VARIABLE ACCOUNT B AMERICAN INTL LIFE ASSUR CO OF NEW YORK
485BPOS, 1999-05-03
Previous: VARIABLE ACCOUNT B AMERICAN INTL LIFE ASSUR CO OF NEW YORK, 485BPOS, 1999-05-03
Next: LEHMAN BROTHERS HOLDINGS INC, 424B5, 1999-05-03



        Filed with the Securities and Exchange Commission on May 3, 1999

                           Registration No. 333-48457

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    Form S-6

                        POST-EFFECTIVE AMENDMENT NO 2 TO
             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

A.   Exact name of trust: Variable Account B

B.   Name of depositor:  American  International  Life Assurance  Company of New
     York

C.                Complete address of depositor's principal executive offices:
                  80 Pine Street, New York, NY  10005

D.                Name and address of agent for service:
                  Kenneth D. Walma, Assistant Secretary and General Counsel
                  One Alico Plaza
                  600 King Street
                  Wilmington, DE  19801

COPIES TO:
Michael Berenson, Esq.            and     Ernest T. Patrikis, Esq.
Jorden Burt Boros Cicchetti               American International Group, Inc.
Berenson & Johnson, LLP                   70 Pine Street
Suite 400 East                            New York, NY  10270
1025 Thomas Jefferson Street, NW
Washington, DC  20007-0805

     It is proposed that this filing will become effective:

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

        X   on May 3, 1999  pursuant to paragraph (b) of Rule 485
     ------    ------------

     _____ 60 days after filing pursuant to paragraph (a)(1) of Rule 485

     _____ on ______________ pursuant to paragraph (a)(1) 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.

E.   Title and  amount of  securities  being  registered:  Individual  and Group
     Flexible Premium Variable Universal Life Insurance Policies.

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

G.   Amount of Filing Fee: N/A



<PAGE>
                        CROSS REFERENCE TO ITEMS REQUIRED

                                 BY FORM N-8B-2

N-8B-2 Item                      Caption in Prospectus

1        About Us and the Accounts, The Separate Account
2        About Us and the Accounts
3        Not Applicable
4        Distribution of the Policy
5        The Separate Account
6(a)     Not Applicable
6(b)     Not Applicable
9        Legal Proceedings
10       Purchasing a  Policy
11       The Separate Account, The Investment Options
12       The Separate Account, The Investment Options
13       Expenses of the Policy
14       Purchasing a  Policy
15       The Separate Account
16       The Separate Account, The Investment Options
17       Purchasing a  Policy, Investing Your
18       Account Value
19       Purchasing a  Policy, Investing Your
20       Account Value
19       Not Applicable
20       Not Applicable
21       Cash Benefits During the Insured's Lifetime
22       Not Applicable
23       Not Applicable
24       Not Applicable
25       About Us and the Accounts
26       Not Applicable
27       About Us and the Accounts
28       About Us and the Accounts
29       About Us and the Accounts
30       About Us and the Accounts
31       Not Applicable
32       Not Applicable
33       Not Applicable
34       Distribution of the Policy
35       About Us and the Accounts
37       Not Applicable
38       Distribution of the Policy
39       Distribution of the Policy
40       Not Applicable
41(a)    Distribution of the Policy
42       Not Applicable
43       Not Applicable
44       Purchasing a  Policy
45       Not Applicable
46       Purchasing a  Policy
47       Not Applicable
48       Not Applicable
49       Not Applicable
50       Not Applicable
51       Purchasing a  Policy
         About Us and the Accounts
52       The Investment Options
53       Federal Income Tax Considerations
54       Financial Statements
55       Not Applicable
<PAGE>


                                     Part I

<PAGE>
                                                     American International Life
                                                   Assurance Company of New York
                                                              Variable Account B
                                                                  80 Pine Street
                                                             New York, NY  10005
                                                                  1-800-340-2765

              Flexible Premium Variable Universal Life Group Policy


   
American  International  Life  Assurance  Company of New York is  offering  life
insurance coverage under the policy described in this prospectus.  The policy is
a group flexible  premium  variable  universal life policy.  You may be issued a
certificate  as  evidence  of  your  coverage  under a  group  arrangement.  The
description  of the  policy  in this  prospectus  is  fully  applicable  to your
certificate  and the word  "policy"  includes any such  certificate.  The policy
allows you, as the owner, within limits, to:
    

o    Select the Face Amount of life insurance. You may within limits change your
     initial selection as your insurance needs change.

o    Select the amount and timing of premium payments. You may make more premium
     payments than scheduled or stop making premium payments.

o Allocate  premium  payments and your Policy  Account  Value among the variable
investment options and the Guaranteed Account.

o Receive  payments from your policy while the Insured is alive  through  loans,
partial surrenders or a full surrender.

This  document  contains  information  about the  policy.  You should  read this
document  carefully  before you decide to purchase  the policy.  You should also
keep this document for future reference.

   
Neither  the  Securities  and  Exchange  Commission  nor  any  state  securities
commission  has approved or  disapproved  of the policy or determined  that this
prospectus  is accurate or  complete.  Any  representation  to the contrary is a
criminal offense.
    




                           Prospectus _________, 1999


<PAGE>


Investment Options

Variable Investment Options

   
The Separate  Account is divided into  subaccounts.  Each subaccount  invests in
shares of a specific  portfolio of the Alliance  Variable  Products Series Fund,
Inc. The  portfolios of the fund which are available  under the policy are named
below.  The prospectus for the fund contains  information  about each portfolio.
You should read the prospectus carefully.
    

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


Guaranteed  Investment Option

The Guaranteed  Account is part of our general account.  We will credit interest
equal to at least 4% per year,  compounded  annually  on that  portion of policy
Account  Value that you  allocate  to the  Guaranteed  Account.  We may,  in our
discretion,  elect to credit a higher rate of interest.  This document generally
describes  only that  portion  of the  Policy  Account  Value  allocated  to the
Variable Account.


<PAGE>


- --------------------------------------------------------------------------------
                                Table of Contents
- --------------------------------------------------------------------------------

Special Terms

Summary of the Policy
         Overview
         Applying for a Policy
         Premium Payments
         Policy Account Value
         Death Benefit
         Cash Benefits During the Life of the Insured
         Expenses of the Policy
         Federal Tax Considerations

Purchasing a Policy
         Applying for a Policy
         Your Right to Cancel the Policy
         Premiums
                  Restrictions on Premiums
                  Minimum Initial Premium
                  Planned Periodic Premiums                    
                  Additional Premiums
                  Effect of Premium Payments
                  Grace Period
                  Premium Allocations
                  Crediting Premiums

The Investment Options

Investing Your Policy Account Value
         Determining the Policy Account Value
         Transfers
         Dollar Cost Averaging

Death Benefit

Cash Benefits During the Insured's Life

Payment Options for Benefits

Expenses of the Policy

Supplemental  Benefits and Riders

Other Policy Provisions

Performance Information

Federal Income Tax Considerations

Distribution of the Policy

About Us and the Accounts

Our Directors and Executive Officers

Other Information

Financial Statements

Appendices

<PAGE>

   

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

                                  Special Terms

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

We have capitalized some special terms we use in this document.  We have defined
these terms here.


Accounts.   The Separate Account and the Guaranteed Account

Administrative Office.   One Alico Plaza, P.O. Box 8718, Wilmington, DE 19801.

Attained  Age. The  Insured's  age as of the Policy Date plus the number of full
years since the Policy Date.

Beneficiary. The person(s) entitled to the death benefit under the policy if the
Insured dies while coverage under the policy is in force.

Cash Surrender  Value.  The Policy Account Value less any surrender  charge that
would be assessed if the policy were surrendered.

Code.  The Internal Revenue Code of 1986, as amended.

Face Amount.  The amount of insurance  specified by the Owner and from which the
amount payable to a beneficiary will be determined.

Grace Period.  The period of time that the policy continues to be in force while
the Net Cash Surrender Value is less than the total monthly deductions then due.
It begins on a Monthly  Anniversary  when the Net Cash  Surrender  Value is less
than the total monthly deduction then due.

Guaranteed  Account. An account within the general account which consists of all
of our assets other than the assets of the Separate Account and any of our other
separate accounts.

Insured.  A person  whose  life is  covered  under  the  policy.  At the time of
application, the Insured must be 75 years of age or younger.

Issue  Date.  The date the policy is  actually  issued and from which we measure
contestability periods. It may be later than the Policy Date.

Loan Account.  The portion of the Policy  Account  Value held in the  Guaranteed
Account as collateral for loans.

Monthly Anniversary.  The same day as the Policy Date for each succeeding month.
If the day of the monthly  anniversary is the 29th, 30th or 31st and a month has
no such day, the Monthly Anniversary is deemed to be the last day of that month.

Net Cash Surrender Value.   The Cash Surrender Value less any outstanding Loans.

Net Premium. Any premium paid less any expense charges deducted from the premium
payment.

Owner. The person who purchased the policy as shown in the  application,  unless
later changed.

Policy Account Value. The total amount in the Accounts credited to your policy.

Policy Date.  The date as of which we have  received the initial  premium and an
application in good order.  Coverage begins on the Policy Date which is also the
date used to determine all anniversary dates.

Policy Year.  Each period of twelve months commencing with the Policy Date.

Separate Account.   Variable Account B, a separate investment account of ours.

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

Valuation  Period. A period commencing with the close of trading on the New York
Stock Exchange (currently 4 P.M., Eastern Time) on any Valuation Date and ending
as of the close of the New York Stock Exchange on the next succeeding  Valuation
Date.

    


<PAGE>

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

                              Summary of the Policy

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


Because this is a summary,  it does not contain all the information  that may be
important  to you.  You should read this entire  document  carefully  before you
decide to purchase a policy.

   
Overview

The  policy  is  a  flexible  premium  variable  universal  life  policy.   Like
traditional life insurance, the policy provides an initial minimum death benefit
and cash benefits that you can access  through  loans,  partial  surrenders or a
full surrender.  Unlike traditional life insurance, you may choose how to invest
your policy Account Value.

The policy  allows you to make  certain  choices  that will tailor the policy to
your needs. When you apply for the policy, we will ask you to make some of these
choices. You may also change your choices to meet your changing insurance needs.

In addition,  we may in the future  offer  several  riders to the policy.  These
riders will provide you with the flexibility to design an insurance product that
meets your specific needs.

If you select any variable  investment  options,  your policy benefits will vary
based upon the returns earned by those variable investment options.  The returns
may be zero or negative and you bear this risk.
    

Applying for a Policy

When you apply for a policy, you must select the Face Amount. The Face Amount is
the initial  amount of life  insurance  coverage on the  Insured.  It must be at
least $50,000 when you apply.

 Your policy will become effective after:

o    We accept your application.

o    We receive an initial premium payment in an amount we determine.

o    We have completed our review of your application to our satisfaction.

Your Right to Cancel the Policy

Once you receive your policy,  you should read the policy. You have the right to
cancel the policy for any reason within the later of:

o    45 days after you sign Part I of the application.

o    10 days after you receive  the  policy.  If required by the state where you
     live, we will extend the time period to the number of days required by law.

Premium Payments

Before your policy is effective,  you must pay the minimum initial  premium.  We
will calculate the initial minimum premium based on a number of factors, such as
the age, sex and underwriting  rate class of the proposed  Insured,  the desired
Face Amount,  and any  supplemental  benefits or riders  applied for and whether
premiums  will be paid by  pre-authorized  checking.  A  table  is  provided  in
Appendix A.

When you apply for a policy you will select the amount of premium  payments  you
plan to pay during the term of the policy.  We will establish a minimum for this
amount.  You  will  also  select  intervals  when  you plan to pay this pay this
premium  amount.  This may be monthly,  quarterly,  semiannually,  or  annually.
Pre-authorized checking may be required for monthly payments.

During  the  term of the  policy,  you may pay  premiums  at any time and in any
amount,  within limits.  Thus, you are not required to pay the planned  periodic
premium and you may make payments in addition to the planned periodic premium.

Policy Account Value

We will measure your  benefits  under the policy by your Policy  Account  Value.
Your Policy Account Value will reflect:

o    the premiums you pay;

o    the returns earned by the subaccounts you select;

o    the interest earned on the amount allocated to the Guaranteed Account;

o    any loans or partial surrenders; and

o    the policy charges and expenses we deduct.

Death Benefit

When you apply for a policy, you must select:

o    The Face Amount.

o    The death benefit option, which determines the manner in which we calculate
     the death benefit for your policy.

You may select from two death benefit options. They are:

o    Option I: Level Death Benefit  Option.  The basic death benefit will be the
     greater of:

1.   The Face Amount; or

2.   Policy  Account Value on the date of death  multiplied  by the  appropriate
     minimum death benefit factor.

o    Option II: Increasing Death Benefit Option. The basic death benefit will be
     the greater of:

1.   The Face Amount plus the Policy Account Value; or

2.   Policy  Account Value on the date of death  multiplied  by the  appropriate
     minimum death benefit factor.

Within  limits,  you may change the death  benefit  option and,  after the first
Policy Year, may change the Face Amount.


Cash Benefits During the Life of the Insured

During  the life of the  Insured,  your  policy has cash  benefits  that you can
access within limits through loans, partial surrenders or a full surrender.

o    Loans -- You may borrow against your Net Cash Surrender  Value at any time.
     If your  policy is a modified  endowment  contract,  the Code may treat the
     loan as a taxable distribution of income.

o    Partial  Surrender -- You may withdraw  part of your Policy  Account  Value
     after the first Policy Year. We may deduct an administrative charge. If you
     make a partial surrender during the surrender charge period, we will deduct
     a surrender  charge.  A partial  surrender  may result in a decrease in the
     Face Amount of your policy depending upon your death benefit option.

o    Full  Surrender -- You may surrender your policy for its Net Cash Surrender
     Value. If you surrender your policy during the surrender charge period,  we
     will deduct a surrender charge. A surrender will terminate your policy.

Expenses of the Policy

We deduct expenses related to your policy. These deductions are made:

o    from premium,  your Policy Account Value and the assets of the subaccounts;
     and

o    upon certain transactions.

Deduction  From Premium -- we will deduct 5% from your premium  payments  plus a
state specific  percent of premium equal to the state and local premium tax rate
applicable to the policy.  These deductions are for state premium taxes, federal
taxes, sales and other acquisition related expenses.

Monthly  Deductions  From Policy Account Value -- we will deduct on each Monthly
Anniversary charges for:

o         The administration of your policy.

o         The cost of insurance for your policy.

o         The costs associated with acquiring  and underwriting your policy.

o         The cost of any supplemental benefits or riders.

   
The monthly  deduction is deducted from your Accounts on a pro rata basis in the
same proportion as you have Policy Account Value in each Account.

Deductions  from  Subaccount Net Assets -- we will deduct a daily charge for the
mortality  and expense  risks we assume at an annual rate not to exceed 0.90% of
your Policy Account Value in the subaccounts.

Deductions Upon Certain Policy Transactions -- If you make a policy transaction,
a charge may apply. They are:

o    Transfer Charge -- You may make twelve transfers from your subaccounts each
     Policy  Year free of charge.  Thereafter,  we will  deduct a fee of $25 per
     transfer from the transferred amount.

o    Administrative  Charge for  Partial  Surrenders  - We  currently  deduct an
     administrative  charge of $25 upon a partial  surrender.  In certain states
     the charge may be the lesser of $25 or 2% of the amount surrendered.
    

o    Surrender Charge - A surrender charge for partial  surrenders is equal to a
     pro  rata  portion  of the  surrender  charge  that  would  apply to a full
     surrender.  This applies during the first 14 Policy Years and for the first
     14 Policy Years  immediately  following an increase in Face Amount.  If you
     request a full surrender  during the first 14 Policy Years, we may deduct a
     surrender  charge  based on the  initial  Face  Amount.  If you  request  a
     surrender within 14 years immediately following an increase in Face Amount,
     we will deduct a surrender charge based on the increase in Face Amount. The
     surrender charge will be deducted before any surrender proceeds are paid.

o    Surrender  Charge  for  Face  Amount  Decreases  -- We may  also  deduct  a
     surrender  charge  from the Policy  Account  Value upon a decrease  in Face
     Amount. If you request a decrease in Face Amount during the first 14 Policy
     Years, we will deduct a surrender  charge based on the initial Face Amount.
     If you request a decrease within 14 years immediately following an increase
     in Face Amount,  we will deduct a surrender charge based on the increase in
     Face Amount.

In addition,  you will  indirectly  bear the costs of the investment  management
fees and expenses paid from the assets of the portfolios you select.

   
The following  tables are designed to help you  understand  the various fees and
expenses  that you will bear directly or  indirectly.  The first table shows the
policy  charges and  deductions  you will bear  directly  under the policy.  The
second  table shows the fees and expenses of the  portfolios  that you will bear
indirectly when you purchase a policy.



                          Policy Charges and Deductions

Transaction Charges

     Sales and DAC Tax Charge 5% of each premium payment

     Premium Tax Charge(1) 0.50% to 5% of each premium payment

     Transfer Charge $25 for each transfer in excess of 12 each Policy Year

     Surrender  Charge  During  the  first 14 Policy  Years and the first  years
     immediately following an increase in Face Amount, there will be a surrender
     charge of up to 25% of the first year premium paid up to a surrender charge
     premium plus 4% of the first year  premium paid in excess of the  surrender
     charge premium. (3)

     Partial  Surrender  Administrative  $25 per partial  surrender - In certain
     states  the  charge  may  Charge  the  lesser  of $25  or 2% of the  amount
     surrendered.


Account Value Charges (deducted monthly)

     Cost of Insurance Charge(2)

   Current                               Guaranteed

Ranges from 0.01609 per             Ranges from 0.05667 per
$1,000 of net amount at risk        $1,000 of net amount at risk
to 71.15029 per $1,000 of net       to 83.33333 per $1,000 of net
amount at risk(4)                   amount at risk(4)

Monthly Expense Charge                               Current          Guaranteed

If the Face Amount is between $50,000 and $199,000   $  7.50           $15.00
If the Face Amount is between $200,000 and $499,000  $  5.00           $10.00
If the Face Amount is between $500,000 and greater   $  4.00           $10.00
First Year Additional Charge                         $ 20.00           $25.00


     First  Year  Administrative  Charge  Up to $25 per month  during  the first
     Policy Year and for 12 months following an increase in Face Amount

     Annual Separate Account Charges  (deducted daily and shown as an annualized
     percentage of average net assets)

         Mortality and Expense Risk Charge    Current          Guaranteed

                                              0.90%            0.90%

(1)  We deduct a premium tax charge equal to the actual state tax rate from each
     premium payment. State and local premium tax rates range from 0.50% to 5%.

(2)  The current cost of insurance  charge will never exceed the guaranteed cost
     of  insurance  charge  shown in the  policy.  The net amount at risk is the
     difference  between the death benefit  divided by 1.0032737 and the current
     Policy  Account  Value.  (See  "Expenses  of the Policy - Cost of Insurance
     Charge.")

(3)  A policy's  surrender  charge  premium  is based on the issue age,  sex and
     smoker  status  of the  Insured  and the  Face  Amount.  For a 45 year  old
     non-smoking  male  purchasing  $500,000  Face Amount the  surrender  charge
     premium would be $8,530.00.  For a 65 year old non-smoking  male purchasing
     $200,000 Face Amount, the surrender charge premium would be $10,762.00. The
     lowest and  highest  maximum  surrender  charge  will range from  $11.02 to
     $34.34 per $1,000 of Face Amount.  (See Appendix B for additional  examples
     of surrender charge premiums.)

(4)  Current and guaranteed cost of insurance charges are based on the issue age
     (or Attained Age in the case of increase in Face  Amount),  sex, rate class
     of the Insured, and Policy Year.


<PAGE>

                            Annual Portfolio Expenses
                          Before Waivers/Reimbursements
                             As of December 31, 1998

The  purpose of this table is to assist the Owner in  understanding  the various
costs and expenses that will be incurred, directly or indirectly. It is based on
historical  expenses  as a  percentage  of  net  assets  before  waivers  and/or
reimbursements,  if applicable,  for the year ended December 31, 1998, except as
indicated  below.  Expenses  of the  portfolios  of the  fund  are not  fixed or
specified under the terms of the policy. Actual expenses may vary.
<TABLE>
                                                       Management    Other             Total
                                                       Fees         Expenses(1)       Expenses
<S>                                                     <C>             <C>            <C>  
Alliance Variable Products Series Fund(2)
Conservative Investors Portfolio                       0.75%          0.44%            1.19%
Global Bond Portfolio                                  0.65%          0.52%            1.17%
Global Dollar Government Portfolio                     0.75%          1.00%            1.75%
Growth Portfolio                                       0.75%          0.12%            0.87%
Growth Investors Portfolio                             0.75%          0.93%            1.68%
Growth & Income Portfolio                              0.63%          0.10%            0.73%
High-Yield Portfolio                                   0.75%          1.05%            1.80%
International Portfolio                                1.00%          0.37%            1.37%
Money Market Portfolio                                 0.50%          0.18%            0.68%
North American Government Income Portfolio             0.65%          0.52%            1.17%
Premier Growth Portfolio                               1.00%          0.09%            1.09%
Quasar Portfolio                                       1.00%          0.30%            1.30%
Real Estate Investment Portfolio                       0.90%          0.87%            1.77%
Short-Term Multi Market Portfolio                      0.55%          2.14%            2.69%
Technology Portfolio                                   1.00%          0.20%            1.20%
Total Return Portfolio                                 0.63%          0.32%            0.95%
U.S. Government/High Grade Securities Portfolio        0.60%          0.31%            0.91%
Utility Income Portfolio                               0.75%          0.60%            1.35%
Worldwide Privatization Portfolio                      1.00%          0.70%            1.70%
</TABLE>

(1)  Other expenses are based on the expenses  outlined in the  prospectuses for
     the Alliance Variable Products Series Fund.

(2)  Expenses for the following  portfolios  after waivers and  reimbursement by
     the Alliance  Variable  Products Series Fund's  investment  adviser for the
     period ended December 31, 1998, were as follows:


                                                  Management   Other      Total
                                                  Fees        Expenses  Expenses

Conservative Investors Portfolio                  0.46%       0.44%      0.90%
Global Bond Portfolio                             0.64%       0.29%      0.93%
Global Dollar Government Portfolio                0.39%       0.56%      0.95%
Growth Investors Portfolio                        0.01%       0.93%      0.94%
High-Yield Portfolio                              0.44%       0.51%      0.95%
International Portfolio                           0.58%       0.37%      0.95%
North American Government Income Portfolio        0.53%       0.33%      0.86%
Premier Growth Portfolio                          0.97%       0.09%      1.06%
Quasar Portfolio                                  0.73%       0.22%      0.95%
Real Estate Investment Portfolio                  0.08%       0.87%      0.95%
Short-Term Multi Market Portfolio                 0.00%       0.94%      0.94%
Technology Portfolio                              0.81%       0.14%      0.95%
Total Return Portfolio                            0.62%       0.26%      0.88%
U.S. Government/High Grade Securities Portfolio   0.60%       0.18%      0.78%
Utility Income Portfolio                          0.58%       0.37%      0.95%
Worldwide Privatization Portfolio                 0.25%       0.70%      0.95%

    

Federal Tax Considerations

 Your purchase of, and transactions under, your policy may have tax consequences
that you should consider before purchasing the policy. You may wish to consult a
tax adviser.  In general,  the death  benefit will not be taxable  income to the
Beneficiary.  You will not be taxed as your Policy Account Value increases. Upon
a distribution  from your policy,  however,  you may be taxed on any increase in
Policy Account Value.


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

                               Purchasing a Policy

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


Applying for a Policy

To purchase a policy,  you must complete an application and submit it to us. You
must specify certain information in the application,  including the Face Amount,
the death benefit option and  supplemental  benefit riders,  if any. We may also
require  information to determine if the Insured is an acceptable risk to us. We
may  require  a  medical  examination  of the  Insured  and ask  for  additional
information.

You may  apply  for a policy  to cover a person  who is  younger  than age 76. A
newborn may be an Insured. The minimum Face Amount is $50,000.

   
We require a minimum  initial  premium before we will issue the policy.  You may
pay the minimum  initial  premium when you submit the  application or at a later
date.
    

We will not  issue a policy  until we have  accepted  the  application.  We will
accept an application if it meets our  underwriting  rules. We reserve the right
to reject an  application  for any reason or "rate" an Insured as a  substandard
risk.

Your policy will become effective after:

o         We accept your application.

o         We receive an initial premium payment in an amount we determine.

o         We have completed our review of your application to our satisfaction.


   
Your Right to Cancel the Policy

Once you receive your policy,  you should read the policy. You have the right to
cancel the policy for any reason within the later of:

o    45 days after you sign Part I of the application; or

o    10 days after you received  the policy.  If required by the state where you
     live, we will extend the time period to the number of days required by law.
    

This is your "period to examine and cancel."

Your right to cancel also applies to the amount of any increase in Face Amount.

You may cancel the policy by  returning  it to our  Administrative  Office or to
your agent within the applicable time with a written  request for  cancellation.
We will refund you the premium  paid on the policy.  Thus,  the amount we return
will  not  reflect  the  returns  of  the   subaccounts  you  selected  in  your
application.

Premiums

The policy allows you to select the timing and amount of premium payments within
limits. Send premium payments to our Administrative Office.

Restrictions on Premiums.   We may not accept any premium payment:

o    If it is less than $50.

o    If the  premium  would  cause  the  policy  to  fail to  qualify  as a life
     insurance  contract as defined in Section 7702 of the Code.  We will refund
     any portion of any premium that causes the policy to fail. In addition,  we
     will monitor the policy and will attempt to notify you on a timely basis if
     your policy is in jeopardy of becoming a modified  endowment contract under
     the Code.

o    If the premium  would  increase the amount of our risk under your policy by
     an amount greater than that premium  amount.  In such cases, we may require
     satisfactory evidence of insurability before accepting that premium.

Minimum  Initial  Premium.  We will calculate the minimum initial  premium.  The
amount is based on a number of factors,  including the age, sex and rating class
of the proposed Insured,  the desired Face Amount and any supplemental  benefits
or  riders  applied  for and  whether  premiums  will be paid by  pre-authorized
checking.

Planned  Periodic  Premium.  When you apply for a policy,  you select a plan for
paying level  premiums at specified  intervals.  The  intervals  may be monthly,
quarterly, semi-annually or annually, for the life of the policy. Pre-authorized
checking  may be required  for  monthly  payments.  We will  establish a minimum
amount that may be used as the planned periodic premium.

You are not required to pay premiums in accordance with this plan.  Rather,  you
can pay  more or less  than  the  planned  periodic  premium  or skip a  planned
periodic premium  entirely.  At any time you can change the amount and frequency
of planned  periodic  premium by sending a written notice to our  Administrative
Office.

Additional  Premiums.  Additional  premiums  are  premiums  other  than  planned
premiums.  Additional premiums may be paid in any amount and at any time subject
to the Code. Depending on the Policy Account Value at the time of an increase in
the Face Amount and the amount of the increase requested,  an additional premium
may be needed to prevent your policy from terminating.

   
Effect of Premium Payments. In general, paying all planned periodic premiums may
not prevent  your  policy  from  lapsing.  In  addition,  if you fail to pay any
planned periodic premiums, your policy will not necessarily lapse.

Your  policy  will  lapse  only when the Net Cash  Surrender  Value on a Monthly
Anniversary is less than the amount of that date's monthly deduction. This could
happen if the Net Cash Surrender Value has decreased because:

o    of the negative return or insufficient  return earned by one or more of the
     subaccounts you selected; or
    

o    of any combination of the following -- you have outstanding loans, you have
     taken partial  surrenders,  we have deducted policy  expenses,  or you have
     made insufficient premium payments to offset the monthly deduction.

Grace Period.  In order for insurance  coverage to remain in force, the Net Cash
Surrender Value on each Monthly Anniversary must be equal to or greater than the
total monthly deductions for that Monthly Anniversary.  If it is not, you have a
Grace  Period of 61 days  during  which the policy will  continue in force.  The
Grace Period begins on the Monthly Anniversary that the Net Cash Surrender Value
is less than the total  monthly  deductions  then  due.  If we do not  receive a
sufficient premium before the end of the Grace Period, the policy will terminate
without value.

We will send you a written  notice  within 30 days of the beginning of any Grace
Period. The notice will state:

o    A Grace Period of 61 days has begun.

o    The amount of premium  required to prevent  your  policy from  terminating.
     This  amount  is  equal  to the  amount  needed  to  increase  the Net Cash
     Surrender Value sufficiently to cover total monthly deductions for the next
     three (3) Monthly Anniversaries.

If the Insured dies during the Grace Period, we will still pay the death benefit
to the  Beneficiary.  The amount we pay will reflect a reduction  for the unpaid
monthly deductions due on or before the date of the Insured's death.

If your policy lapses with an outstanding loan you may have taxable income.

Premium  Allocations.  In the  application,  you specify the  percentage  of Net
Premiums  to be  allocated  to each  subaccount  or to the  Guaranteed  Account.
However,  until the period to examine and cancel expires,  we invest this amount
in the Money  Market  Subaccount.  On the first  business  day after the  period
expires,  we will  reallocate  your  Policy  Account  Value based on the premium
allocation percentages in your application.

For  all  subsequent  premiums,  we  will  use the  allocation  percentages  you
specified  in the  application  until  you  change  them.  You  can  change  the
allocation   percentages   at  any  time  by  sending   written  notice  to  our
Administrative  Office.  The change will apply to all Premiums  received with or
after your notice.

Allocation  Rules.   Your  allocation   instructions  must  meet  the  following
requirements:

o    Each allocation percentage must be a whole number; and

o    Any  allocation  to a  subaccount  must be at least 5%; and the sum of your
     allocations must equal 100%.

Crediting  Premiums.  Your  initial Net Premium  will be credited to your Policy
Account  Value as of the Policy Date. We will credit and invest  subsequent  Net
Premiums  on the date we  receive  the  premium  or  notice  of  deposit  at our
Administrative Office.

If any premium  requires us to accept  additional  risk,  we will  allocate this
amount to the Money Market Subaccount until we complete our  underwriting.  When
accepted, and at the end of the period to examine and cancel the policy, we will
allocate it in accordance with your allocation percentages.


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

                             The Investment Options

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


   
You may allocate your Policy Account Value to:

o    the subaccounts which invest in the variable investment options; or

o    the Guaranteed Account.

Variable Investment Options

Under the policy,  you may currently allocate your Policy Account Value into any
of the available subaccounts. Each subaccount invests in a distinct portfolio of
the Alliance  Variable  Products  Series Fund,  Inc.  These  portfolios  operate
similarly  to a mutual  fund but are only  available  through  the  purchase  of
certain  insurance  contracts.  The fund may also include other portfolios which
are not available under the policy.
    

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.

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.

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.

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.

Guaranteed Investment Option

Under the policy,  you may currently  allocate your Policy  Account Value to the
Guaranteed Account. In addition, if you request a loan, we will allocate part of
your Policy  Account Value to the Loan Account  which is part of the  Guaranteed
Account.

We treat each  allocation  and  transfer  separately  for  purposes of crediting
interest and making deductions from the Guaranteed Account.

Interest  Credited On the Guaranteed  Account.  All of your Policy Account Value
held in the Guaranteed  Account will earn interest at a rate we determine in our
sole  discretion.  This  rate  will  never be less  than 4% per year  compounded
annually.  You  assume  the risk  that  interest  credited  may not  exceed  the
guaranteed  minimum rate of 4% per year. The Loan Account portion of your Policy
Account Value may earn a different  interest rate than the remaining  portion of
your Policy Account Value in the Guaranteed Account.

Deductions from the Guaranteed  Account.  We will deduct any transfers,  partial
surrenders or any policy expenses from the Guaranteed  Account and your variable
investment options on a pro rata basis, unless you provide other directions.  No
portion of the Loan Account may be used for this purpose.

The Loan Account  will only  increase or decrease in value when policy loans are
taken or repayments are made. If an amount is transferred  from the Loan Account
to the remaining  portion of the guaranteed  Policy  Account  Value,  it will be
treated as a new allocation to the Guaranteed  Account and will be credited with
interest at the rate then in effect for Guaranteed Account allocations.

Payments from the  Guaranteed  Account.  If we must pay any part of the proceeds
for a loan, partial surrender or full surrender from the Guaranteed  Account, we
may defer the  payment for up to six months from the date we receive the written
request. If we defer payment from the Guaranteed Account for 30 days or more, we
will pay interest on the amount we deferred at a rate of 4% per year, compounded
annually, until we make payment.


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

                       Investing Your Policy Account Value

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


The policy allows you to choose how to invest your Policy  Account  Value.  Your
Policy Account Value will increase or decrease based on:

o         The returns earned by the Subaccounts you select.

o         Interest credited on amounts allocated to the Guaranteed Account.

We will determine your policy  benefits based upon your Policy Account Value. If
your Policy Account Value is insufficient, your policy may terminate. If the Net
Cash  Surrender  Value on a monthly  anniversary is less than the amount of that
date's monthly deduction,  the policy will be in default and a Grace Period will
begin.

Determining the Policy Account Value

On the Policy  Date,  your  Policy  Account  Value is equal to your  initial Net
Premium.  If the  Policy  Date and the Issue  Date are the same day,  the Policy
Account Value is equal to your initial  premium,  less the premium  expenses and
monthly deduction.

On each Valuation Date thereafter, your Policy Account Value is equal to:

o         Your Policy Account Value held in the subaccounts; and

o         Your Policy Account Value held in Guaranteed Account.

Your Policy Account Value will reflect:

o         the premiums you pay;

o         the returns earned by the subaccounts you select;

o         the interest credited on amounts allocated to the Guaranteed Account;

o         any loans or partial surrenders; and

o         the policy expenses we deduct.

Policy Account Value in the Subaccounts. We measure your Policy Account Value in
the subaccounts by the value of the subaccounts' accumulation units we credit to
your policy.  When you allocate premiums or transfer part of your Policy Account
Value to a  subaccount,  we credit your policy with  accumulation  units in that
subaccount.  The number of accumulation units equals the amount allocated to the
subaccount  divided  by  that  subaccount's  accumulation  unit  value  for  the
Valuation Date when the allocation is effected.

The number of subaccount accumulation units we credit to your policy will:

o    increase  when Net  Premium is  allocated  to the  subaccount,  amounts are
     transferred  to the  subaccount  and loan  repayments  are  credited to the
     subaccount.

o    decrease when the allocated  portion of the monthly deduction is taken from
     the  subaccount,  a loan  is  taken  from  the  subaccount,  an  amount  is
     transferred  from the  subaccount,  or a partial  surrender,  including the
     partial surrender charge, is taken from the subaccount.

Accumulation  Unit  Values.  A  subaccount's  accumulation  unit value varies to
reflect  the return of the  portfolio  and may  increase  or  decrease  from one
Valuation Date to the next. We arbitrarily set the  accumulation  unit value for
each  subaccount at $10 when the subaccount  was  established.  Thereafter,  the
accumulation  unit  value  equals  the  accumulation  unit  value  for the prior
Valuation  Period  multiplied  by the net  investment  factor  for  the  current
Valuation Period.

Net Investment  Factor.  The net investment factor is an index we use to measure
the investment  return earned by a subaccount  during a Valuation  Period. It is
based on the  change  in net asset  value of the  portfolio  shares  held by the
subaccount,  and  reflects any  dividend or capital  gain  distributions  on the
portfolio  shares and the  deduction  of the daily  mortality  and expense  risk
charge.

Guaranteed  Policy Account Value. On any Valuation Date, the Guaranteed  Account
portion of your Policy Account Value equals:

o    the total of all Net Premium, allocated to the Guaranteed Account, plus

o    any amounts transferred to the Guaranteed Account, plus

o    interest   credited  on  the  amounts  allocated  and  transferred  to  the
     Guaranteed Account, less

o    the amount of any transfers from the Guaranteed Account, less

o    the amount of any  partial  surrenders,  including  the  partial  surrender
     charges, taken from the Guaranteed Account, and less

o    the allocated portion of the monthly deduction deducted from the Guaranteed
     Account, plus

o    the amount of the Loan Account.

If you take a loan,  we transfer the amount of the loan to the Loan Account held
in the Guaranteed Account.  The value of your Loan Account includes transfers to
and from the Loan Account as you take and repay loans and  interest  credited on
the Loan Account.

Net Policy  Account  Value.  The net Policy Account Value on a Valuation Date is
the Policy Account Value less outstanding loans on that date.

Cash Surrender Value. The Cash Surrender Value on a Valuation Date is the Policy
Account Value reduced by any surrender  charge that would assessed if the policy
were surrendered on that date.

   
Net Cash Surrender  Value.  The Net Cash Surrender  Value on a Valuation Date is
the amount you would receive on a surrender of your policy and is equal to:

o    the Cash Surrender Value, less

o    the outstanding loan on that date.
    
Transfers


You  may  transfer  Policy  Account  Value  among  the  subaccounts  and  to the
Guaranteed Account after the period to examine and cancel. All transfer requests
must satisfy the following requirements:

o    Minimum  amount of  transfer  -- You must  transfer  at least  $250 or, the
     balance in the subaccount or the Guaranteed Account, if less;

o    Form of transfer request - Transfer requests must be in writing;

o    Transfers from the Guaranteed  Account -- The maximum you may transfer in a
     Policy Year is equal to 25% of your guaranteed Policy Account Value that is
     not in the Loan  Account.  Transfers  may be made only  during  the  60-day
     period within 30 days before and following the end of each Policy Year. The
     amount  transferred  must be at least $250 or the Policy Account Value held
     in the Guaranteed Account.

   
Date We Process Your Transfer Request.  We must receive your transfer request at
our Administrative Office. We process transfers at the price next computed after
we receive your transfer  request.  We may,  however,  defer transfers under the
same conditions as described under "Other Policy  Provisions - When Proceeds Are
Paid."
    

Number of Allowable  Transfers/Transfer  Charge.  We do not currently  limit the
number  of  transfers  you may make.  We will  currently  assess a $25  transfer
charge,  however,  for each  transfer in excess of 12 during a Policy Year.  All
transfers  processed  on the same  business  day will count as one  transfer for
purposes of determining  the number of transfers you have made in a Policy Year.
We reserve  the right to  increase  or  decrease  the  number of free  transfers
allowed in any Policy Year.

We will confirm transfer  requests  received by fax before  processing them. You
should review all confirmations to determine if there have been any unauthorized
transfers.

Dollar Cost Averaging

Dollar cost averaging is a systematic method of investing at regular  intervals.
By investing at regular  intervals,  the cost of the securities is averaged over
time and perhaps over various market cycles.

   
Under this  program  we will  automatically  transfer  monthly a portion of your
Money Market Subaccount value into other  subaccounts or the Guaranteed  Account
for a period not in excess of 24 months. We will allocate the transfers based on
your current premium allocation  instructions.  However,  no less than 5% may be
allocated to any one subaccount or to the Guaranteed Account. There is no charge
for this  option  which can be elected at any time  provided  there is a minimum
balance of $2000 in the Money Market  Subaccount.  Transfers in connection  with
the dollar cost  averaging  program will not count against the 12 free transfers
in a Policy Year.
    

Dollar  Cost  Averaging  From a  Subaccount.  If you  instruct  us to  make  the
transfers from the Money Market Subaccount, you may request that we transfer:

o    A specified dollar amount -- we will automatically  transfer this amount in
     accordance with your most current  premium  allocation  instructions  for a
     specified period until your Policy Account Value in the transferring  Money
     Market Subaccount is depleted.

o    A  specified  number of  months--  we will  automatically  transfer  over a
     specific  number of months an amount  equal to one divided by the number of
     months remaining in the period. For example,  if you elect to transfer over
     a 12 month  period,  the first  transfer  will be 1/12 of your Money Market
     Subaccount  value, the second transfer will be for 1/11, the third transfer
     will be for 1/10 and so on until the end of the requested period.

We will begin to process your automatic transfers:

   
o    On the first monthly anniversary following the end of the period to examine
     and cancel if you requested the  automatic  transfers  when you applied for
     your policy.

o    On the second Monthly Anniversary  following the receipt of your request at
     our Administrative Office if you elect the option after you applied for the
     policy.
    

We will stop processing automatic transfers if:

o    The funds in the Money Market Subaccount are depleted;

o    We  receive  you  written  request at our  Administrative  Office to cancel
     future transfers;

o    We receive notification of death of the Insured; or

o    Your policy goes into the Grace Period.

Dollar  cost  averaging  may lessen the  impact of market  fluctuations  on your
investment.  Using dollar cost averaging does not guarantee  investment gains or
protect against loss in a declining market.


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

                                  Death Benefit

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


Death Benefit

During the policy term, we will pay the death benefit to the  Beneficiary  after
the  Insured's  death.  To make payment,  we must receive at our  Administrative
Office:

o    satisfactory proof of the Insured's death; and

o    the policy.

Payment of Death Benefit.  We will pay the death benefit  generally within seven
days after we receive the information we require.  We will pay the death benefit
to the  Beneficiary  in one lump sum or, if  elected,  under a  payment  option.
Payment of the death  benefit may also be affected  by other  provisions  of the
policy.

We will pay interest on the death benefit from the date of the  Insured's  death
to the date of payment as required by applicable state law.

Amount of Death  Benefit.  We will determine the death benefit as of the date of
the Insured's death. The death benefit will equal:

o    the death benefit amount  determined  according to the death benefit option
     selected; plus

o    any other benefits then due from riders to the policy; minus

o    the outstanding loan, if any, and accrued loan interest; minus

o    any overdue monthly deductions if the Insured dies during a Grace Period.

Death Benefit Options

You may select from two death benefit options.

   
Option I - Level  Death  Benefit  Option.  The basic death  benefit  will be the
greater of:

     (1)  the Face Amount; or

     (2)  Policy  Account Value at date of death  multiplied by the  appropriate
          minimum death benefit factor.

Option II - Increasing  Death Benefits  Option.  The basic death benefit will be
the greater of:
    

     (1)  the Face Amount plus the Policy Account Value; or

     (2)  Policy  Account Value at date of death  multiplied by the  appropriate
          minimum death benefit factor.

Changes in Death Benefit Options

You may change your death benefit  option by providing your agent with a written
request or by writing us at our  Administrative  Office. We may require that you
submit satisfactory evidence of insurability to us.

If you request a change from  Option I to Option II, we will  decrease  the Face
Amount by an amount  equal to your Policy  Account  Value on the date the change
takes effect.  However, we reserve the right to decline to make such a change if
it would reduce the Face Amount below the minimum Face Amount.

If you request a change from  Option II to Option I, we will  increase  the Face
Amount by an amount  equal to your Policy  Account  Value on the date the change
takes effect.  Such  decreases and increases in the Face Amount are made so that
the death benefit remains the same on the date the change takes effect.

Once approved,  we will issue new policy  information pages and attach a copy of
your application for change. The change will take effect at the beginning of the
policy  month that  coincides  with or next  follows  the date we  approve  your
request.  We reserve the right to decline to make any changes  that we determine
would  cause  the  policy  to  fail  to  qualify  as life  insurance  under  our
interpretation of the Code.

The change will take effect on the next Monthly  Anniversary that coincides with
or next follows the date we approve your request.

Changes in Face Amount

At any time after the first policy  anniversary while the policy is in force you
may  request  a change  in the Face  Amount.  We will not make a change  in Face
Amount that causes your policy to fail to qualify as life insurance under of the
Code.

Increases in Face Amount.  Any request for an increase:

     o    Must be for at least $10,000.

     o    May not be requested in the same Policy Year as another request for an
          increase.

     o    May not be requested after the Insured is Attained Age 75.

A written application must be submitted to our Administration  Office along with
satisfactory  evidence  of  insurability.  You must  return the policy so we can
amend it to reflect  the  increase.  The  increase  in Face  Amount  will become
effective on the Monthly  Anniversary on or next following the date the increase
is  approved,  and the  Policy  Account  Value  will be  adjusted  to the extent
necessary to reflect a monthly  deduction as of the effective  date based on the
increase in Face Amount.

Decreases in Face Amount.  Any request for a decrease:

     o    Must be at least $5,000.

     o    Must not cause the Face Amount  after the decrease to be less than the
          minimum Face Amount at which we would issue a policy.

     o    During the first 5 Policy Years,  the Face Amount may not be decreased
          by more than 10% of the initial Face Amount in any one Policy Year.

     o    No  decrease  may be made  during  the  first 12 months  following  an
          increase in Face Amount.

     o    If the Face Amount is  decreased  during the first 14 Policy  Years or
          within 14 Policy  Years of an  increase  in Face  Amount,  a surrender
          charge may be applicable.

Consequences  of a Change in Face Amount.  Both  increases and decreases in Face
Amount may impact the surrender charge. In addition,  an increase or decrease in
Face  Amount  may  impact  the  status  of the  policy as a  modified  endowment
contract.


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

                     Cash Benefits During the Insured's Life

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


During the life of the  Insured,  your  policy has cash  benefits  which you may
access within limits by taking loans, partial surrenders or a full surrender.

Policy Loans

You may request a loan  against  your policy at any time after the first  Policy
Year or after the first 12 months following an increase in Face Amount while the
policy has a Net Cash Surrender  Value.  We limit the minimum and maximum amount
of loan you may take.

     o    Maximum  Loan  Amount.  After First  Policy  Year -- The maximum  loan
          amount is:

     o    90% of Your Net Cash Surrender Value, less

     o    Any outstanding loans

     o    Minimum Loan Amount -- $500

You must submit a written request for a loan to the Administrative Office. Loans
will be  processed  as of the date we receive the request at our  Administrative
Office. Loan proceeds generally will be sent to you within seven days.

Interest.  We charge interest daily on any outstanding loan at a declared annual
rate not in excess of 8%. The maximum net cost (the difference  between the rate
of interest we charge on policy loans and the amount we credit on the equivalent
amount held in the Loan  Account) of a loan is 2% per year.  Interest is due and
payable at the end of each Policy Year while a loan is outstanding.  If interest
is not paid  when  due,  the  amount  of the  interest  is added to the loan and
becomes part of the outstanding loan.

For Policy Years 11 and later, a portion of the loanable amount may be available
on a preferred  loan basis.  The amount  available  on a preferred  basis is the
excess,  if any, of the Policy  Account Value over the sum of the premiums paid.
For a preferred  loan,  the interest  rate charged and credited to the preferred
portion of the loan value will be the same.

Loan Account. You may direct us to take an amount equal to the loan proceeds and
any  amount  attributed  to  unpaid  interest  from any  subaccount  or from the
Guaranteed Account. Otherwise, we will withdraw this amount from each Account on
a pro rata basis.  We transfer this amount to the Loan Account in the Guaranteed
Account.

When a loan is repaid, an amount equal to the repayment will be transferred from
the Loan Account to the  subaccounts  and Guaranteed  Account in accordance with
your allocation percentages in effect at the time of repayment.

Effect of Loan. A loan,  whether or not repaid,  will have a permanent effect on
the death benefit and Policy Account Value because the investment results of the
subaccounts and current  interest rates credited in the Guaranteed  Account will
apply only to the non-loaned portion of the Policy Account Value. The longer the
loan is outstanding,  the greater this effect is likely to be.  Depending on the
investment  results  of the  subaccounts  or  credited  interest  rates  for the
Guaranteed Account while the loan is outstanding,  the effect could be favorable
or unfavorable.

In addition,  loans from  modified  endowment  contracts  may be treated for tax
purposes as distributions of income.

If  the  death  benefit  becomes  payable  while  a  loan  is  outstanding,  the
outstanding loan will be deducted in calculating the death benefit.

