s/ Elizabeth M. Tuck
- -------------------------                   -----------------------------
                                             Elizabeth M. Tuck


<PAGE>


                            LIMITED POWER OF ATTORNEY

         KNOWN ALL MEN BY THESE PRESENT,  that I, John Oehmke,  Chief  Financial
Officer  of  American  International  Life  Assurance  Company  of New  York,  a
corporation  duly  organized  under the laws of the State of New York, do hereby
appoint  Kenneth D. Walma as my  attorney  and agent,  for me, and in my name as
Chief  Financial  Officer of the Company on behalf of the Company or  otherwise,
with full power to execute,  deliver and file with the  Securities  and Exchange
Commission  all  documents  required for  registration  of a security  under the
Securities Act of 1933 as amended,  and the  Investment  Company Act of 1940, as
amended.

         WITNESS my hand and seal this 1st day of March, 2000.

WITNESS:

/s/ Cheryl Gerkens                          /s/ John Oehmke
- -------------------------                   ----------------------------
                                             John Oehmke






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