If the  outstanding  loan  exceeds the Net Cash  Surrender  Value on any Monthly
Anniversary,  the policy will be in default.  We will send you, and any assignee
of record,  notice of the default. You will have a 61-day Grace Period to submit
a sufficient  payment to avoid  termination.  The notice will specify the amount
that must be repaid to prevent termination.

Outstanding Loan. The outstanding loan on a Valuation Date equals:

     o    All  loans  that  have  not been  repaid  (including  past due  unpaid
          interest added to the loan), plus

     o    accrued interest not yet due.

Loan Repayment.  You may repay all or part of your  outstanding loan at any time
while the Insured is living and the policy is in force.  Loan repayments must be
sent to our Administrative Office and will be credited as of the date received.

Partial Surrenders

You may  request  a  partial  surrender  at any  time  after  the  first  policy
anniversary.  No more than two  partial  surrenders  may be made during a Policy
Year.

We may limit the minimum and maximum amount of partial surrenders.

o    Maximum Partial  Surrender Amount - 90% of your policy's Net Cash Surrender
     Value except that the partial surrender may not cause the Face Amount to be
     less than the required minimum Face Amount.

o         Minimum Partial Surrender Amount -- $500

In order to make a partial  surrender,  you must submit a written request to our
Administrative  Office.  We will reduce your Policy Account Value by the partial
surrender  amount  plus any  applicable  charges.  When you  request  a  partial
surrender, you may direct us to take the requested amount from any subaccount or
from the Guaranteed  Account.  If the Guaranteed  Account or subaccount value is
insufficient to withdraw the amount  requested,  we will withdraw the difference
from  the  remaining  Accounts  on a pro rata  basis  unless  you have  provided
specific instructions to withdraw the amount from one or several Accounts.

   
We will process partial  surrender  requests at the price next computed after we
receive your written request at our Administrative Office. We will generally pay
partial surrenders within seven days.
    

Expenses for Partial Surrenders.  We will deduct the applicable surrender charge
on a partial  surrender.  This charge will be deducted from your Policy  Account
Value along with the amount  requested to be surrendered  and will be considered
part of the  partial  surrender  (together,  the  "partial  surrender  amount").
Currently,  we assess an administrative charge equal to the lesser of $25 of the
amount surrendered.  In certain states the charge may be the lesser of $25 or 2%
of the amount surrendered.

Effect of Partial Surrender on Your Face Amount.  The Face Amount of your policy
will also be reduced by the partial surrender amount if you selected Option I as
your death benefit.

We will  reduce the Face Amount by the amount of the  partial  surrender  in the
following order:

1. The most recent increase in the Face Amount, if any, will be reduced first.

2. The next most  recent  increases  in the Face  Amount,  if any,  will then be
successively decreased.

3. The initial Face Amount will then be decreased.

No partial  surrender  may be made that would  reduce the Face Amount  below the
minimum Face Amount.

Partial surrenders from your policy may have tax consequences.

Surrendering the Policy for Net Cash Surrender Value.

You may surrender  your policy at any time for its Net Cash  Surrender  Value by
submitting  a written  request to our  Administrative  Office.  We will  require
return of the policy.  A surrender charge may apply. We will process a surrender
request  as of the  date we  receive  your  written  request  and  all  required
documents.  Your surrender request generally will be paid within seven days. The
Net Cash  Surrender  Value  may be taken  in one sum or it may be  applied  to a
payment  option.  Your policy will  terminate  and cease to be in force if it is
surrendered for one sum. It cannot later be reinstated.


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

                          Payment Options for Benefits

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


We offer a wide variety of optional ways of receiving proceeds payable under the
policy,  such as on a surrender  or death,  other than in a lump sum.  Any agent
authorized to sell this policy can explain  these options upon request.  None of
these options vary with the investment performance of a separate account because
they are all forms of guaranteed benefit payments.


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

                             Expenses of the Policy

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


Periodically,  we will deduct  expenses  related to your policy.  We will deduct
these:

     o    from premium, Policy Account Value and from subaccount assets; and

     o    upon certain transactions.

The amount of these  expenses are described in your policy as either  guaranteed
or current.  We will never charge more than the guaranteed amount. We may in our
discretion deduct on a current basis less than the guaranteed amount.

Deduction From Premium

We will deduct 5% plus a state  specific  percent of premium  from each  premium
payment.  This charge is intended to provide for state premium taxes,  DAC taxes
and for other expenses associated with acquiring and servicing a policy.

Monthly Deductions From Policy Account Value

On the Policy Date and each Monthly Anniversary thereafter,  we make a deduction
from the Policy Account Value.  On the Issue Date the amount deducted is for the
Policy Date and any Monthly  Anniversaries  that have  elapsed  since the Policy
Date. For this purpose, the Policy Date is treated as a Monthly Anniversary.  We
will deduct charges on each Monthly Anniversary for:

     o    The administration of your policy.

     o    The acquisition and underwriting costs of your policy.

     o    The cost of insurance for your policy.

     o    The cost of any supplemental benefits or riders.

We will take the monthly deductions from your Policy Account Value and from each
subaccount on a pro rata basis.

Administrative  Charge.  This charge compensates us for administrative  expenses
associated with the policy and the Separate Account.  The policy refers to these
expenses  as the  "monthly  expense  charge"  and  the  "additional  first  year
administrative charge."

Monthly Expense Charge.  We will make a deduction from your Policy Account Value
for expenses such as premium billing and collection,  record keeping, processing
claims,  loans,  policy  changes,   reporting  and  overhead  costs,  processing
applications and establishing  policy records associated with the administration
of your policy. This charge will vary based on the Policy Face Amount. The chart
below reflects the current and guaranteed monthly expense charges:

                                                        Current      Guaranteed
Monthly Expense Charge Per Policy                       Charge        Charge

If the Face Amount is between $50,000 and $199,999      $  7.50       $  15.00
If the Face Amount is between $200,000 and $499,999     $  5.00       $  10.00
If the Face Amount is $500,000 or greater               $  4.00       $  10.00
First Year Additional Charge                            $ 20.00       $  25.00

First Year Administrative  Charge. There is an additional monthly expense charge
during the first  Policy Year and  following  an increase in Face Amount for our
expenses  associated with the acquisition  and  underwriting of your policy.  We
deduct a monthly charge, not to exceed $25, during the first 12 months after the
Policy Date and the 12 months immediately following a Face Amount increase.

   
Cost of Insurance  Charge.  This charge  compensates us for providing  insurance
coverage.  The charge depends on a number of factors,  such as Attained Age, sex
and rate class of the Insured, and therefore will vary from policy to policy and
from  month  to  month.  For any  policy  the  cost of  insurance  on a  Monthly
Anniversary  is calculated  by  multiplying  the cost of insurance  rate for the
Insured  by the net  amount at risk  under the  policy  described  below on that
Monthly Anniversary.
    

The net amount at risk is calculated as (a) minus (b) where:

(a) is the current death benefit at the beginning of the policy month divided by
1.0032737; and (b) is the current total Policy Account Value.

Rate Classes for Insureds.  We currently rate Insureds in one of following basic
rate classifications based on our underwriting:

o         non-smoker standard
o         smoker
o         substandard for those involving a higher mortality risk

We place the  Insured  in a rate  class  when we issue the  policy  based on our
underwriting determination. This original rate class applies to the initial Face
Amount.  When an increase in Face Amount is requested,  we conduct  underwriting
before  approving  the increase  (except as noted below) to determine  whether a
different  rate  class  will  apply to the  increase.  If the rate class for the
increase has a lower  guaranteed  cost of insurance rates than the original rate
class,  the rate class for the increase also will be applied to the initial Face
Amount.  If the rate  class for the  increase  has a higher  guaranteed  cost of
insurance  rates than the original  rate class,  the rate class for the increase
will apply only to the increase in Face Amount, and the original rate class will
continue to apply to the initial Face Amount.

If there have been  increases in the Face Amount,  we may use different  cost of
insurance rates for the increased  portions of the Face Amount.  For purposes of
calculating  the  cost of  insurance  charge  after  the  Face  Amount  has been
increased,  the Policy  Account Value will be applied to the initial Face Amount
first and then to any  subsequent  increases in Face  Amount.  If at the time an
increase is requested,  the Policy Account Value exceeds the initial Face Amount
(or any  subsequently  increased Face Amount)  divided by 1.0032737,  the excess
will then be applied to the  subsequent  increase in Face Amount in the sequence
of the increases.

In order to maintain  the policy in  compliance  with  Section 7702 of the Code,
under certain  circumstances  an increase in Policy  Account Value will cause an
automatic  increase in the death  benefit.  The  Attained Age and rate class for
such increase will be the same as that used for the most recent increase in Face
Amount  (that has not been  eliminated  through a  subsequent  decrease  in Face
Amount).

The  guaranteed  cost of insurance  charges at any given time for a  substandard
policy with flat extra charges will be based on the  guaranteed  maximum cost of
insurance rate for the policy (including table rating multiples, if applicable),
the  current  Net  Amount at Risk at the time the  deduction  is made,  plus the
actual  dollar  amount of the flat extra  charge.  Our current cost of insurance
rates may be less than the guaranteed rates. Our current cost of insurance rates
will be determined based on our expectations as to future mortality, investment,
expense and persistency experience. These rates may change from time to time. In
our  discretion,  the current  charge may be  increased  in any amount up to the
maximum guaranteed charge shown in the table.

Cost of  insurance  rates  (whether  guaranteed  or current) for an Insured in a
nonsmoker  risk class are generally  lower than rates for an Insured of the same
age and sex in a smoker risk class. Cost of insurance rates (whether  guaranteed
or  current)  for an Insured in a nonsmoker  or smoker risk class are  generally
lower than rates for an Insured of the same age and sex and smoking  status in a
substandard risk class.

Legal Considerations  Relating to Sex-Distinct Premiums and Benefits.  Mortality
tables for the policy  generally  distinguish  between males and females.  Thus,
premiums and benefits  under the policy  covering  males and females of the same
age will generally differ. We do, however, also offer the policy based on unisex
mortality tables if required by state law. Employers and employee  organizations
considering  purchase  of a  policy  should  consult  their  legal  advisers  to
determine whether purchase of a policy based on sex-distinct actuarial tables is
consistent  with Title VII of the Civil  Rights Act of 1964 or other  applicable
law. Upon request,  we may offer the policy with unisex mortality tables to such
prospective purchasers.

Deduction From Subaccount Assets

Mortality  and Expense  Risk  Charge.  We deduct a daily charge from your Policy
Account  Value in the  subaccounts  for assuming  certain  mortality and expense
risks under the policy.  This charge does not apply to the amounts you  allocate
to the  Guaranteed  Account.  The  guaranteed and current charge is at an annual
rate of 0.90% of the subaccount assets. Although, the charge may be decreased to
not less than 0.50% in Policy Years 11 and later, it is guaranteed not to exceed
an annual rate of 0.90% of your Policy Account Value in the  subaccounts for the
duration of a policy.

The  mortality  risk we assume is that the Insured under a policy may die sooner
than anticipated, and therefore we will pay an aggregate amount of death benefit
greater than  anticipated.  The expense risk we assume is that expenses incurred
in issuing and  administering  all Policies and the Separate Account will exceed
the  amounts  realized  from the  administrative  charges  assessed  against all
Policies.

   
Deductions Upon Policy Transactions

Transfer  Charge.  We currently  impose a $25 transfer charge on any transfer of
Policy Account Value among the subaccounts and the Guaranteed  Account in excess
of the 12 free transfers  permitted each Policy Year. When we impose the charge,
we deduct it from the amount  requested to be transferred  before  allocation to
the new  subaccount(s).  We will show the transfer charge in the confirmation of
the transaction.

Surrender  Charge.  If the policy is  surrendered or there is a decrease in Face
Amount during the first 14 Policy Years, we will deduct a surrender charge based
on the initial Face Amount. If a policy is surrendered or there is a decrease in
Face Amount  within 14 years after an increase in Face Amount,  we will deduct a
surrender  charge  based  on the  amount  by  which  the  Face  Amount  had been
increased.  The surrender charge will be deducted before any surrender  proceeds
are paid.

Surrender Charge Calculation.  In general,  the surrender charge is based on the
premiums  you pay. The  Surrender  Charge will be no greater than the product of
(3) times the sum of (1) and (2) where:

(1) is equal to 25% of the first year paid  premium up to the  surrender  charge
premium (see  Appendix B); and (2) is equal to 4% of the first year paid premium
in excess of the  surrender  charge  premium;  and (3) is a factor  based on the
Policy Year when the surrender occurs as described in the following table:

      Policy
      Year                  Factor

         1                 100%
         2                 100%
         3                 100%
         4                 100%
         5                 100%
         6                  90%
         7                  80%
         8                  70%
         9                  60%
         10                 50%
         11                 40%
         12                 30%
         13                 20%
         14                 10%
         15+                 0%
    

Surrender  Charge  Based On An  Increase  Or  Decrease  In Face  Amount.  If you
increase the Face Amount of the policy,  we will impose an additional  surrender
charge  during the 14 Policy  Years  immediately  following  the  increase.  The
additional  surrender  charge  period  will begin on the  effective  date of the
increase. If you reduce the Face Amount of the policy before the end of the 14th
Policy Year or within 14 years immediately  following a Face Amount increase, we
may also deduct a pro rata share of any  applicable  surrender  charge from your
Policy Account Value.  Reductions  will first be applied against the most recent
increase in the Face Amount of the policy. If you have made several increases in
Face  Amount,  we will apply the  surrender  charge to prior  increases  in Face
Amount of the policy in the reverse  order in which such  increases  took place,
before applying the additional  surrender  charges to the initial Face Amount of
the policy.

Partial Surrender Charge.  We may deduct a partial surrender charge:

o         upon a partial surrender; and
o         if you decrease your Policy's Face Amount.

The amount of the partial surrender charge is equal to a pro rata portion of the
surrender  charge  that would apply to a full  surrender.  We deduct the partial
surrender  charge,  proportionately,  from  the  subaccounts  or the  Guaranteed
Account affected by your partial surrender.

Partial  Surrender  Charge Due to  Decrease  in Face  Amount.  We will deduct an
amount equal to the applicable  surrender charge multiplied by a fraction (equal
to the decrease in Face Amount divided by the Face Amount of the policy prior to
the decrease).

   
Partial Surrender  Administrative  Charge. We currently deduct an administrative
charge of $25 upon a partial surrender.  In certain states the charge may be the
lesser of $25 or 2% of the amount surrendered.
    

Discount Purchase Programs

The amount of the  surrender  charge and other  charges  under the policy may be
reduced or eliminated when sales of the policy are made to groups of individuals
in a manner that in our opinion results in expense  savings.  For purchases made
by  our  officers,  directors  and  employees,  those  of an  affiliate,  or any
individual,  firm,  or a company that has executed the  necessary  agreements to
sell the  policy,  and  members  of the  immediate  families  of such  officers,
directors,  and employees,  we may reduce or eliminate the surrender charge. Any
variation  in  charges  under  the  policy,   including  the  surrender  charge,
administrative  charge or  mortality  and  expense  risk  charge,  will  reflect
differences in costs or services and will not be unfairly discriminatory.


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

                        Supplemental Benefits and Riders

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


We intend to make available certain  supplemental  benefits and riders which may
in the  future  be  issued  with the  policy.  Any  monthly  charges  for  these
supplemental  benefits and riders,  as listed  below,  will be deducted from the
Policy Account Value.

Accelerated Benefit Rider (ABR)
Accidental Death Benefit Rider (ADB)
Guaranteed Minimum Death Benefit (GMDB)
Child's Term Rider (CTR)
Other Insured Term Rider (OIR)
Primary Insured Term Rider (PIR)
Waiver of Monthly Deductions (WMD)
Waiver of Specified Premium (WSP)


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

                             Other Policy Provisions

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


Right to Exchange or Convert

You may exchange or convert this policy to a flexible premium fixed benefit life
insurance  policy on the life of the Insured without  evidence of  insurability.
This exchange may be made:

(a)      within 24 months after the Issue Date while the policy is in force;

(b)      within 24 months of any increase in Face Amount of the policy; or

(c)      within  60  days of the  effective  date of a  material  change  in the
         investment   policy  of  a  subaccount,   or  within  60  days  of  the
         notification  of such change,  if later. In the event of such a change,
         we will notify you and give you information on the options available.

When an exchange or  conversion  is  requested,  we  accomplish  the exchange by
transferring all of the Policy Account Value to the Guaranteed Account. There is
no charge for this  transfer.  Once this option is exercised,  the entire Policy
Account Value must remain in the  Guaranteed  Account for the remaining  life of
the new  Policy.  The Face  Amount in effect  at the time of the  exchange  will
remain  unchanged.  The effective date,  issue date and issue age of the Insured
will remain  unchanged.  The Owner and Beneficiary are the same as were recorded
immediately before the exchange.

Limits on our Rights to Contest the Policy

Incontestability.  We will not  contest  the  policy  after it has been in force
during the Insured's lifetime for two years from the Issue Date. Any increase in
the Face Amount will be  incontestable  with respect to  statements  made in the
evidence of insurability  for that increase after the increase has been in force
during the life of the  Insured for two years  after the  effective  date of the
increase.

Suicide Exclusion.  If the Insured commits suicide (while sane or insane) within
two years (unless  otherwise  specified by state law) after the Issue Date,  our
liability will be limited to the payment of a single sum. This sum will be equal
to the  premiums  paid,  minus any loan and  accrued  loan  interest,  minus any
partial  surrender,  and minus the cost of any riders attached to the policy. If
the Insured  commits  suicide  (while sane or insane)  within two years  (unless
otherwise specified by state law) after the effective date of an increase in the
Face Amount,  then our liability as to the increase in amount will be limited to
the payment of a single sum equal to the monthly  cost of  insurance  deductions
made for such increase plus the expense charge deducted for the increase.

Changes in the Policy or Benefits

Misstatement of Age or Sex. If an Insured's age or sex has been misstated in the
policy,  the death  benefit and any  benefits  provided by riders shall be those
which would be purchased  at the then  current cost of insurance  charge for the
correct age and sex.

Other  Changes.  At any time we may  make  such  changes  in the  policy  as are
necessary  to  assure  compliance  at all  times  with  the  definition  of life
insurance  prescribed by the Code or to make the policy  conform with any law or
regulation issued by any government agency to which it is subject.

When Proceeds Are Paid

We will  ordinarily  pay any death  benefit,  loan  proceeds  or partial or full
surrender proceeds within seven days after receipt at our Administrative  Office
of all  the  required  documents.  Other  than  the  death  benefit,  which  are
determined as of the date of death, the amount will be determined as of the date
we receive the  required  documents.  However,  we may delay making a payment or
processing a transfer request if:

   
(1)  the New York Stock  Exchange is closed for other than a regular  holiday or
     weekend,  trading is restricted by the Securities and Exchange  Commission,
     or the  Securities  and  Exchange  Commission  declares  that an  emergency
     exists; or
    

(2) the  Securities  and Exchange  Commission by order permits  postponement  of
payment for your protection.

In addition we may delay making deductions from the Guaranteed Account.

Reports to Owners

You will receive a confirmation within seven days of the transaction of:

     o    the receipt of any unplanned  premium (and any premium received before
          the Issue Date);

     o    any change of allocation of premiums;

     o    any transfer among subaccounts;

     o    any loan, interest repayment, or loan repayment;

     o    any partial surrender;

     o    any return of premium  necessary  to comply  with  applicable  maximum
          receipt of any premium payment;

     o    any exercise of your right to cancel;

     o    an exchange of the policy;

     o    full surrender of the policy; or

     o    payment of the death benefit under the policy.

Within 30 days after each policy  anniversary we will send you a statement.  The
statement will show the death benefit currently payable,  and the current Policy
Account Value,  Cash Surrender  Value,  and the outstanding  loan. The statement
will also show premiums paid, all charges  deducted during the last Policy Year,
and all transactions. We will also send to you reports of the investments within
the Separate Account at least annually.

Assignment

You may assign the policy in accordance with its terms on a form provided by us.
We will not be deemed to know of an assignment  unless we receive a copy of this
assignment form at our  Administrative  Office. We assume no responsibility  for
the validity or  sufficiency  of any  assignment.  Any assignment or pledge of a
modified  endowment  contract as  collateral  for a loan may result in a taxable
event.

Reinstatement

If the policy has ended without value,  you may reinstate  policy benefits while
the Insured is alive if you:

     1.   Request  reinstatement  of policy  benefits within three years (unless
          otherwise specified by state law) from the end of the Grace Period;

     2.   Provide evidence of insurability satisfactory to us;

     3.   Make a payment of an amount  sufficient to cover (i) the total monthly
          administrative  charges from the  beginning of the Grace Period to the
          effective  date of  reinstatement;  (ii) total monthly  deductions for
          three months, calculated from the effective date of reinstatement; and
          (iii) the premium expense charge and any increase in surrender charges
          associated  with this  payment.  We will  determine the amount of this
          required  payment as if no interest  or  investment  performance  were
          credited to or charged against your Policy Account Value; and

     4.   Repay or  reinstate  any loan  which  existed  on the date the  policy
          ended.

The  effective  date of the  reinstatement  of policy  benefits will be the next
Monthly  Anniversary  which  coincides  with or next follows the date we approve
your request. From the required payment we will deduct the premium expenses. The
Policy  Account  Value,   loan  and  surrender  charges  that  will  apply  upon
reinstatement will be those that were in effect on the date the policy lapsed.

We will  start to make  monthly  deductions  again as of the  effective  date of
reinstatement. The monthly expense charge from the beginning of the Grace Period
to the effective date of reinstatement  will be deducted from the Policy Account
Value as of the effective  date of  reinstatement.  No other charges will accrue
for this period.

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

                             Performance Information

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


From time to time we may  advertise the "total  return" and the "average  annual
total  return" of the  subaccounts  and the  portfolios.  Both total  return and
average  total  return  figures  are based on  historical  earnings  and are not
intended to indicate future performance.

"Total  Return" for a portfolio  refers to the total of the income  generated by
the portfolio net of total portfolio  operating  expenses plus capital gains and
losses, realized or unrealized. "Total Return" for the subaccounts refers to the
total of the income generated by the portfolio net of total portfolio  operating
expenses  plus  capital  gains  and  losses,  realized  or  unrealized,  and the
mortality and expense risk charge.  "Average  Annual Total Return"  reflects the
hypothetical  annually  compounded  return  that  would have  produced  the same
cumulative return if a portfolio's or subaccount's performance had been constant
over the entire period.  Because average annual total returns tend to smooth out
variations  in the  return  of the  portfolio,  they are not the same as  actual
year-by-year results.

   
The  performance  information  set forth in Appendix C reflects the total of the
income generated by the portfolio net of the total portfolio  operating expenses
(i.e.,  management  fees and other portfolio  expenses),  plus capital gains and
losses, realized or unrealized.  The performance results do not reflect: monthly
deductions;  cost of insurance;  surrender charges;  sales loads; DAC taxes; and
any state or local  premium  taxes.  If these charges were  included,  the total
return figures would be lower.
    

Performance  information may be compared, in reports and promotional literature,
to:  (i) the  Standard  &  Poor's  500  Stock  Index  ("S & P 500"),  Dow  Jones
Industrial  Average  ("DJIA"),  Shearson  Lehman  Aggregate  Bond Index or other
unmanaged  indices so that  investors  may compare the  Subaccount  results with
those of a group  of  unmanaged  securities  widely  regarded  by  investors  as
representative  of the  securities  markets in  general;  (ii)  other  groups of
variable life separate  accounts or other investment  products tracked by Lipper
Analytical  Services, a widely used independent research firm which ranks mutual
funds  and  other  investment  products  by  overall   performance,   investment
objectives, and assets, or tracked by other services,  companies,  publications,
or persons,  such as  Morningstar,  Inc., who rank such  investment  products on
overall  performance  or other  criteria;  or (iii) the Consumer  Price Index (a
measure for  inflation)  to assess the real rate of return from an investment in
the Subaccount.  Unmanaged  indices may assume the reinvestment of dividends but
generally do not reflect  deductions for administrative and management costs and
expenses. We may provide in advertising, sales literature, periodic publications
or other  materials  information  on various  topics of  interest  to Owners and
prospective Owners. These topics may include the relationship between sectors of
the  economy  and the  economy as a whole and its  effect on various  securities
markets,  investment strategies and techniques (such as value investing,  market
timing,  dollar cost averaging,  asset  allocation,  constant ratio transfer and
account   rebalancing),   the  advantages  and  disadvantages  of  investing  in
tax-deferred  and  taxable  investments,   customer  profiles  and  hypothetical
purchase and investment  scenarios,  financial management and tax and retirement
planning,  and  investment  alternatives  to  certificates  of deposit and other
financial  instruments,   including  comparisons  between  the  policy  and  the
characteristics of and market for such financial instruments.

Total  return  data may be  advertised  based  on the  period  of time  that the
portfolios  have been in  existence.  The  results  for any period  prior to the
policy being offered will be calculated as if the policy had been offered during
that period of time,  with all  charges  assumed to be those  applicable  to the
policy.  Performance  information  for any  subaccount in any  advertising  will
reflect only the  performance  of a  hypothetical  investment in the  subaccount
during  the  particular  time  period  on  which  the  calculations  are  based.
Performance  information  should  be  considered  in  light  of  the  investment
objectives and policies,  characteristics  and quality of the portfolio in which
the subaccount  invests and the market  conditions during the given time period,
and should not be considered as a representation  of what may be achieved in the
future.  Actual returns may be more or less than those shown in any  advertising
and will depend on a number of factors,  including the investment allocations by
an Owner and the different investment rates of return for the portfolios.


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

                        Federal Income Tax Considerations

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


The following summarizes the current federal income tax law that applies to life
insurance in general.  This summary does not cover all situations.  This summary
is based  upon our  understanding  of the  current  federal  income tax laws and
current  interpretations  by the Internal  Revenue  Service.  We cannot  predict
whether the Code will  change.  You should  speak to a competent  tax adviser to
discuss  how the  purchase of a policy and the  transactions  you make under the
policy will impact your federal tax liability.

Tax Status of the Policy

A policy has  certain  tax  advantages  when it is treated as a "life  insurance
contract"  under the Code. We believe that the policy meets the  definition of a
life  insurance  contract under Section 7702 of the Code. You bear the risk that
the policy may not meet the definition of a life insurance contract.  You should
consult your tax adviser to discuss these risks.

The Company

We are  taxed as a life  insurance  company  under  the Code.  For  federal  tax
purposes,  the Separate  Account and its operations are considered to be part of
our operations and are not taxed separately.

Diversification and Investor Control

The  Code  requires  that  we  diversify  the  investments  underlying  variable
insurance  contracts.  If the investments  are not properly  diversified and any
remedial  period has passed,  Section 817(h) of the Code provides in general the
contract is immediately disqualified from treatment as a life insurance contract
for  federal  income  tax  purposes.  Disqualification  of the  policy as a life
insurance  contract  would  result in taxable  income to you at the time that we
allocate any earnings to your policy.  You would have taxable income even though
you have not  received  any  payments  under the policy.  To the extent that any
segregated  asset  account with respect to a variable  life  insurance  contract
invests   exclusively   in  securities   issued  by  the  U.S.   Treasury,   the
diversification  standard is satisfied.  A segregated  asset account  underlying
life insurance  contracts such as the policy will also meet the  diversification
requirements if, as of the close of each quarter:

     o    the  regulated  investment  companies  in which the  segregated  asset
          account  invest  satisfy the  diversification  requirements  described
          below; and

     o    not more than 55 percent of the value of the assets of the account are
          attributable   to  cash  and  cash  items   (including   receivables),
          government  securities  and securities of other  regulated  investment
          companies.

Alternatively, the diversification requirements may be met for each if:

     o    no more than 55% of the value of the total assets of the  portfolio is
          represented by any one investment;

     o    no more than 70% of the value of the total assets of the  portfolio is
          represented by any two investments;

     o    no more than 80% of the value of the total assets of the  portfolio is
          represented by any three investments; and

     o    no more than 90% of the value of the total assets of the  portfolio is
          represented by any four investments.

There are several ways for investments to meet the diversification requirements.
Generally, each United States government agency or instrumentality is treated as
a separate issuer under these rules.

All securities of the same issuer are generally treated as a single investment.

We intend that each portfolio in which the subaccounts invest will be managed by
its investment adviser in compliance with these diversification  requirements. A
variable  life  insurance  policy  could fail to be treated as a life  insurance
contract  for tax  purposes if the owner of the policy has such control over the
investments  underlying the policy (e.g., by being able to transfer values among
subaccounts with only limited  restrictions) so as to be considered the owner of
the underlying  investments.  There is some uncertainty on this point because no
guidelines have been issued by the Treasury  Department.  If and when guidelines
are issued, we may be required to impose limitations on you're rights to control
investment  designations  under  the  policy.  We do not know  whether  any such
guidelines will be issued or whether any such guidelines  would have retroactive
effect. We, therefore,  reserve the right to make changes that we deem necessary
to insure that the policy qualifies as a life insurance contract.

Tax Treatment of the Policy

Section 7702 of the Code sets forth a detailed  definition  of a life  insurance
contract for federal tax purposes.  The Treasury Department has not issued final
regulations  so that the extent of the official  guidance as to how Section 7702
is to be applied is quite limited.  If a policy were determined not to be a life
insurance  contract for purposes of Section 7702,  that policy would not qualify
for the favorable tax treatment normally provided to a life insurance contract.

With  respect  to a policy  issued on the basis of a  standard  rate  class,  we
believe  that such a policy  should meet the Section 7702  definition  of a life
insurance contract.

With respect to a policy that is issued on a substandard  basis (i.e., a premium
class involving higher than standard  mortality risk),  there is less certainty,
in particular as to how the mortality and other expense  requirements of Section
7702 are to be applied in determining whether such a policy meets the definition
of a life  insurance  contract set forth in Section 7702.  Thus, it is not clear
that such a policy would satisfy  Section 7702,  particularly if the you pay the
full amount of premiums permitted under the policy.

If  subsequent  guidance  issued under  Section 7702 leads us to conclude that a
policy does not (or may not) satisfy Section 7702, we will take  appropriate and
necessary steps for the purpose of bringing the policy into  compliance,  but we
can give no  assurance  that it will be  possible  to achieve  that  result.  We
expressly reserve the right to restrict policy transactions if we determine such
action to be necessary to qualify the policy as a life insurance contracts under
Section 7702.

Tax Treatment of Policy Benefits In General

This  discussion  assumes  that each  policy  will  qualify as a life  insurance
contract for federal  income tax purposes  under Section 7702. The death benefit
under the  policy  should  be  excluded  from the  taxable  gross  income of the
Beneficiary.  In addition,  the increases in the Policy Account Value should not
be  taxed  until  there  has  been a  distribution  from  the  policy  such as a
surrender, partial surrender or lapse with loan.

Pre-Death Distribution

The tax treatment of any  distribution  you receive  before the Insured's  death
depends on whether the policy is classified as a modified endowment contract.

Policies Not Classified as Modified Endowment Contracts

o    If you  surrender  the  policy or allow it to lapse,  you will not be taxed
     except to the extent the  amount you  receive is in excess of the  premiums
     you paid  less the  untaxed  portion  of any  prior  withdrawals.  For this
     purpose, you will be treated as receiving any portion of the cash surrender
     value policy debt.  The tax  consequences  of a surrender may differ if you
     take the proceeds under an income payment settlement option.

o    Generally,  you will be taxed on a withdrawal  to the extent the amount you
     receive  exceeds  the  premiums  you paid for the policy  less the  untaxed
     portion   of  any  prior   withdrawals.   However,   under   some   limited
     circumstances,  in  the  first  15  Policy  Years,  all or a  portion  of a
     withdrawal  may be taxed if the cash value exceeds the total  premiums paid
     less  the  untaxed  portions  of  any  prior  withdrawals,  even  if  total
     withdrawals do not exceed total premiums

o    Extra premiums for optional  benefits and riders  generally do not count in
     computing the premiums paid for the policy for the purposes of  determining
     whether a withdrawal is taxable.

o    Loans you take  against the policy are  ordinarily  treated as debt and are
     not considered distributions subject to tax.

 Modified Endowment Contracts

o    The  rules  change if the  policy is  classified  as a  modified  endowment
     contract  ("MEC").  The policy  could be  classified  as a MEC if  premiums
     substantially in excess of scheduled premiums are paid or a decrease in the
     face amount of  insurance is made (or a rider  removed).  The addition of a
     rider or an  increase in the face  amount of  insurance  may also cause the
     policy to be  classified  as a MEC.  The rules on whether a policy  will be
     treated as a MEC are very  complex  and cannot be fully  described  in this
     summary.  You should consult a qualified tax adviser to determine whether a
     policy transaction will cause the policy to be classified as a MEC. We will
     monitor your policy and will take steps reasonably  necessary to notify you
     on a timely basis if your policy is in jeopardy of becoming a MEC.

o    If the policy is  classified  as a MEC,  then amounts you receive under the
     policy before the Insured's  death,  including loans and  withdrawals,  are
     included  in income to the  extent  that the cash  value  before  surrender
     charges exceeds the premiums paid for the policy increased by the amount of
     any loans previously  included in income and reduced by any untaxed amounts
     previously  received  other  than the amount of any loans  excludable  from
     income. An assignment of a MEC is taxable in the same way. These rules also
     apply to pre-death distributions, including loans, made during the two-year
     period before the time that the policy became a MEC.

o    Any taxable income on pre-death  distributions  (including full surrenders)
     is subject to a penalty  of 10% unless the amount is  received  on or after
     age 59 1/2, on account of your becoming  disabled or as a life annuity.  It
     is presently  unclear how the penalty tax provisions  apply to the Policies
     owned by businesses.

o    All MECs issued by us to you during the same calendar year are treated as a
     single policy for purposes of applying these rules.

Interest on Policy Loans.  Except in special  circumstances,  interest paid on a
loan under a policy  which is owned by an  individual  is  treated  as  personal
interest under the Code and thus will not be tax  deductible.  In addition,  the
deduction  of interest  that is  incurred on any loan under a policy  owned by a
taxpayer and covering the life of any  individual  who is an officer or employee
of or who is financially  interested in the business carried on by that taxpayer
may also be  subject  to certain  restrictions  set forth in Section  264 of the
Code.  Before  taking a loan,  you  should  consult a tax  adviser as to the tax
consequences of such a loan. (Also Section 264 of the Code may preclude business
owners from deducting premium payments.)

Policy Exchanges and Modifications. Depending on the circumstances, the exchange
of a Policy, a change in the death benefit option, a loan, a partial  surrender,
a surrender,  a change in owners or an assignment of the policy may have federal
income tax consequences. In addition, the federal, state and local transfer, and
other tax consequences of ownership or receipt of policy proceeds will depend on
the circumstances of each Owner or Beneficiary.

Withholding.  We are  required to withhold  federal  income taxes on the taxable
portion of any amounts  received  under the policy  unless you elect to not have
any  withholding  or in certain  other  circumstances.  You are not permitted to
elect out of withholding if you do not provide a social security number or other
taxpayer identification number. Special withholding rules apply to payments made
to non-resident aliens.

You are liable for payment of federal income taxes on the taxable portion of any
amounts  received  under the policy.  You may be subject to penalties  under the
estimated  tax rules if your  withholding  and  estimated  tax  payments are not
sufficient.

Generation Skipping Transfer Tax. A transfer of the policy or the designation of
a Beneficiary  who is either 37 1/2 years younger than the Owner or a grandchild
of the Owner may have generation skipping transfer tax consequences.

Contracts  Issued in  Connection  With Tax  Qualified  Pension  Plans.  Prior to
purchase of a policy in connection with a qualified plan, you should examine the
applicable  tax rules  relating to such plans and life  insurance  thereunder in
consultation with a qualified tax adviser.

Possible Charge for the Company's Taxes

At the present time, we do not deduct any charges for any federal state or local
income  taxes.  However,  we do currently  deduct  charges for state and federal
premium  based taxes and the federal DAC tax. We reserve the right in the future
to deduct a charge for any such tax or other economic burden  resulting from the
application of the tax laws that we determine to be properly attributable to the
Separate Account or to the policy.


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

                           Distribution of the Policy

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


The  policy  is sold by  licensed  insurance  agents,  where the  policy  may be
lawfully sold, who are registered  representatives  of broker-dealers  which are
registered  under the  Securities  Exchange  Act of 1934 and are  members of the
National Association of Securities Dealers, Inc.

The  policy  will be  distributed  through  the  principal  underwriter  for the
Separate Account,  AIG Equity Sales Corp. (AIGESC) 70 Pine Street, New York, New
York, an affiliate of ours.  AIGESC may also enter into selling  agreements with
other broker dealers that will offer the policy.

Commissions may be paid to registered representatives based on premiums paid for
Policies sold. Other expense reimbursements,  allowances, and overrides may also
be  paid.   Registered   representatives  who  meet  certain   productivity  and
profitability standards may be eligible for additional compensation.  Additional
payments may be made for  administrative  or other services not directly related
to the sale of the policy.

Other Policies Issued by the Company

We may offer other policies similar to those offered herein.


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

                            About Us and the Accounts

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


   
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. We provide a full range of individual and group life,
disability,  accidental death and dismemberment policies and annuities. We are a
subsidiary of American International Group, Inc., which is a holding company for
a number of companies engaged in the international insurance business, both life
and general, in approximately 130 countries and jurisdictions around the world.
    

Year 2000

The Year 2000 issue arises from computer programs being written using two digits
rather than four digits to define the  applicable  year.  This could result in a
failure of the information  technology  systems (IT systems) and other equipment
containing  imbedded  technology  (non-IT  systems)  in the year  2000,  causing
disruption of our operations and of our lessees,  vendors, or business partners.
We have  developed  a plan to  address  the Year 2000  issue as it  affects  our
internal IT and non-IT systems, and to assess Year 2000 issues relating to third
parties with whom we have critical relationships.

Our plan for addressing internal systems includes:

o    an assessment of internal IT and non-IT  systems and equipment  affected by
     the Year 2000 issue;

o    definition of strategies to address affected systems and equipment;

o    remediation of identified affected systems and equipment; and

o    internal certification that each internal system is Year 2000 compliant.

We have remediated,  tested and returned to production  substantially all of our
internal IT systems.  We continue to remediate and test internal  non-IT systems
and expect to complete our remediation by mid-1999.

We have also initiated formal communications with respect to the Year 2000 issue
to those third parties which have significant interaction with us. Currently, we
are unable to ascertain whether all such third parties will successfully address
the Year 2000 issue,  particularly those third parties outside the United States
where it is believed that  remediation  efforts  relating to the Year 2000 issue
may be less advanced. While we expect to have no interruption of operations as a
result of internal IT and non-IT systems, significant uncertainties remain about
the  effect  on us of third  parties  who are not Year 2000  compliant.  We will
continue to monitor third party Year 2000 issue  readiness to determine  whether
additional or alternative  measures may be necessary.  Such measures may include
selecting  alternate  third  parties or other  actions  designed to mitigate the
effects of a third party's lack of preparedness.  There can be no assurance that
unresolved  Year 2000 issues of third  parties will not have a material  adverse
impact on our results of operations,  financial  condition or liquidity.  We are
considering  the effects of Year 2000 related  failures on our business  and, as
the most reasonably likely worst case scenarios become more clearly  identified,
we will develop appropriate contingency plans.

The fund,  like other  third  parties,  may not have  resolved  their Year 2000
issues that may have a material  adverse impact on your contract  values as well
as our operations  and we cannot assure that it will.  Please refer to Year 2000
discussions in the fund's prospectus.

The Separate Account

   
We established the Separate Account as a separate  investment account on June 5,
1986.  It is used to  support  the  policy  and other  variable  life  insurance
policies,  and may be used for other permitted purposes. The Separate Account is
registered  with the  Securities  and Exchange  Commission as a unit  investment
trust under the federal  securities  laws and qualifies as a "separate  account"
within the meaning of these laws.

Although you may have allocated  your Policy  Account Value to the  subaccounts,
you do not own these assets.  You only own your policy. We own the assets in the
Separate  Account.  The Separate Account may include other subaccounts which are
not available under the policy.
    

Income, gains and losses,  realized or unrealized,  of a subaccount are credited
to or charged against the subaccount  without regard to any of our other income,
gains or losses.  Assets equal to the reserves  and other  contract  liabilities
with respect to each subaccount are not chargeable with liabilities  arising out
of any of our other  businesses or separate  accounts.  If the assets exceed the
required  reserves  and other  liabilities,  we may  transfer  the excess to our
general account. We are obligated to pay all benefits provided under the policy.

We have reserved certain rights regarding the Separate Account. We will exercise
these rights only in compliance with all applicable regulatory requirements.  We
have the right to:

o    Change, add or delete designated investment options.

o    Add or remove subaccounts.

o    Withdraw  assets of a class of policies to which the policy  belongs from a
     subaccount  and put them in another  subaccount.  o Combine any two or more
     subaccounts.

o    Register  other separate  accounts or deregister the Separate  Account with
     the Securities and Exchange Commission.

o    Run the Separate Account under the direction of a committee,  and discharge
     such committee at any time.

o    Restrict or eliminate  any voting  rights of Owners,  or other  persons who
     have voting rights as to the Separate Account.

   
o    Operate  the  Separate  Account  or one or more of the  subaccounts  making
     direct  investments  or in any other  form.  If we do so, we may invest the
     assets of the  Separate  Account or one or more of the  Subaccounts  in any
     investments that are legal, as determined by our counsel.
    

We will not change an  investment  adviser or any  investment of a subaccount of
our  Separate  Account  unless  approved by the  Commissioner  of  Insurance  of
New York  or deemed  approved in  accordance  with such law or  regulation.  Any
approval  process  is on file with the  insurance  supervisory  official  of the
jurisdiction in which this policy is delivered.

If any change we make results in a material change in the underlying investments
of a subaccount,  we will notify you of such a change. If you have value in that
subaccount:

o    We will transfer it at your written direction from that subaccount (without
     charge) to another subaccount or to the Guaranteed Account, and

o    You may then change your premium allocation percentages

Voting Rights

We are the legal  owner of shares held by the  subaccounts  and as such have the
right  to vote on all  matters  submitted  to  shareholders  of the  portfolios.
However,  as required by law,  we will vote  shares held in the  subaccounts  at
regular and special  meetings of  shareholders  of the  portfolios in accordance
with  instructions  we receive  from  Owners with  Policy  Account  Value in the
subaccounts.  If allowed  by law or  required  by law we may vote  shares of the
portfolios  without  obtaining  instructions  or in disregard to instructions we
have received.  If we ever disregard voting instructions,  we will advise you of
that action and our reasons for such action in the next semiannual report.

The Guaranteed Account

The Guaranteed  Account is an account within the general account of the company.
Our  general  account  assets  are used to support  our  insurance  and  annuity
obligations other than those funded by separate accounts.  Subject to applicable
law, we have sole  discretion  over the  investment of the assets of the general
account.

We have not registered:

o    interests in the Guaranteed Account under the Securities Act of 1933, and

o    the Guaranteed Account as an investment company.

The  staff of the  Securities  and  Exchange  Commission  has not  reviewed  our
disclosure on the Guaranteed  Account.  Our disclosure  regarding the Guaranteed
Account  must  comply  with  generally  applicable  provisions  of  the  federal
securities laws relating to the accuracy and  completeness of statements made in
a prospectus.

   

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

                      Our Directors and Executive Officers

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


The directors and principal  officers of the company are listed below with their
current principal  business  affiliation and their principal  occupations during
the past five (5) years.  All  officers  have been  affiliated  with the company
during the past five (5) years unless otherwise indicated.


                                                 Current Principal
                                                 Business Affiliations
                                                 and Principal Occupations
Name and Address             Office              During Past Five Years


Michele L. Abruzzo           Director,            Senior Vice President of
80 Pine Street               Sr. Exec.            AIG Life Insurance Company
13th Floor                   Vice Pres.
New York, NY  10005

Paul S. Bell                 Director,           Vice President, Actuary
One Alico Plaza              Senior Vice         and Director of AIG
600 King Stree               President           Life Insurance Company
Wilmington DE 19801          and Chief
                             Actuary

Marion Elizabeth Fajen       Director            Retired; formerly Vice
5608 N. Waterbury Rd.                            President and Secretary of
Des Moines, IA 50312                             AIG, Inc.

Patrick Joseph Foley         Director            Retired; Formerly Vice
Donovan, Perry, Carbon,                          President & General Counsel
 McDermit & Radzil                               AIG Life Insurance Company
Wall Street Plaza
88 Pine Street
New York, NY  10005

Cecil Calvert Gamwell, III   Director            Director-Life Division AIG,
419 West Beach Road                              Inc.,Director-Seguros,
Charleston, RI  02813                            Venezela and Director (ALT)
                                                 Seguros Interamericanos (of
                                                 New York)

Maurice R. Greenberg         Director            Chairman of the Board,
70 Pine Street                                   President and Chief
New York, NY  10270                              Executive Officer of AIG, Inc.


Howard Earl Gunton Jr.       Chief               Senior Vice President and
One Alico Plaza              Financial           Comptroller of AIG
600 King Street              Officer ,           Life Insurance Company
Wilmington DE 19801          Senior Vice
                             President

Jack Russell Harnes          Director            Retired; Formerly Medical
70 Pine Street                                   Director of AIG
New York, New York 10270                         Life Insurance Company

John Iniss Howell            Director            Retired; former Director of
Indian Rock Corporation                          AIG, Inc. Director of
263 Glenville Road, 2nd Fl.                      Schroder Capital
Greenwich, CT 06831                              Management.

Jerome Thomas Muldowney      Director            Senior Vice President of
175 Water Street             Senior  AIG         AIG Life Insurance Company,
New York, NY  10038          Vice                Senior Managing Director of
                             President           AIG Global Investment Corp.

Robinson K. Nottingham       Director            Chairman of the Board,
70 Pine Street               Chairman of         Chief Executive Officer of
New York, NY  10270          the Board           American International Life
                                                 Insurance Company (ALICO)

Michael Mullin               Chief               Senior Vice President
One Alico Plaza              Operating           of AIG Life Insurance
600 King Street              Officer, Sr.        Company
Wimington, DE  19801         Vice Pres.

Nicholas Alexander           Director            Senior Vice President
O'Kulich                     Vice                of AIG, Inc.
70 Pine Street               Chairman
New York, NY  10270          & Treasurer

Edmund Sze-Wing Tse          Director            Vice Chairman of AIG, Inc.
70 Pine Street
New York, NY  10270

Elizabeth Margaret Tuck      Secretary           Secretary and Assistant
70 Pine Street                                   Secretary of AIG, Inc., and
New York, NY  10270                              certain affiliates


Gerald Walter Wyndorf        Director            Executive Vice President of
80 Pine Street               Chief Exec          AIG Life
13th Floor                   Officer and         Insurance Company
New York, NY  10005          President

    

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

                                Other Information

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


State Regulation

We are  subject to the laws of New York  governing  insurance  companies  and to
regulation by the New York Insurance Department.  We file an annual statement in
a prescribed form with the Insurance Department each year covering our operation
for the  preceding  year and our  final  condition  as of the end of such  year.
Regulation  by  the  Insurance  Department  includes  periodic  examinations  to
determine our policy  liabilities and reserves so that the Insurance  Department
may certify the items are correct.  Our books and accounts are subject to review
by  the  Insurance  Department  at  all  times  and a  full  examination  of its
operations is conducted  periodically  by the staff of the Insurance  Department
pursuant to the National Association of Insurance Commissioners. Such regulation
does not, however, involve any supervision of management or investment practices
or policies.  In addition, we are subject to regulation under the insurance laws
of other jurisdictions in which we may operate.

Legal Proceedings

There are no legal  proceedings  to which the Separate  Account or the principal
underwriter  is a party.  We are engaged in various kinds of routine  litigation
which, in our opinion,  are not of material  importance in relation to our total
capital and surplus.

Experts

The financial  statements  which appear in this  prospectus have been audited by
PricewaterhouseCoopers  LLP, independent certified public accountants, as stated
in its reports,  and have been  included in reliance  upon the authority of such
firm as experts in accounting and auditing.

Legal Matters

Legal matters  relating to the federal  securities laws are being passed upon by
the firm of Jorden Burt Boros  Cicchetti  Berenson & Johnson LLP of  Washington,
D.C.

Published Ratings

We may occasionally publish in advertisements,  sales literature and reports the
ratings and other information  assigned to us 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 Separate 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 Separate
Account or the degree of risk  associated  with an  investment  in the  Separate
Account.

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

                              Financial Statements

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

<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, 1998, 1997 AND 1996




<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, 1998 and 1997, and the results of its
operations  and its cash flows for each of the three  years in the period  ended
December 31, 1998, in conformity with generally accepted accounting  principles.
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
generally accepted auditing standards 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 5, 1999





<PAGE>


            AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY OF NEW YORK
                                 BALANCE SHEETS
                                 (in thousands)
<TABLE>

                                                                        December 31,            December 31,    
                                                                            1998                   1997 
                                                                        ------------------      ----------      
<S>                                                                        <C>                   <C>         
Assets

Investments and cash:
     Fixed maturities:
        Bonds available for sale, at market value                          $  5,065,014          $  4,995,019
        (cost: 1998 - $4,798,349: 1997 - $4,712,085)
     Equity securities:
         Common stock
         (cost: 1998 - $12,848: 1997 - $13,568)                                  26,659                27,254
         Non-redeemable preferred stocks
         (cost: 1998 - $13,544: 1997 - $565)                                     14,691                   567
Mortgage loans on real estate, net                                              544,401               554,521
Real estate, net of accumulated
 depreciation of $6,325 in 1998 and $6,823 in 1997                               19,587                25,450
Policy loans                                                                     10,281                10,682
Other invested assets                                                            84,156                58,048
Short-term investments                                                          252,565                79,893
Cash                                                                            157,187                   299
                                                                          -------------        --------------

    Total investments and cash                                                6,174,541             5,751,733


Amounts due from related parties                                                  5,433                 4,802
Investment income due and accrued                                                81,703                82,331
Premium and insurance balances receivable-net                                    16,172                13,459
Reinsurance assets                                                               27,234                20,609
Deferred policy acquisition costs                                                41,421                39,748
Separate and variable accounts                                                  319,632               241,541
Other assets                                                                      1,377                 2,020
                                                                         --------------        --------------

                                    Total assets                          $   6,667,513          $  6,156,243
                                                                           ============           ===========

</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,                       
                                                                           1998                  1997 

<S>                                                                        <C>                   <C>         
Liabilities

  Policyholders' funds on deposit                                          $  3,607,190           $   3,513,621
  Future policy benefits                                                      1,694,572               1,662,751
  Reserve for unearned premiums                                                   4,751                   6,021
  Policy and contract claims                                                    318,614                  45,195
  Reserve for commissions, expenses and taxes                                     5,048                   4,568
  Insurance balances payable                                                     12,088                   4,624
  Federal income tax payable                                                      7,623                   3,071
  Deferred income taxes                                                          65,683                  70,900
  Amounts due to related parties                                                 15,231                   4,491
  Separate and variable accounts                                                319,632                 241,541
  Other liabilities                                                                 964                  24,277
                                                                       ----------------           -------------


                                    Total liabilities                         6,051,396               5,581,060
                                                                           -------------            -----------




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                                                             220,949                 190,252
  Accumulated other comprehensive income                                        194,918                 184,681
                                                                           ------------           -------------

                                    Total capital funds                         616,117                 575,183
                                                                           ------------            ------------


Total liabilities and capital funds                                        $  6,667,513             $ 6,156,243
                                                                            ===========              ==========

</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,                       

                                                           1998                     1997                    1996    
                                                       ------------             ------------            ------------
<S>                                                    <C>                      <C>                    <C>                      
Revenues:
  Premiums                                             $   100,339              $     96,429           $    149,472
  Net investment income                                    455,176                   435,098                402,078
  Realized capital (losses) gains                           (1,694)                     (226)                   610
                                                       ------------            -------------           ------------


                     Total revenues                        553,821                   531,301                552,160
                                                         ---------                ----------              ---------


Benefits and expenses:
  Benefits to policyholders                                178,401                   165,157                163,377
  Increase in future policy benefits
   and policyholders' funds on deposit                     252,476                   221,192                284,936
  Acquisition and insurance expenses                        59,662                    58,231                 54,875
                                                        ----------               -----------             ----------

                    Total benefits and expenses            490,539                   444,580                503,188
                                                         ---------                ----------              ---------


Income before income taxes                                  63,282                    86,721                 48,972
                                                        ----------              ------------             ----------

Income taxes (benefits):
   Current                                                  33,357                    30,000                 26,853
   Deferred                                                (10,772)                      930                 (9,509)
                                                        ----------            --------------            ------------

                    Total income taxes                      22,585                    30,930                 17,344
                                                        ----------               -----------             ----------

Net income                                             $    40,697              $     55,791            $    31,628
                                                        ==========               ===========             ==========

</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,                  

                                                           1998                   1997                      1996    
                                                       ------------           ------------             -------------
<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                              190,252                134,461                  152,833
  Net income                                                 40,697                 55,791                   31,628
  Dividends to Stockholders                                 (10,000)                  -                     (50,000)
                                                        -----------       ----------------              -----------

  Balance at end of year                                    220,949                190,252                  134,461
                                                         ----------             ----------               ----------


Accumulated other comprehensive income
  Balance at beginning of year                              184,681                135,431                  153,424
  Unrealized appreciation (depreciation) of
       investments - net of reclassification
       adjustments                                           (4,208)               104,775                 (103,367)
  Deferred income tax benefit (expense) on
       changes and future policy benefits                    14,445                (55,525)                  85,374
                                                        -----------           -------------             -----------

   Balance at end of year                                   194,918                184,681                  135,431
                                                         ----------            -----------               ----------



               Total capital funds                      $   616,117            $   575,183              $   470,142
                                                         ==========             ==========               ==========

</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,           


                                                                            1998                1997             1996    
                                                                       -------------        -----------      ------------

<S>                                                                     <C>                 <C>              <C>
Cash flows from operating activities:
 Net income                                                             $    40,697         $     55,791     $     31,628
                                                                         ----------          -----------      -----------

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                                               323,971               44,065          107,134
 Change in premiums and insurance balances
  receivable and payable -net                                                 4,753               (3,201)            (117)
 Change in reinsurance assets                                                (6,624)               4,601           (2,658)
 Change in deferred policy acquisition costs                                 (1,674)              (3,992)          (4,530)
 Change in investment income due and accrued                                    628               (4,898)          (3,078)
 Realized capital losses (gains)                                              1,694                  226             (610)
 Change in current and deferred income taxes -net                            (6,220)                 243           (9,227)
 Change in reserves for commissions, expenses and taxes                         480                 (337)             472
 Change in other assets and liabilities - net                               (24,194)             (11,055)         (17,396)
                                                                         ----------          -----------      -----------
Total adjustments                                                           292,814               25,652           69,990
                                                                          ---------          -----------      -----------
 Net cash provided by operating activities                                  333,511               81,443          101,618
                                                                          ---------          -----------       ----------

Cash flows from investing activities:
 Cost of fixed maturities at market, sold                                   317,042              255,408          136,829
 Cost of fixed maturities at market, matured or redeemed                    824,480              435,831          424,317
 Cost of equity securities sold                                               1,413                7,422            4,877
 Cost of real estate sold                                                     5,107                    -                -
 Realized capital gains                                                      (1,694)               3,774              610
 Purchase of fixed maturities                                            (1,202,023)            (922,293)        (858,793)
 Purchase of equity securities                                              (13,671)              (3,000)          (4,149)
 Mortgage loans granted                                                    (140,623)             (89,717)        (124,280)
 Repayments of mortgage loans                                               150,803               44,733           59,577
 Change in policy loans                                                         401                  380              (71)
 Change in short-term investments                                          (172,672)             (19,560)          43,715
 Change in other invested assets                                            (12,118)               6,100           10,475
 Other - net                                                                (16,637)              (7,361)           8,270
                                                                         ----------         ------------     ------------
  Net cash used in investing activities                                    (260,192)            (288,283)        (298,623)
                                                                          ---------           ----------       ----------


Cash flows from financing activities:
 Change in policyholders' funds on deposit                                   93,569              205,413          247,626
 Dividends to stockholders                                                  (10,000)                -             (50,000)
                                                                         ----------     ----------------      -----------
    Net cash provided by financing activities                                83,569              205,413          197,626
                                                                         ----------           ----------       ----------


Change in cash                                                              156,888               (1,427)             621
Cash at beginning of year                                                       299                1,726            1,105
                                                                      -------------         ------------     ------------
Cash at end of year                                                     $   157,187       $          299    $       1,726
                                                                         ==========        =============     ============

</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,                  

                                                           1998                   1997                      1996    
                                                       ------------           ------------             -------------
<S>                                                   <C>                    <C>                       <C>         
Comprehensive income

Net income                                            $      40,697          $      55,791             $     31,628
                                                       ------------           ------------              -----------



Other comprehensive income

Unrealized appreciation (depreciation) of
     investments - net of reclassification
    adjustments                                              (4,208)               104,775                 (103,367)
 Changes due to deferred income tax benefit
    (expense) on changes and
    future policy benefits                                   14,445                (55,525)                  85,374
                                                        -----------           -------------             -----------

  Other comprehensive income                                 10,237                 49,250                  (17,993)
                                                        -----------           ------------              -----------

 Comprehensive income                                  $     50,934           $    105,041             $     13,635
                                                        ===========            ===========              ===========

</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 generally  accepted  accounting  principles  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 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 life.
          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 investment 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)

     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  partnership  interests
     which are  carried at market  value.  Unrealized  gains and losses from the
     revaluation of these  investments are reflected as a separate  component of
     comprehensive  income,  net of  deferred  income  taxes  in  capital  funds
     currently.

     (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 on
          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 130
          had no  impact  on the  Company's  results  of  operations,  financial
          condition or liquidity.

          FASB 131  establishes  standards for the way companies are required to
          disclose   information  about  their  operating   segments  in  annual
          financial  statements and in 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 has been  adopted 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 revised
          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, 2000.

<PAGE>

1.   Summary of Significant Accounting Policies - (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.
     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, 1999.

     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 $17,889,000
          and  $17,850,000  were deposited by the Company under  requirements of
          regulatory authorities as of December 31, 1998 and 1997, respectively.

     (b)  Net  Investment  Income:  An analysis of net  investment  income is as
          follows (in thousands):
<TABLE>

                                                           Years ended December 31,      
                                                  1998              1997               1996

<S>                                             <C>                 <C>               <C>     
        Fixed maturities                        $386,353            $378,724          $351,702
        Equity securities                          1,702               1,010             1,430
        Mortgage loans                            52,443              48,488            41,865
        Real estate                                2,782               3,097             2,835
        Policy loans                                 713                 832               794
        Cash and short-term investments            4,334               4,257             4,699
        Other invested assets                     11,209               2,878             2,662
                                               ---------           ---------         ---------
               Total investment income           459,536             439,286           405,987

        Investment expenses                        4,360               4,188             3,909
                                               ---------           ---------         ---------

               Net investment income            $455,176            $435,098          $402,078
                                                 =======             =======           =======
</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 1998,  1997 and 1996 are summarized  below (in  thousands):  
<TABLE>

                                                       Years ended  December  31,
                                                  1998           1997      1996
<S>                                               <C>            <C>       <C>
 Net  realized  gains  (losses) on investments:  
Fixed maturities                                  $ (3,908)      $ -       $ (104) 
Equity securities                                      124       3,774        714  
Mortgage  loans                                         -       (4,000)        - 
Real Estate                                          2,079         -           - 
Other invested assets                                   11         -           - 
                                                  -----------  --------  ---------  

Net realized gains                                $ (1,694)      $(226)    $  610 

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

Change in unrealized appreciation 
 (depreciation) of investments:

Fixed maturities                                  $(16,268)   $103,520  $(115,746)
Equity securities                                    1,272      (1,446)     5,482
Other invested assets                               10,788       2,701      6,897
                                                  --------    --------   --------
 Change in unrealized appreciation
        (depreciation) of investments             $ (4,208)   $104,775  $(103,367)
                                                  ========    ========  =========
</TABLE>

     Proceeds from the sale of investments in fixed maturities during 1998, 1997
     and 1996 were $317,042,000, $255,408,000 and $136,829,000, respectively.

     During  1998,  1997  and  1996,   gross  gains  of  $0,  $0  and  $636,000,
     respectively,   and  gross   losses  of   $3,908,000,   $0  and   $740,000,
     respectively, were realized on dispositions of fixed maturities.

     During  1998,  1997 and  1996,  gross  gains of  $126,000,  $3,774,000  and
     $714,000,   respectively,   and  gross   losses  of  $2,000,   $0  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, 1998 and 1997, unrealized  appreciation of investments
          in equity securities (before applicable taxes) included gross gains of
          $15,424,000 and $14,017,000 and gross losses of $465,000 and $329,000,
          respectively.

          The amortized cost and estimated market values of investments in fixed
          maturities   at  December  31,  1998  and  1997  are  as  follows  (in
          thousands):
<TABLE>

                                                                              Gross             Gross
        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
                                                         ==========         ========        ========        ==========

                                                                              Gross             Gross
        1997                                               Amortized        Unrealized        Unrealized       Market
        ----                                                 Cost             Gains             Losses          Value 
        <S>                                                   <C>                <C>            <C>               <C>     
        Fixed maturities:
           U.S. Government and government
               agencies and authorities               $      68,005      $    19,308    $         13      $     87,300
           States, municipalities and
               political subdivisions                       837,054           49,827             538           886,343
           Foreign governments                               28,581            4,887              -             33,468
           All other corporate                            3,778,445          217,162           7,699         3,987,908
                                                          ---------         --------      ----------         ---------

        Total fixed maturities                          $ 4,712,085        $ 291,184       $   8,250       $ 4,995,019
                                                         ==========         ========        ========        ==========
</TABLE>

<PAGE>

2.   Investment Information - (continued)

     The amortized cost and estimated market value of fixed maturities available
     for sale at December 31, 1998, 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                                      $   418,615             $   435,491
        Due after one year through five years                          1,704,360               1,803,733
        Due after five years through ten years                         1,473,513               1,538,410
        Due after ten years                                            1,201,861               1,287,380
                                                                       ---------               ---------

                                                                      $4,798,349              $5,065,014
                                                                       =========               =========
</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, 1998 and 1997, the market value of the CMO
          portfolio  was  $986,103,000  and  $966,144,000,   respectively;   the
          estimated  amortized cost was  approximately  $944,790,000 in 1998 and
          $917,919,000   in  1997.   The  Company's  CMO  portfolio  is  readily
          marketable.  There  were no  derivative  (high  risk)  CMO  securities
          contained in the portfolio at December 31, 1998.

     (f)  Fixed  Maturities  Below  Investment  Grade:  At December 31, 1998 and
          1997,  the  fixed  maturities  held by the  Company  that  were  below
          investment  grade had an aggregate  amortized cost of $528,461,000 and
          $384,067,000,   respectively,   and  an  aggregate   market  value  of
          $510,316,000 and $391,862,000, 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  company  exceeded 10% of the Company's total capital
          funds at December 31, 1998 (in thousands):

        Fixed Maturities:
        Chase Manhattan Corp                       $   64,240


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,    
                                         1998         1997            1996
    Balance at beginning of year        $39,748       $35,754        $31,225
    Acquisition costs deferred            7,323         9,109          8,482
    Amortization charged to income       (5,650)       (5,115)        (3,953)
                                         ------       -------        -------
    Balance at end of year              $41,421       $39,748        $35,754
                                        =======       =======        =======

<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,  1998  and  1997  follows  (in
     thousands):
<TABLE>

                                                         1998                    1997
                                                         ----                    ----
<S>                                                   <C>                     <C>       
        Future policy benefits:
        Long duration contracts                       $1,673,267              $1,643,141
        Short duration contracts                          21,305                  19,610
                                                     -----------             -----------
                                                      $1,694,572              $1,662,751
                                                       =========               =========

        Policyholder funds on deposit:
        Annuities                                     $2,813,969              $2,703,407
        Guaranteed investment contracts (GICs)           685,336                 704,064
        Universal life                                   101,919                 100,801
        Other investment contracts                         5,966                   5,349
                                                     -----------            ------------
                                                      $3,607,190              $3,513,621
                                                       =========               =========
</TABLE>

     (b)  Long duration contract liabilities included in future policy benefits,
          as  presented  in  the  table  above,  result  from  traditional  life
          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 12.2
               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 14.1 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 7.1  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 4.7  percent to 8.1  percent  and
               maturities range from 1 to 20 years.

          (iii)The  universal  life funds have  credited  interest  rates of 5.6
               percent to 7.5 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
          1998,  1997 and 1996.  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,                           

                                                     1998                       1997                         1996          
                                          ---------------------------  -------------------------   ------------------------
                                                       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                        $22,149      35.0%          $30,352      35.0%          $17,140      35.0%
        State income tax                         194       0.3               487       0.6               578       1.2
        Other                                    242       0.4                91       0.1              (374)     (0.8)
                                           ---------     -----        ----------     -----        ----------     -----
        Actual income
              tax expense                    $22,585      35.7%          $30,930      35.7%          $17,344      35.4%
                                              ======      ====            ======      ====            ======      ====

</TABLE>

     (b)  The  components of the net deferred tax liability  were as follows (in
          thousands):
<TABLE>

                                                                    Years ended December 31,
                                                                    1998                     1997
<S>                                                              <C>                       <C>      
         Deferred tax assets:
           Adjustments to mortgage loans and
                 investment income due and accrued               $   6,576                 $   6,619
           Adjustment to life reserves                              42,482                    34,996
           Deferred policy acquisition costs                         5,558                         -
           Other                                                       937                     2,065
                                                                ----------                  --------
                                                                    55,553                    43,680
                                                                  --------                   -------
         Deferred tax liabilities:
            Deferred policy acquisition costs                $         -                   $   1,647
            Fixed maturities discount                               12,376                    11,710
            Unrealized appreciation on investments                 105,059                    99,504
    Other                                                            3,801                     1,719
                                                                 ---------                 ---------
                                                                   121,236                   114,580
                                                                   -------                   -------

          Net deferred tax liability                              $ 65,683                  $ 70,900
                                                                   =======                   =======

     (c)  At December 31, 1998,  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 1998,  1997,  and 1996  amounted to  $26,796,000,
          $30,269,000, and $25,353,000, respectively.
</TABLE>

<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.  The  agreement  requires the Company to make
     capital   contributions   totaling  $50,000,000.   Contributions   totaling
     $10,963,000 have been made through December 31, 1998.

     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
     $1,868,000 have been made through December 31, 1998.

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.

          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.

<PAGE>

7.   Fair Value of Financial Instruments - (continued)

     (b)  The fair value and  carrying  amounts of financial  instruments  is as
          follows (in thousands):
<TABLE>

            1998
                                                                       Fair             Carrying
                                                                       Value             Amount   
<S>                                                              <C>                <C>           
        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

          1997
                                                                       Fair             Carrying
                                                                       Value             Amount   
        Cash and short-term investments                           $     80,192       $      80,192
        Fixed maturities                                             4,995,019           4,995,019
        Equity securities                                               27,821              27,821
        Mortgage and policy loans                                      599,353             565,203
        Interest rate cap                                                    -                  57

        Policyholders' funds on deposit                             $3,586,022          $3,513,621
</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.
          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  was  $337,170,000  at  December  31,  1998  and
          $321,546,000  at December 31, 1997.  Statutory net income  amounted to
          $35,386,000,  $58,205,000  and  $48,474,000  for 1998,  1997 and 1996,
          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  $(1,694,000),
          $(226,000),  and  $610,000  for  December  31,  1998,  1997 and  1996,
          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, 1998, 1997 and 1996 were approximately $238,000, $306,000
          and  $241,000,  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,  1998  by
          $100,000,000.

          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, 1998, 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 $70,733,000 at December 31, 1998 and $70,377,000
          at December 31, 1997.

     (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, 1998, the
          future minimum lease payments under operating leases were as follows:

                         Year                                Payments
                         1999                               $ 1,393
                         2000                                   946
                         2001                                   730
                         2002                                   292
                         2003                                   276
                         Remaining years after 2004             506

                         Total                              $ 4,143

          Rent expense approximated $1,604,000,  $1,398,000 and $866,000 for the
          years ended December 31, 1998, 1997 and 1996, respectively.

     (b)  Sublease  Income  - The  Company  does  not  participate  in  sublease
          agreements.


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
                                                                                                              of Amount
      December 31, 1998                                                                                        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>

<PAGE>

11.  Reinsurance - (continued)
<TABLE>

                                                                                                              Percentage
                                                                                                              of Amount
      December 31, 1997                                                                                        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%
                                           ===========         =========       =========        ===========


                                                                                                              Percentage
                                                                                                              of Amount
      December 31, 1996                                                                                        Assumed
                                             Gross             Ceded         Assumed              Net             to Net    
        Life Insurance in Force             $4,776,324          $638,583      $    3,282         $4,141,023        0.1%
                                            ==========          ========      ==========         ==========

        Premiums:
          Life                                  25,625             3,788              82             21,919        0.4%
          Accident and Health                   20,553             6,729          22,009             35,833       61.4%
          Annuity                               92,441               721             -               91,720         -
                                          ------------      ------------   -------------        -----------

        Total Premiums                     $   138,619         $  11,238       $  22,091         $  149,472       14.8%
                                           ===========         =========       =========         ==========
</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 $12,396,000,  $6,110,000 and $7,176,000 respectively, for
          the years ended December 31, 1998, 1997 and 1996.

          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
          $89,000  and $2,000,  respectively,  for the year ended  December  31,
          1998.  Premium  income  and  commission  ceded  for 1997  amounted  to
          $144,000 and $2,000, respectively. Premium income and commission ceded
          for 1996 amounted to $857,000 and $2,000, respectively. Premium income
          and ceding  commission  expense  assumed  from  affiliates  aggregated
          $19,536,000  and  $(545,000),  respectively,  for  1998,  compared  to
          $20,661,000  and $(602,000),  respectively,  for 1997, and $20,764,000
          and $(120,000), respectively, for 1996.

     (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 $5,124,000 in
          premiums relating to this business for 1998,  $5,769,000 for 1997, and
          $5,142,000 for 1996.

     (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,  1998,  1997 and 1996,  the Company was
          charged $23,757,000,  $22,079,000 and $24,204,000,  respectively,  for
          expenses attributed to the Company but incurred by affiliates.  During
          the same period, the Company received  reimbursements  from affiliates
          aggregating  $28,405,000,  $26,941,000 and $21,198,000,  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.

<PAGE>
                        REPORT OF INDEPENDENT ACCOUNTANTS


To the Contract Owners of
American International Life Assurance Company of New York
Variable Account B

In our  opinion,  the  accompanying  statements  of assets  and  liabilities  of
American  International  Life Assurance  Company of New York Variable  Account B
(comprising  twenty-six  subaccounts,  hereafter  collectively  referred  to  as
"Variable  Account B") and the related  statements of operations  and changes in
net assets present fairly, in all material  respects,  the financial position of
Variable  Account B at December 31, 1998,  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  generally  accepted  accounting
principles.  These financial statements are the responsibility of the management
of  Variable  Account  B; 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  generally  accepted  auditing  standards  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 12, 1999

<PAGE>
                  AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY
                              OF NEW YORK (AI LIFE)
                               VARIABLE ACCOUNT B

                       STATEMENT OF ASSETS AND LIABILITIES
                                DECEMBER 31, 1998
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------------------

ASSETS:
       Investments at Market Value:

                                                 Shares                Cost              Market Value
                                                -----------------------------------------------------------------
                                                -----------------------------------------------------------------
<S>                                           <C>                  <C>                    <C>
Aim
  Capital Appreciation Portfolio                 1,501.617             $ 34,842              $ 37,840
  International Equity Portfolio                 1,730.771               33,801                33,958
Alliance
  Conservative Investors Portfolio               1,874.783               24,781                26,304
  Growth Portfolio                              21,857.042              499,428               595,605
  Growth & Income Portfolio                     21,023.092              422,787               459,143
  Growth Investors Portfolio                     7,064.177              102,518               115,359
  Premier Growth Portfolio                       4,409.609              119,320               136,829
  Quasar Portfolio                              10,037.573              124,920               111,821
  Technology Portfolio                           8,718.672              121,791               167,136
Dreyfus
  Small Company Stock Portfolio                  2,629.660               39,610                39,682
  Stock Index Portfolio                         18,197.391              518,835               591,779
  Zero Coupon 2000 Portfolio                     1,430.451               17,714                17,881
Fidelity
  Asset Manager Portfolio                       12,970.389              225,378               235,539
  Contrafund Portfolio                           3,337.014               68,660                81,555
  Growth Portfolio                              21,765.161              772,127               976,601
  High Income Portfolio                          7,496.571               95,435                86,438
  Investment Grade Bond Portfolio                2,111.041               25,990                27,359
  Money Market Portfolio                       490,061.490              490,062               490,062
  Overseas Portfolio                             8,138.774              157,546               163,180
Van Eck
  Worldwide Emerging Markets Portfolio           1,727.163               14,073                12,297
  Worldwide Hard Assets Portfolio                2,064.260               21,761                18,990
Weiss,Peck & Greer
  Tomorrow Long Term Portfolio                     147.594                1,227                 1,361
  Tomorrow Short Term Portfolio                    775.375                7,994                 8,171
                                                           ---------------------  --------------------
                                                           
Total Investments                                                   $ 3,940,600             4,434,890
                                                                                  --------------------
     Total Assets                                                                         $ 4,434,890
                                                                                  ====================

EQUITY:                                                                           --------------------
  Contract Owners' Equity                                                                 $ 4,434,890
                                                                                  --------------------
     Total Equity                                                                         $ 4,434,890
                                                                                  ====================
                                                                                                   
</TABLE>

                 See Accompanying Notes to Financial Statements
<PAGE>

                  AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY
                              OF NEW YORK (AI LIFE)
                               VARIABLE ACCOUNT B

                             STATEMENT OF OPERATIONS
                      For The Year Ended December 31, 1998

<TABLE>
<CAPTION>

                                                                         Aim                  Aim
                                                                       Capital           International
                                                                     Appreciation           Equity
                                                     Total            Portfolio            Portfolio
<S>                                              <C>                 <C>                <C>
Investment Income (Loss):
    Dividends                                         $307,163               $973                  $270
Expenses:
    Mortality & Expense Risk Fees                       30,404                127                   143
                                                 --------------      -------------      ----------------

Net Investment Income (Loss)                           276,759                846                   127
                                                 --------------      -------------      ----------------


Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                        38,246               (550)                 (405)
    Change in Unrealized Appreciation
        (Depreciation)                                 374,331              2,999                   156
                                                 --------------      -------------      ----------------

    Net Gain (Loss) on Investments                     412,577              2,449                  (249)
                                                 --------------      -------------      ----------------


Increase (Decrease) in Net Assets
    Resulting From Operations                         $689,336             $3,295                 ($122)
                                                 ==============      =============      ================

</TABLE>
<TABLE>
<CAPTION>
                                                                                           Alliance
                                                   Alliance                                 Growth
                                                 Conservative          Alliance                &
                                                   Investors            Growth              Income
                                                   Portfolio          Portfolio            Portfolio
<S>                                             <C>                 <C>                <C>
Investment Income (Loss):
    Dividends                                           $1,554            $24,012               $31,176
Expenses:                                                                          
    Mortality & Expense Risk Fees                          192              3,626                 3,081
                                                 --------------      -------------      ----------------

Net Investment Income (Loss)                             1,362             20,386                28,095
                                                 --------------      -------------      ----------------

                                                                                   
Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                           250             13,968                11,897
    Change in Unrealized Appreciation
        (Depreciation)                                     797             73,288                23,891
                                                 --------------      -------------      ----------------

    Net Gain (Loss) on Investments                       1,047             87,256                35,788
                                                 --------------      -------------      ----------------
                                                                                   
Increase (Decrease) in Net Assets
    Resulting From Operations                           $2,409           $107,642               $63,883
                                                 ==============      =============      ================

</TABLE>
<PAGE>

<TABLE>
<CAPTION>
                                                   Alliance            Alliance
                                                    Growth             Premier             Alliance
                                                   Investors            Growth              Quasar
                                                   Portfolio          Portfolio            Portfolio
<S>                                              <C>                 <C>                <C>
Investment Income (Loss):
    Dividends                                           $9,576                 $8                $9,960
Expenses:
    Mortality & Expense Risk Fees                          975                420                 1,060
                                                 --------------      -------------      ----------------

Net Investment Income (Loss)                             8,601               (412)                8,900
                                                 --------------      -------------      ----------------


Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                         1,027                406                   685
    Change in Unrealized Appreciation
        (Depreciation)                                  11,665             17,510               (15,889)
                                                 --------------      -------------      ----------------

    Net Gain (Loss) on Investments                      12,692             17,916               (15,204)
                                                 --------------      -------------      ----------------

Increase (Decrease) in Net Assets
    Resulting From Operations                          $21,293            $17,504               ($6,304)
                                                 ==============      =============      ================

</TABLE>
<TABLE>
<CAPTION>
                                                                       Dreyfus
                                                                        Small               Dreyfus
                                                   Alliance            Company               Stock
                                                  Technology            Stock                Index
                                                   Portfolio          Portfolio            Portfolio
<S>                                              <C>                 <C>                <C>
Investment Income (Loss):
    Dividends                                             $102               $116                $6,640
Expenses:
    Mortality & Expense Risk Fees                          823                177                 3,570
                                                 --------------      -------------      ----------------

Net Investment Income (Loss)                              (721)               (61)                3,070
                                                 --------------      -------------      ----------------

Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                         1,010               (790)               31,559
    Change in Unrealized Appreciation
        (Depreciation)                                  50,048                129                62,625
                                                 --------------      -------------      ----------------

    Net Gain (Loss) on Investments                      51,058               (661)               94,184
                                                 --------------      -------------      ----------------

Increase (Decrease) in Net Assets
    Resulting From Operations                          $50,337              ($722)              $97,254
                                                 ==============      =============      ================

</TABLE>
<PAGE>

<TABLE>
<CAPTION>
                                                    Dreyfus
                                                     Zero              Fidelity
                                                    Coupon              Asset              Fidelity
                                                     2000              Manager            Contrafund
                                                   Portfolio          Portfolio            Portfolio
<S>                                              <C>                 <C>                <C>
Investment Income (Loss):
    Dividends                                             $945            $20,860                    $0
Expenses:
    Mortality & Expense Risk Fees                          158              1,807                   215
                                                 --------------      -------------      ----------------

Net Investment Income (Loss)                               787             19,053                  (215)
                                                 --------------      -------------      ----------------

Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                             2              3,126                    15
    Change in Unrealized Appreciation
        (Depreciation)                                     271              4,287                12,896
                                                 --------------      -------------      ----------------

    Net Gain (Loss) on Investments                         273              7,413                12,911
                                                 --------------      -------------      ----------------


Increase (Decrease) in Net Assets
    Resulting From Operations                           $1,060            $26,466               $12,696
                                                 ==============      =============      ================

</TABLE>
<TABLE>
<CAPTION>
                                                                                           Fidelity
                                                                       Fidelity           Investment
                                                   Fidelity              High                Grade
                                                    Growth              Income               Bond
                                                   Portfolio          Portfolio            Portfolio
<S>                                               <C>                 <C>                <C>
Investment Income (Loss):
    Dividends                                          $76,496             $7,025                  $510
Expenses:
    Mortality & Expense Risk Fees                        6,340                686                   174
                                                 --------------      -------------      ----------------

Net Investment Income (Loss)                            70,156              6,339                   336
                                                 --------------      -------------      ----------------


Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                        31,739               (408)                  112
    Change in Unrealized Appreciation
        (Depreciation)                                 138,573            (11,405)                1,082
                                                 --------------      -------------      ----------------
    Net Gain (Loss) on Investments                     170,312            (11,813)                1,194
                                                 --------------      -------------      ----------------

Increase (Decrease) in Net Assets
    Resulting From Operations                         $240,468            ($5,474)               $1,530
                                                 ==============      =============      ================

</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                   Fidelity                                 VanEck
                                                     Money             Fidelity            Worldwide
                                                    Market             Overseas            Balanced
                                                   Portfolio          Portfolio            Portfolio
<S>                                               <C>                 <C>                <C>
Investment Income (Loss):
    Dividends                                          $20,408             $9,490               $84,310
Expenses:
    Mortality & Expense Risk Fees                        3,454              1,376                 1,724
                                                 --------------      -------------      ----------------

Net Investment Income (Loss)                            16,954              8,114                82,586
                                                 --------------      -------------      ----------------

Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                             0              1,283               (49,886)
    Change in Unrealized Appreciation
        (Depreciation)                                       0              5,423                  (614)
                                                 --------------      -------------      ----------------
    Net Gain (Loss) on Investments                           0              6,706               (50,500)
                                                 --------------      -------------      ----------------

Increase (Decrease) in Net Assets
    Resulting From Operations                          $16,954            $14,820               $32,086
                                                 ==============      =============      ================

</TABLE>
<TABLE>
<CAPTION>
                                                    VanEck              VanEck               WP&G
                                                   Worldwide          Worldwide            Tomorrow
                                                   Emerging              Hard                Long
                                                    Markets             Assets               Term
                                                   Portfolio          Portfolio            Portfolio
<S>                                              <C>                 <C>                <C>
Investment Income (Loss):
    Dividends                                               $0             $2,327                   $21
Expenses:
    Mortality & Expense Risk Fees                           48                140                    12
                                                 --------------      -------------      ----------------

Net Investment Income (Loss)                               (48)             2,187                     9
                                                 --------------      -------------      ----------------

Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                          (775)            (6,194)                  134
    Change in Unrealized Appreciation
        (Depreciation)                                  (1,775)            (2,222)                   24
                                                 --------------      -------------      ----------------

    Net Gain (Loss) on Investments                      (2,550)            (8,416)                  158
                                                 --------------      -------------      ----------------
                                                                
Increase (Decrease) in Net Assets
    Resulting From Operations                          ($2,598)           ($6,229)                 $167
                                                 ==============      =============      ================
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
                                                     WP&G
                                                   Tomorrow
                                                     Short
                                                     Term
                                                   Portfolio
<S>                                               <C>
Investment Income (Loss):
    Dividends                                             $384
Expenses:
    Mortality & Expense Risk Fees                           76
                                                 --------------

Net Investment Income (Loss)                               308
                                                 --------------


Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                            41
    Change in Unrealized Appreciation
        (Depreciation)                                     572
                                                 --------------

    Net Gain (Loss) on Investments                         613
                                                 --------------

Increase (Decrease) in Net Assets
    Resulting From Operations                             $921
                                                 ==============
 
</TABLE>
                 See Accompanying Notes to Financial Statements
<PAGE>

                  AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY
                              OF NEW YORK (AI LIFE)
                               VARIABLE ACCOUNT B

                       STATEMENT OF CHANGES IN NET ASSETS
           For The Years Ended December 31, 1998 and December 31, 1997
<TABLE>
<CAPTION>
                   1998
                                                                         Aim                  Aim
                                                                       Capital           International
                                                                     Appreciation           Equity
                                                     Total            Portfolio            Portfolio
<S>                                              <C>                 <C>                <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                      $276,759               $846                  $127
    Realized Gain (Loss) on Investment Activity         38,246               (550)                 (405)
    Change in Unrealized Appreciation
        (Depreciation) of Investments                  374,331              2,999                   156
                                                 --------------      -------------      ----------------

Increase (Decrease) in Net Assets Resulting
    From Operations                                    689,336              3,295                  (122)
                                                 --------------      -------------      ----------------

Capital Transactions:
    Contract Deposits                                1,925,561             37,676                45,742
    Cost Of Insurance Charge                          (439,044)            (3,527)               (2,896)
    Policy Loans                                       (78,540)                 0                (9,622)
    Transfers Between Funds                             10,368                396                   856
    Contract Withdrawals                               (17,083)                 0                     0
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                        1,401,262             34,545                34,080
                                                 --------------      -------------      ----------------
Total Increase (Decrease) in Net Assets              2,090,598             37,840                33,958
Net Assets, at Beginning of Year                     2,344,292                  0                     0
                                                 --------------      -------------      ----------------
Net Assets, at End of Year                          $4,434,890            $37,840               $33,958
                                                 ==============      =============      ================

</TABLE>
<TABLE>
<CAPTION>
                                                                                           Alliance
                                                   Alliance                                 Growth
                                                 Conservative          Alliance                &
                                                   Investors            Growth              Income
                                                   Portfolio          Portfolio            Portfolio
<S>                                               <C>                 <C>                <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                        $1,362            $20,386               $28,095
    Realized Gain (Loss) on Investment Activity            250             13,968                11,897
    Change in Unrealized Appreciation
        (Depreciation) of Investments                      797             73,288                23,891
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                      2,409            107,642                63,883
                                                 --------------      -------------      ----------------

Capital Transactions:
    Contract Deposits                                   15,676            338,094               265,557
    Cost Of Insurance Charge                            (3,382)           (61,636)              (49,686)
    Policy Loans                                             0            (27,803)               (3,765)
    Transfers Between Funds                                517              2,686                 1,891
    Contract Withdrawals                                   (16)              (981)                 (711)
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                           12,795            250,360               213,286
                                                 --------------      -------------      ----------------
Total Increase (Decrease) in Net Assets                 15,204            358,002               277,169
Net Assets, at Beginning of Year                        11,100            237,603               181,974
                                                 --------------      -------------      ----------------
Net Assets, at End of Year                             $26,304           $595,605              $459,143
                                                 ==============      =============      ================

</TABLE>
<PAGE>

<TABLE>
<CAPTION>

                                                   Alliance            Alliance
                                                    Growth             Premier             Alliance
                                                   Investors            Growth              Quasar
                                                   Portfolio          Portfolio            Portfolio
<S>                                              <C>                 <C>                <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                        $8,601              ($412)               $8,900
    Realized Gain (Loss) on Investment Activity          1,027                406                   685
    Change in Unrealized Appreciation
        (Depreciation) of Investments                   11,665             17,510               (15,889)
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                     21,293             17,504                (6,304)
                                                 --------------      -------------      ----------------

Capital Transactions:
    Contract Deposits                                   32,644            134,238                27,656
    Cost Of Insurance Charge                            (7,001)            (6,319)              (12,255)
    Policy Loans                                        (1,265)           (10,717)                    0
    Transfers Between Funds                                113              2,123                   169
    Contract Withdrawals                                   (21)                 0                   (97)
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                           24,470            119,325                15,473
                                                 --------------      -------------      ----------------
Total Increase (Decrease) in Net Assets                 45,763            136,829                 9,169
Net Assets, at Beginning of Year                        69,596                  0               102,652
                                                 --------------      -------------      ----------------
Net Assets, at End of Year                            $115,359           $136,829              $111,821
                                                 ==============      =============      ================
</TABLE>
<TABLE>
<CAPTION>
                                                                       Dreyfus
                                                                        Small               Dreyfus
                                                   Alliance            Company               Stock
                                                  Technology            Stock                Index
                                                   Portfolio          Portfolio            Portfolio
<S>                                              <C>                 <C>                <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                         ($721)              ($61)               $3,070
    Realized Gain (Loss) on Investment Activity          1,010               (790)               31,559
    Change in Unrealized Appreciation
        (Depreciation) of Investments                   50,048                129                62,625
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                     50,337               (722)               97,254
                                                 --------------      -------------      ----------------

Capital Transactions:
    Contract Deposits                                   83,941             43,441               355,796
    Cost Of Insurance Charge                           (14,811)            (5,197)              (61,439)
    Policy Loans                                          (636)              (498)               (3,714)
    Transfers Between Funds                                (39)               (45)               (1,209)
    Contract Withdrawals                                  (277)                 0                (4,651)
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                           68,178             37,701               284,783
                                                 --------------      -------------      ----------------
Total Increase (Decrease) in Net Assets                118,515             36,979               382,037
Net Assets, at Beginning of Year                        48,621              2,703               209,742
                                                 --------------      -------------      ----------------
Net Assets, at End of Year                            $167,136            $39,682              $591,779
                                                 ==============      =============      ================

</TABLE>
<PAGE>

<TABLE>
<CAPTION>
                                                    Dreyfus
                                                     Zero              Fidelity
                                                    Coupon              Asset              Fidelity
                                                     2000              Manager            Contrafund
                                                   Portfolio          Portfolio            Portfolio
<S>                                              <C>                 <C>                <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                          $787            $19,053                 ($215)
    Realized Gain (Loss) on Investment Activity              2              3,126                    15
    Change in Unrealized Appreciation
        (Depreciation) of Investments                      271              4,287                12,896
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                      1,060             26,466                12,696
                                                 --------------      -------------      ----------------

Capital Transactions:
    Contract Deposits                                       35            121,396                74,185
    Cost Of Insurance Charge                              (290)           (28,844)               (5,525)
    Policy Loans                                             0             (4,507)                    0
    Transfers Between Funds                                  2                743                   199
    Contract Withdrawals                                     0               (271)                    0
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                             (253)            88,517                68,859
                                                 --------------      -------------      ----------------
Total Increase (Decrease) in Net Assets                    807            114,983                81,555
Net Assets, at Beginning of Year                        17,074            120,556                     0
                                                 --------------      -------------      ----------------
Net Assets, at End of Year                             $17,881           $235,539               $81,555
                                                 ==============      =============      ================

</TABLE>
<TABLE>
<CAPTION>
                                                                                           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)                       $70,156             $6,339                  $336
    Realized Gain (Loss) on Investment Activity         31,739               (408)                  112
    Change in Unrealized Appreciation
        (Depreciation) of Investments                  138,573            (11,405)                1,082
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                    240,468             (5,474)                1,530
                                                 --------------      -------------      ----------------

Capital Transactions:
    Contract Deposits                                  301,873             67,523                20,087
    Cost Of Insurance Charge                           (70,948)           (11,695)               (3,420)
    Policy Loans                                        (7,887)            (1,312)                  (97)
    Transfers Between Funds                              2,833              1,015                     7
    Contract Withdrawals                                  (659)                 0                     0
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                          225,212             55,531                16,577
                                                 --------------      -------------      ----------------
Total Increase (Decrease) in Net Assets                465,680             50,057                18,107
Net Assets, at Beginning of Year                       510,921             36,381                 9,252
                                                 --------------      -------------      ----------------
Net Assets, at End of Year                            $976,601            $86,438               $27,359
                                                 ==============      =============      ================

</TABLE>
<PAGE>

<TABLE>
<CAPTION>

                                                   Fidelity                                 VanEck
                                                     Money             Fidelity            Worldwide
                                                    Market             Overseas            Balanced
                                                   Portfolio          Portfolio            Portfolio
<S>                                              <C>                 <C>                <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                       $16,954             $8,114               $82,586
    Realized Gain (Loss) on Investment Activity              0              1,283               (49,886)
    Change in Unrealized Appreciation
        (Depreciation) of Investments                        0              5,423                  (614)
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                     16,954             14,820                32,086
                                                 --------------      -------------      ----------------

Capital Transactions:
    Contract Deposits                                  190,946             57,508              (320,867)
    Cost Of Insurance Charge                           (53,147)           (14,747)              (16,925)
    Policy Loans                                        (2,635)            (1,423)                 (366)
    Transfers Between Funds                             (3,473)               765                   734
    Contract Withdrawals                                (5,924)            (3,261)                 (128)
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                          125,767             38,842              (337,552)
                                                 --------------      -------------      ----------------
Total Increase (Decrease) in Net Assets                142,721             53,662              (305,466)
Net Assets, at Beginning of Year                       347,341            109,518               305,466
                                                 --------------      -------------      ----------------
Net Assets, at End of Year                            $490,062           $163,180                    $0
                                                 ==============      =============      ================
</TABLE>
<TABLE>
<CAPTION>
                                                    VanEck              VanEck               WP&G
                                                   Worldwide          Worldwide            Tomorrow
                                                   Emerging              Hard                Long
                                                    Markets             Assets               Term
                                                   Portfolio          Portfolio            Portfolio
<S>                                             <C>                 <C>                <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                          ($48)            $2,187                    $9
    Realized Gain (Loss) on Investment Activity           (775)            (6,194)                  134
    Change in Unrealized Appreciation
        (Depreciation) of Investments                   (1,775)            (2,222)                   24
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                     (2,598)            (6,229)                  167
                                                 --------------      -------------      ----------------

Capital Transactions:
    Contract Deposits                                   15,794             14,580                 1,234
    Cost Of Insurance Charge                              (849)            (3,058)               (1,095)
    Policy Loans                                             0             (1,447)                    0
    Transfers Between Funds                                (50)               117                     8
    Contract Withdrawals                                     0                (19)                    0
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                           14,895             10,173                   147
                                                 --------------      -------------      ----------------
Total Increase (Decrease) in Net Assets                 12,297              3,944                   314
Net Assets, at Beginning of Year                             0             15,046                 1,047
                                                 --------------      -------------      ----------------
Net Assets, at End of Year                             $12,297            $18,990                $1,361
                                                 ==============      =============      ================
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
                                                     WP&G
                                                   Tomorrow
                                                     Short
                                                     Term
                                                   Portfolio
<S>                                              <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                          $308
    Realized Gain (Loss) on Investment Activity             41
    Change in Unrealized Appreciation
        (Depreciation) of Investments                      572
                                                 --------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                        921
                                                 --------------

Capital Transactions:
    Contract Deposits                                      806
    Cost Of Insurance Charge                              (352)
    Policy Loans                                          (846)
    Transfers Between Funds                                 10
    Contract Withdrawals                                   (67)
                                                 --------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                             (449)
                                                 --------------
Total Increase (Decrease) in Net Assets                    472
Net Assets, at Beginning of Year                         7,699
                                                 --------------
Net Assets, at End of Year                              $8,171
                                                 ==============

</TABLE>
                 See Accompanying Notes to Financial Statements
<PAGE>

                  AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY
                              OF NEW YORK (AI LIFE)
                               VARIABLE ACCOUNT B

                       STATEMENT OF CHANGES IN NET ASSETS
           For The Years Ended December 31, 1998 and December 31, 1997

                                      1997
<TABLE>
<CAPTION>

                                                                         Aim                  Aim
                                                                       Capital           International
                                                                     Appreciation           Equity
                                                     Total            Portfolio            Portfolio
<S>                                               <C>                 <C>                <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                       $34,306                 $0                    $0
    Realized Gain (Loss) on Investment Activity         39,889                  0                     0
    Change in Unrealized Appreciation
        (Depreciation) of Investments                  110,827                  0                     0
                                                 --------------      -------------      ----------------

Increase (Decrease) in Net Assets Resulting
    From Operations                                    185,022                  0                     0
                                                 --------------      -------------      ----------------

Capital Transactions:
    Contract Deposits                                1,973,798                  0                     0
    Cost Of Insurance Charge                          (226,161)                 0                     0
    Policy Loans                                       (77,556)                 0                     0
    Transfers Between Funds                             13,054                  0                     0
    Contract Withdrawals                                (5,229)                 0                     0
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                        1,677,906                  0                     0
                                                 --------------      -------------      ----------------
Total Increase (Decrease) in Net Assets              1,862,928                  0                     0
Net Assets, at Beginning of Year                       481,364                  0                     0
                                                 --------------      -------------      ----------------
Net Assets, at End of Year                          $2,344,292                 $0                    $0
                                                 ==============      =============      ================

</TABLE>
<PAGE>

<TABLE>
<CAPTION>
                                                                                           Alliance
                                                   Alliance                                 Growth
                                                 Conservative          Alliance                &
                                                   Investors            Growth              Income
                                                   Portfolio          Portfolio            Portfolio
<S>                                              <C>                 <C>                <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                          $165             $3,778                $4,352
    Realized Gain (Loss) on Investment Activity             82              8,313                 5,064
    Change in Unrealized Appreciation
        (Depreciation) of Investments                      716             21,956                10,957
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                        963             34,047                20,373
                                                 --------------      -------------      ----------------

Capital Transactions:
    Contract Deposits                                   11,790            219,525               155,822
    Cost Of Insurance Charge                            (2,325)           (28,090)              (18,272)
    Policy Loans                                             0             (4,108)               (5,312)
    Transfers Between Funds                                (13)             2,212                   970
    Contract Withdrawals                                     0               (995)                  (16)
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                            9,452            188,544               133,192
                                                 --------------      -------------      ----------------
Total Increase (Decrease) in Net Assets                 10,415            222,591               153,565
Net Assets, at Beginning of Year                           685             15,012                28,409
                                                 --------------      -------------      ----------------
Net Assets, at End of Year                             $11,100           $237,603              $181,974
                                                 ==============      =============      ================

</TABLE>
<TABLE>
<CAPTION>

                                                   Alliance            Alliance
                                                    Growth             Premier             Alliance
                                                   Investors            Growth              Quasar
                                                   Portfolio          Portfolio            Portfolio
<S>                                             <C>                 <C>                <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                          $274                 $0                 ($397)
    Realized Gain (Loss) on Investment Activity            771                  0                 3,669
    Change in Unrealized Appreciation
        (Depreciation) of Investments                    1,169                  0                 2,787
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                      2,214                  0                 6,059
                                                 --------------      -------------      ----------------
Capital Transactions:
    Contract Deposits                                   66,462                  0               101,953
    Cost Of Insurance Charge                            (3,029)                 0                (6,790)
    Policy Loans                                             0                  0                     0
    Transfers Between Funds                                385                  0                 1,395
    Contract Withdrawals                                     0                  0                     0
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                           63,818                  0                96,558
                                                 --------------      -------------      ----------------
Total Increase (Decrease) in Net Assets                 66,032                  0               102,617
Net Assets, at Beginning of Year                         3,564                  0                    35
                                                 --------------      -------------      ----------------
Net Assets, at End of Year                             $69,596                 $0              $102,652
                                                 ==============      =============      ================

</TABLE>
<PAGE>

<TABLE>
<CAPTION>
                                                                       Dreyfus
                                                                        Small               Dreyfus
                                                   Alliance            Company               Stock
                                                  Technology            Stock                Index
                                                   Portfolio          Portfolio            Portfolio
<S>                                              <C>                 <C>                <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                         ($125)               $39                $5,311
    Realized Gain (Loss) on Investment Activity          4,378                 (8)                5,451
    Change in Unrealized Appreciation
        (Depreciation) of Investments                   (4,702)               (57)                9,964
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                       (449)               (26)               20,726
                                                 --------------      -------------      ----------------

Capital Transactions:
    Contract Deposits                                   53,277              2,927               171,435
    Cost Of Insurance Charge                            (5,173)              (200)              (18,820)
    Policy Loans                                             0                  0                  (422)
    Transfers Between Funds                                966                  2                   405
    Contract Withdrawals                                     0                  0                  (160)
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                           49,070              2,729               152,438
                                                 --------------      -------------      ----------------
Total Increase (Decrease) in Net Assets                 48,621              2,703               173,164
Net Assets, at Beginning of Year                             0                  0                36,578
                                                 --------------      -------------      ----------------
Net Assets, at End of Year                             $48,621             $2,703              $209,742
                                                 ==============      =============      ================

</TABLE>
<TABLE>
<CAPTION>
                                                    Dreyfus
                                                     Zero              Fidelity
                                                    Coupon              Asset              Fidelity
                                                     2000              Manager            Contrafund
                                                   Portfolio          Portfolio            Portfolio
<S>                                             <C>                 <C>                <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                          $923             $3,173                    $0
    Realized Gain (Loss) on Investment Activity             (7)             1,667                     0
    Change in Unrealized Appreciation
        (Depreciation) of Investments                       37              4,615                     0
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                        953              9,455                     0
                                                 --------------      -------------      ----------------

Capital Transactions:
    Contract Deposits                                    1,040            110,228                     0
    Cost Of Insurance Charge                              (423)           (14,287)                    0
    Policy Loans                                             0             (7,298)                    0
    Transfers Between Funds                                 33              4,720                     0
    Contract Withdrawals                                     0               (116)                    0
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                              650             93,247                     0
                                                 --------------      -------------      ----------------
Total Increase (Decrease) in Net Assets                  1,603            102,702                     0
Net Assets, at Beginning of Year                        15,471             17,854                     0
                                                 --------------      -------------      ----------------
Net Assets, at End of Year                             $17,074           $120,556                    $0
                                                 ==============      =============      ================
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                                                           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)                        $5,124               $946                  $235
    Realized Gain (Loss) on Investment Activity          3,512                788                   265
    Change in Unrealized Appreciation
        (Depreciation) of Investments                   63,333              2,222                   170
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                     71,969              3,956                   670
                                                 --------------      -------------      ----------------

Capital Transactions:
    Contract Deposits                                  286,808             39,198                13,858
    Cost Of Insurance Charge                           (41,435)            (5,194)               (2,375)
    Policy Loans                                       (15,118)           (12,730)               (7,099)
    Transfers Between Funds                                278                417                   182
    Contract Withdrawals                                (2,785)               (57)                    0
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                          227,748             21,634                 4,566
                                                 --------------      -------------      ----------------
Total Increase (Decrease) in Net Assets                299,717             25,590                 5,236
Net Assets, at Beginning of Year                       211,204             10,791                 4,016
                                                 --------------      -------------      ----------------
Net Assets, at End of Year                            $510,921            $36,381                $9,252
                                                 ==============      =============      ================
</TABLE>
<TABLE>
<CAPTION>

                                                   Fidelity                                 VanEck
                                                     Money             Fidelity            Worldwide
                                                    Market             Overseas            Balanced
                                                   Portfolio          Portfolio            Portfolio
<S>                                              <C>                 <C>                <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                        $7,112             $3,666               ($1,204)
    Realized Gain (Loss) on Investment Activity              0                603                 5,206
    Change in Unrealized Appreciation
        (Depreciation) of Investments                        0             (1,457)                  132
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                      7,112              2,812                 4,134
                                                 --------------      -------------      ----------------
Capital Transactions:
    Contract Deposits                                  328,718             76,955               312,493
    Cost Of Insurance Charge                           (51,240)            (9,851)              (15,171)
    Policy Loans                                       (14,774)            (5,182)               (5,513)
    Transfers Between Funds                             (1,709)                18                 2,037
    Contract Withdrawals                                  (198)              (902)                    0
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                          260,797             61,038               293,846
                                                 --------------      -------------      ----------------
Total Increase (Decrease) in Net Assets                267,909             63,850               297,980
Net Assets, at Beginning of Year                        79,432             45,668                 7,486
                                                 --------------      -------------      ----------------
Net Assets, at End of Year                            $347,341           $109,518              $305,466
                                                 ==============      =============      ================
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                    VanEck              VanEck               WP&G
                                                   Worldwide          Worldwide            Tomorrow
                                                   Emerging              Hard                Long
                                                    Markets             Assets               Term
                                                   Portfolio          Portfolio            Portfolio
<S>                                             <C>                 <C>                <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                            $0                $99                   $79
    Realized Gain (Loss) on Investment Activity              0                 19                   113
    Change in Unrealized Appreciation
        (Depreciation) of Investments                        0               (732)                  111
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                          0               (614)                  303
                                                 --------------      -------------      ----------------

Capital Transactions:
    Contract Deposits                                        0             12,838                 1,447
    Cost Of Insurance Charge                                 0             (2,615)                 (704)
    Policy Loans                                             0                  0                     0
    Transfers Between Funds                                  0                278                     1
    Contract Withdrawals                                     0                  0                     0
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                                0             10,501                   744
                                                 --------------      -------------      ----------------
Total Increase (Decrease) in Net Assets                      0              9,887                 1,047
Net Assets, at Beginning of Year                             0              5,159                     0
                                                 --------------      -------------      ----------------
Net Assets, at End of Year                                  $0            $15,046                $1,047
                                                 ==============      =============      ================
</TABLE>
<TABLE>
<CAPTION>
                                                     WP&G
                                                   Tomorrow
                                                     Short
                                                     Term
                                                   Portfolio
<S>                                             <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                          $756
    Realized Gain (Loss) on Investment Activity              3
    Change in Unrealized Appreciation
        (Depreciation) of Investments                     (394)
                                                 --------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                        365
                                                 --------------

Capital Transactions:
    Contract Deposits                                    7,024
    Cost Of Insurance Charge                              (167)
    Policy Loans                                             0
    Transfers Between Funds                                477
    Contract Withdrawals                                     0
                                                 --------------

Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                            7,334
                                                 --------------
Total Increase (Decrease) in Net Assets                  7,699
Net Assets, at Beginning of Year                             0
                                                 --------------
Net Assets, at End of Year                              $7,699
                                                 ==============

</TABLE>
                 See Accompanying Notes to Financial Statements
<PAGE>

                  AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY
                              OF NEW YORK (AI LIFE)
                               VARIABLE ACCOUNT B

                          NOTES TO FINANCIAL STATEMENTS

1. History

Variable Account B (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  flexible  premium variable
universal life insurance  policies (the "policies").  The following products are
offered by the Account: Vision and Gallery Life.

The  Account  invests in shares of AIM  Variable  Insurance  Fund ("AIM  Fund"),
Alliance Variable Products Series Fund, Inc. ("Alliance Fund"), Dreyfus Variable
Investment  Fund  ("Dreyfus  Fund"),  Fidelity  Investments  Variable  Insurance
Products Fund ("Fidelity  Trust"),  Fidelity Variable Insurance Products Fund II
("Fidelity  Trust II"),  Van Eck  Investment  Trust ("Van Eck Trust") and Weiss,
Peck & Greer ("Tomorrow  Funds").  The assets in the policies may be invested in
the following subaccounts:

AIM Fund:                                 Fidelity Trust:
  International Equity Portfolio            Money Market Portfolio
  Capital Appreciation Portfolio            High Income Portfolio
                                            Growth Portfolio
Alliance Fund:                              Overseas Portfolio
  Growth & Income Portfolio                 Contrafund Portfolio
  Conservative Investors Portfolio
  Growth Portfolio                        Fidelity Trust II:
  Growth Investors Portfolio                Investment Grade Bond Portfolio
  Quasar Portfolio                          Asset Manager Portfolio
  Technology Portfolio
  Global Bond Portfolio                   Van Eck Trust:
  Premier Growth Portfolio                  Worldwide Hard Assets Portfolio
  Money Market Portfolio                    Worldwide Emerging Markets Portfolio
                                            Worldwide  Balanced  Portfolio  
                                                (Fund closed 06/29/98)
Dreyfus Fund:
  Dreyfus Zero Coupon 2000 Portfolio      Weiss, Peck & Greer Tomorrow Fund:
  Stock Index Portfolio                     Tomorrow Long Term Portfolio
  Small Company Stock Portfolio             Tomorrow Medium Term Portfolio
                                            Tomorrow Short Term Portfolio


The Account commenced operations on May 4, 1995.

The assets of the Account are the  property of the  Company.  The portion of the
Account's  assets  applicable  to the  policies  are  not  chargeable  with  the
liabilities arising out of any other business conducted by the Company.

In  addition  to the  Account,  policy  owners may also  allocate  assets of the
policies  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 of interest.  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.

<PAGE>


                  AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY
                              OF NEW YORK (AI LIFE)
                               VARIABLE ACCOUNT B

                    NOTES TO FINANCIAL STATEMENTS (continued)

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 Funds 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

There are charges and deductions which the Company will deduct from each policy.
The  deductions  from premium are a sales  charge of 5% plus the state  specific
premium taxes.

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 .90% of the account  value of the  policies.  This charge may be
decreased to not less than .50% in policy years eleven and greater.

On the  policies'  issue  date  and  each  monthly  anniversary,  the  following
deductions are made from the policies' account value:
         (a)      administrative charges
         (b)      insurance charges
         (c)      supplemental benefit charges

If the policy is surrendered during the first fourteen policy years, the Company
will deduct a surrender  charge based on a percentage of first year  premium.  A
pro rata  surrender  charge  will be  deducted  for any  partial  surrender.  An
administrative  charge  upon  partial  surrender  will be equal to the lessor of
$25.00 or 2% of the amount surrendered.
<PAGE>

                  AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY
                              OF NEW YORK (AI LIFE)
                               VARIABLE ACCOUNT B

                    NOTES TO FINANCIAL STATEMENTS (continued)
<TABLE>
<CAPTION>
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
<S>                                                   <C>             <C>
Aim    
        Capital Appreciation Portfolio                $ 41,090        $ 5,698
        International Equity Portfolio                  48,023         13,817
Alliance Funds:                                    
        Conservative Investors Portfolio                16,659          2,503
        Global Bond Portfolio                               25             25
        Growth Portfolio                               335,018         64,273
        Growth & Income Portfolio                      321,401         80,021
        Growth Investors Portfolio                      61,367         28,296
        Premier Growth Portfolio                       134,550         15,636
        Quasar Portfolio                                42,436         18,065
        Technology Portfolio                            76,713          9,256
Dreyfus:                                           
        Small Company  Portfolio                        44,897          7,257
        Stock Index Portfolio                          479,371        191,520
        Zero Coupon 2000 Portfolio                       1,430            902
Fidelity Trust Funds:                                                       
        Asset Manager Portfolio                        178,285         70,713
        Contrafund Portfolio                            75,745          7,100
        Growth Portfolio                               450,845        155,477
        High Income Portfolio                           73,064         11,194
        Investment Grade Bond Portfolio                 21,374          4,462
        Money Market Portfolio                       1,010,895        868,182
        Overseas Portfolio                              67,338         20,383
Van Eck:                                           
        Worldwide Emerging Markets Portfolio            17,116          2,269
        Worldwide Hard Assets  Portfolio                25,534         13,176
        Worldwide Balanced Portfolio                   184,339        438,993
Weiss, Peck, & Greer Tomorrow Funds:
        Tomorrow Long Term Portfolio                     1,223          1,068
        Tomorrow Short Term Portfolio                    1,148          1,289


</TABLE>

For the year ended  December  31, 1997,  investment  activity in the Fund was as
follows:

<TABLE>
                                                  Cost of            Proceeds
                                                 Purchases          From Sales
<S>                                          <C>                 <C>
Shares of
Alliance Funds:                              
        Conservative Investors Portfolio         $ 11,407           $ 1,777
        Growth Portfolio                          299,954           107,728
        Growth & Income Portfolio                 192,719            55,096
        Growth Investors Portfolio                 88,520            24,429
        Quasar Portfolio                          133,621            37,463
        Technology Portfolio                       86,738            37,791
Dreyfus:                                     
        Small Company Stock Portfolio               2,948               180
        Stock Index Portfolio                     186,595            28,818
        Zero Coupon 2000 Portfolio                  2,138               579
Fidelity Trust Funds:
        Asset Manager Portfolio                   116,322            22,269
        Growth Portfolio                          301,023            66,804
        High Income Portfolio                      34,424            11,832
        Investment Grade Bond Portfolio            13,596             8,808
        Money Market Portfolio                  1,148,225           879,901
        Overseas Portfolio                         76,076            11,037
Van Eck:                                     
        Worldwide Hard Assets Portfolio            14,179             3,579
        Worldwide Balanced Portfolio              394,489           101,846
Weiss, Peck, & Greer Tomorrow Funds:
        Tomorrow Long Term Portfolio                1,607               783
        Tomorrow Short Term Portfolio               8,235               145
</TABLE>

<PAGE>
                 AMERICAN INTERNATIONAL LFIE ASSURANCE COMPANY
                              OF NEW YORK (AI LIFE)
                               VARIABLE ACCOUNT B

                   NOTES TO FINANCIAL STATEMENTS (continued)




5.  Net Increase (Decrease) in Accumulation Units

For the year ended December 31, 1998,  transactions in accumulation units of the
account were as follows:
<TABLE>


                                                       Aim                    Aim                 Alliance
                                                     Capital                International       Conservative
                                                      Appreciation           Equity               Investors
                                                    Portfolio              Portfolio              Portfolio
     VARIABLE ANNUITY                                     --                       --                  --
<S>                                                   <C>                      <C>                   <C>   
Units Purchased                                       1,560.20                 1,187.11              314.38
Units Withdrawn                                        (360.88)               (1,064.63)            (281.76)
Units Transferred Between Funds                       2,126.88                 2,811.95            1,029.54
Units Transferred From (To) AI Life                       0.00                     0.00                0.00
                                                   -----------            -------------          ----------
Net Increase (Decrease)                               3,326.20                 2,934.43            1,062.16
Units, at Beginning of the Year                           0.00                     0.00              971.09
                                                   -----------            -------------          ----------
Units, at End of the Year                             3,326.20                 2,934.43            2,033.25
                                                   ===========            =============          ==========

Unit Value at December 31, 1998                    $     11.38            $       11.57          $    12.94
                                                   ===========            =============          ==========

</TABLE>
<TABLE>

                                                                            Alliance              Alliance
                                                                             Growth                Growth
                                                     Alliance                  &                      &
                                                      Growth                 Income                Income
                                                    Portfolio         1    Portfolio         2    Portfolio
                                                   -----------            -------------          ----------
<S>                                                  <C>                       <C>                     <C> 
Units Purchased                                      13,881.20                 7,938.52                0.00
Units Withdrawn                                      (4,937.09)               (3,135.85)               0.00
Units Transferred Between Funds                       4,620.74                 7,749.06                0.00
Units Transferred From (To) AI Life                       0.00                     0.00                0.00
                                                   -----------            -------------          ----------
Net Increase (Decrease)                              13,564.85                12,551.73                0.00
Units, at Beginning of the Year                      14,057.87                11,348.87                0.00
                                                   -----------            -------------          ----------
Units, at End of the Year                            27,622.72                23,900.60                0.00
                                                   ===========            =============          ==========

Unit Value at December 31, 1998                    $     21.56            $       19.21          $    19.21
                                                   ===========            =============          ==========
</TABLE>
Footnote 1 are all funds except for IVUL 2.
Fottnote 2 are the IVUL 2 funds.
<PAGE>
<TABLE>
                                                     Alliance               Alliance              Alliance
                                                      Growth                 Growth                Premier
                                                    Investors              Investors               Growth
                                               1    Portfolio         2    Portfolio         1    Portfolio
                                                   -----------            -------------          ----------
<S>                                                   <C>                          <C>             <C>     
Units Purchased                                       2,191.96                     0.00            2,484.44
Units Withdrawn                                        (612.93)                    0.00           (1,292.14)
Units Transferred Between Funds                         395.41                     0.00            7,892.53
Units Transferred From (To) AI Life                       0.00                     0.00                0.00
                                                   -----------            -------------          ----------
Net Increase (Decrease)                               1,974.44                     0.00            9,084.83
Units, at Beginning of the Year                       5,604.86                     0.00                0.00
                                                   -----------            -------------          ----------
Units, at End of the Year                             7,579.30                     0.00            9,084.83
                                                   ===========            =============          ==========
Unit Value at December 31, 1998                    $     15.22            $       15.22          $    15.06
                                                   ===========            =============          ==========
</TABLE>
<TABLE>
                                                     Alliance
                                                     Premier                Alliance              Alliance
                                                      Growth                 Quasar                Quasar
                                               2    Portfolio         1    Portfolio         2    Portfolio
                                                   -----------            -------------          ----------
<S>                                                       <C>                  <C>                     <C> 
Units Purchased                                           0.00                 2,650.32                0.00
Units Withdrawn                                           0.00                (1,013.89)               0.00
Units Transferred Between Funds                           0.00                  (359.60)               0.00
Units Transferred From (To) AI Life                       0.00                     0.00                0.00
                                                   -----------            -------------          ----------
Net Increase (Decrease)                                   0.00                 1,276.83                0.00
Units, at Beginning of the Year                           0.00                 8,466.37                0.00
                                                   -----------            -------------          ----------
Units, at End of the Year                                 0.00                 9,743.20                0.00
                                                   ===========            =============          ==========
Unit Value at December 31, 1998                    $     15.45            $       11.48          $     9.15
                                                   ===========            =============          ==========
</TABLE>
<TABLE>
                                                                            Dreyfus
                                                                             Small                 Dreyfus
                                                     Alliance               Company                 Stock
                                                       Technology            Stock                  Index
                                                    Portfolio              Portfolio              Portfolio
                                                   -----------            -------------          ----------
<S>                                                   <C>                      <C>                <C>      
Units Purchased                                       3,675.28                 1,626.73           15,069.61
Units Withdrawn                                      (1,174.00)                 (739.55)          (3,941.97)
Units Transferred Between Funds                       2,474.03                 2,960.83            5,089.47
Units Transferred From (To) AI Life                       0.00                     0.00                0.00
                                                   -----------            -------------          ----------
Net Increase (Decrease)                               4,975.31                 3,848.01           16,217.11
Units, at Beginning of the Year                       4,451.37                   260.75           13,287.05
                                                   -----------            -------------          ----------
Units, at End of the Year                             9,426.68                 4,108.76           29,504.16
                                                   ===========            =============          ==========
Unit Value at December 31, 1998                    $     17.73            $        9.66          $    20.06
                                                   ===========            =============          ==========
</TABLE>
<TABLE>
                                                     Dreyfus
                                                       Zero                 Fidelity
                                                      Coupon                 Asset                Fidelity
                                                       2000                 Manager              Contrafund
                                                    Portfolio              Portfolio              Portfolio
                                                   -----------            -------------          ----------
<S>                                                      <C>                   <C>                 <C>     
Units Purchased                                          49.67                 5,464.03            2,470.98
Units Withdrawn                                         (25.87)               (2,309.25)            (494.79)
Units Transferred Between Funds                         (47.13)                3,113.47            4,319.02
Units Transferred From (To) AI Life                       0.00                     0.00                0.00
                                                   -----------            -------------          ----------
Net Increase (Decrease)                                 (23.33)                6,268.25            6,295.21
Units, at Beginning of the Year                       1,571.36                 8,784.73                0.00
                                                   -----------            -------------          ----------
Units, at End of the Year                             1,548.03                15,052.98            6,295.21
                                                   ===========            =============          ==========
Unit Value at December 31, 1998                    $     11.55            $       15.65          $    12.96
                                                   ===========            =============          ==========

</TABLE>
Footnote 1 are all funds except for IVUL 2.
Fottnote 2 are the IVUL 2 funds.
<PAGE>
<TABLE>
                                                                                                  Fidelity
                                                                            Fidelity             Investment
                                                     Fidelity                 High                  Grade
                                                      Growth                 Income                 Bond
                                                    Portfolio              Portfolio              Portfolio
                                                   -----------            -------------          ----------
<S>                                                  <C>                       <C>                 <C>     
Units Purchased                                      15,964.90                 2,110.12            1,373.69
Units Withdrawn                                      (5,257.95)                 (993.72)            (303.42)
Units Transferred Between Funds                       3,856.20                 3,016.78              373.96
Units Transferred From (To) AI Life                       0.00                     0.00                0.00
                                                   -----------            -------------          ----------
Net Increase (Decrease)                              14,563.15                 4,133.18            1,444.23
Units, at Beginning of the Year                      38,054.19                 2,744.54              829.31
                                                   -----------            -------------          ----------
Units, at End of the Year                            52,617.34                 6,877.72            2,273.54
                                                   ===========            =============          ==========
Unit Value at December 31, 1998                    $     18.56            $       12.57          $    12.03
                                                   ===========            =============          ==========
</TABLE>
<TABLE>
                                                                                                   Van Eck
                                                     Fidelity                                     Worldwide
                                                      Money                 Fidelity              Emerging
                                                      Market                Overseas               Markets
                                                    Portfolio              Portfolio              Portfolio
                                                   -----------            -------------          ----------
<S>                                                  <C>                       <C>                   <C>   
Units Purchased                                      46,411.54                 3,711.03              637.59
Units Withdrawn                                      (5,473.98)               (1,525.88)            (138.63)
Units Transferred Between Funds                     (29,898.05)                  713.34            1,528.00
Units Transferred From (To) AI Life                       0.00                     0.00                0.00
                                                   -----------            -------------          ----------
Net Increase (Decrease)                              11,039.51                 2,898.49            2,026.96
Units, at Beginning of the Year                      31,683.05                 8,692.83                0.00
                                                   -----------            -------------          ----------
Units, at End of the Year                            42,722.56                11,591.32            2,026.96
                                                   ===========            =============          ==========
Unit Value at December 31, 1998                    $     11.46            $       14.08          $     6.07
                                                   ===========            =============          ==========
</TABLE>
<TABLE>
                                                       Van Eck                                      WP&G
                                                      Worldwide              Van Eck               Tomorrow
                                                       Hard                  Worldwide              Long
                                                      Assets                Balanced                Term
                                                    Portfolio              Portfolio              Portfolio
                                                   -----------            -------------          ----------
<S>                                                   <C>                      <C>                    <C>  
Units Purchased                                       1,660.06                 7,920.01               89.04
Units Withdrawn                                        (473.95)               (1,367.56)             (81.38)
Units Transferred Between Funds                         (66.31)              (31,742.23)               2.86
Units Transferred From (To) AI Life                       0.00                     0.00                0.00
                                                   -----------            -------------          ----------
Net Increase (Decrease)                               1,119.80               (25,189.78)              10.52
Units, at Beginning of the Year                       1,327.41                25,189.78               81.51
                                                   -----------            -------------          ----------
Units, at End of the Year                             2,447.21                    (0.00)              92.03
                                                   ===========            =============          ==========
Unit Value at December 31, 1998                    $      7.76            $       13.13          $    14.80
                                                   ===========            =============          ==========
</TABLE>
<TABLE>
                                                       WP&G
                                                     Tomorrow
                                                      Short
                                                       Term
                                                    Portfolio
                                                   -------
<S>                                                  <C>  
Units Purchased                                      64.91
Units Withdrawn                                     (96.40)
Units Transferred Between Funds                       0.00
Units Transferred From (To) AI Life                   0.00
                                                   -------
Net Increase (Decrease)                             (31.49)
Units, at Beginning of the Year                     635.57
                                                   -------
Units, at End of the Year                           604.08
                                                   =======

Unit Value at December 31, 1998                    $ 13.53
                                                   =======

</TABLE>
Footnote 1 are all funds except for IVUL 2.
Fottnote 2 are the IVUL 2 funds.
<PAGE>



                                   APPENDIX A


Minimum Premiums

The  following  table shows for Insureds of varying  ages,  the current  minimum
initial premium for a policy with the Face Amount indicated.  This table assumes
that the insured  will be placed in a nonsmoker  class and that no  supplemental
benefits will be added to the base policy.
<TABLE>

Issue              Policy           Minimum           Minimum  Planned Periodic Premium
Age of    Sex of    Face            Initial                      By Premium Payment Mode
Insured   Insured  Amount           Premium    Annual         Semiannual        Quarterly   Monthly

<S>        <C>     <C>           <C>           <C>            <C>            <C>             <C>
  25        Male    $75,000         $102.08      $612.50         $306.25        $153.13      $51.04
  30      Female   $100,000         $107.33      $644.00         $322.00        $161.00      $53.67
  35        Male   $250,000         $175.42    $1,052.50         $526.25        $263.13      $87.71
  40      Female   $300,000         $227.83    $1,367.00         $683.50        $341.75      $113.92
  45        Male   $500,000         $476.67    $2,860.00       $1,430.00        $715.00      $238.33
  50      Female   $350,000         $427.50    $2,565.00       $1,282.50        $641.25      $213.75
  55        Male   $300,000         $686.33    $4,118.00       $2,059.00      $1,029.50      $343.17
  60      Female   $250,000         $620.83    $3,725.00       $1,862.50        $931.25      $310.42
  65        Male   $200,000       $1,185.67    $7,114.00       $3,557.00      $1,778.50      $592.83
  70      Female   $100,000         $670.50    $4,023.00       $2,011.50      $1,005.75      $335.25
  75        Male   $75,000        $1,210.71    $7,264.25       $3,632.13      $1,816.06      $605.35


</TABLE>

                                       A-1


<PAGE>





                                   APPENDIX B


Surrender Charge Premium

The  surrender  charge  premium is an amount used to determine  the sales charge
deducted on surrender of the policy.  The surrender charge premium is calculated
for each policy based on the issue age,  sex,  and smoker  status of the Insured
and the Face Amount of the policy.

The  following  table shows for Insureds of varying ages,  the surrender  charge
premium for a policy with the Face Amount indicated. This table assumes that the
Insured will be placed in a nonsmoker class.


   Issue                            Policy                    Surrender
   Age of         Sex of            Face                      Charge
   Insured        Insured           Amount                    Premium

     25           Male              $75,000                    $483.75
     30           Female            $100,000                   $690.00
     35           Male              $250,000                 $2,562.50
     40           Female            $300,000                 $3,327.00
     45           Male              $500,000                 $8,530.00
     50           Female            $350,000                 $6,373.50
     55           Male              $300,000                 $8,880.00
     60           Female            $250,000                 $7,800.00
     65           Male              $200,000                $10,762.00
     70           Female            $100,000                 $5,781.00
     75           Male              $75,000                  $7,689.75




                                       B-1

<PAGE>
   

                                   APPENDIX C

                          AVERAGE ANNUAL TOTAL RETURNS

                             As of December 31, 1998
<TABLE>


                                             Inception     1 Yr.     3 Yrs.    5 Yrs.    10 Yrs.      Since
                                               Date                                                 Inception
<S>                                             <C>        <C>      <C>        <C>         <C>       <C>
Alliance Variable Products Series Fund
Conservative Investors Portfolio                10/28/94   13.18%     8.64%      N/A       N/A       10.12%
Global Bond Portfolio                            7/15/91   13.10%     0.49%     1.35%      N/A        2.30%
Global Dollar Government Portfolio                5/2/94  -22.41%    -2.23%      N/A       N/A        2.07%
Growth Portfolio                                 9/15/94   27.57%    27.83%      N/A       N/A       28.60%
Growth and Income Portfolio                      1/14/91   19.81%    23.36%    20.09%      N/A       14.96%
Growth Investors Portfolio                      10/28/94   22.57%    14.81%      N/A       N/A       14.81%
High Yield Portfolio                            10/27/97   -4.55%      N/A       N/A       N/A       -1.49%
Money Market Portfolio                           12/4/92   4.04%      3.98%     3.67%      N/A        3.55%
North American Government Portfolio               5/3/94   3.13%      7.81%      N/A       N/A        5.70%
International Portfolio                         12/28/92   12.00%     5.49%     5.95%      N/A        8.24%
Premier Growth Portfolio                         6/26/92   46.65%    19.26%    18.35%      N/A       17.95%
Quasar Portfolio                                 8/14/96  -23.61%      N/A       N/A       N/A       -2.04%
Real Estate Investors Portfolio                   1/9/97  -19.73%      N/A       N/A       N/A       -0.96%
Short-Term Multi-Market Portfolio               11/28/90   5.36%      1.12%    -0.59%      N/A        0.55%
Technology Portfolio                             1/11/96   62.32%      N/A       N/A       N/A       23.54%
Total Return Portfolio                          12/28/92   15.94%    14.57%    11.53%      N/A       11.04%
U.S. Gov-t High Grade Portfolio                  9/17/92   7.25%      2.52%     2.87%      N/A        3.22%
Utility Income Portfolio                         5/10/94   22.80%    16.27%      N/A       N/A       14.33%
Worldwide Privatization Portfolio                9/23/94   9.84%     11.08%      N/A       N/A       10.21%

This portfolio performance  information is for illustrative purposes only and is
not intended to indicate or predict future performance.

</TABLE>

    


                                       C-1

<PAGE>


                                  [Back cover]

The Securities and Exchange Commission maintains a Web site (http://www.sec.gov)
that contains additional information aboutAmerican  International Life Assurance
Company of New York the policy and the Separate Account which may be of interest
to you. The Web site also  contains  additional  information  about the policy's
variable investment options.

<PAGE>
                                                     American International Life
                                                   Assurance Company of New York
                                                              Variable Account B
                                                                  80 Pine Street
                                                             New York, NY  10005
                                                                  1-302-594-2622

     Flexible Premium Variable Universal Life Group Policies

   
American  International  Life  Assurance  Company of New York is  offering  life
insurance  coverage under the group flexible premium variable  universal policy.
The policy provides  insurance  protection for  individuals  within groups under
corporate owned or sponsored arrangements. Corporate owned arrangements are when
an employer (or trust  established  by an  employer)  purchases  life  insurance
coverage on their employees. The employer or trust is the beneficiary. Sponsored
arrangements are those instances where an employer,  a financial  institution or
association allows us to sell insurance policies to its employees, depositors or
members.

The  description  of the policy in this  prospectus is fully  applicable to your
certificate and the word "policy" includes any such certificate.

The policy allows you as the owner of the policy, within limits, to:
    

                 o    Select the face amount of life insurance.  You may, within
                      limits,  change your initial  selection as your  insurance
                      needs change.

                 o    Select the amount and timing of premiums payments. You may
                      make more premium  payments than  scheduled or stop making
                      premium payments.

                 o    Allocate premium payments and your Account Value among the
                      variable investment options and the guaranteed  investment
                      option.

                 o    Receive  payments  from your  policy  while the Insured is
                      alive through loans, partial surrenders or full surrender.

This  document  contains  information  about the  policy.  You should  read this
document  carefully  before you decide to purchase  the policy.  You should also
keep this document for future reference.

   
Neither  the  Securities  and  Exchange  Commission  nor  any  state  securities
commission  has approved or  disapproved  of the policy or determined  that this
document  is accurate  or  complete.  Any  representation  to the  contrary is a
criminal offense.
    

INVESTMENTS IN THESE CONTRACTS ARE NOT INSURED BY THE FEDERAL DEPOSIT  INSURANCE
CORPORATION, THE FEDERAL RESERVE BOARD, OR ANY GOVERNMENT AGENCY. ANY INVESTMENT
IN THE CONTRACT INVOLVES CERTAIN INVESTMENT RISKS WHICH MAY INCLUDE THE POSSIBLE
LOSS OF PRINCIPAL.

THIS PROSPECTUS SHOULD BE RETAINED FOR FUTURE REFERENCE.

                           Prospectus _________, 1999


<PAGE>



                               Investment Options


Variable  Investment  Options 

   
The Separate  Account is divided into  subaccounts.  Each subaccount  invests in
shares  of a  specific  portfolio  of the  funds  which  are  named  below.  The
prospectuses for the funds contain information about each portfolio.  You should
read these prospectuses carefully.
    


Alliance Variable Product Series Fund       Morgan Stanley Dean Witter Universal
                                                 Funds, Inc.
o  Growth and Income Portfolio
o  Premier Growth Portfolio                 o  Fixed Income Portfolio
o  Quasar Portfolio                         o  Global Equity Portfolio
                                            o  High Yield Portfolio
                                            o  Money Market Portfolio        
                                            o  U.S. Real Estate Portfolio 
 
Fidelity Variable Insurance Products Fund II            
                                                        
o VIP II Contrafund Portfolio
o VIP II Index 500 Portfolio                Neuberger Berman Advisers Management
                                                  Trust
Goldman Sachs Variable Insurance Trust
                                            o  AMT Partners Portfolio
o  Capital Growth Fund                                         
o CORE U.S. Equity Fund                     Templeton Variable Products Series 
o CORE Large Cap Growth Fund                      Fund
o CORE Small Cap Equity Fund                
o Global Income Fund                        o  Templeton Developing Markets Fund
o Growth and Income Fund                       -Class 2                      
o International Equity Fund                                                  
o Mid Cap Value Fund                        o  Templeton International Fund  
                                               -Class 2                      
                                             
                                             

<PAGE>

Guaranteed Investment Option

The Guaranteed  Account is part of our general account.  We will credit interest
equal to at least 4% per year,  compounded  annually on that  portion of Account
Value that you allocate to the Guaranteed  Account.  We may, in our  discretion,
elect to credit a higher rate of interest.  This  document  generally  describes
only that portion of the Account Value allocated to the Variable Account.



<PAGE>



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


                                Table of Contents

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


Special Terms.................................................................

Summary of the Policy.........................................................
     Overview.................................................................
     Applying for a Policy....................................................
     Premium Payments.........................................................
     Account Value............................................................
     Death Benefit............................................................
     Cash Benefits During the Life of the Insured.............................
     Expenses of the Policy...................................................
     Federal Tax Considerations...............................................

Purchasing a Policy...........................................................
     Applying for a Policy....................................................
     Your Right to Cancel the Policy..........................................
     Premiums.................................................................
         Restrictions on Premiums.............................................
         Minimum Initial Premium..............................................
         Planned Periodic Premiums............................................
         Additional Premiums..................................................
         Effect of Premium Payments...........................................
         Grace Period.........................................................
         Premium Allocations..................................................
         Crediting Premiums...................................................

The Investment Options........................................................
     Variable Investment Options..............................................
     Guaranteed Investment Option.............................................

Investing Your Account Value..................................................
     Determining the Account Value............................................
     Transfers................................................................
     Dollar Cost Averaging....................................................

Death Benefits................................................................
     Life Insurance Proceeds..................................................
     Death Benefit Options....................................................
     Changes in Death Benefit Options.........................................
     Changes in Face Amount...................................................

Cash Benefits During the Insured's Life ......................................
     Loans....................................................................
     Partial Surrenders.......................................................
     Surrendering the Policy for Net Cash Surrender Value.....................




<PAGE>



Payment Options for Benefits..................................................

Expenses of the Policy........................................................
     Deductions From Premiums.................................................
     Monthly Deductions From Account Value....................................
     Deduction From Subaccount Assets.........................................
     Deductions Upon Policy Transactions .....................................

Other Policy Provisions.......................................................

Performance Information.......................................................

Federal Income Tax Considerations.............................................

Distribution of the Policy....................................................

About Us and the Accounts.....................................................
     The Company..............................................................
     The Separate Account.....................................................
     The Guaranteed Account...................................................

Our Directors and Executive Officers..........................................

Other Information.............................................................
     State Regulation.........................................................
     Legal Proceedings........................................................
     Experts..................................................................
     Legal Matters............................................................
     Published Ratings........................................................

Financial Statements..........................................................

Appendices....................................................................

                                                   

<PAGE>



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


                                  Special Terms

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


     We have  capitalized  some special terms we use in this  document.  We have
defined these terms here.

We use Account Value to determine your policy benefits. How we determine Account
Value is described on page __.

Accounts. The Separate Account and the Guaranteed Account.

Account Value. The total amount in the Accounts credited to your
policy.

If you have a request, please write to us at this address.

Administrative Office. One Alico Plaza, P.O. Box 8718,
Wilmington, DE 19899.

Age. The Insured's age as of his or her last birthday.

Allocation Date.  The first business day after the period to examine
and cancel expires.

Attained Age. The Insured's Age as of the Policy Date plus the
number of completed Policy Years since the Policy Date.

Beneficiary. The person(s) who is entitled to the Life Insurance
Proceeds under the policy.

How we determine the Cash Surrender Value is shown on page _.

Cash Surrender Value.  Account Value less any applicable  surrender charge, that
would be assessed if the policy were surrendered.

Code.  The Internal Revenue Code of 1986, as amended.

Death Benefit Amount.  The amount  determined to be the Life Insurance  Proceeds
based  on the Face  Amount,  Death  Benefit  Qualification  Option  and the Life
Insurance Proceeds Option which you selected.


                                                         

<PAGE>



You will specify the initial Face Amount in your policy application.  The policy
will also show the initial  Face Amount.  

Face Amount.  The amount of  insurance  specified by the Owner and from which we
determine the Death Benefit Amount.

Grace Period.  The period of time following a monthly  anniversary  during which
this policy will continue in force even though your Net Cash Surrender  Value is
less than the total monthly deduction then due.

Guaranteed  Account. An account within the general account which consists of all
of our assets other than the assets of the Separate Account and any of our other
separate accounts.

Insured.  A person  whose  life is  covered  under  the  policy.  At the time of
application, the insured must be 75 years of age or younger.

We measure contestability periods from the Issue Date.

Issue  Date.  The date the policy is  actually  issued and from which we measure
contestability periods. It may be later than the Policy Date.

Life Insurance Proceeds. The amount payable to a Beneficiary if the Insured dies
while coverage under the policy is in force.

Loan Account. The portion of the Account Value held in the Guaranteed Account as
collateral for loans.

Maturity  Date.  The first policy  anniversary  following  the  Insured's  100th
birthday.

Monthly Anniversary.  The same day as the Policy Date for each succeeding month.
If the day of the Monthly  Anniversary is the 29th, 30th or 31st and a month has
no such day, the monthly anniversary is deemed to be the last day of that month.

We use this value to determine if your policy is in force.

Net Cash Surrender Value. The Cash Surrender Value less any Outstanding Loans.

Net Premium. Any premium paid less any expense charges deducted from the premium
payment.


                                                       

<PAGE>



You may be an Owner even if you are not the Insured.

Owner. The person who purchased the policy as shown in the  application,  unless
later changed.

Planned Periodic  Premium.  The amount and frequency of premium to be paid until
the Maturity Date. You select this at the time of application.

We use  the  Policy  Date as the  date  coverage  begins  and to  determine  all
anniversary dates.

Policy Date.  The date as of which we have  received the initial  premium and an
application in good order. Coverage will not begin unless your policy is issued.

Policy Year. Each period of twelve months commencing with the Policy Date.

Separate Account. Variable Account B, a separate investment account of ours.

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

Valuation  Period. A period commencing with the close of trading on the New York
Stock Exchange (currently 4 P.M., Eastern Time) on any Valuation Date and ending
as of the close of the New York Stock Exchange on the next succeeding  Valuation
Date.
    



                                                        

<PAGE>



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


                              Summary of the Policy

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



     Because this is a summary, it does not contain all the information that may
be important to you. You should read this entire document  carefully  before you
decide to purchase a policy.



If you select any variable  investment  options,  your policy benefits will vary
based upon the returns earned by those variable investment options.  The returns
may be zero or negative and you bear this risk.

   
Overview

The  policy  is  a  flexible  premium  variable  universal  life  policy.   Like
traditional life insurance, the policy provides an initial minimum death benefit
and cash benefits that you can access  through  loans,  partial  surrenders or a
full surrender.  Unlike traditional life insurance, you may choose how to invest
your Account Value.
    

The policy  allows you to make  certain  choices  that will tailor the policy to
your needs. When you apply for the policy, we will ask you to make some of these
choices. You may also change your choices to meet your changing insurance needs.

Applying for a Policy

   
You may  apply for a policy to cover a person,  the  "Insured,"  who is  between
21-75  years of age.  
    

Amount of life  insurance  benefits.  

When you apply for a policy,  you must select the Face  Amount.  The Face Amount
must be at least $50,000, for all Insureds.

When your coverage will become effective. 

Your policy will become effective after:

o    We accept your application.

o    We receive an initial premium payment in an amount we determine.

o    We have completed our review to our satisfaction.  

   
Your right to cancel the policy.

Once you receive your policy,  you should read the policy. You have the right to
cancel the policy for any reason within the later of:

o    45 days after you sign Part I of the application.



                                                        

<PAGE>



o    10 days after you receive  the  policy.  If required by the state where you
     live, we will extend the time period to the number of days required by law.
    


Minimum initial premium.

Premium Payments

Before your policy is effective,  you must pay the minimum initial  premium.  We
will calculate the initial minimum premium based on a number of factors, such as
the age, sex and underwriting  rate class of the proposed  Insured,  the desired
Face Amount, and any supplemental benefits or riders applied for.

Planned periodic premium.

When you apply for a policy you will select the amount of premium  payments  you
plan to pay during the term of the policy.  We will establish a minimum for this
amount. You will also select intervals when you plan to pay this premium amount,
such as monthly  quarterly,  semiannually,  or annually.  

Flexibility in premium payments.

During  the  term of the  policy,  you may pay  premiums  at any time and in any
amount,  within limits.  Thus, you are not required to pay the planned  periodic
premium and you may make payments in addition to the planned periodic premium.

Account Value

We will  measure your  benefits  under the policy by your  Account  Value.  Your
Account Value will reflect:

o    the premiums you pay;

o    the returns earned by the subaccounts you select;

o    the interest credited on amounts allocated to the Guaranteed Account;

o    any loans or partial surrenders; and

o    the policy charges and expenses we deduct.


                                                       

<PAGE>




Death Benefit Selections.

Death Benefit

When you apply for a policy, you must select:

o     The Face Amount.

o    The death  benefit  option,  which will be the manner in which we calculate
     the death benefit for your policy.

o    The tax  qualification  option,  which  will be the manner in which we test
     your policy under the Code for meeting the definition of life insurance.

Death Benefit Options.

You may select from two death benefit options. They are:

Level Death Benefit Option.

o    Level Death Benefit Option

     The basic death benefit will be the greater of:

     (1)  The Face Amount; or

     (2)  Account  Value  on the  date of death  multiplied  by the  appropriate
          minimum death benefit factor. 

Increasing Death Benefit Option.

o    Increasing Death Benefit Option

     The basic  death  benefit  will be the greater of:

     (1)  The Face Amount plus the Account Value; or

     (2)  Account  Value  on the  date of death  multiplied  by the  appropriate
          minimum death benefit factor.

The minimum  death benefit  factors we use are based upon the tax  qualification
option you select and the Attained Age, sex and smoker status of the Insured.

Tax Qualification Options.

You may select from two tax qualification options.  They are:

o    Guideline  Premium/Cash  Value  Corridor  Test.  The minimum  death benefit
     factors are based upon the Code.

   
o    Cash Value  Accumulation  Test. The minimum death benefit factors are based
     upon the 1980  Commissioners  Standard  Ordinary  Mortality Tables and a 4%
     effective annual interest rate.
    


                                                        

<PAGE>



Changes You May Make.

Within  limits,  you may change the death  benefit  option and,  after the first
Policy  Year,  may  change  the  Face  Amount.   You  may  not  change  the  tax
qualification option.

Cash Benefits During the Life of the Insured

During  the life of the  Insured,  your  policy has cash  benefits  that you can
access within limits through loans, partial surrenders or a surrender.

o    Loans -- You may borrow against your Net Cash Surrender  Value at any time.
     If your  policy is a modified  endowment  contract,  the Code may treat the
     loan as a taxable distribution of income.

o    Partial Surrenders -- You may withdraw part of your Account Value after the
     first Policy Year. We may deduct an  administrative  charge.  If you make a
     partial  surrender  during the surrender  charge  period,  we will deduct a
     surrender  charge. A partial surrender may result in a decrease in the Face
     Amount of your policy depending upon your death benefit option.

o    Surrender  -- You may  surrender  your  policy  for its Net Cash  Surrender
     Value. If you surrender your policy during the surrender charge period,  we
     will deduct a surrender charge. A surrender will terminate your policy.

Expenses reduce your returns under the policy

Expenses of the Policy

We deduct expenses related to your policy. These deductions are made:

o    from premium, your Account Value and the assets of the subaccounts, and

o    upon certain transactions.


                                                        

<PAGE>




   
Deduction From Premium -- we will deduct state premium taxes,  federal taxes and
sales charges from your premium payments. Premium taxes are charges at a percent
of premium  equal to state and local tax rates based on the  Insured's  place of
residence.  DAC taxes will be deducted  from Account  Value at a rate imposed by
federal tax law, currently 1.25% of Premium. Total sales charges will not exceed
9% of premium.


Monthly  Deductions  From  Account  Value  -- we will  deduct  on  each  Monthly
Anniversary charges for:

o    The  administration  of your  policy up to a  maximum  of $10 per month per
     insured.  There is an additional  charge of up to $25 a month for the first
     Policy Year and the first 12 months following an increase in Face Amount.

o    The cost of insurance for your policy.

o    The costs  associated  with  mortality  and expense risk  charges.  We will
     deduct a daily charge from your Policy Account Value in the subaccounts for
     assuming certain mortality and expense risks under the policy.  This charge
     does not apply to the amounts you allocate in the Guaranteed  Account.  The
     current  charge  is at an  annual  rate  of  0.75%  of  net  assets  in the
     subaccounts.  Although,  we reserve the right to increase or decrease  this
     charge,  it is  guaranteed  not to exceed  1.00% for the  duration  of your
     policy.  If your policy is issued at a charge of less than  1.00%,  we will
     notify you before we  increase  this  charge.  We may realize a profit from
     this charge.

o    The cost of any supplemental benefits and riders.

If you  elect,  we will take the  monthly  deductions  from your  Account  Value
allocated to the Money Market Subaccount or Guaranteed  Account.  Otherwise,  we
will take the monthly deductions from each subaccount on a pro rata basis.

Deductions  Upon Certain Policy  Transactions  -- If you make a  transaction,  a
charge may apply. They are:

o    Transfer  Charge -- You may make twelve  transfers each Policy Year free of
     charge.  Thereafter,  we will  deduct  a fee of $25 per  transfer  from the
     transferred amount.
    


                                                        

<PAGE>




   
Administrative Charges for Partial Surrenders.

o    Partial  Surrenders  -- We charge  the  lesser  of $25 or 2% of the  amount
     surrendered for processing any withdrawal. In certain states the charge may
     be the lesser of $25 or 2% of the amount surrendered.

Surrender Charges for Partial surrenders.

     A partial  surrender may also be subject to a surrender charge. A surrender
     charge  for  partial  surrenders  is  equal to a pro  rata  portion  of the
     surrender charge that would apply to a full surrender.  This applies during
     the first 14 Policy Years and for the first 14 years immediately  following
     an increase in Face Amount.

o    Surrender  -- If you  request a full  surrender  during the first 14 Policy
     Years,  we may deduct a surrender  charge based on the initial Face Amount.
     If you request a surrender within 14 Policy Years immediately  following an
     increase in Face  Amount,  we will deduct a surrender  charge  based on the
     increase in Face Amount.  The surrender  charge will be deducted before any
     surrender proceeds are paid.
    

Surrender Charge for Face Amount Decreases.

o    Decrease in Face  Amount -- We may also deduct a surrender  charge from the
     Account Value upon a decrease in Face Amount.  If you request a decrease in
     Face Amount  during the first 14 Policy  Years,  we will deduct a surrender
     charge based on the initial Face Amount.  If you request a decrease  within
     14 years immediately following an increase in Face Amount, we will deduct a
     surrender charge based on the increase in Face Amount.

   
Policy Charges and Deductions

Transaction Charges

Sales Charge -- not to exceed 9% of each premium payment.

DAC Tax Charge--1.25% of each premium payment.

Premium Tax Charge (1)-- depends on the state of residence.

Transfer Charge -- $25 for each transfer in excess of 12 each Policy Year

Surrender  Charge --  during  the  first 14  Policy  Years  and the first  years
immediately  following  an  increase  in Face  Amount,  there may be a surrender
charge. (2)




                                                        

<PAGE>

Partial Surrender Administrative Charge

lesser of $25 or 2% of the amount surrendered

Account Value Charges (deducted monthly)

Cost of Insurance Charge (3)

Current COI rates will never  exceed the 1980  Commissioners  Standard  Ordinary
Mortality Tables.

Monthly Expense Charge Per Policy

Current Charge - $7.50     Guaranteed Charge - $10.00



For fully underwritten  business,  there is an additional monthly administrative
charge during the first Policy Year or an increase in Face Amount currently at a
monthly  rate of $20 per insured,  guaranteed  not to exceed $25 per insured per
policy month



Annual  Separate  Account  Charges  (deducted  daily and shown as an  annualized
percentage of average net assets)

Mortality and Expense Risk Charge.

Current Charge - .75%      Guaranteed Charge - 1.00%

(1)  We deduct a premium tax charge equal to the actual state tax rate from each
     premium payment.  Typical State and local premium tax rates currently range
     from 2% to 2.5%.

(2)  A policy's surrender charge is based on the Policy Year, issue age, sex and
     smoker status of the Insured and the policy's Face Amount. If a policy were
     surrendered  in the ninth Policy Year, a 45-year old  nonsmoking  male with
     $500,000 Face Amount policy, the surrender charge would be $7,800.00. For a
     65-year-old  nonsmoking male purchasing a $200,000 Face Amount policy,  the
     surrender charge premium would be $5,520.00. The lowest and highest maximum
     surrender  charge  will  range  from  $12.00 to $40.00  per  $1,000 of Face
     Amount. (See Appendix A for additional examples of surrender charges).

(3)  Current and guaranteed cost of insurance charges are based on the issue age
     (or attained age in the case of increase in Specified  Amount),  sex,  rate
     class of the Insured, and Policy Year. The current cost of insurance charge
     will never  exceed the  guaranteed  cost of  insurance  charge shown in the
     policy. (See "Charges and Deductions - Cost of Insurance Charge.")

                                                  
    

<PAGE>
   

                            Annual Portfolio Expenses
                           Before Waiver/Reimbursement
                             As of December 31, 1998

         The purpose of this table is to assist the Owner in  understanding  the
various costs and expenses that will be incurred,  directly or indirectly. It is
based on historical expenses as a percentage of net assets before waivers and/or
reimbursements,  if applicable,  for the year ended December 31, 1998, except as
indicated  below.  Expenses  of the  portfolios  of the  Funds  are not fixed or
specified under the terms of the policy. Actual expenses may vary.
<TABLE>

                                                     Management        Other             12b-1       Total
                                                        Fees         Expenses(1)         Fees       Expenses
<S>                                                  <C>               <C>              <C>         <C>  
Alliance Variable Product Series Fund(2)
Growth and Income Portfolio                          0.63%             0.10%            0.00%       0.73%
Premier Growth Portfolio                             1.00%             0.09%            0.00%       1.09%
Quasar Portfolio                                     1.00%             0.30%            0.00%       1.30%

Fidelity Variable Insurance Products Fund II(3)
VIP II Contrafund Portfolio                          0.59%             0.11%            0.00%       0.70%
VIP II Index 500 Portfolio                           0.24%             0.11%            0.00%       0.35%

Goldman Sachs Varibale Insurance Trust(4)
Capital Growth Fund                                  0.75%             1.03%            0.00%       1.78%
CORE U.S. Equity Fund                                0.70%             2.13%            0.00%       2.83%
CORE Large Cap Growth Fund                           0.70%             2.17%            0.00%       2.87%
CORE Small Cap Equity Fund                           0.75%             3.17%            0.00%       3.92%
Global Income Fund                                   0.90%             2.40%            0.00%       3.30%
Growth and Income Fund                               0.75%             1.94%            0.00%       2.69%
International Equity Fund                            1.00%             1.97%            0.00%       2.97%
Mid Cap Value Fund                                   0.80%             0.57%            0.00%       1.37%

Morgan Stanley Dean Witter Universal Funds, Inc. (5)
Fixed Income Portfolio                               0.40%             0.64%            0.00%       1.04%
Global Equity Portfolio                              0.80%             0.83%            0.00%       1.63%
High Yield Portfolio                                 0.50%             0.65%            0.00%       1.15%
Money Market Portfolio                               0.30%             0.47%            0.00%       0.77%
U.S. Real Estate Portfolio                           0.80%             0.93%            0.00%       1.73%

Neuberger Berman Advisers Management Trust(6)
AMT Partners Portfolio                               0.78%             0.06%            0.00%       0.84%

Templeton Variable Products Series Fund
TempletonDeveloping Markets Fund - Class 2(7)        1.25%             0.41%            0.25%       1.91%
TempletonInternational Fund - Class 2                0.69%             0.17%            0.25%       1.11%
    

</TABLE>




                                                   

<PAGE>

   
Other Expenses

(1)  Other   expenses  are  based  on  the  expenses   outlined  in  the  funds'
     prospectuses

After Waivers/Reimbursement

(2)  As a percentage of average  daily net assets,  "Total  Operating  Expenses"
     after  reimbursement  by Alliance  Capital  Management  L.P. for the period
     ended December 31, 1998, were 1.06% for Premier Growth  Portfolio and 0.95%
     for Quasar Portfolio.

(3)  Fidelity Management & Research Company agreed to reimburse a portion of VIP
     II Index 500 and Contrafund  Portfolio's  expenses during the period.  With
     this reimbursement, "Management Fee," "Other Expenses" and "Total Operating
     Expenses"  are 0.24%, 0.04% and  0.28% for Index 500 and  0.59%,  0.07% and
     0.66% for Contrafund, respectively.

(4)  Each Fund's  expenses  are based on actual  expenses  for fiscal year ended
     December  31, 1998 except with  respect to Capital  Growth Fund and Mid Cap
     Equity  Fund  whose  expenses  are  estimated  due to the  Funds  being  in
     existence  for less than 10 months.  Goldman  Sachs  Asset  Management  and
     Goldman Sachs Asset Management  International  have  voluntarily  agreed to
     reduce  or  limit  certain  expenses  (excluding  management  fees,  taxes,
     interest and brokerage  fees,  and  litigation,  indemnification  and other
     extraordinary  expenses) to the extent such expenses  exceed the percentage
     stated  in the  table  below  (as  calculated  per  annum)  of each  Fund's
     respective  average  daily net  assets.  With these  limitations  described
     above,  "Other  Expenses" and "Total  Operating  Expenses" are:  Growth and
     Income Fund,  0.15% and 0.90%;  the CORE U.S. Equity Fund, 0.10% and 0.80%;
     the CORE Large Cap Growth Fund,  0.10% and 0.80%; the CORE Small Cap Equity
     Fund,  0.15% and 0.90%;  the Capital Growth Fund,  0.15% and 0.90%; the Mid
     Cap Value Fund, 0.15% and 0.95%; the  International  Equity Fund, 0.25% and
     1.25%; and the Global Income Fund, 0.15% and 1.05%. The investment advisers
     may discontinue or modify any limitations in the future at its discretion.

(5)  The investment  adviser assigned to a portfolio is entitled to receive from
     such portfolio a management fee, payable quarterly,  at an annual rate as a
     percentage of average daily net assets as set forth in the prospectus. With
     respect to the Money Market,  Fixed Income,  High Yield,  Global Equity and
     U.S.  Real  Estate  Portfolios,  each  portfolio's  investment  adviser has
     voluntarily  agreed to waive its investment  advisory fees to reimburse the
     portfolios so such fees would not cause their  respective  "Total Operating
     Expenses" to exceed those set forth in the table below.

    

                                                    

<PAGE>
   

         Portfolio         Management       Other        Total Operating
                           Fee              Expenses       Expenses

         Fixed Income      0.06%            0.64%           0.70%
         High Yield        0.15%            0.65%           0.80%
         Global Equity     0.32%            0.83%           1.15%
         U.S. Real Eestate 0.17%            0.93%           1.10%
         Money Market*     0.08%            0.47%           0.55%

*    The  Money  Market  Portfolio  was  not  operational  in 1998  "Total  Fund
     Operating  Expenses" are based on estimates  assuming the average daily net
     assets of the Portfolio were not more than $50,000,000.

(6)  Neuberger  Berman  Advisers  Management  Trust is divided  into  portfolios
     ("Portfolios"), each of which invests all of its net investable assets in a
     corresponding  series ("Series") of Advisers  Management Trust. The figures
     reported under "Investment  Management and Administration Fees" include the
     aggregate  of the  administration  fees  paid  by  the  Portfolio  and  the
     management  fees  paid  by  its  corresponding  Series.  Similarly,  "Other
     Expenses"   includes  all  other   expenses  of  the   Portfolio   and  its
     corresponding Series.

(7)  Class 2 shares of the  portfolio  have a  distribution  plan or "Rule 12B-1
     Plan" which is described in the Templeton  Funds'  prospectus. 

Expenses of the variable investment options also reduce your returns.

In addition,  you will  indirectly  bear the costs of the investment  management
fees and expenses paid from the assets of the portfolios you select.

Federal Tax Considerations

You should consider the impact of the Code.

Your purchase of, and transactions  under, your policy may have tax consequences
that you should consider before purchasing the policy. You may wish to consult a
tax adviser. In general,  the Life Insurance Proceeds will not be taxable income
to the Beneficiary.  You will not be taxed as your Account Value increases. Upon
a distribution  from your policy,  however,  you may be taxed on any increase in
policy Account Value.



    
                                                     

<PAGE>



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


                               Purchasing a Policy

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


Applying for a Policy

To purchase a policy,  you must complete an application and submit it to us. You
must specify certain information in the application,  including the Face Amount,
the death benefit option and  supplemental  benefit riders,  if any. We may also
require  information to determine if the Insured is an acceptable risk to us. We
may  require  a  medical  examination  of the  Insured  and ask  for  additional
information. 

Our age requirement for the Insured.

You may  apply  for a  policy  to  cover a  person  who is at least 21 but 75 or
younger.

The minimum Face Amount.

The Face Amount must be at least $50,000, for each Insured.

We require a minimum initial premium.

We  require  that you pay a minimum  initial  premium  before we will  issue the
policy.  You may pay the minimum initial premium when you submit the application
or at a later date.

We will not issue a policy until we have  accepted the  application.  We reserve
the right to reject an  application  for any  reason or "rate" an  Insured  as a
substandard risk. 

When your coverage will be effective. 

Your policy will become effective after:

o    We accept your application.

o    We receive an initial premium payment in an amount we determine.

o    We have completed our review of your application to our satisfaction.


                                                    

<PAGE>

Period to Examine and Cancel.

Your Right to Cancel the Policy

Once you receive your policy,  you should read the policy. You have the right to
cancel the policy for any reason within the later of:

o    45 days after you sign Part I of the application; or

o    10 days after you received  the policy.  If required by the state where you
     live, we will extend the time period to the number of days required by law.

This is your "Period to Examine and Cancel."

Your right to cancel also applies to the amount of any increase in Face Amount.

How to cancel your policy.

You may cancel the policy by  returning  it to our  Administrative  Office or to
your agent within the applicable time with a written  request for  cancellation.
We will refund you the premium  paid on the policy.  Thus,  the amount we return
will  not  reflect  the  returns  of  the   subaccounts  you  selected  in  your
application.

Premiums

The policy allows you to select the timing and amount of premium payments within
limits.  Send premium payments to our  Administrative  Office. 

All your premium payments must comply with our requirements.

Restrictions on Premiums. We may not accept any premium payment:

o    If it is less than $50.

o    If the  premium  would  cause  the  policy  to  fail to  qualify  as a life
     insurance  contract as defined in Section 7702 of the Code,  we will refund
     any portion of any premium that causes the policy to fail. In addition,  we
     will monitor the policy and will attempt to notify you on a timely basis if
     your policy is in jeopardy of becoming a modified  endowment contract under
     the Code.

o    If the premium  would  increase the amount of our risk under your policy by
     an amount greater than that premium  amount.  In such cases, we may require
     satisfactory evidence of insurability before accepting that premium.


                                                    

<PAGE>

Types of premium payments.

Minimum  Initial  Premium.  We will calculate the minimum initial  premium.  The
amount is based on a number of factors,  including the Age, sex and underwriting
class of the  proposed  Insured,  the desired  Face Amount and any  supplemental
benefits  or  riders   applied  for.

We establish a minimum planned periodic premium.

Planned Periodic  Premiums.  When you apply for a policy,  you select a plan for
paying level  premiums at specified  intervals.  The  intervals  may be monthly,
quarterly,  semi-annually  or  annually,  for the  life of the  policy.  We will
establish a minimum amount that may be used as the planned periodic premium.  We
may  recalculate  this  minimum  amount  if the Face  Amount  of the  policy  is
increased or decreased.

You are not required to pay premiums in accordance with this plan.  Rather,  you
can pay  more or less  than  the  planned  periodic  premium  or skip a  planned
periodic premium entirely.

At any time you can change the amount and frequency of planned  periodic premium
by sending a written notice to our Administrative Office.

Additional  Premiums.  Additional  premiums  are  premiums  other  than  planned
premiums.  Additional premiums may be paid in any amount and at any time subject
to the Code.

Depending on the Account Value at the time of an increase in the Face Amount and
the amount of the increase  requested,  an  additional  premium may be needed to
prevent your policy from terminating.

Paying premiums may not ensure that your policy remains in force.

Effect of Premium Payments. In general, paying all planned periodic premiums may
not prevent  your  policy  from  lapsing.  In  addition,  if you fail to pay any
planned periodic premiums, your policy will not necessarily lapse.

Your  policy  will  lapse  only when the Net Cash  Surrender  Value on a Monthly
Anniversary is less than the amount of that date's monthly deduction. This could
happen if the Net Cash Surrender Value has decreased because:

o    of the negative return or insufficient  return earned by one or more of the
     subaccounts you selected; or

o    of any combination of the following -- you have outstanding loans, you have
     taken partial  surrenders,  we have deducted policy  expenses,  or you have
     made insufficient premium payments to offset the monthly deduction.


                                                     

<PAGE>

Your  policy  will  not  terminate  immediately  after  your  Account  Value  is
insufficient.

Grace Period.  In order for insurance  coverage to remain in force, the Net Cash
Surrender Value on each Monthly Anniversary must be equal to or greater than the
total monthly deductions for that Monthly Anniversary.  If it is not, you have a
Grace  Period of 61 days  during  which the policy will  continue in force.  The
Grace Period begins on the Monthly Anniversary that the Net Cash Surrender Value
is less than the total  monthly  deductions  then  due.  If we do not  receive a
sufficient premium before the end of the Grace Period, the policy will terminate
without value.

We will send you a written  notice  within 30 days of the beginning of any Grace
Period. The notice will state:

o    A Grace Period of 61 days has begun.

How much you must pay to prevent your policy from terminating.

o    The amount of premium  required to prevent  your  policy from  terminating.
     This  amount  is  equal  to the  amount  needed  to  increase  the Net Cash
     Surrender Value sufficiently to cover total monthly deductions for the next
     three (3) Monthly Anniversaries.

If the  Insured  dies  during  the  Grace  Period,  we will  still  pay the Life
Insurance  Proceeds  to the  Beneficiary.  The  amount  we pay  will  reflect  a
reduction  for the unpaid  monthly  deductions  due on or before the date of the
Insured's death.

If your policy lapses with an outstanding loan you may have taxable income.

Premium  Allocations.  In the  application,  you specify the  percentage  of Net
Premiums to be allocated to each  subaccount  and Guaranteed  Account.  However,
until the period to examine  and cancel  expires,  we invest  this amount in the
Money Market Subaccount.  On the first business day after the period expires, we
will reallocate your Account Value based on the premium  allocation  percentages
in your application.

For  all  subsequent  premiums,  we  will  use the  allocation  percentages  you
specified  in the  application  until  you  change  them.  You  can  change  the
allocation   percentages   at  any  time  by  sending   written  notice  to  our
Administrative  Office.  The change will apply to all Premiums  received with or
after your notice.


                                                      

<PAGE>

Allocation  Rules.   Your  allocation   instructions  must  meet  the  following
requirements:

o    Each allocation percentage must be a whole number; and

o    Any  allocation  to a  subaccount  must be at least 5%; and the sum of your
     allocations must equal 100%.

Crediting  Premiums.  Your  initial Net Premium will be credited to your Account
Value as of the Policy Date. We will credit and invest  subsequent  Net Premiums
on the date we receive  the  premium or notice of deposit at our  Administrative
Office.

If any premium  requires us to accept  additional  risk,  we will  allocate this
amount to the Money Market Subaccount until we complete our  underwriting.  When
accepted, and at the end of the period to examine and cancel the policy, we will
allocate it in accordance with your allocation percentages.

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

                             The Investment Options

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


You may allocate your Account Value to:

o    the subaccounts which invest in the variable investment options; or

o    the Guaranteed Account.

   
Variable Investment Options

Under the policy,  you may currently allocate your Account Value into any of the
available  subaccounts.  Each  subaccount  invests in shares of a  corresponding
portfolio of a fund. These portfolios operate similarly to a mutual fund but are
only available  through the purchase of certain insurance  contracts.  The funds
may also include other portfolios which are not available under the policy.


    
                                                     

<PAGE>

Alliance Variable Products Series Fund

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.

Premier  Growth  Portfolio -- seeks  growth of capital by  employing  aggressive
investment  policies.  Investments  will be made based upon their  potential for
capital appreciation, with current income incidental to the objective of capital
growth.

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.

The  Alliance  Variable  Products  Series  Fund is managed by  Alliance  Capital
Management L.P.

Fidelity Variable Insurance Products Fund II

VIP II Contrafund Portfolio -- seeks long term capital appreciation.

VIP II Index 500 Portfolio -- seeks  investment  results that  correspond to the
total  return  of  common  stocks  publicly  traded  in the  United  States,  as
represented by the S&P 500.

Fidelity  Management  &  Research  Company  is the  investment  adviser  for the
Fidelity  Variable   Insurance  Products  Fund  II.  Bankers  Trust  Company,  a
wholly-owned  subsidiary of Bankers Trust Corporation (formerly Bankers Trust of
New York  Corporation),  currently serves as the sub-adviser to VIP II Index 500
Portfolio.

Goldman Sachs Variable Insurance Trust

Capital Growth Fund -- seeks  long-term  growth of capital  through  diversified
investments  in equity  securities  of  companies  that are  considered  to have
long-term capital appreciation potential.

CORE U.S. Equity Fund -- seeks long-term growth of capital and
dividend income through a broadly diversified portfolio of large
capitalization and blue chip equity securities representing all major
sectors of the U.S. economy.

                                                      

<PAGE>

CORE  Large Cap  Growth  Fund -- seeks  long-term  growth of  capital  through a
broadly diversified  portfolio of equity securities of large capitalization U.S.
issuers that are expected to have better  prospects for earnings growth than the
growth  rate of the general  domestic  economy.  Dividend  income is a secondary
consideration.

CORE  Small Cap  Equity  Fund -- seeks  long-term  growth of  capital  through a
broadly  diversified  portfolio of equity  securities of U.S.  issuers which are
included in the Russell 2000 Index at the time of investment.

Global Income Fund -- seeks high total return,  emphasizing  current income and,
to a  lesser  extent,  providing  opportunities  for  capital  appreciation,  by
investing  primarily in a portfolio of high quality  fixed income  securities of
U.S. and foreign issuers and foreign currencies.

Growth and Income Fund -- seeks long-term growth of capital and growth of income
through  investments in equity  securities that are considered to have favorable
prospects for capital appreciation and/or dividend paying ability.

International  Equity  Fund --  seeks  long-term  capital  appreciation  through
investments  in equity  securities of companies  that are organized  outside the
U.S. or whose securities are principally traded outside the U.S.

Mid Cap Value Fund -- seeks long-term  capital  appreciation  primarily  through
investments  in  equity   securities  of  companies  with  public  stock  market
capitalizations  within  the range of the  market  capitalization  of  companies
constituting  the  Russell  Midcap  Index at the time of  investment  (currently
between $400 million and $16 billion).

Goldman Sachs Asset  Management  serves as investment  adviser to the Growth and
Income, CORE U.S. Equity, CORE Large Cap Growth, CORE Small Cap Equity,  Capital
Growth,  and Mid Cap Value Funds.  Goldman Sachs Asset Management  International
serves as  investment  adviser to the  International  Equity  and Global  Income
Funds.

                                                     

<PAGE>

Morgan Stanley Dean Witter Universal Funds, Inc.

Fixed Income  Portfolio -- seeks above  average total return over a market cycle
of three to five years by investing primarily in a diversified portfolio of U.S.
government   and   agency   securities,    corporate   bonds,   foreign   bonds,
mortgage-backed  securities and other fixed income  securities and  derivatives.
Under normal circumstances,  the portfolio generally invests at least 65% of its
total assets in investment grade fixed income  securities,  but may invest up to
20% of its assets in investment grade securities  (commonly referred to as "high
yield securities" or "junk bonds").

Global Equity  Portfolio -- seeks  long-term  capital  appreciation by investing
primarily  in   growth-oriented   common  and  preferred   stocks,   convertible
securities,  rights and warrants to purchase common stocks,  depositary receipts
and other equity securities of issuers  throughout the world,  including issuers
in the U.S. and emerging markets countries.

High Yield  Portfolio -- seeks total return over a market cycle of three to five
years by investing primarily in a diversified portfolio of high yield securities
of U.S. and foreign  issuers  including  corporate  bonds and other fixed income
securities.

Money  Market  Portfolio  --  seeks  as high a level  of  current  income  as is
consistent  with  preservation  of  capital  while  maintaining  high  levels of
liquidity  through  investing in high quality  money  market  instruments  while
maintaining  maturities of 397 days or less. While the portfolio is managed with
the goal of keeping its share price  stable at $1.00,  there can be no assurance
this  goal  will be  achieved.  The rate of  income  will  vary from day to day,
generally reflecting short-term interest rates.

U.S. Real Estate Portfolio -- seeks  above-average  current income and long-term
capital appreciation by investing primarily in equity securities of companies in
the U.S. real estate industry,  including real estate  investment trust and real
estate operating companies.

The  investment  adviser  for  Global  Equity  Portfolio  and U.S.  Real  Estate
Portfolio  is  Morgan  Stanley  Dean  Witter   Investment   Management  Inc.,  a
wholly-owned subsidiary of Morgan Stanley Dean Witter & Co., which is a publicly
owned global financial  services  corporation.  The investment adviser for Fixed
Income  Portfolio and High Yield Portfolio is Miller  Anderson & Sherrerd,  LLP,
which is indirectly wholly-owned by Morgan Stanley Dean Witter & Co.


                                                     

<PAGE>

Neuberger Berman Advisers Management Trust

AMT Partners Portfolio -- seeks to achieve capital growth by investing mainly in
stocks  of medium  to large  capitalization  companies.  The  managers  look for
well-managed companies whose stock prices are undervalued.

Each portfolio of Neuberger  Berman Trust invests its assets in a  corresponding
series of the Neuberger Berman Advisers Managers Trust ("Managers Trust"), which
is also an open-end management  investment company registered under the 1940 Act
and is organized as a New York common law trust.  The investment  performance of
the Partners Portfolio will directly correspond with the investment  performance
of the  corresponding  series  of  Managers  Trust.  This  "Master/Feeder  Fund"
structure  is  different  from that of many  other  investment  companies  which
directly acquire and manage their own portfolios of securities.

The investments for the Portfolios are managed by the same portfolio  manager(s)
who manage one or more other mutual funds that have  similar  names,  investment
objectives and investment styles as the Portfolio.  You should be aware that the
portfolio  is likely to differ from the other  mutual  funds in size,  cash flow
pattern and tax matters.  Accordingly,  the holdings and the  performance of the
Portfolio can be expected to vary from those of the other mutual funds.

Shares of the separate  Portfolios of Neuberger Berman Advisers Management Trust
are sold only through the currently  effective  prospectus and are not available
to the general  public.  Shares of the AMT  Portfolios  may be purchased only by
life  insurance  companies to be used with their separate  accounts,  which fund
variable annuity and variable life insurance policies.

Neuberger Berman  Management  Incorporated  serves as the investment  manager of
each  series  of  Managers  Trust  and  as  distributor  of  the  shares  of and
administrator of each portfolio of Neuberger Berman Trust. Neuberger Berman, LLC
serves as the sub- adviser for each series of Managers Trust.

Templeton Variable Products Series Fund

Templeton   Developing   Markets  Fund  -  Class  2  seeks   long-term   capital
appreciation. The fund seeks to achieve this objective by investing primarily at
least 65% of its assets in equity  securities  of issuers  in  countries  having
developing markets.

Templeton  International Fund - Class 2 seeks long-term capital growth through a
flexible policy of investing in stocks and debt obligations


                                                     

<PAGE>


of companies and governments outside the United States. Any income realized will
be incidental.  In pursuit of its investment  objective,  the International Fund
will  invest at least 65% of its  assets in  securities  of  issuers in at least
three countries outside the United States.

Templeton  Asset  Management  Ltd.  serves  as  the  investment  manager  to the
Templeton Developing Markets Fund and Templeton Investment Counsel,  Inc. serves
as the  investment  manager to the Templeton  International  Fund.  Only Class 2
shares of Templeton Developing Markets Fund and Templeton International Fund are
available under the policy.

There is no  assurance  that any of the  portfolios  will  achieve  their stated
objective.  Owners are advised to read the Fund  prospectuses  accompanying this
Prospectus for more detailed information regarding management of the portfolios,
investment  objectives,  investment advisory fees, and other charges assessed by
the Funds.

Guaranteed Investment Option

Under  the  policy,  you  may  currently  allocate  your  Account  Value  to the
Guaranteed Account. In addition, if you request a loan, we will allocate part of
your Account Value to the Loan Account which is part of the Guaranteed Account.

We may treat each  allocation and transfer  separately for purposes of crediting
interest and making deductions from the Guaranteed Account.

Interest Credited On the Guaranteed  Account.  All of your Account Value held in
the  Guaranteed  Account  will earn  interest at a rate we determine in our sole
discretion.  This rate will never be less than 4% per year compounded  annually.
The Loan  Account  portion of your Account  Value may earn a different  interest
rate than the remaining portion of your Account Value in the Guaranteed Account.

Deductions from the Guaranteed  Account.  We will deduct any transfers,  partial
surrenders or any policy expenses from the Guaranteed  Account and your variable
investment options on a pro rata basis, unless you provide other directions.  No
portion of the Loan Account may be used for this purpose.


<PAGE>

Payments from the Guaranteed Account. If we must pay any part
of the proceeds for a loan, partial surrender or full surrender from the
Guaranteed Account, we may defer the payment for up to six months
from the date we receive the written request.  If we defer payment
from the  Guaranteed  Account for 30 days or more,  we will pay  interest on the
amount we deferred at a rate of 4% per year, compounded annually,  until we make
payment.
- --------------------------------------------------------------------------------

                          Investing Your Account Value

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

The policy allows you to choose how to invest your Account  Value.  Your Account
Value will increase or decrease based on:

o    The returns earned by the subaccounts you select.

o    Interest credited on amounts allocated to the Guaranteed Account.

We will  determine your policy  benefits based upon your Account Value.  If your
Account  Value is  insufficient,  your  policy  may  terminate.  If the Net Cash
Surrender Value on a monthly  anniversary is less than the amount of that date's
monthly deduction, the policy will be in default and a Grace Period will begin.

Determining the Account Value

On the policy Date, your Account Value is equal to your initial Net Premium.  If
the Policy Date and the Issue Date are the same day, the Account  Value is equal
to your initial premium, less the premium expenses and monthly deduction.

On each Valuation Date thereafter, your Account Value is equal to:


o    Your Account Value held in the subaccounts; and

o    Your Account Value held in the Guaranteed Account.


<PAGE>


Your Account Value will reflect:

o    the premiums you pay;

o    the returns earned by the subaccounts you select;

o    the interest credited on amounts allocated to the Guaranteed Account;

o    any loans or partial surrender; and

o    the policy expenses we deduct.

Account  Value  in  the  Subaccounts.  We  measure  your  Account  Value  in the
subaccounts  by the value of the  subaccounts'  accumulation  units we credit to
your policy.  When you allocate  premiums or transfer part of your Account Value
to a  subaccount,  we  credit  your  policy  with  accumulation  units  in  that
subaccount.  The number of accumulation units equals the amount allocated to the
subaccount  divided  by  that  subaccount's  accumulation  unit  value  for  the
Valuation Date when the allocation is effected.

The number of subaccount accumulation units we credit to your policy will:


o    increase  when Net  Premium is  allocated  to the  subaccount,  amounts are
     transferred  to the  subaccount  and loan  repayments  are  credited to the
     subaccount.

o    decrease when the allocated  portion of the monthly deduction is taken from
     the  subaccount,  a loan  is  taken  from  the  subaccount,  an  amount  is
     transferred  from the  subaccount,  or a partial  surrender,  including the
     partial surrender charges, is taken from the subaccount.


<PAGE>

Accumulation  Unit  Values.  A  subaccount's  accumulation  unit value varies to
reflect  the return of the  portfolio  and may  increase  or  decrease  from one
Valuation Date to the next. We arbitrarily set the  accumulation  unit value for
each  subaccount at $10 when the subaccount  was  established.  Thereafter,  the
accumulation  unit  value  equals  the  accumulation  unit  value  for the prior
Valuation  Period  multiplied  by the Net  Investment  Factor  for  the  current
Valuation Period.

Net Investment  Factor.  The net investment factor is an index we use to measure
the investment  return earned by a subaccount  during a Valuation  Period. It is
based on the  change  in net asset  value of the  portfolio  shares  held by the
subaccount,  and  reflects any  dividend or capital  gain  distributions  on the
portfolio  shares and the  deduction  of the daily  mortality  and expense  risk
charge.

Guaranteed  Account Value. On any Valuation Date, the Guaranteed Account portion
of your policy Account Value equals:

o    the total of all Net Premium, allocated to the Guaranteed Account, plus

o    any amounts transferred to the Guaranteed Account, plus

o    interest   credited  on  the  amounts  allocated  and  transferred  to  the
     Guaranteed Account, less

o    the amount of any transfers from the Guaranteed Account, less

o    the  amount of any  partial  surrender,  including  the  partial  surrender
     charges, taken from the Guaranteed Account, and less

o    the allocated portion of the monthly deduction deducted from the Guaranteed
     Account, plus

o    the amount of the Loan Account.

                                                      

<PAGE>

If you take a loan,  we transfer the amount of the loan to the Loan Account held
in the Guaranteed Account.  The value of your Loan Account includes transfers to
and from the Loan Account as you take and repay loans and  interest  credited on
the Loan Account.

Net  Account  Value.  The net Account  Value on a Valuation  Date is the Account
Value less outstanding loans on that date.

Cash  Surrender  Value.  The Cash  Surrender  Value on a  Valuation  Date is the
Account  Value  reduced by any  surrender  charge  that would be assessed if you
surrendered the policy on that date. 

The amount you would receive on a Surrender of your policy.

Net Cash Surrender  Value.  The Net Cash Surrender  Value on a Valuation Date is
the amount you would receive on a surrender of your policy and is equal to:

o    the Cash Surrender Value, less

o    the outstanding loan on that date.

Transfers

You may  transfer  Account  Value among the  subaccounts  and to the  Guaranteed
Account after the period to examine and cancel.  All transfer  requests,  except
for  those  made  under the  Dollar  Cost  Averaging  or  Automatic  Rebalancing
programs, must satisfy the following requirements:

o    Minimum  amount of  transfer  -- You must  transfer  at least  $250 or, the
     balance in the subaccount or the Guaranteed Account, if less;

o    Form of transfer request -- You must make a written request unless you have
     established prior  authorization to make telephone transfers or other means
     we make available;

<PAGE>

o    Transfers from the Guaranteed  Account -- The maximum you may transfer in a
     Policy Year is equal to 25% of your guaranteed Account value that is not in
     the Loan  Account  on the most  recent  policy  anniversary  reduced by all
     partial  surrenders and transfers taken from the Guaranteed  Account during
     that Policy Year.

   
Date We Process Your Transfer Request.  We must receive your transfer request at
our Administrative  Office. We process transfers at the next price next computed
after date we receive your transfer request.  We may,  however,  defer transfers
under the same  conditions  as  described  under Other Policy  Provision  --When
Proceeds Are Paid.

Number of Allowable Transfers/Transfer Fee. We do not currently limit the number
of transfers  you may make.  We will  currently  assess a $25  transfer  charge,
however,  for each transfer in excess of 12 during a Policy Year.  All transfers
processed  on the same  business  day will count as one transfer for purposes of
determining  the number of transfers  you have made in a Policy Year. We reserve
the right to increase or decrease the number of "free" transfers  allowed in any
Policy Year.

Telephone  Transfers.  If you have  completed  an  authorization  form  allowing
telephone transfers,  you may request transfers by telephone.  Upon receipt of a
telephone   transfer   authorization   form,   we  will  issue  you  a  personal
identification  number. We confirm all telephone  transfers in writing.  We will
confirm  transfer  requests  received by fax before  processing them. You should
review  all  confirmations  to  determine  if there  have been any  unauthorized
transfers.

We will use reasonable  procedures to confirm that telephone  transfers requests
are  genuine.  We will not be  liable  for any  losses  due to  unauthorized  or
fraudulent instructions.

We reserve the right to suspend telephone  transfer  privileges at any time, for
some or all Policies.

Dollar Cost Averaging

Dollar cost averaging is a systematic method of investing at regular  intervals.
By investing at regular  intervals,  the cost of the securities is averaged over
time and perhaps over various market cycles.

Under this  program  we will  automatically  transfer  monthly a portion of your
Account  Value.  Unless you give us other  instructions,  we will  allocate  the
transfer  as  you  have  specified  in  your  most  current  premium  allocation
instructions. However, no less than 5% may be


<PAGE>

allocated to any one subaccount or to the Guaranteed  Account.  We will make the
transfers from the Money Market Subaccount so long the Account value is at least
$2,000.  There is no charge for this option.  Transfers in  connection  with the
dollar cost averaging and Automatic  Rebalancing features will not count against
the 12 free transfers in a Policy Year.

Dollar Cost Averaging From a Subaccount. If you instruct us to make
the transfers from the Money Market Subaccount, you may request
that we transfer:

o    A specified dollar amount -- we will automatically  transfer this amount in
     accordance with your most current  premium  allocation  instructions  for a
     specified period until your Account Value in the transferring subaccount is
     depleted.

o    A  specified  percentage--  we  will  automatically  transfer  a  specified
     percentage of the amount in the transferring  subaccount in accordance with
     your most current premium  allocation  instructions  for a specified period
     until your Account Value in the transferring subaccount is depleted.
    

You may allocate  additional  amounts into the  transferring  subaccount  at any
time.

We  reserve  the  right  to  establish  transfer  limits  and  to  restrict  the
subaccounts from which transfers may be made.

When we will Process  your  Automatic  Transfers.  We will begin to process your
automatic transfers:

   
o    On the first monthly anniversary following the end of the period to examine
     and cancel if you requested the  automatic  transfers  when you applied for
     your policy

o    On the second Monthly Anniversary  following the receipt of your request at
     our  Administrative  Office,  if you elect the option after you applied for
     the policy
    

We will stop processing automatic transfers if:



<PAGE>

o    The funds in the  transferring  subaccount or the  Guaranteed  Account have
     been depleted;

o    We receive  your  written  request at our  Administrative  Office to cancel
     future transfers;

o    We receive notification of death of the Insured; or

o    Your policy goes into the Grace Period.

Dollar  cost  averaging  may lessen the  impact of market  fluctuations  on your
investment.  Using dollar cost averaging does not guarantee  investment gains or
protect against loss in a declining market.
- --------------------------------------------------------------------------------

                                 Death Benefits

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

Life Insurance Proceeds

During  the  policy  term,  we  will  pay the  Life  Insurance  Proceeds  to the
Beneficiary  after the Insured's death. To make payment,  we must receive at our
Administrative Office:

o    satisfactory proof of the Insured's death; and

o    the policy.

The Beneficiary may receive the Life Insurance Proceeds in one lump sum or under
any other payment option.

Payment of Life  Insurance  Proceeds.  We will pay the Life  Insurance  Proceeds
generally within seven days after we receive the information we require. We will
pay the Life  Insurance  Proceeds  to the  Beneficiary  in one  lump sum or,  if
elected, under a payment option. Payment of the Life Insurance Proceeds may also
be affected by other provisions of the policy.

We will  pay  interest  on the  Life  Insurance  Proceeds  from  the date of the
Insured's death to the date of payment as required by applicable state law.


<PAGE>

Amount of Life Insurance Proceeds. We will determine the Life Insurance Proceeds
as of the date of the Insured's death. The Life Insurance Proceeds will equal:

o    the death benefit amount  determined  according to the death benefit option
     selected; plus

o    any other benefits then due from riders to the policy; minus

o    the outstanding loan, if any, and accrued loan interest; minus

o    any overdue monthly deductions if the Insured dies during a Grace Period.

Death Benefit Options

You may select from two death benefit options.  They are:

Level Death Benefit Option I.

o    Option I

The basic death benefit will be the greater of:

     (1)  the Face Amount; or

     (2)  Account Value at date of death  multiplied by the appropriate  minimum
          death benefit factor.

     This death benefit option should be considered if you want to minimize your
     cost of insurance.

Increasing Death Benefit Option II.

o    Option II.

The basic death benefit will be the greater of:

     (1)  the Face Amount plus the Account Value; or

     (2)  Account Value at date of death  multiplied by the appropriate  minimum
          death benefit factor.

     This  death  benefit  option  should be  considered  if you want your death
     benefit to increase with your policy's Account Value.



<PAGE>

Tax Qualification Options.

Section 7702 of the Code provides alternative testing procedures for meeting the
definition  of life  insurance.  Each policy must qualify under one of these two
tests and you may  select the test we use for  ensuring  your  policy  meets the
definition of life insurance.

Under both tests under Section 7702,  there is a minimum death benefit  required
at all times.  This is equal to the Account Value  multiplied by the appropriate
minimum death benefit  factor.  These  factors  depend on the tax  qualification
option and may be based on the Attained Ages, sex and rate class of the Insured.
A table of the applicable factors is located in the policy.

The two tax qualification options are:

     Guideline Premium/Cash Value Corridor Test.

     o    Guideline  Premium/Cash  Value Corridor Test. 

   
Cash Value Accumulation Test.

     o    Cash Value Accumulation Test. 
    

Once you have selected the tax qualification  option for your policy, it may not
be changed.

Changes in Death Benefit Options

If you have  selected  the Level  Death  Benefit  Option  you may  change to the
Increasing  Death Benefit Option.  You may also change from the Increasing Death
Benefit Option to the Level Death Benefit Option.  

How to request a change.  

You may change your Death Benefit  Option by providing your agent with a written
request or by writing us at our  Administrative  Office. We may require that you
submit satisfactory evidence of insurability to us.


<PAGE>

If you request a change from the Level Death  Benefit  Option to the  Increasing
Death  Benefit  Option,  we will  decrease the Face Amount by an amount equal to
your Account Value on the date the change takes effect.  However, we reserve the
right to decline to make such a change if it would  reduce the Face Amount below
the minimum Face Amount.

If you request a change from the  Increasing  Death Benefit  Option to the Level
Death  Benefit  Option,  we will  increase the Face Amount by an amount equal to
your  Account  Value on the date the change takes  effect.  Such  decreases  and
increases in the Face Amount are made so that the Life Insurance Proceeds remain
the same on the date the change takes effect.

Once approved,  we will issue new policy  information pages and attach a copy of
your application for change. The change will take effect at the beginning of the
policy  month that  coincides  with or next  follows  the date we  approve  your
request.  We reserve the right to decline to make any changes  that we determine
would  cause  the  policy  to  fail  to  qualify  as life  insurance  under  our
interpretation of the Code.

The change will take effect on the next Monthly  Anniversary that coincides with
or next follows the date we approve your request.

Changes in Face Amount

At any time after the first policy  anniversary while the policy is in force you
may  request  a change  in the Face  Amount.  We will not make a change  in Face
Amount that causes your policy to fail to qualify as life insurance under of the
Code.



<PAGE>

Increases in Face Amount. Any request for an increase:

     o    Must be for at least $10,000.

     o    May not be requested in the same Policy Year as another request for an
          increase.

     o    May not be requested after the Insured is Attained Age 85.

A written application must be submitted to our Administration  Office along with
satisfactory  evidence  of  insurability.  You must  return the policy so we can
amend it to reflect  the  increase.  The  increase  in Face  Amount  will become
effective on the Monthly  Anniversary on or next following the date the increase
is approved,  and the Account Value will be adjusted to the extent  necessary to
reflect a monthly  deduction as of the  effective  date based on the increase in
Face Amount.

Decreases in Face Amount. Any request for a decrease:

     o    Must be at least $5,000.

     o    Must not cause the Face Amount  after the decrease to be less than the
          minimum Face Amount at which we would issue a policy.

     o    And,  during  any one of the first  five (5)  Policy  Years,  the Face
          Amount  may not be  decreased  by more  than 10% of the  initial  Face
          Amount.  If the Face  Amount is  decreased  during the first 14 Policy
          Years or within 14  Policy  Years of an  increase  in Face  Amount,  a
          surrender charge may be applicable.

Consequences  of a Change in Face Amount.  Both  increases and decreases in Face
Amount may impact the surrender charge. In addition,  an increase or decrease in
Face  Amount  may  impact  the  status  of the  policy as a  modified  endowment
contract.


<PAGE>

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

                     Cash Benefits During the Insured's Life

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

During the life of the  Insured,  your  policy has cash  benefits  which you may
access within limits by taking loans, partial surrenders or a surrender.

Loans

You may  request a loan  against  your policy at any time while the policy has a
Net Cash  Surrender  Value.  We limit the minimum and maximum amount of loan you
may take.

     o    Maximum Loan Amount

          -    After the First  Policy Year -- The maximum loan amount is 90% of
               your Net Cash  Surrender  Value.  

How to request a loan. 

You must submit a written  request for a loan to the  Administrative  Office.  L
oans  will  be  processed  as  of  the  date  we  receive  the  request  at  our
Administrative  Office. Loan proceeds generally will be sent to you within seven
days.

Interest.  We charge interest daily on any outstanding loan at a declared annual
rate not in excess of 8%. The maximum net cost (the difference  between the rate
of interest we charge on loans and the amount we credit on the equivalent amount
held in the Loan Account) of a loan is 2% per year.  Interest is due and payable
at the end of each Policy Year while a loan is  outstanding.  If interest is not
paid when due,  the amount of the interest is added to the loan and becomes part
of the outstanding loan.



<PAGE>

Loan Account. You may direct us to take an amount equal to the loan proceeds and
any  amount  attributed  to  unpaid  interest  from any  subaccount  or from the
Guaranteed Account. Otherwise, we will withdraw this amount from each subaccount
on a pro  rata  basis.  We  transfer  this  amount  to the Loan  Account  in the
Guaranteed Account.

When a loan is repaid, an amount equal to the repayment will be transferred from
the Loan Account to the  subaccounts  and Guaranteed  Account in accordance with
your allocation percentages in effect at the time of repayment.

Effect of a Loan. A loan, whether or not repaid, will have a permanent effect on
the Life Insurance  Proceeds and Account Value because the investment results of
the  subaccounts and current  interest rates credited in the Guaranteed  Account
will apply only to the non- loaned portion of the Account Value.  The longer the
loan is outstanding,  the greater this effect is likely to be.  Depending on the
investment  results  of the  subaccounts  or  credited  interest  rates  for the
Guaranteed Account while the loan is outstanding,  the effect could be favorable
or unfavorable.

In addition,  loans from  modified  endowment  contracts  may be treated for tax
purposes as distributions of income.

If the Life Insurance  Proceeds become payable while a loan is outstanding,  the
outstanding loan will be deducted in calculating the Life Insurance Proceeds.

If the  outstanding  loan  exceeds  the  Cash  Surrender  Value  on any  Monthly
Anniversary,  the policy will be in default.  We will send you, and any assignee
of record,  notice of the default. You will have a 61-day Grace Period to submit
a sufficient  payment to avoid  termination.  The notice will specify the amount
that must be repaid to prevent termination.



<PAGE>

Outstanding Loan. The outstanding loan on a Valuation Date equals:

o    All loans that have not been  repaid  (including  past due unpaid  interest
     added to the loan), plus

o    accrued interest not yet due.

Loan Repayment.  You may repay all or part of your  outstanding loan at any time
while the Insured is living and the policy is in force.  Loan repayments must be
sent to our Administrative Office and will be credited as of the date received.

Partial Surrender

Requirements for Partial Surrender. 

We will not allow a partial surrender during the first Policy Year or during the
first 12 months  following  an increase in Face  Amount.  We limit the number of
partial surrenders you may make to two per year. We may limit the minimum amount
of partial surrenders.

o    Maximum Partial Surrender Amount -- Up to a maximum of 90% of your policy's
     Net Cash Surrender Value except that the partial surrender must be at least
     $500 and may not cause the Face Amount to be less than the required minimum
     Face Amount.

o    Minimum Partial Surrender Amount -- $500.

How to request a partial surrender.

In order to make a partial  surrender  you must submit a written  request to our
Administrative  Office.  We  will  reduce  your  Account  Value  by the  partial
surrender  amount  plus any  applicable  charges.  When you  request  a  partial
surrender, you may direct us to take the requested amount from any subaccount or
from the Guaranteed  Account.  If the Guaranteed  Account or subaccount value is
insufficient to withdraw the amount  requested,  we will withdraw the difference
from the  remaining  subaccounts  on a pro rata basis  unless you have  provided
specific instructions to withdraw the amount from one or several subaccounts.

   
We will process partial  surrender  requests at the price next computed after we
receive your written request at our Administrative Office. We will generally pay
partial surrenders within seven days.
    



<PAGE>

Expenses for Partial Surrender.  We will deduct the applicable  surrender charge
on a partial  surrender.  This charge will be deducted  from your Account  Value
along with the amount requested to be surrendered and will be considered part of
the partial surrender (together, the "partial surrender amount").  Currently, we
assess a processing charge for each withdrawal of the lesser of $25 or 2% of the
amount surrendered.

Effect of Partial Surrender on Your Face Amount.  The Face Amount of your policy
will also be  reduced  by the  partial  surrender  amount if the  current  death
benefit option at the time of surrender is Option I.

We will  reduce the Face Amount by the amount of the  partial  surrender  in the
following order:


1.   The most recent increase in the Face Amount, if any, will be reduced first.

2.   The next most recent  increases  in the Face Amount,  if any,  will then be
     successively decreased.

3.   The initial Face Amount will then be decreased.

No partial  surrender  may be made that would  reduce the Face Amount  below the
minimum Face Amount.

If we issued the policy under a corporate owned arrangement, a partial surrender
will be applied prorata over all Insureds under the policy.

Partial surrenders from your policy may have tax consequences.

Surrendering the Policy for Net Cash Surrender Value

You may  surrender  your  policy in full at any time for its Net Cash  Surrender
Value by  submitting a written  request to our  Administrative  Office.  We will
require return of the policy.  A surrender  charge may apply.  We will process a
surrender  request  as of the  date we  receive  your  written  request  and all
required  documents.  Your surrender request generally will be paid within seven
days. The Net Cash Surrender  Value may be taken in one sum or it may be applied
to a payment  option.  Your policy will terminate and cease to be in force if it
is surrendered for one sum. It cannot later be reinstated.



<PAGE>



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

                          Payment Options for Benefits

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

The policy offers a wide variety of optional ways of receiving  proceeds payable
under the policy, such as on a surrender or death, other than in a lump sum. Any
agent  authorized  to sell this policy can explain  these  options upon request.
None of these options vary with the investment performance of a separate account
because    they   are   all    forms    of    guaranteed    benefit    payments.

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

                             Expenses of the Policy

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

Periodically,  we will deduct  expenses  related to your policy.  We will deduct
these:

o    from premium, Account Value and from subaccount assets; and

o    upon certain transactions.

The amount of these  expenses are described in your policy as either  guaranteed
or current.  We will never charge more than the guaranteed amount. We may in our
discretion deduct on a current basis less than the guaranteed amount.

<PAGE>

Deduction From Premium

Deduction  from Premium -- From each premium we will deduct state premium taxes,
federal deferred acquisition cost ("DAC") taxes, and sales charges, if any.

We deduct for premium taxes at an explicit percent of premium equal to state and
local tax rates  based on the  Insured's  place of  residence.  A typical  state
premium tax is in the range of 2% to 2.5% of premium.

DAC taxes are also based on premium.  We will deduct DAC taxes from your Account
Value at the time premium is received at a rate equal to 1.25% of premium.

In place of the lump sum deduction described above for premium and DAC taxes, we
may offer optional methods of payment at the time you apply for a policy.

We may deduct a sales  charge  from each  premium and we may also deduct a sales
charge from Account Value. A deduction from Account Value may be either in place
of a deduction from premium or in combination with a deduction from premium.  We
will not deduct a sales charge from your Account Value without your agreement to
do so. The total sales charge will never exceed 9% of premium.


<PAGE>

The sales  charge  partially  compensates  Us for the  expense  of  selling  and
distributing the policy,  printing prospectuses,  preparing sales literature and
paying  for  other  promotional  activities.  Some of  these  expenses  or other
administrative  expenses  may be assumed by an employer or group  sponsor  under
some employer-owned, trust- owned, or sponsored arrangements. If so, in our sole
discretion,  we may offer the  policy  with no sales  charge or a reduced  sales
charge.

Monthly Deductions From Account Value

On the Policy Date and each Monthly Anniversary thereafter,  we make a deduction
from the Account Value.  The amount deducted on the Issue Date is for the Policy
Date and any Monthly  Anniversaries that have elapsed since the Policy Date. For
this purpose, the Policy Date is treated as a Monthly Anniversary.

We will deduct charges on each Monthly Anniversary for:

o    The administration of your policy.

o    The cost of insurance for your policy.

o    The acquisition and underwriting costs of your policy.

   
Administrative  Charge.  This charge compensates us for administrative  expenses
associated  with the  policy.  These  expenses  relate to  premium  billing  and
collection,  record keeping, processing claims, loans, policy changes, reporting
and overhead costs,  processing  applications and  establishing  policy records.
This  charge  will be no more than $10 per month for all  Policy  Years.  We may
reduce this charge.  There may be an additional  monthly  administrative  charge
during the first  Policy Year and the 12 months after an increase in Face Amount
per Insured. This charge will not exceed $25 a month per Insured.
    

Cost of Insurance  Charge.  This charge  compensates us for providing  insurance
coverage.  The charge depends on a number of factors,  such as Attained Age, sex
and rate class of the Insured, and therefore will vary from policy to policy and
from  month  to  month.  For any  policy  the  cost of  insurance  on a  Monthly
Anniversary  is calculated  by  multiplying  the cost of insurance  rate for the
Insured by the net amount at risk under the policy on that Monthly Anniversary.



<PAGE>

Net Amount at Risk.

The Net Amount at Risk is calculated as (a) minus (b) where:

     (a)  is the current Life Insurance  Proceeds at the beginning of the policy
          month divided by 1.0032737; and

     (b)  is the current total Account Value.

   
However,  if the Life Insurance Proceeds is a percentage of the Account Value of
this Certificate,  then the net amount at risk is the Death Benefit Amount minus
the amount in the Certificate Account at that time.
    

Rate Classes for Insureds.  We currently rate Insureds in one of
following basic rate classifications based on our underwriting:

o         nonsmoker;

o         smoker;

o         substandard for those involving a higher mortality risk.

   
At our discretion we may offer this policy on a guaranteed issue basis.
    

We place the  Insured  in a rate  class  when we issue the  policy  based on our
underwriting determination. This original rate class applies to the initial Face
Amount.  When an increase in Face Amount is requested,  we conduct  underwriting
before  approving  the increase  (except as noted below) to determine  whether a
different  rate  class  will  apply to the  increase.  If the rate class for the
increase has a lower  guaranteed  cost of insurance rates than the original rate
class,  the rate class for the increase also will be applied to the initial Face
Amount.  If the rate  class for the  increase  has a higher  guaranteed  cost of
insurance  rates than the original  rate class,  the rate class for the increase
will apply only to the increase in Face Amount, and the original rate class will
continue to apply to the initial Face Amount.



<PAGE>

If there have been  increases in the Face Amount,  we may use different  cost of
insurance rates for the increased  portions of the Face Amount.  For purposes of
calculating  the  cost of  insurance  charge  after  the  Face  Amount  has been
increased,  the Account  Value will be applied to the initial  Face Amount first
and then to any subsequent  increases in Face Amount. If at the time an increase
is  requested,  the  Account  Value  exceeds  the  initial  Face  Amount (or any
subsequently  increased Face Amount) divided by 1.0032737,  the excess will then
be applied to the  subsequent  increase  in Face  Amount in the  sequence of the
increases.

In order to maintain  the policy in  compliance  with  Section 7702 of the Code,
under certain circumstances an increase in Account Value will cause an automatic
increase in the Life  Insurance  Proceeds.  The  Attained Age and rate class for
such increase will be the same as that used for the most recent increase in Face
Amount  (that has not been  eliminated  through a  subsequent  decrease  in Face
Amount).

The  guaranteed  cost of insurance  charges at any given time for a  substandard
policy with flat extra charges will be based on the  guaranteed  maximum cost of
insurance rate for the policy (including table rating multiples, if applicable),
the  current  Net  Amount at Risk at the time the  deduction  is made,  plus the
actual dollar amount of the flat extra charge.

Our current cost of insurance rates may be less than the guaranteed  rates.  Our
current cost of insurance rates will be determined  based on our expectations as
to future mortality, investment, expense and persistency experience. These rates
may change  from time to time.  In our  discretion,  the  current  charge may be
increased in any amount up to the maximum guaranteed charge shown in the table.

Cost of  insurance  rates  (whether  guaranteed  or current) for an Insured in a
nonsmoker  risk class are generally  lower than rates for an Insured of the same
age and sex in a smoker risk class. Cost of insurance rates (whether  guaranteed
or  current)  for an Insured in a nonsmoker  or smoker risk class are  generally
lower than rates for an Insured of the same age and sex and smoking  status in a
substandard risk class.

Legal Considerations  Relating to Sex-Distinct Premiums and Benefits.  Mortality
tables for the policy  generally  distinguish  between males and females.  Thus,
premiums and benefits  under the policy  covering  males and females of the same
age will generally differ.



<PAGE>

We do,  however,  also  offer the  policy  based on unisex  mortality  tables if
required by state law. Employers and employee organizations considering purchase
of a policy should consult their legal advisers to determine whether purchase of
a policy based on sex-distinct  actuarial tables is consistent with Title VII of
the Civil Rights Act of 1964 or other applicable law. Upon request, we may offer
the policy with unisex mortality tables to such prospective purchasers.

Acquisition Expense. We will make a deduction from your policy Account Value for
expenses  associated with the acquisition and  underwriting  costs to issue your
policy. This charge will vary based on the Insured's Age, sex and rate class.

Deduction From Subaccount Assets

Mortality  and Expense Risk  Charge.  We deduct a daily charge from your Account
Value in the subaccounts for assuming certain  mortality and expense risks under
the  policy.  This  charge  does not apply to the  amounts  you  allocate to the
Guaranteed  Account.  The  current  charge is at an annual  rate of 0.75% of net
assets.  The  guaranteed  charge is at an annual rate of 1.00% of the subaccount
assets.  Although,  the  charge  may be  increased  or  decreased  at  the  sole
discretion  of the  Company,  it is  guaranteed  not to exceed an annual rate of
1.00% of your Account Value in the subaccounts for the duration of a policy.

The  mortality  risk we assume is that the Insured under a policy may die sooner
than  anticipated,  and  therefore  we  will  pay an  aggregate  amount  of Life
Insurance Proceeds greater than anticipated.  The expense risk we assume is that
expenses  incurred in issuing and  administering  all  Policies and the Separate
Account  will  exceed  the  amounts  realized  from the  administrative  charges
assessed against all Policies.

Deductions Upon Policy Transactions

Transfer  Charge.  We currently  impose a $25 transfer charge on any transfer of
Account Value among the subaccounts and the Guaranteed  Account in excess of the
12 free transfers  permitted each Policy Year. If the charge is imposed, we will
deduct it from the amount requested to be transferred  before  allocation to the
new subaccount(s) and shown in the confirmation of the transaction.

Surrender  Charge.  If the policy is  surrendered or there is a decrease in Face
Amount during the first 14 Policy Years, we will deduct a surrender charge based
on the initial Face Amount. If a policy is surrendered or there is a decrease in
Face Amount  within 14 years after an increase in Face Amount,  we will deduct a
surrender charge based on the increase in Face Amount. The surrender charge will
be deducted before any surrender proceeds are paid.
<PAGE>

   
Surrender Charge Calculation.  In general,  the surrender charge is based on the
premiums  you pay. The  Surrender  Charge will be no greater than the product of
(1) times (2) times (3) where:

     (1)  is equal to the Face Amount divided by $1,000;

     (2)  is  equal  to a  surrender  charge  factor  per  $1,000  based  on the
          Insured's Age, sex and underwriting class; and

     (3)  is a factor based on the the Policy Year when the surrender  occurs as
          described in the following table:
    

            Policy
            Year                      Factor

               1.................      100%

               2.................      100%

               3.................      100%

               4.................      100%

               5.................      100%

               6.................       90%

               7.................       80%

               8.................       70%

               9.................       60%
  
              10.................       50%

              11.................       40%

              12.................       30%

              13.................       20%

              14.................       10%

              15+.................       0%





<PAGE>



   
A table of  surrender  charge  factors  per  $1,000  of Face  Amount is shown in
Appendix A.

Surrender Charge Based On An Increase Or Decrease In Face Amount. An increase in
Face Amount of the policy may result in an  additional  surrender  charge during
the 14 Policy Years immediately following the increase. The additional surrender
charge  period will begin on the  effective  date of the  increase.  If the Face
Amount of the policy is reduced before the end of the 14th Policy Year or within
14 years immediately  following a Face Amount increase, we may also deduct a pro
rata  share  of  any  applicable  surrender  charge  from  your  Account  Value.
Reductions  will first be applied  against the most recent  increase in the Face
Amount of the  policy.  They will then be  applied  to prior  increases  in Face
Amount of the policy in the reverse  order in which such  increases  took place,
and then to the initial Face Amount of the policy.

Partial Surrender Charge. We may deduct a partial surrender charge:

     o    upon a partial surrender; and

     o    if you decrease your policy's Face Amount.

We deduct the partial  surrender  charge from the  subaccounts or the Guaranteed
Account  in the same  proportion  as we  deduct  the  amounts  for your  partial
surrender.

Partial  Surrender  Charge Due to Decrease in Face  Amount.  We deduct an amount
equal to the applicable  surrender charge multiplied by a fraction (equal to the
decrease  in Face Amount  divided by the Face Amount of the policy  prior to the
decrease).

Partial Surrender Administrative Charge.  We reserve the right to
deduct an administrative charge upon a partial surrender of up to $25
or 2% of amount surrendered, whichever is less.
    



<PAGE>


   
Discount Purchase Programs

The amount of the  surrender  charge and other  charges  under the policy may be
reduced or  eliminated  when sales of the policy are made to  individuals  or to
groups  of  individuals  in a manner  that in our  opinion  results  in  expense
savings. For purchases made by our officers,  directors and employees,  those of
an  affiliate,  or any  individual,  firm,  or a company  that has  executed the
necessary  agreements to sell the policy,  and members of the immediate families
of such  officers,  directors,  and  employees,  we may reduce or eliminate  the
surrender  charge.  Any  variation in charges  under the policy,  including  the
surrender  charge,  administrative  charge or mortality and expense risk charge,
will  reflect  differences  in  costs  or  services  and  will  not be  unfairly
discriminatory.
    

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

                             Other Policy Provisions

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

Right to Exchange

You may exchange this policy to a flexible  premium fixed benefit life insurance
policy  on the  life of the  Insured  without  evidence  of  insurability.  This
exchange may be made:

     (a)  within 24 months after the Issue Date while the policy is in force;

     (b)  within 24 months of any increase in Face Amount of the policy; or

     (c)  within  60 days of the  effective  date of a  material  change  in the
          investment  policy  of  a  subaccount,   or  within  60  days  of  the
          notification of such change,  if later. In the event of such a change,
          we will notify you and give you information on the options available.


<PAGE>

When an exchange is requested, we accomplish the exchange by transferring all of
the  Account  Value  to the  Guaranteed  Account.  There is no  charge  for this
transfer. Once this option is exercised, the entire Account Value must remain in
the Guaranteed Account for the remaining life of the new policy. The Face Amount
in effect at the time of the exchange will remain unchanged. The effective date,
issue Date and issue age of the  Insured  will remain  unchanged.  The Owner and
Beneficiary are the same as were recorded immediately before the exchange.

Limits on our Rights to Contest the Policy

Incontestability.  We will not  contest  the  policy  after it has been in force
during the Insured's lifetime for two years from the Issue Date. Any increase in
the Face Amount will be  incontestable  with respect to  statements  made in the
evidence of insurability  for that increase after the increase has been in force
during the life of the  Insured for two years  after the  effective  date of the
increase.

Suicide Exclusion.  If the Insured commits suicide (while sane or insane) within
two years (unless  otherwise  specified by state law) after the Issue Date,  our
liability will be limited to the payment of a single sum. This sum will be equal
to the  premiums  paid,  minus any loan and  accrued  loan  interest,  minus any
partial  surrender,  and minus the cost of any riders attached to the policy. If
the Insured  commits  suicide  (while sane or insane)  within two years  (unless
otherwise specified by state law) after the effective date of an increase in the
Face Amount,  then our liability as to the increase in amount will be limited to
the payment of a single sum equal to the monthly  cost of  insurance  deductions
made for such increase plus the expense charge deducted for the increase.

Changes in the Policy or Benefits

Misstatement of Age or Sex. If an Insured's age or sex has been misstated in the
policy, the Life Insurance Proceeds and any benefits provided by riders shall be
those which would be purchased at the then current cost of insurance  charge for
the correct age and sex.

Other  Changes.  At any time we may  make  such  changes  in the  policy  as are
necessary  to  assure  compliance  at all  times  with  the  definition  of life
insurance  prescribed by the Code or to make the policy  conform with any law or
regulation issued by any government agency to which it is subject.


<PAGE>

When Proceeds Are Paid

We will ordinarily pay any Life Insurance Proceeds,  loan proceeds or partial or
full surrender  proceeds  within seven days after receipt at our  Administrative
Office of all the required  documents.  Other than the Life Insurance  Proceeds,
which are  determined as of the date of death,  the amount will be determined as
of the date of receipt of required  documents.  However,  we may delay  making a
payment or processing a transfer request if:

     (1) the  disposal or  valuation  of the  Separate  Account's  assets is not
     reasonably  practicable  because the New York Stock  Exchange is closed for
     other than a regular  holiday or  weekend,  trading  is  restricted  by the
     Securites Exchange and Commission, or the Securites Exchange and Commission
     declares that an emergency exists; or

     (2) the SEC by order permits postponement of payment for your protection.

In addition we may delay making deductions from the Guaranteed Account.

   
As to amount  allocated to Our Guaranteed  Account,  We may defer payment of any
surrender or loan amount for up to six months after We receive a request for it.
We will  allow  interest,  at a rate of at  least  4% a  year,  on any Net  Cash
Surrender Value payment derived from Our Guaranteed Account that We defer for 10
days or more after We receive a request for it.
    

Reports to Owners

You will receive a confirmation within seven days of the transaction of:

     o    the receipt of any premium;

     o    any change of allocation of premiums;

     o    any transfer between subaccounts;


<PAGE>

     o    any loan, interest repayment, or loan repayment;

     o    any partial surrender;

     o    any return of premium  necessary  to comply  with  applicable  maximum
          receipt of any premium payment;

     o    any exercise of your right to cancel;

     o    an exchange of the policy;

     o    full surrender of the policy.

Within  30 days  after  each  policy  anniversary  we will  send  you an  annual
statement.  The  statement  will  show the  Life  Insurance  Proceeds  currently
payable,   and  the  current  Account  Value,  Cash  Surrender  Value,  and  the
Outstanding  Loan.  The  statement  will also show  premiums  paid,  all charges
deducted during the Policy Year, and all transactions.  We will also send to you
annual and semi-annual reports of the Separate Account.

Assignment

You may assign the policy in accordance with its terms on a form provided by us.
We will not be deemed to know of an assignment  unless we receive a copy of this
assignment form at our  Administrative  Office. We assume no responsibility  for
the validity or  sufficiency  of any  assignment.  Any assignment or pledge of a
modified  endowment  contract as  collateral  for a loan may result in a taxable
event.

Reinstatement

If the policy has ended without value,  you may reinstate  policy benefits while
the Insured is alive if you:

1.   Request  reinstatement  of  policy  benefits  within  three  years  (unless
     otherwise specified by state law) from the end of the Grace Period;



<PAGE>

2.   Provide evidence of insurability satisfactory to Us;

3.   Make a payment  of an  amount  sufficient  to cover  (i) the total  monthly
     administrative  charges  from the  beginning  of the  Grace  Period  to the
     effective date of  reinstatement;  (ii) total monthly  deductions for three
     months, calculated from the effective date of reinstatement;  and (iii) the
     premium  expense  charge and any increase in surrender  charges  associated
     with this payment. We will determine the amount of this required payment as
     if no  interest  or  investment  performance  were  credited  to or charged
     against your Account Value; and

4.   Repay or reinstate any loan which existed on the date the policy ended.

The  effective  date of the  reinstatement  of policy  benefits will be the next
Monthly  Anniversary  which  coincides  with or next follows the date we approve
your request. From the required payment we will deduct the premium expenses. The
Account  Value,  loan and surrender  charges that will apply upon  reinstatement
will be those that were in effect on the date the policy lapsed.

We will  start to make  monthly  deductions  again as of the  effective  date of
reinstatement. The monthly expense charge from the beginning of the Grace Period
to the effective date of  reinstatement  will be deducted from the Account Value
as of the effective date of reinstatement. No other charges will accrue for this
period.


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

                             Performance Information

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

From time to time we may  advertise the "total  return" and the "average  annual
total  return" of the  subaccounts  and the  portfolios.  Both total  return and
average  total  return  figures  are based on  historical  earnings  and are not
intended to indicate future
performance.


<PAGE>


"Total  Return" for a portfolio  refers to the total of the income  generated by
the portfolio net of total portfolio  operating  expenses plus capital gains and
losses, realized or unrealized. "Total Return" for the subaccounts refers to the
total of the income generated by the portfolio net of total portfolio  operating
expenses  plus  capital  gains  and  losses,  realized  or  unrealized,  and the
mortality and expense risk charge.  "Average  Annual Total Return"  reflects the
hypothetical  annually  compounded  return  that  would have  produced  the same
cumulative return if a portfolio's or subaccount's performance had been constant
over the entire period.  Because average annual total returns tend to smooth out
variations  in the  return  of the  portfolio,  they are not the same as  actual
year-by-year results.

   
The  performance  information  set forth in Appendix B reflects the total of the
income generated by the portfolio net of the total portfolio operating expenses,
(i.e.,  management  fees and other portfolio  expenses),  plus capital gains and
losses, realized or unrealized.  The performance results do not reflect: monthly
deductions;  cost of insurance;  surrender charges;  sales loads; DAC taxes; and
any state or local  premium  taxes.  If these charges were  included,  the total
return figures would be lower.
    

Performance  information may be compared, in reports and promotional literature,
to: (i) the Standard & Poor's 500 Stock Index ("S&P 500"),  Dow Jones Industrial
Average  ("DJIA"),  Shearson  Lehman  Aggregate  Bond  Index or other  unmanaged
indices so that  investors  may compare the  subaccount  results with those of a
group of unmanaged  securities widely regarded by investors as representative of
the securities  markets in general;  (ii) other groups of variable life separate
accounts or other investment products tracked by Lipper Analytical  Services,  a
widely  used  independent  research  firm  which  ranks  mutual  funds and other
investment products by overall performance,  investment objectives,  and assets,
or tracked by other  services,  companies,  publications,  or  persons,  such as
Morningstar,  Inc., who rank such investment  products on overall performance or
other  criteria;  or (iii) the Consumer Price Index (a measure for inflation) to
assess the real rate of return from an investment in the  subaccount.  Unmanaged
indices may assume the  reinvestment  of dividends  but generally do not reflect
deductions for administrative and management costs and expenses.

<PAGE>

We may provide in advertising, sales literature,  periodic publications or other
materials  information on various  topics of interest to Owners and  prospective
Owners. These topics may include the relationship between sectors of the economy
and the  economy  as a whole  and its  effect  on  various  securities  markets,
investment  strategies and techniques (such as value  investing,  market timing,
dollar cost  averaging,  asset  allocation,  constant ratio transfer and account
rebalancing),  the advantages and disadvantages of investing in tax-deferred and
taxable investments,  customer profiles and hypothetical purchase and investment
scenarios,  financial management and tax and retirement planning, and investment
alternatives  to  certificates  of  deposit  and  other  financial  instruments,
including  comparisons  between the policy and the characteristics of and market
for such financial instruments.

Total  return  data may be  advertised  based  on the  period  of time  that the
portfolios  have been in  existence.  The  results  for any period  prior to the
policy being offered will be calculated as if the policy had been offered during
that period of time,  with all  charges  assumed to be those  applicable  to the
policy.  Performance  information  for any  subaccount in any  advertising  will
reflect only the  performance  of a  hypothetical  investment in the  subaccount
during  the  particular  time  period  on  which  the  calculations  are  based.
Performance  information  should  be  considered  in  light  of  the  investment
objectives and policies, characteristics and quality

of the  portfolio  in which the  subaccount  invests  and the market  conditions
during the given time period,  and should not be considered as a  representation
of what may be achieved in the future.  Actual  returns may be more or less than
those shown in any advertising and will depend on a number of factors, including
the  investment  allocations by an Owner and the different  investment  rates of
return for the portfolios.


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

                                      Federal Income Tax Considerations

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

The following summarizes the current federal income tax law that applies to life
insurance in general.  This summary does not cover all situations.  This summary
is based  upon our  understanding  of the  current  federal  income tax laws and
current  interpretations  by the Internal  Revenue  Service.  We cannot  predict
whether the Code will  change.  You should  speak to a competent  tax adviser to
discuss  how the  purchase of a policy and the  transactions  you make under the
policy will impact your federal tax liability.
<PAGE>

Tax Status of the Policy

A policy has  certain  tax  advantages  when it is treated as a "life  insurance
contract"  under the Code. We believe that the policy meets the  definition of a
life  insurance  contract under Section 7702 of the Code. You bear the risk that
the policy may not meet the definition of a life insurance contract.  You should
consult your own tax adviser to discuss these risks.

The Company

We are  taxed as a life  insurance  company  under  the Code.  For  federal  tax
purposes,  the Separate  Account and its operations are considered to be part of
our operations and are not taxed separately.

Diversification and Investor Control

The  Code  requires  that  we  diversify  the  investments  underlying  variable
insurance  contracts.  If the investments  are not properly  diversified and any
remedial  period has passed,  Section 817(h) of the Code provides in general the
contract is immediately disqualified from treatment as a life insurance contract
for  federal  income  tax  purposes.  Disqualification  of the  policy as a life
insurance  contract  would  result in taxable  income to you at the time that we
allocate any earnings to your policy.  You would have taxable income even though
you have not received any payments under the policy.

To the extent that any segregated  asset account with respect to a variable life
insurance  contract  invests  exclusively  in  securities  issued  by  the  U.S.
Treasury, the diversification  standard is satisfied. A segregated asset account
underlying  life  insurance  contracts  such as the  policy  will  also meet the
diversification requirements if, as of the close of each quarter:

<PAGE>

     o   the  regulated  investment  companies  in which  the  segregated  asset
         account  invest  satisfy  the  diversification  requirements  described
         below; and

     o   not more than 55 percent of the value of the assets of the  account are
         attributable to cash and cash items (including receivables), government
         securities and securities of other regulated investment companies.

Alternatively, the diversification requirements may be met for each if:

     o    no more than 55% of the value of the total assets of the
         portfolio is represented by any one investment;

     o    no more than 70% of the value of the total assets of the
         portfolio is represented by any two investments;

     o    no more than 80% of the value of the total assets of the
         portfolio is represented by any three investments; and

     o   no more than 90% of the value of the total  assets of the  portfolio is
         represented by any four investments.

There are several ways for investments to meet the diversification requirements.
Generally, each United States government agency or instrumentality is treated as
a separate issuer under these rules.

All securities of the same issuer are generally treated as a single investment.

We intend that each portfolio in which the subaccounts invest will be managed by
its investment adviser in compliance with these diversification requirements.

<PAGE>

A variable life  insurance  policy could fail to be treated as a life  insurance
contract  for tax  purposes if the owner of the policy has such control over the
investments  underlying the policy (e.g., by being able to transfer values among
subaccounts with only limited  restrictions) so as to be considered the owner of
the underlying investments.  There is some uncertaintly on this point because no
guidelines have been issued by the Treasury  Department.  If and when guidelines
are issued,  we may be required to impose  limitations on your rights to control
investment  designations  under  the  policy.  We do not know  whether  any such
guidelines will be issued or whether any such guidelines  would have retroactive
effect. We, therefore,  reserve the right to make changes that we deem necessary
to insure that the policy qualifies as a life insurance contract.

Tax Treatment of the Policy

Section 7702 of the Code sets forth a detailed  definition  of a life  insurance
contract for federal tax purposes.  The Treasury Department has not issued final
regulations  so that the extent of the official  guidance as to how Section 7702
is to be applied is quite limited.  If a policy were determined not to be a life
insurance  contract for purposes of Section 7702,  that policy would not qualify
for the favorable tax treatment normally provided to a life insurance contract.

With  respect  to a policy  issued on the basis of a  standard  rate  class,  we
believe  that such a policy  should meet the Section 7702  definition  of a life
insurance contract.

With respect to a policy that is issued on a substandard  basis (i.e., a premium
class involving higher than standard  mortality risk),  there is less certainty,
in particular as to how the mortality and other expense  requirements of Section
7702 are to be applied in determining whether such a policy meets the definition
of a life  insurance  contract set forth in section 7702.  Thus, it is not clear
that such a policy would satisfy Section 7702,  particularly if you pay the full
amount of premiums permitted under the policy.

If  subsequent  guidance  issued under  Section 7702 leads us to conclude that a
policy does not (or may not) satisfy Section 7702, we will take  appropriate and
necessary steps for the purpose of bringing the policy into  compliance,  but we
can give no  assurance  that it will be  possible  to achieve  that  result.  We
expressly reserve the right to restrict policy transactions if we determine such
action to be necessary to qualify the policy as a life insurance contracts under
Section 7702.

<PAGE>

Tax Treatment of Policy Benefits In General

This  discussion  assumes  that each  policy  will  qualify as a life  insurance
contract for federal  income tax purposes under Section 7702. The Life Insurance
Proceeds  under the policy  should be excluded  from the taxable gross income of
the Beneficiary.  In addition,  the increases in a policy's Account Value should
not be taxed  until  there has been a  distribution  from the  policy  such as a
surrender, partial surrender or lapse with loan.

Pre-Death Distribution

The tax treatment of any  distribution  you receive  before the insured's  death
depends on whether the policy is classified as a modified endowment contract.

Policies Not Classified as Modified Endowment Contracts

     o    If you  surrender  the  policy or allow it to  lapse,  you will not be
          taxed  except to the extent the amount you receive is in excess of the
          premiums you paid less the untaxed  portion of any prior  withdrawals.
          For this purpose,  you will be treated as receiving any portion of the
          cash surrender  value used to repay policy debt. The tax  consequences
          of a  surrender  may differ if you take the  proceeds  under an income
          payment settlement option.

     o    Generally,  you will be taxed on a withdrawal to the extent the amount
          you  receive  exceeds  the  premiums  you paid for the policy less the
          untaxed portion of any prior withdrawals.  However, under some limited
          circumstances,  in the first 15 Policy  Years,  all or a portion  of a
          withdrawal  may be taxed if the cash value exceeds the total  premiums
          paid less the untaxed portions of any prior withdrawals, even if total
          withdrawals do not exceed total premiums paid.

     o    Extra premiums for optional benefits and riders generally do not count
          in  computing  the  premiums  paid for the policy for the  purposes of
          determining whether a withdrawal is taxable.

     o    Loans you take against the policy are  ordinarily  treated as debt and
          are not considered distributions subject to tax.


<PAGE>

Modified Endowment Contracts

     o    The rules change if the policy is classified  as a modified  endowment
          contract ("MEC").  The policy could be classified as a MEC if premiums
          substantially  in excess of scheduled  premiums are paid or a decrease
          in the face  amount of  insurance  is made (or a rider  removed).  The
          addition of a rider or an increase in the face amount of insurance may
          also cause the policy to be  classified as a MEC. The rules on whether
          a policy will be treated as a MEC are very complex and cannot be fully
          described in this summary.  You should consult a qualified tax adviser
          to determine whether a policy  transaction will cause the policy to be
          classified  as a MEC. We will  monitor your policy and will take steps
          reasonably necessary to notify you on a timely basis if your policy is
          in jeopardy of becoming a MEC.


     o    If the policy is  classified  as a MEC, then amounts you receive under
          the  policy  before  the   insured's   death,   including   loans  and
          withdrawals,  are included in income to the extent that the cash value
          before  surrender  charges  exceeds the  premiums  paid for the policy
          increased by the amount of any loans previously included in income and
          reduced by any  untaxed  amounts  previously  received  other than the
          amount of any loans excludable from income.  An assignment of a MEC is
          taxable  in  the  same  way.  These  rules  also  apply  to  pre-death
          distributions,  including  loans,  made  during  the two- year  period
          before the time that the policy became a MEC.


     o    Any  taxable  income  on  pre-death   distributions   (including  full
          surrenders)  is  subject  to a penalty  of 10%  unless  the  amount is
          received on or after age 59 1/2, on account of your becoming  disabled
          or as a life  annuity.  It is  presently  unclear  how the penalty tax
          provisions apply to the Policies owned by businesses.

     o    All MECs issued by us to you during the same calendar year are treated
          as a single policy for purposes of applying these rules.



<PAGE>

Interest  on Loans.  Except in special  circumstances,  interest  paid on a loan
under a policy which is owned by an individual  is treated as personal  interest
under the Code and thus will not be tax deductible.  In addition,  the deduction
of interest  that is incurred on any loan under a policy owned by a taxpayer and
covering the life of any  individual  who is an officer or employee of or who is
financially  interested in the business  carried on by that taxpayer may also be
subject to certain  restrictions  set forth in Section  264 of the Code.  Before
taking a loan,  you should consult a tax adviser as to the tax  consequences  of
such a loan.  (Also  Section 264 of the Code may preclude  business  owners from
deducting premium payments.)

Policy Exchanges and Modifications. Depending on the circumstances, the exchange
of a policy, a change in the death benefit option, a loan, a partial  surrender,
a surrender,  a change in  ownership,  or an  assignment  of the policy may have
federal  income tax  consequences.  In addition,  the  federal,  state and local
transfer,  and other tax consequences of ownership or receipt of policy proceeds
will depend on the circumstances of each Owner or Beneficiary.

Withholding.  We are  required to withhold  federal  income taxes on the taxable
portion of any amounts  received  under the policy  unless you elect to not have
any  withholding  or in certain  other  circumstances.  You are not permitted to
elect out of withholding if you do not provide a social security number or other
taxpayer identification number. Special withholding rules apply to payments made
to non-resident aliens.

You are liable for payment of federal income taxes on the taxable portion of any
amounts  received  under the policy.  You may be subject to penalties  under the
estimated  tax rules if your  withholding  and  estimated  tax  payments are not
sufficient.

Generation Skipping Transfer Tax. A transfer of the policy or the designation of
a Beneficiary  who is either 37 1/2 years younger than the Owner or a grandchild
of the Owner may have generation skipping transfer tax consequences.

Contracts  Issued in  Connection  With Tax  Qualified  Pension  Plans.  Prior to
purchase of a policy in connection with a qualified plan, you should examine the
applicable  tax rules  relating to such plans and life  insurance  thereunder in
consultation with a qualified tax adviser.



<PAGE>

Possible Charge for the Company's Taxes

At the present  time,  we do not deduct any charges  for any  federal,  state or
local  income  taxes.  However,  we do  currently  deduct  charges for state and
federal premium based taxes and the federal DAC tax. We reserve the right in the
future to deduct a charge for any such tax or other  economic  burden  resulting
from  the  application  of  the  tax  laws  that  we  determine  to be  properly
attributable to the Separate Account or to the policy.

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

                           Distribution of the Policy

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

The  policy  is sold by  licensed  insurance  agents,  where the  policy  may be
lawfully sold, who are registered  representatives  of broker-dealers  which are
registered  under the  Securities  Exchange  Act of 1934 and are  members of the
National Association of Securities Dealers, Inc.

The  policy  will be  distributed  through  the  principal  underwriter  for the
Separate Account,  AIG Equity Sales Corp.  ("AIGESC") 80 Pine Street,  New York,
New York,  an affiliate of ours.  AIGESC may also enter into selling  agreements
with other broker dealers that will offer
the policy.

Commissions may be paid to registered representatives based on premiums paid for
Policies sold. Other expense reimbursements,  allowances, and overrides may also
be  paid.   Registered   representatives  who  meet  certain   productivity  and
profitability standards may be eligible for additional compensation.  Additional
payments may be made for  administrative  or other services not directly related
to the sale of the Policies.

Other Policies Issued by the Company

The Company may offer other policies similar to those offered herein.


<PAGE>

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

                            About Us and the Accounts

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

We are a member of the American International Group, Inc.

The Company

American  International  Life  Assurance  Company  of New  York is a stock  life
insurance  company organized under the laws of New York. We were incorporated in
1962.  We  provide  a full  range of  individual  and  group  life,  disability,
accidental death and dismemberment  policies and annuities.  We are a subsidiary
of American  International  Group, Inc., which is a holding company for a number
of companies  engaged in the  international  insurance  business,  both life and
general, in approximately 130 countries and jurisdictions around the world.


Year 2000.

The Year 2000 issue arises from computer programs being written using two digits
rather than four digits to define the  applicable  year.  This could result in a
failure of the information  technology  systems (IT systems) and other equipment
containing  imbedded  technology  (non-IT  systems)  in the year  2000,  causing
disruption of our operations and of our lessees, vendors, or business partners.

We have  developed  a plan to  address  the Year 2000  issue as it  affects  our
internal IT and non-IT systems, and to assess Year 2000 issues relating to third
parties with whom we have critical relationships.

Our plan for addressing internal systems includes:

     o    an assessment of internal IT and non-IT systems and equipment affected
          by the Year 2000 issue;

     o    definition of strategies to address affected systems and equipment;

     o    remediation of identified affected systems and equipment; and

     o    internal   certification  that  each  internal  system  is  Year  2000
          compliant.



<PAGE>

We have remediated,  tested and returned to production  substantially all of our
internal IT systems.  We continue to remediate and test internal  non-IT systems
and expect to complete our remediation by mid-1999.

We have also initiated formal communications with respect to the Year 2000 issue
to those third parties which have significant interaction with us. Currently, we
are unable to ascertain whether all such third parties will successfully address
the Year 2000 issue,  particularly those third parties outside the United States
where it is believed that  remediation  efforts  relating to the Year 2000 issue
may be less advanced. While we expect to have no interruption of operations as a
result of internal IT and non-IT systems, significant uncertainties remain about
the  effect  on us of third  parties  who are not Year 2000  compliant.  We will
continue to monitor third party Year 2000 issue  readiness to determine  whether
additional or alternative  measures may be necessary.  Such measures may include
selecting  alternate  third  parties or other  actions  designed to mitigate the
effects of a third party's lack of preparedness.  There can be no assurance that
unresolved  Year 2000 issues of third  parties will not have a material  adverse
impact on our results of operations,  financial  condition or liquidity.  We are
considering  the effects of Year 2000 related  failures on our business  and, as
the most reasonably likely worst case scenarios become more clearly  identified,
we will develop appropriate contingency plans.

The funds like other third parties, may not have resolved their Year 2000 issues
that may have a material  adverse impact on your contract  values as well as our
operations  and we  cannot  assure  that it  will.  Please  refer  to Year  2000
discussions in each fund's prospectus.

The Separate Account

We established the Separate Account as a separate  investment account on June 5,
1986.  It is used to  support  the  policy  and other  variable  life  insurance
policies,  and used for  other  permitted  purposes.  The  Separate  Account  is
registered  with the  Securities  and Exchange  Commission as a unit  investment
trust under the federal  securities  laws and qualifies as a "separate  account"
within the meaning of these laws. 

Although you may have allocated your Account Values to the  subaccounts,  you do
not own these assets. You only own your policy.

We own the assets in the Separate Account.  The Separate Account is divided into
subaccounts.  The Separate Account may include other  subaccounts  which are not
available under the policy.


<PAGE>

Income, gains and losses,  realized or unrealized,  of a subaccount are credited
to or charged against the subaccount  without regard to any of our other income,
gains or losses.  Assets equal to the reserves  and other  contract  liabilities
with respect to each subaccount are not chargeable with liabilities  arising out
of any of our other  businesses or separate  accounts.  If the assets exceed the
required  reserves  and other  liabilities,  we may  transfer  the excess to our
general account. We are obligated to pay all benefits provided under the policy.

Rights we have reserved.

We have reserved certain rights regarding the Separate Account. We will exercise
these rights only in compliance with all applicable regulatory requirements.  We
have the right to:

o    Change, add or delete designated investment options.

o    Add or remove subaccounts.

o    Withdraw  assets of a class of policies to which the policy  belongs from a
     subaccount and put them in another subaccount.

o    Combine any two or more subaccounts.

o    Register  other separate  accounts or deregister the Separate  Account with
     the Securities and Exchange Commission.

o    Run the Separate Account under the direction of a committee,  and discharge
     such committee at any time.

o    Restrict or eliminate  any voting  rights of Owners,  or other  persons who
     have voting rights as to the Separate Account.

o    Operate the Separate  Account or one or more of the  subaccounts  by making
     direct  investments  or in any other  form.  If we do so, we may invest the
     assets of the  Separate  Account or one or more of the  subaccounts  in any
     investments that are legal, as determined by our counsel.

We will not change an  investment  adviser or any  investment of a subaccount of
our  Separate  Account  unless  approved by the  Commissioner  of  Insurance  of
New York  or deemed  approved in  accordance  with such law or  regulation.  Any
approval  process  is on file with the  insurance  supervisory  official  of the
jurisdiction in which this policy is delivered.


<PAGE>

If any change we make results in a material change in the underlying investments
of a  subaccount,  we will notify you of such change.  If you have value in that
subaccount:

o    We will transfer it at your written direction from that subaccount (without
     charge) to another subaccount or to the Guaranteed Account, and

o    You may then change your premium allocation percentages.

Voting Rights

We are the legal  owner of shares held by the  subaccounts  and as such have the
right  to vote on all  matters  submitted  to  shareholders  of the  portfolios.
However,  as required by law,  we will vote  shares held in the  subaccounts  at
regular and special  meetings of  shareholders  of the  portfolios in accordance
with  instructions we receive from Owners with Account Value in the subaccounts.
If  allowed  by law or  required  by law we may vote  shares  of the  portfolios
without obtaining instructions or in disregard to instructions we have received.
If we ever disregard voting instructions,  we will advise you of that action and
our reasons for such action in the next semiannual report.

The Guaranteed Account

The Guaranteed  Account is an account within the general account of the company.
Our  general  account  assets  are used to support  our  insurance  and  annuity
obligations other than those funded by separate accounts.  Subject to applicable
law, we have sole  discretion  over the  investment of the assets of the general
account.

We have not registered:

o    interests in the Guaranteed Account under the Securities Act of 1933, and

o    the Guaranteed Account as an investment company.

The  staff of the  Securities  and  Exchange  Commission  has not  reviewed  our
disclosure on the Guaranteed  Account.  Our disclosure  regarding the Guaranteed
Account  must  comply  with  generally  applicable  provisions  of  the  federal
securities laws relating to the accuracy and  completeness of statements made in
a prospectus.



<PAGE>
   
- --------------------------------------------------------------------------------

                      Our Directors and Executive Officers
- --------------------------------------------------------------------------------

The directors and principal  officers of the Company are listed below with their
current principal  business  affiliation and their principal  occupations during
the past five (5) years.  All  officers  have been  affiliated  with the Company
during the past five (5) years unless otherwise indicated.

                                                    Principal Business
                                                    Affiliations and
                                                    Principal Occupations
Name and Address           Office                   During Past Five Years


Michele L. Abruzzo           Director,            Senior Vice President of
80 Pine Street               Sr. Exec.            AIG Life Insurance Company
13th Floor                   Vice Pres.
New York, NY  10005

Paul S. Bell                 Director,           Vice President, Actuary
One Alico Plaza              Senior Vice         and Director of AIG
600 King Stree               President           Life Insurance Company
Wilmington DE 19801          and Chief
                             Actuary

Marion Elizabeth Fajen       Director            Retired; formerly Vice
5608 N. Waterbury Rd.                            President and Secretary of
Des Moines, IA 50312                             AIG, Inc.

Patrick Joseph Foley         Director            Retired; Formerly Vice
Donovan, Perry, Carbon,                          President & General Counsel
 McDermit & Radzil                               AIG Life Insurance Company
Wall Street Plaza
88 Pine Street
New York, NY  10005

Cecil Calvert Gamwell, III   Director            Director-Life Division AIG,
419 West Beach Road                              Inc.,Director-Seguros,
Charleston, RI  02813                            Venezela and Director (ALT)
                                                 Seguros Interamericanos (of
                                                 New York)

Maurice R. Greenberg         Director            Chairman of the Board,
70 Pine Street                                   President and Chief
New York, NY  10270                              Executive Officer of AIG, Inc.


Howard Earl Gunton Jr.       Chief               Senior Vice President and
One Alico Plaza              Financial           Comptroller of AIG
600 King Street              Officer ,           Life Insurance Company
Wilmington DE 19801          Senior Vice
                             President

Jack Russell Harnes          Director            Retired; Formerly Medical
70 Pine Street                                   Director of AIG
New York, New York 10270                         Life Insurance Company

John Iniss Howell            Director            Retired; former Director of
Indian Rock Corporation                          AIG, Inc. Director of
263 Glenville Road, 2nd Fl.                      Schroder Capital
Greenwich, CT 06831                              Management.

Jerome Thomas Muldowney      Director            Senior Vice President of
175 Water Street             Senior  AIG         AIG Life Insurance Company,
New York, NY  10038          Vice                Senior Managing Director of
                             President           AIG Global Investment Corp.

Robinson K. Nottingham       Director            Chairman of the Board,
70 Pine Street               Chairman of         Chief Executive Officer of
New York, NY  10270          the Board           American International Life
                                                 Insurance Company (ALICO)

Michael Mullin               Chief               Senior Vice President
One Alico Plaza              Operating           of AIG Life Insurance
600 King Street              Officer, Sr.        Company
Wimington, DE  19801         Vice Pres.

Nicholas Alexander           Director            Senior Vice President
O'Kulich                     Vice                of AIG, Inc.
70 Pine Street               Chairman
New York, NY  10270          & Treasurer

Edmund Sze-Wing Tse          Director            Vice Chairman of AIG, Inc.
70 Pine Street
New York, NY  10270

Elizabeth Margaret Tuck      Secretary           Secretary and Assistant
70 Pine Street                                   Secretary of AIG, Inc., and
New York, NY  10270                              certain affiliates


Gerald Walter Wyndorf        Director            Executive Vice President of
80 Pine Street               Chief Exec          AIG Life
13th Floor                   Officer and         Insurance Company
New York, NY  10005          President

    
<PAGE>

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

                                Other Information

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



State Regulation

We are  subject to the laws of New York  governing  insurance  companies  and to
regulation by the New York Insurance Department.  We file an annual statement in
a prescribed form with the Insurance Department each year covering our operation
for the  preceding  year and our  final  condition  as of the end of such  year.
Regulation  by  the  Insurance  Department  includes  periodic  examinations  to
determine our policy  liabilities and reserves so that the Insurance  Department
may certify the items are correct.  Our books and accounts are subject to review
by  the  Insurance  Department  at  all  times  and a  full  examination  of its
operations is conducted  periodically  by the staff of the Insurance  Department
pursuant to the National Association of Insurance Commissioners. Such regulation
does not, however, involve any supervision of management or investment practices
or policies.  In addition, we are subject to regulation under the insurance laws
of other jurisdictions in which we may operate.

Legal Proceedings

There are no legal  proceedings  to which the Separate  Account or the principal
underwriter  is a party.  We are engaged in various kinds of routine  litigation
which, in our opinion,  are not of material  importance in relation to our total
capital and surplus.


Experts

The financial  statements  which appear in this  prospectus have been audited by
PricewaterhouseCoopers  LLP, independent certified public accountants, as stated
in its reports,  and have been  included in reliance  upon the authority of such
firm as experts in accounting and auditing.

Legal Matters

Legal matters  relating to the federal  securities laws are being passed upon by
the firm of Jorden Burt Boros  Cicchetti  Berenson & Johnson LLP of  Washington,
D.C.


<PAGE>

Published Ratings

We may occasionally publish in advertisements,  sales literature and reports the
ratings and other information  assigned to us 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 Separate 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 Separate
Account or the degree of risk  associated  with an  investment  in the  Separate
Account.



<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, 1998, 1997 AND 1996




<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, 1998 and 1997, and the results of its
operations  and its cash flows for each of the three  years in the period  ended
December 31, 1998, in conformity with generally accepted accounting  principles.
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
generally accepted auditing standards 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 5, 1999





<PAGE>


            AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY OF NEW YORK
                                 BALANCE SHEETS
                                 (in thousands)
<TABLE>

                                                                        December 31,            December 31,    
                                                                            1998                   1997 
                                                                        ------------------      ----------      
<S>                                                                        <C>                   <C>         
Assets

Investments and cash:
     Fixed maturities:
        Bonds available for sale, at market value                          $  5,065,014          $  4,995,019
        (cost: 1998 - $4,798,349: 1997 - $4,712,085)
     Equity securities:
         Common stock
         (cost: 1998 - $12,848: 1997 - $13,568)                                  26,659                27,254
         Non-redeemable preferred stocks
         (cost: 1998 - $13,544: 1997 - $565)                                     14,691                   567
Mortgage loans on real estate, net                                              544,401               554,521
Real estate, net of accumulated
 depreciation of $6,325 in 1998 and $6,823 in 1997                               19,587                25,450
Policy loans                                                                     10,281                10,682
Other invested assets                                                            84,156                58,048
Short-term investments                                                          252,565                79,893
Cash                                                                            157,187                   299
                                                                          -------------        --------------

    Total investments and cash                                                6,174,541             5,751,733


Amounts due from related parties                                                  5,433                 4,802
Investment income due and accrued                                                81,703                82,331
Premium and insurance balances receivable-net                                    16,172                13,459
Reinsurance assets                                                               27,234                20,609
Deferred policy acquisition costs                                                41,421                39,748
Separate and variable accounts                                                  319,632               241,541
Other assets                                                                      1,377                 2,020
                                                                         --------------        --------------

                                    Total assets                          $   6,667,513          $  6,156,243
                                                                           ============           ===========

</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,                       
                                                                           1998                  1997 

<S>                                                                        <C>                   <C>         
Liabilities

  Policyholders' funds on deposit                                          $  3,607,190           $   3,513,621
  Future policy benefits                                                      1,694,572               1,662,751
  Reserve for unearned premiums                                                   4,751                   6,021
  Policy and contract claims                                                    318,614                  45,195
  Reserve for commissions, expenses and taxes                                     5,048                   4,568
  Insurance balances payable                                                     12,088                   4,624
  Federal income tax payable                                                      7,623                   3,071
  Deferred income taxes                                                          65,683                  70,900
  Amounts due to related parties                                                 15,231                   4,491
  Separate and variable accounts                                                319,632                 241,541
  Other liabilities                                                                 964                  24,277
                                                                       ----------------           -------------


                                    Total liabilities                         6,051,396               5,581,060
                                                                           -------------            -----------




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                                                             220,949                 190,252
  Accumulated other comprehensive income                                        194,918                 184,681
                                                                           ------------           -------------

                                    Total capital funds                         616,117                 575,183
                                                                           ------------            ------------


Total liabilities and capital funds                                        $  6,667,513             $ 6,156,243
                                                                            ===========              ==========

</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,                       

                                                           1998                     1997                    1996    
                                                       ------------             ------------            ------------
<S>                                                    <C>                      <C>                    <C>                      
Revenues:
  Premiums                                             $   100,339              $     96,429           $    149,472
  Net investment income                                    455,176                   435,098                402,078
  Realized capital (losses) gains                           (1,694)                     (226)                   610
                                                       ------------            -------------           ------------


                     Total revenues                        553,821                   531,301                552,160
                                                         ---------                ----------              ---------


Benefits and expenses:
  Benefits to policyholders                                178,401                   165,157                163,377
  Increase in future policy benefits
   and policyholders' funds on deposit                     252,476                   221,192                284,936
  Acquisition and insurance expenses                        59,662                    58,231                 54,875
                                                        ----------               -----------             ----------

                    Total benefits and expenses            490,539                   444,580                503,188
                                                         ---------                ----------              ---------


Income before income taxes                                  63,282                    86,721                 48,972
                                                        ----------              ------------             ----------

Income taxes (benefits):
   Current                                                  33,357                    30,000                 26,853
   Deferred                                                (10,772)                      930                 (9,509)
                                                        ----------            --------------            ------------

                    Total income taxes                      22,585                    30,930                 17,344
                                                        ----------               -----------             ----------

Net income                                             $    40,697              $     55,791            $    31,628
                                                        ==========               ===========             ==========

</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,                  

                                                           1998                   1997                      1996    
                                                       ------------           ------------             -------------
<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                              190,252                134,461                  152,833
  Net income                                                 40,697                 55,791                   31,628
  Dividends to Stockholders                                 (10,000)                  -                     (50,000)
                                                        -----------       ----------------              -----------

  Balance at end of year                                    220,949                190,252                  134,461
                                                         ----------             ----------               ----------


Accumulated other comprehensive income
  Balance at beginning of year                              184,681                135,431                  153,424
  Unrealized appreciation (depreciation) of
       investments - net of reclassification
       adjustments                                           (4,208)               104,775                 (103,367)
  Deferred income tax benefit (expense) on
       changes and future policy benefits                    14,445                (55,525)                  85,374
                                                        -----------           -------------             -----------

   Balance at end of year                                   194,918                184,681                  135,431
                                                         ----------            -----------               ----------



               Total capital funds                      $   616,117            $   575,183              $   470,142
                                                         ==========             ==========               ==========

</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,           


                                                                            1998                1997             1996    
                                                                       -------------        -----------      ------------

<S>                                                                     <C>                 <C>              <C>
Cash flows from operating activities:
 Net income                                                             $    40,697         $     55,791     $     31,628
                                                                         ----------          -----------      -----------

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                                               323,971               44,065          107,134
 Change in premiums and insurance balances
  receivable and payable -net                                                 4,753               (3,201)            (117)
 Change in reinsurance assets                                                (6,624)               4,601           (2,658)
 Change in deferred policy acquisition costs                                 (1,674)              (3,992)          (4,530)
 Change in investment income due and accrued                                    628               (4,898)          (3,078)
 Realized capital losses (gains)                                              1,694                  226             (610)
 Change in current and deferred income taxes -net                            (6,220)                 243           (9,227)
 Change in reserves for commissions, expenses and taxes                         480                 (337)             472
 Change in other assets and liabilities - net                               (24,194)             (11,055)         (17,396)
                                                                         ----------          -----------      -----------
Total adjustments                                                           292,814               25,652           69,990
                                                                          ---------          -----------      -----------
 Net cash provided by operating activities                                  333,511               81,443          101,618
                                                                          ---------          -----------       ----------

Cash flows from investing activities:
 Cost of fixed maturities at market, sold                                   317,042              255,408          136,829
 Cost of fixed maturities at market, matured or redeemed                    824,480              435,831          424,317
 Cost of equity securities sold                                               1,413                7,422            4,877
 Cost of real estate sold                                                     5,107                    -                -
 Realized capital gains                                                      (1,694)               3,774              610
 Purchase of fixed maturities                                            (1,202,023)            (922,293)        (858,793)
 Purchase of equity securities                                              (13,671)              (3,000)          (4,149)
 Mortgage loans granted                                                    (140,623)             (89,717)        (124,280)
 Repayments of mortgage loans                                               150,803               44,733           59,577
 Change in policy loans                                                         401                  380              (71)
 Change in short-term investments                                          (172,672)             (19,560)          43,715
 Change in other invested assets                                            (12,118)               6,100           10,475
 Other - net                                                                (16,637)              (7,361)           8,270
                                                                         ----------         ------------     ------------
  Net cash used in investing activities                                    (260,192)            (288,283)        (298,623)
                                                                          ---------           ----------       ----------


Cash flows from financing activities:
 Change in policyholders' funds on deposit                                   93,569              205,413          247,626
 Dividends to stockholders                                                  (10,000)                -             (50,000)
                                                                         ----------     ----------------      -----------
    Net cash provided by financing activities                                83,569              205,413          197,626
                                                                         ----------           ----------       ----------


Change in cash                                                              156,888               (1,427)             621
Cash at beginning of year                                                       299                1,726            1,105
                                                                      -------------         ------------     ------------
Cash at end of year                                                     $   157,187       $          299    $       1,726
                                                                         ==========        =============     ============

</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,                  

                                                           1998                   1997                      1996    
                                                       ------------           ------------             -------------
<S>                                                   <C>                    <C>                       <C>         
Comprehensive income

Net income                                            $      40,697          $      55,791             $     31,628
                                                       ------------           ------------              -----------



Other comprehensive income

Unrealized appreciation (depreciation) of
     investments - net of reclassification
    adjustments                                              (4,208)               104,775                 (103,367)
 Changes due to deferred income tax benefit
    (expense) on changes and
    future policy benefits                                   14,445                (55,525)                  85,374
                                                        -----------           -------------             -----------

  Other comprehensive income                                 10,237                 49,250                  (17,993)
                                                        -----------           ------------              -----------

 Comprehensive income                                  $     50,934           $    105,041             $     13,635
                                                        ===========            ===========              ===========

</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 generally  accepted  accounting  principles  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 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 life.
          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 investment 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)

     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  partnership  interests
     which are  carried at market  value.  Unrealized  gains and losses from the
     revaluation of these  investments are reflected as a separate  component of
     comprehensive  income,  net of  deferred  income  taxes  in  capital  funds
     currently.

     (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 on
          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 130
          had no  impact  on the  Company's  results  of  operations,  financial
          condition or liquidity.

          FASB 131  establishes  standards for the way companies are required to
          disclose   information  about  their  operating   segments  in  annual
          financial  statements and in 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 has been  adopted 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 revised
          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, 2000.

<PAGE>

1.   Summary of Significant Accounting Policies - (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.
     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, 1999.

     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 $17,889,000
          and  $17,850,000  were deposited by the Company under  requirements of
          regulatory authorities as of December 31, 1998 and 1997, respectively.

     (b)  Net  Investment  Income:  An analysis of net  investment  income is as
          follows (in thousands):
<TABLE>

                                                           Years ended December 31,      
                                                  1998              1997               1996

<S>                                             <C>                 <C>               <C>     
        Fixed maturities                        $386,353            $378,724          $351,702
        Equity securities                          1,702               1,010             1,430
        Mortgage loans                            52,443              48,488            41,865
        Real estate                                2,782               3,097             2,835
        Policy loans                                 713                 832               794
        Cash and short-term investments            4,334               4,257             4,699
        Other invested assets                     11,209               2,878             2,662
                                               ---------           ---------         ---------
               Total investment income           459,536             439,286           405,987

        Investment expenses                        4,360               4,188             3,909
                                               ---------           ---------         ---------

               Net investment income            $455,176            $435,098          $402,078
                                                 =======             =======           =======
</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 1998,  1997 and 1996 are summarized  below (in  thousands):  
<TABLE>

                                                       Years ended  December  31,
                                                  1998           1997      1996
<S>                                               <C>            <C>       <C>
 Net  realized  gains  (losses) on investments:  
Fixed maturities                                  $ (3,908)      $ -       $ (104) 
Equity securities                                      124       3,774        714  
Mortgage  loans                                         -       (4,000)        - 
Real Estate                                          2,079         -           - 
Other invested assets                                   11         -           - 
                                                  -----------  --------  ---------  

Net realized gains                                $ (1,694)      $(226)    $  610 

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

Change in unrealized appreciation 
 (depreciation) of investments:

Fixed maturities                                  $(16,268)   $103,520  $(115,746)
Equity securities                                    1,272      (1,446)     5,482
Other invested assets                               10,788       2,701      6,897
                                                  --------    --------   --------
 Change in unrealized appreciation
        (depreciation) of investments             $ (4,208)   $104,775  $(103,367)
                                                  ========    ========  =========
</TABLE>

     Proceeds from the sale of investments in fixed maturities during 1998, 1997
     and 1996 were $317,042,000, $255,408,000 and $136,829,000, respectively.

     During  1998,  1997  and  1996,   gross  gains  of  $0,  $0  and  $636,000,
     respectively,   and  gross   losses  of   $3,908,000,   $0  and   $740,000,
     respectively, were realized on dispositions of fixed maturities.

     During  1998,  1997 and  1996,  gross  gains of  $126,000,  $3,774,000  and
     $714,000,   respectively,   and  gross   losses  of  $2,000,   $0  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, 1998 and 1997, unrealized  appreciation of investments
          in equity securities (before applicable taxes) included gross gains of
          $15,424,000 and $14,017,000 and gross losses of $465,000 and $329,000,
          respectively.

          The amortized cost and estimated market values of investments in fixed
          maturities   at  December  31,  1998  and  1997  are  as  follows  (in
          thousands):
<TABLE>

                                                                              Gross             Gross
        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
                                                         ==========         ========        ========        ==========

                                                                              Gross             Gross
        1997                                               Amortized        Unrealized        Unrealized       Market
        ----                                                 Cost             Gains             Losses          Value 
        <S>                                                   <C>                <C>            <C>               <C>     
        Fixed maturities:
           U.S. Government and government
               agencies and authorities               $      68,005      $    19,308    $         13      $     87,300
           States, municipalities and
               political subdivisions                       837,054           49,827             538           886,343
           Foreign governments                               28,581            4,887              -             33,468
           All other corporate                            3,778,445          217,162           7,699         3,987,908
                                                          ---------         --------      ----------         ---------

        Total fixed maturities                          $ 4,712,085        $ 291,184       $   8,250       $ 4,995,019
                                                         ==========         ========        ========        ==========
</TABLE>

<PAGE>

2.   Investment Information - (continued)

     The amortized cost and estimated market value of fixed maturities available
     for sale at December 31, 1998, 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                                      $   418,615             $   435,491
        Due after one year through five years                          1,704,360               1,803,733
        Due after five years through ten years                         1,473,513               1,538,410
        Due after ten years                                            1,201,861               1,287,380
                                                                       ---------               ---------

                                                                      $4,798,349              $5,065,014
                                                                       =========               =========
</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, 1998 and 1997, the market value of the CMO
          portfolio  was  $986,103,000  and  $966,144,000,   respectively;   the
          estimated  amortized cost was  approximately  $944,790,000 in 1998 and
          $917,919,000   in  1997.   The  Company's  CMO  portfolio  is  readily
          marketable.  There  were no  derivative  (high  risk)  CMO  securities
          contained in the portfolio at December 31, 1998.

     (f)  Fixed  Maturities  Below  Investment  Grade:  At December 31, 1998 and
          1997,  the  fixed  maturities  held by the  Company  that  were  below
          investment  grade had an aggregate  amortized cost of $528,461,000 and
          $384,067,000,   respectively,   and  an  aggregate   market  value  of
          $510,316,000 and $391,862,000, 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  company  exceeded 10% of the Company's total capital
          funds at December 31, 1998 (in thousands):

        Fixed Maturities:
        Chase Manhattan Corp                       $   64,240


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,    
                                         1998         1997            1996
    Balance at beginning of year        $39,748       $35,754        $31,225
    Acquisition costs deferred            7,323         9,109          8,482
    Amortization charged to income       (5,650)       (5,115)        (3,953)
                                         ------       -------        -------
    Balance at end of year              $41,421       $39,748        $35,754
                                        =======       =======        =======

<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,  1998  and  1997  follows  (in
     thousands):
<TABLE>

                                                         1998                    1997
                                                         ----                    ----
<S>                                                   <C>                     <C>       
        Future policy benefits:
        Long duration contracts                       $1,673,267              $1,643,141
        Short duration contracts                          21,305                  19,610
                                                     -----------             -----------
                                                      $1,694,572              $1,662,751
                                                       =========               =========

        Policyholder funds on deposit:
        Annuities                                     $2,813,969              $2,703,407
        Guaranteed investment contracts (GICs)           685,336                 704,064
        Universal life                                   101,919                 100,801
        Other investment contracts                         5,966                   5,349
                                                     -----------            ------------
                                                      $3,607,190              $3,513,621
                                                       =========               =========
</TABLE>

     (b)  Long duration contract liabilities included in future policy benefits,
          as  presented  in  the  table  above,  result  from  traditional  life
          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 12.2
               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 14.1 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 7.1  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 4.7  percent to 8.1  percent  and
               maturities range from 1 to 20 years.

          (iii)The  universal  life funds have  credited  interest  rates of 5.6
               percent to 7.5 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
          1998,  1997 and 1996.  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,                           

                                                     1998                       1997                         1996          
                                          ---------------------------  -------------------------   ------------------------
                                                       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                        $22,149      35.0%          $30,352      35.0%          $17,140      35.0%
        State income tax                         194       0.3               487       0.6               578       1.2
        Other                                    242       0.4                91       0.1              (374)     (0.8)
                                           ---------     -----        ----------     -----        ----------     -----
        Actual income
              tax expense                    $22,585      35.7%          $30,930      35.7%          $17,344      35.4%
                                              ======      ====            ======      ====            ======      ====

</TABLE>

     (b)  The  components of the net deferred tax liability  were as follows (in
          thousands):
<TABLE>

                                                                    Years ended December 31,
                                                                    1998                     1997
<S>                                                              <C>                       <C>      
         Deferred tax assets:
           Adjustments to mortgage loans and
                 investment income due and accrued               $   6,576                 $   6,619
           Adjustment to life reserves                              42,482                    34,996
           Deferred policy acquisition costs                         5,558                         -
           Other                                                       937                     2,065
                                                                ----------                  --------
                                                                    55,553                    43,680
                                                                  --------                   -------
         Deferred tax liabilities:
            Deferred policy acquisition costs                $         -                   $   1,647
            Fixed maturities discount                               12,376                    11,710
            Unrealized appreciation on investments                 105,059                    99,504
    Other                                                            3,801                     1,719
                                                                 ---------                 ---------
                                                                   121,236                   114,580
                                                                   -------                   -------

          Net deferred tax liability                              $ 65,683                  $ 70,900
                                                                   =======                   =======

     (c)  At December 31, 1998,  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 1998,  1997,  and 1996  amounted to  $26,796,000,
          $30,269,000, and $25,353,000, respectively.
</TABLE>

<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.  The  agreement  requires the Company to make
     capital   contributions   totaling  $50,000,000.   Contributions   totaling
     $10,963,000 have been made through December 31, 1998.

     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
     $1,868,000 have been made through December 31, 1998.

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.

          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.

<PAGE>

7.   Fair Value of Financial Instruments - (continued)

     (b)  The fair value and  carrying  amounts of financial  instruments  is as
          follows (in thousands):
<TABLE>

            1998
                                                                       Fair             Carrying
                                                                       Value             Amount   
<S>                                                              <C>                <C>           
        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

          1997
                                                                       Fair             Carrying
                                                                       Value             Amount   
        Cash and short-term investments                           $     80,192       $      80,192
        Fixed maturities                                             4,995,019           4,995,019
        Equity securities                                               27,821              27,821
        Mortgage and policy loans                                      599,353             565,203
        Interest rate cap                                                    -                  57

        Policyholders' funds on deposit                             $3,586,022          $3,513,621
</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.
          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  was  $337,170,000  at  December  31,  1998  and
          $321,546,000  at December 31, 1997.  Statutory net income  amounted to
          $35,386,000,  $58,205,000  and  $48,474,000  for 1998,  1997 and 1996,
          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  $(1,694,000),
          $(226,000),  and  $610,000  for  December  31,  1998,  1997 and  1996,
          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, 1998, 1997 and 1996 were approximately $238,000, $306,000
          and  $241,000,  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,  1998  by
          $100,000,000.

          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, 1998, 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 $70,733,000 at December 31, 1998 and $70,377,000
          at December 31, 1997.

     (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, 1998, the
          future minimum lease payments under operating leases were as follows:

                         Year                                Payments
                         1999                               $ 1,393
                         2000                                   946
                         2001                                   730
                         2002                                   292
                         2003                                   276
                         Remaining years after 2004             506

                         Total                              $ 4,143

          Rent expense approximated $1,604,000,  $1,398,000 and $866,000 for the
          years ended December 31, 1998, 1997 and 1996, respectively.

     (b)  Sublease  Income  - The  Company  does  not  participate  in  sublease
          agreements.


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
                                                                                                              of Amount
      December 31, 1998                                                                                        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>

<PAGE>

11.  Reinsurance - (continued)
<TABLE>

                                                                                                              Percentage
                                                                                                              of Amount
      December 31, 1997                                                                                        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%
                                           ===========         =========       =========        ===========


                                                                                                              Percentage
                                                                                                              of Amount
      December 31, 1996                                                                                        Assumed
                                             Gross             Ceded         Assumed              Net             to Net    
        Life Insurance in Force             $4,776,324          $638,583      $    3,282         $4,141,023        0.1%
                                            ==========          ========      ==========         ==========

        Premiums:
          Life                                  25,625             3,788              82             21,919        0.4%
          Accident and Health                   20,553             6,729          22,009             35,833       61.4%
          Annuity                               92,441               721             -               91,720         -
                                          ------------      ------------   -------------        -----------

        Total Premiums                     $   138,619         $  11,238       $  22,091         $  149,472       14.8%
                                           ===========         =========       =========         ==========
</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 $12,396,000,  $6,110,000 and $7,176,000 respectively, for
          the years ended December 31, 1998, 1997 and 1996.

          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
          $89,000  and $2,000,  respectively,  for the year ended  December  31,
          1998.  Premium  income  and  commission  ceded  for 1997  amounted  to
          $144,000 and $2,000, respectively. Premium income and commission ceded
          for 1996 amounted to $857,000 and $2,000, respectively. Premium income
          and ceding  commission  expense  assumed  from  affiliates  aggregated
          $19,536,000  and  $(545,000),  respectively,  for  1998,  compared  to
          $20,661,000  and $(602,000),  respectively,  for 1997, and $20,764,000
          and $(120,000), respectively, for 1996.

     (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 $5,124,000 in
          premiums relating to this business for 1998,  $5,769,000 for 1997, and
          $5,142,000 for 1996.

     (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,  1998,  1997 and 1996,  the Company was
          charged $23,757,000,  $22,079,000 and $24,204,000,  respectively,  for
          expenses attributed to the Company but incurred by affiliates.  During
          the same period, the Company received  reimbursements  from affiliates
          aggregating  $28,405,000,  $26,941,000 and $21,198,000,  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.

<PAGE>
                        REPORT OF INDEPENDENT ACCOUNTANTS


To the Contract Owners of
American International Life Assurance Company of New York
Variable Account B

In our  opinion,  the  accompanying  statements  of assets  and  liabilities  of
American  International  Life Assurance  Company of New York Variable  Account B
(comprising  twenty-six  subaccounts,  hereafter  collectively  referred  to  as
"Variable  Account B") and the related  statements of operations  and changes in
net assets present fairly, in all material  respects,  the financial position of
Variable  Account B at December 31, 1998,  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  generally  accepted  accounting
principles.  These financial statements are the responsibility of the management
of  Variable  Account  B; 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  generally  accepted  auditing  standards  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 12, 1999

<PAGE>
                  AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY
                              OF NEW YORK (AI LIFE)
                               VARIABLE ACCOUNT B

                       STATEMENT OF ASSETS AND LIABILITIES
                                DECEMBER 31, 1998
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------------------

ASSETS:
       Investments at Market Value:

                                                 Shares                Cost              Market Value
                                                -----------------------------------------------------------------
                                                -----------------------------------------------------------------
<S>                                           <C>                  <C>                    <C>
Aim
  Capital Appreciation Portfolio                 1,501.617             $ 34,842              $ 37,840
  International Equity Portfolio                 1,730.771               33,801                33,958
Alliance
  Conservative Investors Portfolio               1,874.783               24,781                26,304
  Growth Portfolio                              21,857.042              499,428               595,605
  Growth & Income Portfolio                     21,023.092              422,787               459,143
  Growth Investors Portfolio                     7,064.177              102,518               115,359
  Premier Growth Portfolio                       4,409.609              119,320               136,829
  Quasar Portfolio                              10,037.573              124,920               111,821
  Technology Portfolio                           8,718.672              121,791               167,136
Dreyfus
  Small Company Stock Portfolio                  2,629.660               39,610                39,682
  Stock Index Portfolio                         18,197.391              518,835               591,779
  Zero Coupon 2000 Portfolio                     1,430.451               17,714                17,881
Fidelity
  Asset Manager Portfolio                       12,970.389              225,378               235,539
  Contrafund Portfolio                           3,337.014               68,660                81,555
  Growth Portfolio                              21,765.161              772,127               976,601
  High Income Portfolio                          7,496.571               95,435                86,438
  Investment Grade Bond Portfolio                2,111.041               25,990                27,359
  Money Market Portfolio                       490,061.490              490,062               490,062
  Overseas Portfolio                             8,138.774              157,546               163,180
Van Eck
  Worldwide Emerging Markets Portfolio           1,727.163               14,073                12,297
  Worldwide Hard Assets Portfolio                2,064.260               21,761                18,990
Weiss,Peck & Greer
  Tomorrow Long Term Portfolio                     147.594                1,227                 1,361
  Tomorrow Short Term Portfolio                    775.375                7,994                 8,171
                                                           ---------------------  --------------------
                                                           
Total Investments                                                   $ 3,940,600             4,434,890
                                                                                  --------------------
     Total Assets                                                                         $ 4,434,890
                                                                                  ====================

EQUITY:                                                                           --------------------
  Contract Owners' Equity                                                                 $ 4,434,890
                                                                                  --------------------
     Total Equity                                                                         $ 4,434,890
                                                                                  ====================
                                                                                                   
</TABLE>

                 See Accompanying Notes to Financial Statements
<PAGE>

                  AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY
                              OF NEW YORK (AI LIFE)
                               VARIABLE ACCOUNT B

                             STATEMENT OF OPERATIONS
                      For The Year Ended December 31, 1998

<TABLE>
<CAPTION>

                                                                         Aim                  Aim
                                                                       Capital           International
                                                                     Appreciation           Equity
                                                     Total            Portfolio            Portfolio
<S>                                              <C>                 <C>                <C>
Investment Income (Loss):
    Dividends                                         $307,163               $973                  $270
Expenses:
    Mortality & Expense Risk Fees                       30,404                127                   143
                                                 --------------      -------------      ----------------

Net Investment Income (Loss)                           276,759                846                   127
                                                 --------------      -------------      ----------------


Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                        38,246               (550)                 (405)
    Change in Unrealized Appreciation
        (Depreciation)                                 374,331              2,999                   156
                                                 --------------      -------------      ----------------

    Net Gain (Loss) on Investments                     412,577              2,449                  (249)
                                                 --------------      -------------      ----------------


Increase (Decrease) in Net Assets
    Resulting From Operations                         $689,336             $3,295                 ($122)
                                                 ==============      =============      ================

</TABLE>
<TABLE>
<CAPTION>
                                                                                           Alliance
                                                   Alliance                                 Growth
                                                 Conservative          Alliance                &
                                                   Investors            Growth              Income
                                                   Portfolio          Portfolio            Portfolio
<S>                                             <C>                 <C>                <C>
Investment Income (Loss):
    Dividends                                           $1,554            $24,012               $31,176
Expenses:                                                                          
    Mortality & Expense Risk Fees                          192              3,626                 3,081
                                                 --------------      -------------      ----------------

Net Investment Income (Loss)                             1,362             20,386                28,095
                                                 --------------      -------------      ----------------

                                                                                   
Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                           250             13,968                11,897
    Change in Unrealized Appreciation
        (Depreciation)                                     797             73,288                23,891
                                                 --------------      -------------      ----------------

    Net Gain (Loss) on Investments                       1,047             87,256                35,788
                                                 --------------      -------------      ----------------
                                                                                   
Increase (Decrease) in Net Assets
    Resulting From Operations                           $2,409           $107,642               $63,883
                                                 ==============      =============      ================

</TABLE>
<PAGE>

<TABLE>
<CAPTION>
                                                   Alliance            Alliance
                                                    Growth             Premier             Alliance
                                                   Investors            Growth              Quasar
                                                   Portfolio          Portfolio            Portfolio
<S>                                              <C>                 <C>                <C>
Investment Income (Loss):
    Dividends                                           $9,576                 $8                $9,960
Expenses:
    Mortality & Expense Risk Fees                          975                420                 1,060
                                                 --------------      -------------      ----------------

Net Investment Income (Loss)                             8,601               (412)                8,900
                                                 --------------      -------------      ----------------


Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                         1,027                406                   685
    Change in Unrealized Appreciation
        (Depreciation)                                  11,665             17,510               (15,889)
                                                 --------------      -------------      ----------------

    Net Gain (Loss) on Investments                      12,692             17,916               (15,204)
                                                 --------------      -------------      ----------------

Increase (Decrease) in Net Assets
    Resulting From Operations                          $21,293            $17,504               ($6,304)
                                                 ==============      =============      ================

</TABLE>
<TABLE>
<CAPTION>
                                                                       Dreyfus
                                                                        Small               Dreyfus
                                                   Alliance            Company               Stock
                                                  Technology            Stock                Index
                                                   Portfolio          Portfolio            Portfolio
<S>                                              <C>                 <C>                <C>
Investment Income (Loss):
    Dividends                                             $102               $116                $6,640
Expenses:
    Mortality & Expense Risk Fees                          823                177                 3,570
                                                 --------------      -------------      ----------------

Net Investment Income (Loss)                              (721)               (61)                3,070
                                                 --------------      -------------      ----------------

Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                         1,010               (790)               31,559
    Change in Unrealized Appreciation
        (Depreciation)                                  50,048                129                62,625
                                                 --------------      -------------      ----------------

    Net Gain (Loss) on Investments                      51,058               (661)               94,184
                                                 --------------      -------------      ----------------

Increase (Decrease) in Net Assets
    Resulting From Operations                          $50,337              ($722)              $97,254
                                                 ==============      =============      ================

</TABLE>
<PAGE>

<TABLE>
<CAPTION>
                                                    Dreyfus
                                                     Zero              Fidelity
                                                    Coupon              Asset              Fidelity
                                                     2000              Manager            Contrafund
                                                   Portfolio          Portfolio            Portfolio
<S>                                              <C>                 <C>                <C>
Investment Income (Loss):
    Dividends                                             $945            $20,860                    $0
Expenses:
    Mortality & Expense Risk Fees                          158              1,807                   215
                                                 --------------      -------------      ----------------

Net Investment Income (Loss)                               787             19,053                  (215)
                                                 --------------      -------------      ----------------

Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                             2              3,126                    15
    Change in Unrealized Appreciation
        (Depreciation)                                     271              4,287                12,896
                                                 --------------      -------------      ----------------

    Net Gain (Loss) on Investments                         273              7,413                12,911
                                                 --------------      -------------      ----------------


Increase (Decrease) in Net Assets
    Resulting From Operations                           $1,060            $26,466               $12,696
                                                 ==============      =============      ================

</TABLE>
<TABLE>
<CAPTION>
                                                                                           Fidelity
                                                                       Fidelity           Investment
                                                   Fidelity              High                Grade
                                                    Growth              Income               Bond
                                                   Portfolio          Portfolio            Portfolio
<S>                                               <C>                 <C>                <C>
Investment Income (Loss):
    Dividends                                          $76,496             $7,025                  $510
Expenses:
    Mortality & Expense Risk Fees                        6,340                686                   174
                                                 --------------      -------------      ----------------

Net Investment Income (Loss)                            70,156              6,339                   336
                                                 --------------      -------------      ----------------


Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                        31,739               (408)                  112
    Change in Unrealized Appreciation
        (Depreciation)                                 138,573            (11,405)                1,082
                                                 --------------      -------------      ----------------
    Net Gain (Loss) on Investments                     170,312            (11,813)                1,194
                                                 --------------      -------------      ----------------

Increase (Decrease) in Net Assets
    Resulting From Operations                         $240,468            ($5,474)               $1,530
                                                 ==============      =============      ================

</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                   Fidelity                                 VanEck
                                                     Money             Fidelity            Worldwide
                                                    Market             Overseas            Balanced
                                                   Portfolio          Portfolio            Portfolio
<S>                                               <C>                 <C>                <C>
Investment Income (Loss):
    Dividends                                          $20,408             $9,490               $84,310
Expenses:
    Mortality & Expense Risk Fees                        3,454              1,376                 1,724
                                                 --------------      -------------      ----------------

Net Investment Income (Loss)                            16,954              8,114                82,586
                                                 --------------      -------------      ----------------

Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                             0              1,283               (49,886)
    Change in Unrealized Appreciation
        (Depreciation)                                       0              5,423                  (614)
                                                 --------------      -------------      ----------------
    Net Gain (Loss) on Investments                           0              6,706               (50,500)
                                                 --------------      -------------      ----------------

Increase (Decrease) in Net Assets
    Resulting From Operations                          $16,954            $14,820               $32,086
                                                 ==============      =============      ================

</TABLE>
<TABLE>
<CAPTION>
                                                    VanEck              VanEck               WP&G
                                                   Worldwide          Worldwide            Tomorrow
                                                   Emerging              Hard                Long
                                                    Markets             Assets               Term
                                                   Portfolio          Portfolio            Portfolio
<S>                                              <C>                 <C>                <C>
Investment Income (Loss):
    Dividends                                               $0             $2,327                   $21
Expenses:
    Mortality & Expense Risk Fees                           48                140                    12
                                                 --------------      -------------      ----------------

Net Investment Income (Loss)                               (48)             2,187                     9
                                                 --------------      -------------      ----------------

Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                          (775)            (6,194)                  134
    Change in Unrealized Appreciation
        (Depreciation)                                  (1,775)            (2,222)                   24
                                                 --------------      -------------      ----------------

    Net Gain (Loss) on Investments                      (2,550)            (8,416)                  158
                                                 --------------      -------------      ----------------
                                                                
Increase (Decrease) in Net Assets
    Resulting From Operations                          ($2,598)           ($6,229)                 $167
                                                 ==============      =============      ================
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
                                                     WP&G
                                                   Tomorrow
                                                     Short
                                                     Term
                                                   Portfolio
<S>                                               <C>
Investment Income (Loss):
    Dividends                                             $384
Expenses:
    Mortality & Expense Risk Fees                           76
                                                 --------------

Net Investment Income (Loss)                               308
                                                 --------------


Realized & Unrealized Gain (Loss) on Investments:
    Realized Gain (Loss) on Investment
        Activity                                            41
    Change in Unrealized Appreciation
        (Depreciation)                                     572
                                                 --------------

    Net Gain (Loss) on Investments                         613
                                                 --------------

Increase (Decrease) in Net Assets
    Resulting From Operations                             $921
                                                 ==============
 
</TABLE>
                 See Accompanying Notes to Financial Statements
<PAGE>

                  AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY
                              OF NEW YORK (AI LIFE)
                               VARIABLE ACCOUNT B

                       STATEMENT OF CHANGES IN NET ASSETS
           For The Years Ended December 31, 1998 and December 31, 1997
<TABLE>
<CAPTION>
                   1998
                                                                         Aim                  Aim
                                                                       Capital           International
                                                                     Appreciation           Equity
                                                     Total            Portfolio            Portfolio
<S>                                              <C>                 <C>                <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                      $276,759               $846                  $127
    Realized Gain (Loss) on Investment Activity         38,246               (550)                 (405)
    Change in Unrealized Appreciation
        (Depreciation) of Investments                  374,331              2,999                   156
                                                 --------------      -------------      ----------------

Increase (Decrease) in Net Assets Resulting
    From Operations                                    689,336              3,295                  (122)
                                                 --------------      -------------      ----------------

Capital Transactions:
    Contract Deposits                                1,925,561             37,676                45,742
    Cost Of Insurance Charge                          (439,044)            (3,527)               (2,896)
    Policy Loans                                       (78,540)                 0                (9,622)
    Transfers Between Funds                             10,368                396                   856
    Contract Withdrawals                               (17,083)                 0                     0
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                        1,401,262             34,545                34,080
                                                 --------------      -------------      ----------------
Total Increase (Decrease) in Net Assets              2,090,598             37,840                33,958
Net Assets, at Beginning of Year                     2,344,292                  0                     0
                                                 --------------      -------------      ----------------
Net Assets, at End of Year                          $4,434,890            $37,840               $33,958
                                                 ==============      =============      ================

</TABLE>
<TABLE>
<CAPTION>
                                                                                           Alliance
                                                   Alliance                                 Growth
                                                 Conservative          Alliance                &
                                                   Investors            Growth              Income
                                                   Portfolio          Portfolio            Portfolio
<S>                                               <C>                 <C>                <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                        $1,362            $20,386               $28,095
    Realized Gain (Loss) on Investment Activity            250             13,968                11,897
    Change in Unrealized Appreciation
        (Depreciation) of Investments                      797             73,288                23,891
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                      2,409            107,642                63,883
                                                 --------------      -------------      ----------------

Capital Transactions:
    Contract Deposits                                   15,676            338,094               265,557
    Cost Of Insurance Charge                            (3,382)           (61,636)              (49,686)
    Policy Loans                                             0            (27,803)               (3,765)
    Transfers Between Funds                                517              2,686                 1,891
    Contract Withdrawals                                   (16)              (981)                 (711)
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                           12,795            250,360               213,286
                                                 --------------      -------------      ----------------
Total Increase (Decrease) in Net Assets                 15,204            358,002               277,169
Net Assets, at Beginning of Year                        11,100            237,603               181,974
                                                 --------------      -------------      ----------------
Net Assets, at End of Year                             $26,304           $595,605              $459,143
                                                 ==============      =============      ================

</TABLE>
<PAGE>

<TABLE>
<CAPTION>

                                                   Alliance            Alliance
                                                    Growth             Premier             Alliance
                                                   Investors            Growth              Quasar
                                                   Portfolio          Portfolio            Portfolio
<S>                                              <C>                 <C>                <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                        $8,601              ($412)               $8,900
    Realized Gain (Loss) on Investment Activity          1,027                406                   685
    Change in Unrealized Appreciation
        (Depreciation) of Investments                   11,665             17,510               (15,889)
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                     21,293             17,504                (6,304)
                                                 --------------      -------------      ----------------

Capital Transactions:
    Contract Deposits                                   32,644            134,238                27,656
    Cost Of Insurance Charge                            (7,001)            (6,319)              (12,255)
    Policy Loans                                        (1,265)           (10,717)                    0
    Transfers Between Funds                                113              2,123                   169
    Contract Withdrawals                                   (21)                 0                   (97)
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                           24,470            119,325                15,473
                                                 --------------      -------------      ----------------
Total Increase (Decrease) in Net Assets                 45,763            136,829                 9,169
Net Assets, at Beginning of Year                        69,596                  0               102,652
                                                 --------------      -------------      ----------------
Net Assets, at End of Year                            $115,359           $136,829              $111,821
                                                 ==============      =============      ================
</TABLE>
<TABLE>
<CAPTION>
                                                                       Dreyfus
                                                                        Small               Dreyfus
                                                   Alliance            Company               Stock
                                                  Technology            Stock                Index
                                                   Portfolio          Portfolio            Portfolio
<S>                                              <C>                 <C>                <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                         ($721)              ($61)               $3,070
    Realized Gain (Loss) on Investment Activity          1,010               (790)               31,559
    Change in Unrealized Appreciation
        (Depreciation) of Investments                   50,048                129                62,625
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                     50,337               (722)               97,254
                                                 --------------      -------------      ----------------

Capital Transactions:
    Contract Deposits                                   83,941             43,441               355,796
    Cost Of Insurance Charge                           (14,811)            (5,197)              (61,439)
    Policy Loans                                          (636)              (498)               (3,714)
    Transfers Between Funds                                (39)               (45)               (1,209)
    Contract Withdrawals                                  (277)                 0                (4,651)
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                           68,178             37,701               284,783
                                                 --------------      -------------      ----------------
Total Increase (Decrease) in Net Assets                118,515             36,979               382,037
Net Assets, at Beginning of Year                        48,621              2,703               209,742
                                                 --------------      -------------      ----------------
Net Assets, at End of Year                            $167,136            $39,682              $591,779
                                                 ==============      =============      ================

</TABLE>
<PAGE>

<TABLE>
<CAPTION>
                                                    Dreyfus
                                                     Zero              Fidelity
                                                    Coupon              Asset              Fidelity
                                                     2000              Manager            Contrafund
                                                   Portfolio          Portfolio            Portfolio
<S>                                              <C>                 <C>                <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                          $787            $19,053                 ($215)
    Realized Gain (Loss) on Investment Activity              2              3,126                    15
    Change in Unrealized Appreciation
        (Depreciation) of Investments                      271              4,287                12,896
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                      1,060             26,466                12,696
                                                 --------------      -------------      ----------------

Capital Transactions:
    Contract Deposits                                       35            121,396                74,185
    Cost Of Insurance Charge                              (290)           (28,844)               (5,525)
    Policy Loans                                             0             (4,507)                    0
    Transfers Between Funds                                  2                743                   199
    Contract Withdrawals                                     0               (271)                    0
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                             (253)            88,517                68,859
                                                 --------------      -------------      ----------------
Total Increase (Decrease) in Net Assets                    807            114,983                81,555
Net Assets, at Beginning of Year                        17,074            120,556                     0
                                                 --------------      -------------      ----------------
Net Assets, at End of Year                             $17,881           $235,539               $81,555
                                                 ==============      =============      ================

</TABLE>
<TABLE>
<CAPTION>
                                                                                           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)                       $70,156             $6,339                  $336
    Realized Gain (Loss) on Investment Activity         31,739               (408)                  112
    Change in Unrealized Appreciation
        (Depreciation) of Investments                  138,573            (11,405)                1,082
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                    240,468             (5,474)                1,530
                                                 --------------      -------------      ----------------

Capital Transactions:
    Contract Deposits                                  301,873             67,523                20,087
    Cost Of Insurance Charge                           (70,948)           (11,695)               (3,420)
    Policy Loans                                        (7,887)            (1,312)                  (97)
    Transfers Between Funds                              2,833              1,015                     7
    Contract Withdrawals                                  (659)                 0                     0
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                          225,212             55,531                16,577
                                                 --------------      -------------      ----------------
Total Increase (Decrease) in Net Assets                465,680             50,057                18,107
Net Assets, at Beginning of Year                       510,921             36,381                 9,252
                                                 --------------      -------------      ----------------
Net Assets, at End of Year                            $976,601            $86,438               $27,359
                                                 ==============      =============      ================

</TABLE>
<PAGE>

<TABLE>
<CAPTION>

                                                   Fidelity                                 VanEck
                                                     Money             Fidelity            Worldwide
                                                    Market             Overseas            Balanced
                                                   Portfolio          Portfolio            Portfolio
<S>                                              <C>                 <C>                <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                       $16,954             $8,114               $82,586
    Realized Gain (Loss) on Investment Activity              0              1,283               (49,886)
    Change in Unrealized Appreciation
        (Depreciation) of Investments                        0              5,423                  (614)
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                     16,954             14,820                32,086
                                                 --------------      -------------      ----------------

Capital Transactions:
    Contract Deposits                                  190,946             57,508              (320,867)
    Cost Of Insurance Charge                           (53,147)           (14,747)              (16,925)
    Policy Loans                                        (2,635)            (1,423)                 (366)
    Transfers Between Funds                             (3,473)               765                   734
    Contract Withdrawals                                (5,924)            (3,261)                 (128)
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                          125,767             38,842              (337,552)
                                                 --------------      -------------      ----------------
Total Increase (Decrease) in Net Assets                142,721             53,662              (305,466)
Net Assets, at Beginning of Year                       347,341            109,518               305,466
                                                 --------------      -------------      ----------------
Net Assets, at End of Year                            $490,062           $163,180                    $0
                                                 ==============      =============      ================
</TABLE>
<TABLE>
<CAPTION>
                                                    VanEck              VanEck               WP&G
                                                   Worldwide          Worldwide            Tomorrow
                                                   Emerging              Hard                Long
                                                    Markets             Assets               Term
                                                   Portfolio          Portfolio            Portfolio
<S>                                             <C>                 <C>                <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                          ($48)            $2,187                    $9
    Realized Gain (Loss) on Investment Activity           (775)            (6,194)                  134
    Change in Unrealized Appreciation
        (Depreciation) of Investments                   (1,775)            (2,222)                   24
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                     (2,598)            (6,229)                  167
                                                 --------------      -------------      ----------------

Capital Transactions:
    Contract Deposits                                   15,794             14,580                 1,234
    Cost Of Insurance Charge                              (849)            (3,058)               (1,095)
    Policy Loans                                             0             (1,447)                    0
    Transfers Between Funds                                (50)               117                     8
    Contract Withdrawals                                     0                (19)                    0
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                           14,895             10,173                   147
                                                 --------------      -------------      ----------------
Total Increase (Decrease) in Net Assets                 12,297              3,944                   314
Net Assets, at Beginning of Year                             0             15,046                 1,047
                                                 --------------      -------------      ----------------
Net Assets, at End of Year                             $12,297            $18,990                $1,361
                                                 ==============      =============      ================
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
                                                     WP&G
                                                   Tomorrow
                                                     Short
                                                     Term
                                                   Portfolio
<S>                                              <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                          $308
    Realized Gain (Loss) on Investment Activity             41
    Change in Unrealized Appreciation
        (Depreciation) of Investments                      572
                                                 --------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                        921
                                                 --------------

Capital Transactions:
    Contract Deposits                                      806
    Cost Of Insurance Charge                              (352)
    Policy Loans                                          (846)
    Transfers Between Funds                                 10
    Contract Withdrawals                                   (67)
                                                 --------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                             (449)
                                                 --------------
Total Increase (Decrease) in Net Assets                    472
Net Assets, at Beginning of Year                         7,699
                                                 --------------
Net Assets, at End of Year                              $8,171
                                                 ==============

</TABLE>
                 See Accompanying Notes to Financial Statements
<PAGE>

                  AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY
                              OF NEW YORK (AI LIFE)
                               VARIABLE ACCOUNT B

                       STATEMENT OF CHANGES IN NET ASSETS
           For The Years Ended December 31, 1998 and December 31, 1997

                                      1997
<TABLE>
<CAPTION>

                                                                         Aim                  Aim
                                                                       Capital           International
                                                                     Appreciation           Equity
                                                     Total            Portfolio            Portfolio
<S>                                               <C>                 <C>                <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                       $34,306                 $0                    $0
    Realized Gain (Loss) on Investment Activity         39,889                  0                     0
    Change in Unrealized Appreciation
        (Depreciation) of Investments                  110,827                  0                     0
                                                 --------------      -------------      ----------------

Increase (Decrease) in Net Assets Resulting
    From Operations                                    185,022                  0                     0
                                                 --------------      -------------      ----------------

Capital Transactions:
    Contract Deposits                                1,973,798                  0                     0
    Cost Of Insurance Charge                          (226,161)                 0                     0
    Policy Loans                                       (77,556)                 0                     0
    Transfers Between Funds                             13,054                  0                     0
    Contract Withdrawals                                (5,229)                 0                     0
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                        1,677,906                  0                     0
                                                 --------------      -------------      ----------------
Total Increase (Decrease) in Net Assets              1,862,928                  0                     0
Net Assets, at Beginning of Year                       481,364                  0                     0
                                                 --------------      -------------      ----------------
Net Assets, at End of Year                          $2,344,292                 $0                    $0
                                                 ==============      =============      ================

</TABLE>
<PAGE>

<TABLE>
<CAPTION>
                                                                                           Alliance
                                                   Alliance                                 Growth
                                                 Conservative          Alliance                &
                                                   Investors            Growth              Income
                                                   Portfolio          Portfolio            Portfolio
<S>                                              <C>                 <C>                <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                          $165             $3,778                $4,352
    Realized Gain (Loss) on Investment Activity             82              8,313                 5,064
    Change in Unrealized Appreciation
        (Depreciation) of Investments                      716             21,956                10,957
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                        963             34,047                20,373
                                                 --------------      -------------      ----------------

Capital Transactions:
    Contract Deposits                                   11,790            219,525               155,822
    Cost Of Insurance Charge                            (2,325)           (28,090)              (18,272)
    Policy Loans                                             0             (4,108)               (5,312)
    Transfers Between Funds                                (13)             2,212                   970
    Contract Withdrawals                                     0               (995)                  (16)
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                            9,452            188,544               133,192
                                                 --------------      -------------      ----------------
Total Increase (Decrease) in Net Assets                 10,415            222,591               153,565
Net Assets, at Beginning of Year                           685             15,012                28,409
                                                 --------------      -------------      ----------------
Net Assets, at End of Year                             $11,100           $237,603              $181,974
                                                 ==============      =============      ================

</TABLE>
<TABLE>
<CAPTION>

                                                   Alliance            Alliance
                                                    Growth             Premier             Alliance
                                                   Investors            Growth              Quasar
                                                   Portfolio          Portfolio            Portfolio
<S>                                             <C>                 <C>                <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                          $274                 $0                 ($397)
    Realized Gain (Loss) on Investment Activity            771                  0                 3,669
    Change in Unrealized Appreciation
        (Depreciation) of Investments                    1,169                  0                 2,787
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                      2,214                  0                 6,059
                                                 --------------      -------------      ----------------
Capital Transactions:
    Contract Deposits                                   66,462                  0               101,953
    Cost Of Insurance Charge                            (3,029)                 0                (6,790)
    Policy Loans                                             0                  0                     0
    Transfers Between Funds                                385                  0                 1,395
    Contract Withdrawals                                     0                  0                     0
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                           63,818                  0                96,558
                                                 --------------      -------------      ----------------
Total Increase (Decrease) in Net Assets                 66,032                  0               102,617
Net Assets, at Beginning of Year                         3,564                  0                    35
                                                 --------------      -------------      ----------------
Net Assets, at End of Year                             $69,596                 $0              $102,652
                                                 ==============      =============      ================

</TABLE>
<PAGE>

<TABLE>
<CAPTION>
                                                                       Dreyfus
                                                                        Small               Dreyfus
                                                   Alliance            Company               Stock
                                                  Technology            Stock                Index
                                                   Portfolio          Portfolio            Portfolio
<S>                                              <C>                 <C>                <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                         ($125)               $39                $5,311
    Realized Gain (Loss) on Investment Activity          4,378                 (8)                5,451
    Change in Unrealized Appreciation
        (Depreciation) of Investments                   (4,702)               (57)                9,964
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                       (449)               (26)               20,726
                                                 --------------      -------------      ----------------

Capital Transactions:
    Contract Deposits                                   53,277              2,927               171,435
    Cost Of Insurance Charge                            (5,173)              (200)              (18,820)
    Policy Loans                                             0                  0                  (422)
    Transfers Between Funds                                966                  2                   405
    Contract Withdrawals                                     0                  0                  (160)
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                           49,070              2,729               152,438
                                                 --------------      -------------      ----------------
Total Increase (Decrease) in Net Assets                 48,621              2,703               173,164
Net Assets, at Beginning of Year                             0                  0                36,578
                                                 --------------      -------------      ----------------
Net Assets, at End of Year                             $48,621             $2,703              $209,742
                                                 ==============      =============      ================

</TABLE>
<TABLE>
<CAPTION>
                                                    Dreyfus
                                                     Zero              Fidelity
                                                    Coupon              Asset              Fidelity
                                                     2000              Manager            Contrafund
                                                   Portfolio          Portfolio            Portfolio
<S>                                             <C>                 <C>                <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                          $923             $3,173                    $0
    Realized Gain (Loss) on Investment Activity             (7)             1,667                     0
    Change in Unrealized Appreciation
        (Depreciation) of Investments                       37              4,615                     0
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                        953              9,455                     0
                                                 --------------      -------------      ----------------

Capital Transactions:
    Contract Deposits                                    1,040            110,228                     0
    Cost Of Insurance Charge                              (423)           (14,287)                    0
    Policy Loans                                             0             (7,298)                    0
    Transfers Between Funds                                 33              4,720                     0
    Contract Withdrawals                                     0               (116)                    0
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                              650             93,247                     0
                                                 --------------      -------------      ----------------
Total Increase (Decrease) in Net Assets                  1,603            102,702                     0
Net Assets, at Beginning of Year                        15,471             17,854                     0
                                                 --------------      -------------      ----------------
Net Assets, at End of Year                             $17,074           $120,556                    $0
                                                 ==============      =============      ================
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                                                           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)                        $5,124               $946                  $235
    Realized Gain (Loss) on Investment Activity          3,512                788                   265
    Change in Unrealized Appreciation
        (Depreciation) of Investments                   63,333              2,222                   170
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                     71,969              3,956                   670
                                                 --------------      -------------      ----------------

Capital Transactions:
    Contract Deposits                                  286,808             39,198                13,858
    Cost Of Insurance Charge                           (41,435)            (5,194)               (2,375)
    Policy Loans                                       (15,118)           (12,730)               (7,099)
    Transfers Between Funds                                278                417                   182
    Contract Withdrawals                                (2,785)               (57)                    0
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                          227,748             21,634                 4,566
                                                 --------------      -------------      ----------------
Total Increase (Decrease) in Net Assets                299,717             25,590                 5,236
Net Assets, at Beginning of Year                       211,204             10,791                 4,016
                                                 --------------      -------------      ----------------
Net Assets, at End of Year                            $510,921            $36,381                $9,252
                                                 ==============      =============      ================
</TABLE>
<TABLE>
<CAPTION>

                                                   Fidelity                                 VanEck
                                                     Money             Fidelity            Worldwide
                                                    Market             Overseas            Balanced
                                                   Portfolio          Portfolio            Portfolio
<S>                                              <C>                 <C>                <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                        $7,112             $3,666               ($1,204)
    Realized Gain (Loss) on Investment Activity              0                603                 5,206
    Change in Unrealized Appreciation
        (Depreciation) of Investments                        0             (1,457)                  132
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                      7,112              2,812                 4,134
                                                 --------------      -------------      ----------------
Capital Transactions:
    Contract Deposits                                  328,718             76,955               312,493
    Cost Of Insurance Charge                           (51,240)            (9,851)              (15,171)
    Policy Loans                                       (14,774)            (5,182)               (5,513)
    Transfers Between Funds                             (1,709)                18                 2,037
    Contract Withdrawals                                  (198)              (902)                    0
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                          260,797             61,038               293,846
                                                 --------------      -------------      ----------------
Total Increase (Decrease) in Net Assets                267,909             63,850               297,980
Net Assets, at Beginning of Year                        79,432             45,668                 7,486
                                                 --------------      -------------      ----------------
Net Assets, at End of Year                            $347,341           $109,518              $305,466
                                                 ==============      =============      ================
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                    VanEck              VanEck               WP&G
                                                   Worldwide          Worldwide            Tomorrow
                                                   Emerging              Hard                Long
                                                    Markets             Assets               Term
                                                   Portfolio          Portfolio            Portfolio
<S>                                             <C>                 <C>                <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                            $0                $99                   $79
    Realized Gain (Loss) on Investment Activity              0                 19                   113
    Change in Unrealized Appreciation
        (Depreciation) of Investments                        0               (732)                  111
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                          0               (614)                  303
                                                 --------------      -------------      ----------------

Capital Transactions:
    Contract Deposits                                        0             12,838                 1,447
    Cost Of Insurance Charge                                 0             (2,615)                 (704)
    Policy Loans                                             0                  0                     0
    Transfers Between Funds                                  0                278                     1
    Contract Withdrawals                                     0                  0                     0
                                                 --------------      -------------      ----------------
Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                                0             10,501                   744
                                                 --------------      -------------      ----------------
Total Increase (Decrease) in Net Assets                      0              9,887                 1,047
Net Assets, at Beginning of Year                             0              5,159                     0
                                                 --------------      -------------      ----------------
Net Assets, at End of Year                                  $0            $15,046                $1,047
                                                 ==============      =============      ================
</TABLE>
<TABLE>
<CAPTION>
                                                     WP&G
                                                   Tomorrow
                                                     Short
                                                     Term
                                                   Portfolio
<S>                                             <C>
Increase (Decrease) in Net Assets
Operations:
    Net Investment Income (Loss)                          $756
    Realized Gain (Loss) on Investment Activity              3
    Change in Unrealized Appreciation
        (Depreciation) of Investments                     (394)
                                                 --------------
Increase (Decrease) in Net Assets Resulting
    From Operations                                        365
                                                 --------------

Capital Transactions:
    Contract Deposits                                    7,024
    Cost Of Insurance Charge                              (167)
    Policy Loans                                             0
    Transfers Between Funds                                477
    Contract Withdrawals                                     0
                                                 --------------

Increase (Decrease) in Net Assets Resulting
    From Capital Transactions                            7,334
                                                 --------------
Total Increase (Decrease) in Net Assets                  7,699
Net Assets, at Beginning of Year                             0
                                                 --------------
Net Assets, at End of Year                              $7,699
                                                 ==============

</TABLE>
                 See Accompanying Notes to Financial Statements
<PAGE>

                  AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY
                              OF NEW YORK (AI LIFE)
                               VARIABLE ACCOUNT B

                          NOTES TO FINANCIAL STATEMENTS

1. History

Variable Account B (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  flexible  premium variable
universal life insurance  policies (the "policies").  The following products are
offered by the Account: Vision and Gallery Life.

The  Account  invests in shares of AIM  Variable  Insurance  Fund ("AIM  Fund"),
Alliance Variable Products Series Fund, Inc. ("Alliance Fund"), Dreyfus Variable
Investment  Fund  ("Dreyfus  Fund"),  Fidelity  Investments  Variable  Insurance
Products Fund ("Fidelity  Trust"),  Fidelity Variable Insurance Products Fund II
("Fidelity  Trust II"),  Van Eck  Investment  Trust ("Van Eck Trust") and Weiss,
Peck & Greer ("Tomorrow  Funds").  The assets in the policies may be invested in
the following subaccounts:

AIM Fund:                                 Fidelity Trust:
  International Equity Portfolio            Money Market Portfolio
  Capital Appreciation Portfolio            High Income Portfolio
                                            Growth Portfolio
Alliance Fund:                              Overseas Portfolio
  Growth & Income Portfolio                 Contrafund Portfolio
  Conservative Investors Portfolio
  Growth Portfolio                        Fidelity Trust II:
  Growth Investors Portfolio                Investment Grade Bond Portfolio
  Quasar Portfolio                          Asset Manager Portfolio
  Technology Portfolio
  Global Bond Portfolio                   Van Eck Trust:
  Premier Growth Portfolio                  Worldwide Hard Assets Portfolio
  Money Market Portfolio                    Worldwide Emerging Markets Portfolio
                                            Worldwide  Balanced  Portfolio  
                                                (Fund closed 06/29/98)
Dreyfus Fund:
  Dreyfus Zero Coupon 2000 Portfolio      Weiss, Peck & Greer Tomorrow Fund:
  Stock Index Portfolio                     Tomorrow Long Term Portfolio
  Small Company Stock Portfolio             Tomorrow Medium Term Portfolio
                                            Tomorrow Short Term Portfolio


The Account commenced operations on May 4, 1995.

The assets of the Account are the  property of the  Company.  The portion of the
Account's  assets  applicable  to the  policies  are  not  chargeable  with  the
liabilities arising out of any other business conducted by the Company.

In  addition  to the  Account,  policy  owners may also  allocate  assets of the
policies  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 of interest.  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.

<PAGE>


                  AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY
                              OF NEW YORK (AI LIFE)
                               VARIABLE ACCOUNT B

                    NOTES TO FINANCIAL STATEMENTS (continued)

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 Funds 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

There are charges and deductions which the Company will deduct from each policy.
The  deductions  from premium are a sales  charge of 5% plus the state  specific
premium taxes.

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 .90% of the account  value of the  policies.  This charge may be
decreased to not less than .50% in policy years eleven and greater.

On the  policies'  issue  date  and  each  monthly  anniversary,  the  following
deductions are made from the policies' account value:
         (a)      administrative charges
         (b)      insurance charges
         (c)      supplemental benefit charges

If the policy is surrendered during the first fourteen policy years, the Company
will deduct a surrender  charge based on a percentage of first year  premium.  A
pro rata  surrender  charge  will be  deducted  for any  partial  surrender.  An
administrative  charge  upon  partial  surrender  will be equal to the lessor of
$25.00 or 2% of the amount surrendered.
<PAGE>

                  AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY
                              OF NEW YORK (AI LIFE)
                               VARIABLE ACCOUNT B

                    NOTES TO FINANCIAL STATEMENTS (continued)
<TABLE>
<CAPTION>
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
<S>                                                   <C>             <C>
Aim    
        Capital Appreciation Portfolio                $ 41,090        $ 5,698
        International Equity Portfolio                  48,023         13,817
Alliance Funds:                                    
        Conservative Investors Portfolio                16,659          2,503
        Global Bond Portfolio                               25             25
        Growth Portfolio                               335,018         64,273
        Growth & Income Portfolio                      321,401         80,021
        Growth Investors Portfolio                      61,367         28,296
        Premier Growth Portfolio                       134,550         15,636
        Quasar Portfolio                                42,436         18,065
        Technology Portfolio                            76,713          9,256
Dreyfus:                                           
        Small Company  Portfolio                        44,897          7,257
        Stock Index Portfolio                          479,371        191,520
        Zero Coupon 2000 Portfolio                       1,430            902
Fidelity Trust Funds:                                                       
        Asset Manager Portfolio                        178,285         70,713
        Contrafund Portfolio                            75,745          7,100
        Growth Portfolio                               450,845        155,477
        High Income Portfolio                           73,064         11,194
        Investment Grade Bond Portfolio                 21,374          4,462
        Money Market Portfolio                       1,010,895        868,182
        Overseas Portfolio                              67,338         20,383
Van Eck:                                           
        Worldwide Emerging Markets Portfolio            17,116          2,269
        Worldwide Hard Assets  Portfolio                25,534         13,176
        Worldwide Balanced Portfolio                   184,339        438,993
Weiss, Peck, & Greer Tomorrow Funds:
        Tomorrow Long Term Portfolio                     1,223          1,068
        Tomorrow Short Term Portfolio                    1,148          1,289


</TABLE>

For the year ended  December  31, 1997,  investment  activity in the Fund was as
follows:

<TABLE>
                                                  Cost of            Proceeds
                                                 Purchases          From Sales
<S>                                          <C>                 <C>
Shares of
Alliance Funds:                              
        Conservative Investors Portfolio         $ 11,407           $ 1,777
        Growth Portfolio                          299,954           107,728
        Growth & Income Portfolio                 192,719            55,096
        Growth Investors Portfolio                 88,520            24,429
        Quasar Portfolio                          133,621            37,463
        Technology Portfolio                       86,738            37,791
Dreyfus:                                     
        Small Company Stock Portfolio               2,948               180
        Stock Index Portfolio                     186,595            28,818
        Zero Coupon 2000 Portfolio                  2,138               579
Fidelity Trust Funds:
        Asset Manager Portfolio                   116,322            22,269
        Growth Portfolio                          301,023            66,804
        High Income Portfolio                      34,424            11,832
        Investment Grade Bond Portfolio            13,596             8,808
        Money Market Portfolio                  1,148,225           879,901
        Overseas Portfolio                         76,076            11,037
Van Eck:                                     
        Worldwide Hard Assets Portfolio            14,179             3,579
        Worldwide Balanced Portfolio              394,489           101,846
Weiss, Peck, & Greer Tomorrow Funds:
        Tomorrow Long Term Portfolio                1,607               783
        Tomorrow Short Term Portfolio               8,235               145
</TABLE>

<PAGE>
                 AMERICAN INTERNATIONAL LFIE ASSURANCE COMPANY
                              OF NEW YORK (AI LIFE)
                               VARIABLE ACCOUNT B

                   NOTES TO FINANCIAL STATEMENTS (continued)




5.  Net Increase (Decrease) in Accumulation Units

For the year ended December 31, 1998,  transactions in accumulation units of the
account were as follows:
<TABLE>


                                                       Aim                    Aim                 Alliance
                                                     Capital                International       Conservative
                                                      Appreciation           Equity               Investors
                                                    Portfolio              Portfolio              Portfolio
     VARIABLE ANNUITY                                     --                       --                  --
<S>                                                   <C>                      <C>                   <C>   
Units Purchased                                       1,560.20                 1,187.11              314.38
Units Withdrawn                                        (360.88)               (1,064.63)            (281.76)
Units Transferred Between Funds                       2,126.88                 2,811.95            1,029.54
Units Transferred From (To) AI Life                       0.00                     0.00                0.00
                                                   -----------            -------------          ----------
Net Increase (Decrease)                               3,326.20                 2,934.43            1,062.16
Units, at Beginning of the Year                           0.00                     0.00              971.09
                                                   -----------            -------------          ----------
Units, at End of the Year                             3,326.20                 2,934.43            2,033.25
                                                   ===========            =============          ==========

Unit Value at December 31, 1998                    $     11.38            $       11.57          $    12.94
                                                   ===========            =============          ==========

</TABLE>
<TABLE>

                                                                            Alliance              Alliance
                                                                             Growth                Growth
                                                     Alliance                  &                      &
                                                      Growth                 Income                Income
                                                    Portfolio         1    Portfolio         2    Portfolio
                                                   -----------            -------------          ----------
<S>                                                  <C>                       <C>                     <C> 
Units Purchased                                      13,881.20                 7,938.52                0.00
Units Withdrawn                                      (4,937.09)               (3,135.85)               0.00
Units Transferred Between Funds                       4,620.74                 7,749.06                0.00
Units Transferred From (To) AI Life                       0.00                     0.00                0.00
                                                   -----------            -------------          ----------
Net Increase (Decrease)                              13,564.85                12,551.73                0.00
Units, at Beginning of the Year                      14,057.87                11,348.87                0.00
                                                   -----------            -------------          ----------
Units, at End of the Year                            27,622.72                23,900.60                0.00
                                                   ===========            =============          ==========

Unit Value at December 31, 1998                    $     21.56            $       19.21          $    19.21
                                                   ===========            =============          ==========
</TABLE>
Footnote 1 are all funds except for IVUL 2.
Fottnote 2 are the IVUL 2 funds.
<PAGE>
<TABLE>
                                                     Alliance               Alliance              Alliance
                                                      Growth                 Growth                Premier
                                                    Investors              Investors               Growth
                                               1    Portfolio         2    Portfolio         1    Portfolio
                                                   -----------            -------------          ----------
<S>                                                   <C>                          <C>             <C>     
Units Purchased                                       2,191.96                     0.00            2,484.44
Units Withdrawn                                        (612.93)                    0.00           (1,292.14)
Units Transferred Between Funds                         395.41                     0.00            7,892.53
Units Transferred From (To) AI Life                       0.00                     0.00                0.00
                                                   -----------            -------------          ----------
Net Increase (Decrease)                               1,974.44                     0.00            9,084.83
Units, at Beginning of the Year                       5,604.86                     0.00                0.00
                                                   -----------            -------------          ----------
Units, at End of the Year                             7,579.30                     0.00            9,084.83
                                                   ===========            =============          ==========
Unit Value at December 31, 1998                    $     15.22            $       15.22          $    15.06
                                                   ===========            =============          ==========
</TABLE>
<TABLE>
                                                     Alliance
                                                     Premier                Alliance              Alliance
                                                      Growth                 Quasar                Quasar
                                               2    Portfolio         1    Portfolio         2    Portfolio
                                                   -----------            -------------          ----------
<S>                                                       <C>                  <C>                     <C> 
Units Purchased                                           0.00                 2,650.32                0.00
Units Withdrawn                                           0.00                (1,013.89)               0.00
Units Transferred Between Funds                           0.00                  (359.60)               0.00
Units Transferred From (To) AI Life                       0.00                     0.00                0.00
                                                   -----------            -------------          ----------
Net Increase (Decrease)                                   0.00                 1,276.83                0.00
Units, at Beginning of the Year                           0.00                 8,466.37                0.00
                                                   -----------            -------------          ----------
Units, at End of the Year                                 0.00                 9,743.20                0.00
                                                   ===========            =============          ==========
Unit Value at December 31, 1998                    $     15.45            $       11.48          $     9.15
                                                   ===========            =============          ==========
</TABLE>
<TABLE>
                                                                            Dreyfus
                                                                             Small                 Dreyfus
                                                     Alliance               Company                 Stock
                                                       Technology            Stock                  Index
                                                    Portfolio              Portfolio              Portfolio
                                                   -----------            -------------          ----------
<S>                                                   <C>                      <C>                <C>      
Units Purchased                                       3,675.28                 1,626.73           15,069.61
Units Withdrawn                                      (1,174.00)                 (739.55)          (3,941.97)
Units Transferred Between Funds                       2,474.03                 2,960.83            5,089.47
Units Transferred From (To) AI Life                       0.00                     0.00                0.00
                                                   -----------            -------------          ----------
Net Increase (Decrease)                               4,975.31                 3,848.01           16,217.11
Units, at Beginning of the Year                       4,451.37                   260.75           13,287.05
                                                   -----------            -------------          ----------
Units, at End of the Year                             9,426.68                 4,108.76           29,504.16
                                                   ===========            =============          ==========
Unit Value at December 31, 1998                    $     17.73            $        9.66          $    20.06
                                                   ===========            =============          ==========
</TABLE>
<TABLE>
                                                     Dreyfus
                                                       Zero                 Fidelity
                                                      Coupon                 Asset                Fidelity
                                                       2000                 Manager              Contrafund
                                                    Portfolio              Portfolio              Portfolio
                                                   -----------            -------------          ----------
<S>                                                      <C>                   <C>                 <C>     
Units Purchased                                          49.67                 5,464.03            2,470.98
Units Withdrawn                                         (25.87)               (2,309.25)            (494.79)
Units Transferred Between Funds                         (47.13)                3,113.47            4,319.02
Units Transferred From (To) AI Life                       0.00                     0.00                0.00
                                                   -----------            -------------          ----------
Net Increase (Decrease)                                 (23.33)                6,268.25            6,295.21
Units, at Beginning of the Year                       1,571.36                 8,784.73                0.00
                                                   -----------            -------------          ----------
Units, at End of the Year                             1,548.03                15,052.98            6,295.21
                                                   ===========            =============          ==========
Unit Value at December 31, 1998                    $     11.55            $       15.65          $    12.96
                                                   ===========            =============          ==========

</TABLE>
Footnote 1 are all funds except for IVUL 2.
Fottnote 2 are the IVUL 2 funds.
<PAGE>
<TABLE>
                                                                                                  Fidelity
                                                                            Fidelity             Investment
                                                     Fidelity                 High                  Grade
                                                      Growth                 Income                 Bond
                                                    Portfolio              Portfolio              Portfolio
                                                   -----------            -------------          ----------
<S>                                                  <C>                       <C>                 <C>     
Units Purchased                                      15,964.90                 2,110.12            1,373.69
Units Withdrawn                                      (5,257.95)                 (993.72)            (303.42)
Units Transferred Between Funds                       3,856.20                 3,016.78              373.96
Units Transferred From (To) AI Life                       0.00                     0.00                0.00
                                                   -----------            -------------          ----------
Net Increase (Decrease)                              14,563.15                 4,133.18            1,444.23
Units, at Beginning of the Year                      38,054.19                 2,744.54              829.31
                                                   -----------            -------------          ----------
Units, at End of the Year                            52,617.34                 6,877.72            2,273.54
                                                   ===========            =============          ==========
Unit Value at December 31, 1998                    $     18.56            $       12.57          $    12.03
                                                   ===========            =============          ==========
</TABLE>
<TABLE>
                                                                                                   Van Eck
                                                     Fidelity                                     Worldwide
                                                      Money                 Fidelity              Emerging
                                                      Market                Overseas               Markets
                                                    Portfolio              Portfolio              Portfolio
                                                   -----------            -------------          ----------
<S>                                                  <C>                       <C>                   <C>   
Units Purchased                                      46,411.54                 3,711.03              637.59
Units Withdrawn                                      (5,473.98)               (1,525.88)            (138.63)
Units Transferred Between Funds                     (29,898.05)                  713.34            1,528.00
Units Transferred From (To) AI Life                       0.00                     0.00                0.00
                                                   -----------            -------------          ----------
Net Increase (Decrease)                              11,039.51                 2,898.49            2,026.96
Units, at Beginning of the Year                      31,683.05                 8,692.83                0.00
                                                   -----------            -------------          ----------
Units, at End of the Year                            42,722.56                11,591.32            2,026.96
                                                   ===========            =============          ==========
Unit Value at December 31, 1998                    $     11.46            $       14.08          $     6.07
                                                   ===========            =============          ==========
</TABLE>
<TABLE>
                                                       Van Eck                                      WP&G
                                                      Worldwide              Van Eck               Tomorrow
                                                       Hard                  Worldwide              Long
                                                      Assets                Balanced                Term
                                                    Portfolio              Portfolio              Portfolio
                                                   -----------            -------------          ----------
<S>                                                   <C>                      <C>                    <C>  
Units Purchased                                       1,660.06                 7,920.01               89.04
Units Withdrawn                                        (473.95)               (1,367.56)             (81.38)
Units Transferred Between Funds                         (66.31)              (31,742.23)               2.86
Units Transferred From (To) AI Life                       0.00                     0.00                0.00
                                                   -----------            -------------          ----------
Net Increase (Decrease)                               1,119.80               (25,189.78)              10.52
Units, at Beginning of the Year                       1,327.41                25,189.78               81.51
                                                   -----------            -------------          ----------
Units, at End of the Year                             2,447.21                    (0.00)              92.03
                                                   ===========            =============          ==========
Unit Value at December 31, 1998                    $      7.76            $       13.13          $    14.80
                                                   ===========            =============          ==========
</TABLE>
<TABLE>
                                                       WP&G
                                                     Tomorrow
                                                      Short
                                                       Term
                                                    Portfolio
                                                   -------
<S>                                                  <C>  
Units Purchased                                      64.91
Units Withdrawn                                     (96.40)
Units Transferred Between Funds                       0.00
Units Transferred From (To) AI Life                   0.00
                                                   -------
Net Increase (Decrease)                             (31.49)
Units, at Beginning of the Year                     635.57
                                                   -------
Units, at End of the Year                           604.08
                                                   =======

Unit Value at December 31, 1998                    $ 13.53
                                                   =======

</TABLE>
Footnote 1 are all funds except for IVUL 2.
Fottnote 2 are the IVUL 2 funds.
<PAGE>

                                   APPENDIX A

                   Maximum Initial Surrender Charge Per $1,000
                        of Initial Specified Face Amount



          Issue Age          Sex             Smoker Status      Surrender Charge
          ---------          ---             -------------      ----------------
 
             25             Male               Nonsmoker                $16.00
             35             Male               Nonsmoker                20.00
             45             Male               Nonsmoker                27.00
             55             Male               Nonsmoker                38.00
             65             Male               Nonsmoker                38.00
             75             Male               Nonsmoker                38.00
             25             Male                Smoker                  18.00
             35             Male                Smoker                  23.00
             45             Male                Smoker                  33.00
             55             Male                Smoker                  40.00
             65             Male                Smoker                  40.00
             75             Male                Smoker                  40.00
             25            Female              Nonsmoker                15.00
             35            Female              Nonsmoker                18.00
             45            Female              Nonsmoker                24.00
             55            Female              Nonsmoker                33.00
             65            Female              Nonsmoker                37.00
             75            Female              Nonsmoker                37.00
             25            Female               Smoker                  16.00
             35            Female               Smoker                  20.00
             45            Female               Smoker                  26.00
             55            Female               Smoker                  37.00
             65            Female               Smoker                  37.00
             75            Female               Smoker                  37.00



<PAGE>
   


                                   APPENDIX B

                          AVERAGE ANNUAL TOTAL RETURNS

                             As of December 31, 1998

<TABLE>

FUND NAME                                              Inception         YTD       1 Year     3Year    5 Year   10 Year      Since
                                                       Date                                                                Inception
Alliance Variable Products Series Fund, Inc.                                                                       
<S>                                                    <C>              <C>      <C>        <C>        <C>           <C>        <C>
     Growth and Income                                 1/14/91           20.89%   20.89%     24.55%     21.19%       N/A      16.01%
     Premier Growth                                    6/26/92           47.97%   47.97%     34.45%     27.85%       N/A      25.42%
     Quasar                                             8/5/96           -4.49%   -4.49%      N/A         N/A        N/A       8.05%

FIDELITY VARIABLE INSURANCE PRODUCTS FUND II
     VIP II Contrafund                                  1/3/95           29.98%   29.98%     25.06%      N/A         N/A      28.62%
     VIP II Index 500                                  8/27/92           28.31%   28.31%     27.88%     23.72%       N/A      21.16%


GOLDMAN SACHS VARIABLE INSURANCE TRUST (1)

     Capital Growth                                     5/1/98(2)        13.40%    N/A         N/A        N/A        N/A      13.40%
     Global Income                                     1/12/98(2)         8.29%    N/A         N/A        N/A        N/A       8.29%
     Growth and Income                                 1/12/98(2)         5.47%    N/A         N/A        N/A        N/A       5.47%
     CORE Large Cap Growth                             2/13/98           16.99%    N/A         N/A        N/A        N/A      16.99%
     CORE Small Cap Equity                             2/13/98(3)        -9.30%    N/A         N/A        N/A        N/A      -9.30%
     CORE U.S. Equity                                  2/13/98           14.73%    N/A         N/A        N/A        N/A      14.73%
     International Equity                              1/12/98(4)        20.07%    N/A         N/A        N/A        N/A      20.07%
     Mid Cap Value                                     5/1/98(2)        -13.56%    N/A         N/A        N/A        N/A     -13.56%

MORGAN STANLEY DEAN WITTER UNIVERSAL FUNDS, INC.
     Fixed Income                                       1/2/97            7.90%    7.90%       N/A        N/A        N/A       8.94%
     Global Equity                                      1/2/97           13.47%   13.47%       N/A        N/A        N/A      16.76%
     High Yield                                         1/2/97            4.80%    4.80%       N/A        N/A        N/A       9.10%
     Money Market                                       1/4/99(7)          N/A     N/A         N/A        N/A        N/A         N/A
     U.S. Real Estate                                   3/3/97          -10.86%  -10.86%       N/A        N/A        N/A       2.79%

NEUBERGER BERMAN ADVISERS MANAGEMENT TRUST(5)

     AMT Partners Portfolio                            3/22/94            4.21%    4.21%     21.01%       N/A        N/A      19.71%

TEMPLETON VARIABLE PRODUCTS SERIES FUND (6)
     Templeton Developing Markets - Class 2             3/1/96          -21.03%  -21.03%       N/A        N/A        N/A     -20.27%
     Templeton International - Class 2                  5/1/92            9.08%    9.08%     15.44%     11.74%       N/A      14.10%
</TABLE>

This performance information reflects the total income generated by the fund net
of total fund  operating  expenses,  plus capital gains and losses,  realized or
unrealized and assumes  reinvestment  of dividends and  distributions.  The data
assumes the relevant  subaccount was in existence on the fund's  inception date.
The performance results do not reflect:  monthly deductions;  cost of insurance;
surrender charges;  sales loads;  mortality and expense risk charges; DAC taxes;
and any state or local premium taxes. If these charges were included,  the total
return  figures  would  be  lower.  These  charges  and  deductions  can  have a
significant  effect on policy,  account,  insurance  benefits and cash surrender
values, as illustrated in the prospectus.

This portfolio  performance  informance is for illustrative purposes only and is
not intended to indicate or predict future performance.  Past performance cannot
predict or guarantee future results . The investment  return and principal value
will  fluctuate,  so that units,  when  redeemed  may be worth more or less than
their original cost. For more information, please refer to the Funds Prospectus.



<PAGE>

(1)  These funds were  established in 1998.  Performance  numbers are cumulative
     not annualized.

(2)  A fund's foreign investments and active management  techniques entail risks
     in  addition   to  those   customarily   associated   with   investing   in
     dollar-denominated   securities  of  U.S.   issuers.   Compared  with  U.S.
     securities  markets,  foreign markets may be less liquid, more volatile and
     less subject to governmental regulation, and may make available less public
     information about issuers.  The fund may incur losses because of changes in
     securities  prices  expressed  in local  currencies,  movements in exchange
     rates, or both. These risks are more fully described in the prospectus.

(3)  The stocks of smaller companies are often associated with higher risks than
     stocks of larger companies including higher volatility.

(4)  In  particular,  the  securities  markets of  Emerging  Countries  in which
     certain funds may invest without limit are less liquid,  subject to greater
     price volatility,  have smaller market capitalizations,  have problems with
     share registration and custody, have less government regulation and are not
     subject  to as  extensive  and  frequent  accounting,  financial  and other
     reporting   requirements  as  the  securities  markets  of  more  developed
     countries.

(5)  Shares  of  the  separate  AMT  Portfolios  of  Neuberger  Berman  Advisers
     Management Trust are sold only through the currently  effective  prospectus
     and are not available to the general  public.  Shares of the AMT Portfolios
     may be purchased  only by life insurance  companies,  to be used with their
     separate  accounts which fund variable  annuity and variable life insurance
     policies.  Neuberger  Berman  Management may absorb certain expenses of the
     AMT Portfolios.  Without this arrangement  which is subject to change,  the
     total returns of the portfolios could have been less. Total return includes
     reinvestment of dividends and capital gains distributions. Performance data
     quoted  represents past performance and the investment return and principal
     value of an investment  will  fluctuate so that the shares,  when redeemed,
     may be  worth  more or  less  than  the  original  cost.  Please  read  the
     prospectus carefully before you invest or send money.

     The  investments  for the AMT  Portfolios are managed by the same portfolio
     manager(s)  who  manage one or more other  mutual  funds that have  similar
     names,  investment  objectives and investment styles as the AMT Portfolios.
     You should be aware that the AMT  Portfolios  are likely to differ from the
     other mutual funds in size, cash flow pattern and tax matters. Accordingly,
     the holdings and  performance of the AMT Portfolios can be expected to vary
     from those of the other mutual funds.

(6)  Because  Class 2 shares of the  portfolios  were not  offered  until May 1,
     1997,  performance  shown for  periods  prior to that date  represents  the
     historical  result of Class 1 shares.  Performance  shown for periods after
     May 1, 1997 reflect the higher annual fees and expenses  resulting from the
     Rule 12b-1 plan. Maximum annual plan expenses are 0.25%.

(7)  Performance in the fund is not included  because the Money Market Portfolio
     was not  operational in 1998.  Investment in the Money Market  Portfolio is
     neither  insured nor guaranteed by the FDIC or the U.S.  Government.  There
     can be no assurance  that the  portfolio  will be able to maintain a stable
     net asset value.


    

<PAGE>


                                  [Back cover]



The Securities and Exchange Commission maintains a Web site (http://www.sec.gov)
that contains additional information about American International Life Assurance
Company  of New  York,  the  policy  and the  Separate  Account  which may be of
interest to you. The Web site also  contains  additional  information  about the
policy's variable investment options.




<PAGE>



                          Part II - Other Information

                           UNDERTAKING TO FILE REPORTS

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

                                 REPRESENTATION

         American  International  Life Assurance  Company of New York represents
that the fees and charges deducted under the Policy covered by this registration
statement, in the aggregate are reasonable in relation to the services rendered,
the expenses expected to be incurred, and the risks assumed by the Company.

                                 INDEMNIFICATION

         Under its Bylaws, the Company, to the full extent permitted by New York
law shall indemnify any person who was or is a party to any proceeding  (whether
brought by or in right of the Company or  otherwise)  by reason of the fact that
he or she is or was a  Director  of the  Company,  or  while a  Director  of the
Company, is or was serving at the request of the Company as a Director, Officer,
partner, Trustee, Employee, or Agent of another foreign or domestic corporation,
partnership,  joint venture,  trust,  other enterprise or employee benefit plan,
against  judgments,   penalties,  fines,  settlements  and  reasonable  expenses
actually incurred by him or her in connection with such proceeding.

         The  company  shall  extend  such  indemnification,  as is  provided to
directors above, to any person, not a director of the Company,  who is or was an
officer of the  Company or is or was  serving at the request of the Company as a
director,  officer,  partner,  trustee,  or agent of another foreign or domestic
corporation,  partnership,  joint venture,  trust,  other enterprise or employee
benefit  plan.  In  addition,  the Board of  Directors  of the  Company  may, by
resolution,  extend  such  further  indemnification  to an officer or such other
person  as  may  to it  seem  fair  and  reasonable  in  view  of  all  relevant
circumstances.

         Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to directors,  officers and controlling  persons of
the Company  pursuant to such  provision of the bylaws or statutes or otherwise,
the Company has been advised that in the opinion of the  Securities and Exchange
Commission,  such  indemnification  against  such  liabilities  (other  than the
payment by the  Company of expenses  incurred or paid by a director,  officer or
controlling  person of the Company in the successful defense of any such action,
suit or proceeding) is asserted by such director,  officer or controlling person
in connection with the Policies  issued by Variable  Account B, the Company will
unless in the opinion of its counsel the matter has been settled by  controlling
precedent,  submit to a court of appropriate  jurisdiction  the question whether
such indemnification by it is against public policy as expressed in said Act and
will be governed by the final adjudication of such issue.

<PAGE>
                       CONTENTS OF REGISTRATION STATEMENT

This Registration Statement comprises the following papers and documents:

     The facing sheet.

     The Prospectus consisting of ___ pages.

     The undertaking to file reports.

     Representation.

     The signatures

     Written consents of the following persons:
          Kenneth D. Walma
          Michael Burns and A. Hasan Qureshi,
          Jorden Burt Cicchetti Berenson & Johnson LLP
          PriceWaterhouseCoopers LLP
          Powers of Attorney

The following exhibits:

A. Copies of all exhibits  required by paragraph A of instructions  for Exhibits
in Form N-8B-2, unless indicated otherwise.

1.   Certificate of Resolution for American International Life Assurance Company
     of New York,  dated  June 5, 1986,  authorizing  the  issuance  and sale of
     variable life contracts.*

2.   N/A

3.   Principal  Underwriter's  Agreement  between  American  International  Life
     Assurance Company of New York and American International Fund Distributors,
     dated August 15, 1989;*

4.   N/A

5.   (a) Form of Flexible  Premium  Variable  Universal  Life  Insurance  Policy
     (2VUL1294NY)*

     (b)  Form of Group Variable Universal Life Policy (2VUL1294NY-G)*

     (c)  Form of Certificate of Group Variable Universal Life (2VUL1294NY-C)*

     (d)  Form of Group Flexible Variable Life Insurance Policy (21GVULD997)**

     (e)  Form  of  Certificate  of  Group  Flexible  Variable   Universal  Life
          (26GVULD997)**

6.   (a) American  International Life Assurance Company of New York, By-Laws (as
     amended on 3/25/75);*

     (b)  Charter 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.   N/A.

9.   N/A.

10.  (a)  Form of Life Insurance Application (24APP0396NY)*

     (b)  Form of Supplemental Application (2VULSUP1294NY)*

     (c)  Form of Group Life Insurance Application (24GVAPP997)**

     (d)  Form of Supplemental Application (24GVSUP997)**

11. Powers of Attorney (filed electronically herein)

B.   Opinion and Consent of Counsel (filed electronically herein)

C.   Opinion and Consent of Actuary (filed electronically herein)

D.   Consent of Independent  Certified Public Accountants (filed  electronically
     herein)

E.   Consent  of Jorden  Burt  Boros  Cicchetti  Berenson  & Johnson  LLP (filed
     electronically herein)

F.   Memorandum Regarding Administrative Procedures*

*    Incorporated by reference to Registrant's  Post-Effective  Amendment, No. 4
     filed on Form S-6 (File No. 33-90686), dated October 27, 1998.

**   Incorporated  by reference to  Registrant's  filing filed on Form S-6 (File
     No. 333-48457), dated March 23, 1998.



<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(a) 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 30th day of April, 1999.


                            VARIABLE ACOUNT B
                            -------------------------------
                                     (Registrant)

                            By: AMERICAN INTERNATIONAL LIFE
                            ASSURANCE COMPANY OF NEW YORK
                            ---------------------------------------------------
                                     (Sponsor)

                            By: /s/ Kenneth D. Walma
                            --------------------------------------------------
                            Kenneth D. Walma
                            Assistant Secretary and
                            General Counsel




<PAGE>



Pursuant  to  the   requirements  of  the  Securities  and  Act  of  1933,  this
Registration  Statement  has been signed below by the  following  persons in the
capacities and on the dates indicated:

Signature                           Title                        Date

Michele L. Abruzzo                  Director                   April 30, 1999
- ------------------
/s/ Michele L. Abruzzo

Paul S. Bell                        Director                   April 30, 1999
- ------------------
/s/ Paul S. Bell

/s Marion E. Fajen                  Director                   April 30, 1999
- -------------------------
Marion E. Fajen

Patrick J. Foley                    Director                   April 30, 1999
- -------------------------
Patrick J. Foley

/s/ Cecil C. Gamwell III            Director                   April 30, 1999
- -------------------------- 
Cecil C. Gamwell III

/s/ M.R. Greenberg                  Director                   April 30, 1999
- ----------------------------
M.R. Greenberg

/s/ Jack R. Harnes                  Director                   April 30, 1999
- ----------------------------
Jack R. Harnes

/s/ John I. Howell                  Director                   April 30, 1999
- ----------------------------
John I. Howell

Jerome T. Muldowney                 Director                   April 30, 1999
- ------------------
/s/ Jerome T. Muldowney

Robinson K. Nottingham              Director                   April 30, 1999
- ------------------
/s/ Robinson K. Nottingham

Nicholas A. O'Kulich                Director                   April 30, 1999
- ------------------
/s/ Nicholas A. O'Kulich

Edmund Sze-Wing Tse                 Director                   April 30, 1999
- ------------------
/s/ Edmund Sze-Wing Tse

Gerald Walter Wyndorf               Director                   April 30, 1999
- ------------------
/s/ Gerald Walter Wyndorf



<PAGE>


                                INDEX TO EXHIBITS



EXHIBIT                                                       PAGE

B.       Opinion of Counsel

C.       Opinion and Consent of Actuary

D.       Consent of Independent Accountants

E.       Consent of Counsel
<PAGE>





                                    EXHIBIT B

                               OPINION OF COUNSEL

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:

         1. American International Life Assurance Company of New York is a valid
and existing stock life insurance company domiciled in the State of New York.

         2.  Variable  Account B is a separate  investment  account of  American
International  Life Assurance  Company of New York 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
Flexible  Premium  Variable  Universal  Life  Individual and Group Policies (the
"Policy") 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. 2 to the  Registration  Statement  on Form S-6 for the
Contracts to be issued by American  International  Life Assurance Company of New
York and its separate account, Variable Account B.

                                            /s/ Kenneth D. Walma
                                            -----------------------
                                            Kenneth D. Walma
                                            Assistant Secretary and
                                            General Counsel

Dated:  April 30, 1999


<PAGE>
                                    EXHIBIT C

                         OPINION AND CONSENT OF ACTUARY

         On behalf of American International Life Assurance Company of New York,
I hereby consent to the inclusion of the Table of Premiums and Surrender  Charge
Premiums in a  Registration  Statement  of Form S-6  registering  Variable  Life
Insurance Policies.
                                     /s/ Michael J. Burns
                                     ---------------------------
                                     Michael J. Burns, FSA, MAAA

Dated:  April 30, 1999

<PAGE>
                                    EXHIBIT C

                         OPINION AND CONSENT OF ACTUARY

         On  behalf  of AIG Life  Insurance  Company,  I hereby  consent  to the
inclusion  of the  Maximum  Initial  Surrender  Charge  per  $1,000  of  Initial
Specified  Face  Amount  in a  Registration  Statement  of Form S-6  registering
Variable Life Insurance Policies.

                                      /s/ A. Hasan Qureshi

                                      ---------------------------
                                      A. Hasan Qureshi, FIA, MAAA


Dated:  April 30, 1999

<PAGE>



<PAGE>


                                    EXHIBIT D

                       CONSENT OF INDEPENDENT ACCOUNTANTS

         We hereby  consent to the  following  with  respect  to  Post-effective
Amendment No. 2 to the Registration  Statement (No. 333-48457) on Form S-6 under
the Securities Act of 1933 of Variable Account B of American  International Life
Assurance Company of New York.

         1. The  inclusion  in the  Prospectus  of American  International  Life
Assurance  Company of New York of our report dated  February 5, 1999 relating to
our audits of the financial statements of American  International Life Assurance
Company of New York.

         2. The inclusion in the  Prospectus  of Variable  Account B of American
International  Life Assurance  Company of New York of our report dated March 12,
1999 relating to our audit of the financial statements of Variable Account B.

         3.       The reference to our firm under the heading "Experts."

/s/ PriceWaterhouseCoopers LLP
- ------------------
PriceWaterhouseCoopers LLP

2400 Eleven Penn Center
Philadelphia, Pennsylvania

April 26, 1999
<PAGE>



<PAGE>

               JORDEN BURT BOROS CICCHETTI BERENSON & JOHNSON LLP
                                 SUITE 400 EAST
                       1025 THOMAS JEFFERSON STREET, N.W.
                           WASHINGTON, D.C. 2007-0805
                            TELECOPIER (202) 965-8014



American International Life Assurance
  Company of New York
80 Pine Street
New York, NY  10005

April 30, 1999

Gentlemen:

         We hereby consent to the reference to our name under the caption "Legal
Matters" in the Prospectus  contained in Post  Effective  Amendment No. 2 to the
Registration  Statement  on Form S-6  (File  No.  333-48457)  filed by  American
International Life Assurance Company of New York and Variable Account B with the
Securities  and Exchange  Commission  under the  Securities  Act of 1933 and the
Investment Company Act of 1940.

Very truly yours,

/s/ Jorden Burt Boros Cicchetti Berenson & Johnson
Jorden Burt Boros Cicchetti Berenson & Johnson



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