VARIABLE ACCOUNT B AMERICAN INTL LIFE ASSUR CO OF NEW YORK
485BPOS, 2001-01-05
Previous: AMERICREDIT CORP, 8-K, EX-99, 2001-01-05
Next: VARIABLE ACCOUNT B AMERICAN INTL LIFE ASSUR CO OF NEW YORK, 485BPOS, EX-99.A, 2001-01-05




      Filed with the Securities and Exchange Commission on January 5, 2001

                           Registration No. 333-45172

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    Form S-6

                        POST-EFFECTIVE AMENDMENT NO. 1 TO
           REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933 OF
         SECURITIES OF UNIT INVESTMENT TRUSTS REGISTERED ON FORM N-8B-2

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, Vice President 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            Senior Vice President and General Counsel
Berenson & Johnson, LLP                American International Group, Inc.
Suite 400 East                         70 Pine Street
1025 Thomas Jefferson Street, NW       New York, NY  10270
Washington, DC 20007-0805

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

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

|X|   on January 5, 2001 pursuant to paragraph (b) of Rule 485

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

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

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

If appropriate, check the following box:

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

E.    Title and amount of securities being registered:

      Flexible Premium Variable Life Insurance Policies.

F.    Approximate date of proposed public offering:

      As soon as practicable after the effective date of this Registration
      Statement.

      This post-effective amendment no. 1 to the registration statement on Form
      S-6 (File No. 333-45172) is being filed pursuant to Rule 485(b) under the
      Securities Act of 1933, as amended, to supplement the registration
      statement with an additional prospectus and related documents. This
      amendment relates only to the prospectus and documents included herein and
      does not otherwise delete, amend, or supersede any information contained
      in the registration statement.
<PAGE>

                                     Part I
<PAGE>

[Gemstone VUL Logo]                                  American International Life
                                                   Assurance Company of New York
                                                              Variable Account B
                                                                  80 Pine Street
                                                        New York, New York 10005
                                                                  1-800-340-2765

     Flexible Premium Variable Universal Life Group and Individual Policies

American International Life Assurance Company of New York is offering life
insurance coverage under Gemstone VUL to individuals and to groups. The
description of the policy applies equally to an individual policy, a group
policy, and a certificate issued under a group policy. The policy is a flexible
premium variable universal life insurance policy that allows you, 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 premium payments. You may make more
            premium payments than scheduled or stop making premium payments.

      o     Allocate premium payments and your policy's 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 withdrawals, or a total 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 policy nor shares of the portfolios are deposits or obligations of,
or guaranteed or endorsed by, a bank and they are not federally insured by the
Federal Deposit Insurance Corporation or any other government agency.

The Securities and Exchange Commission has not approved or disapproved the
policy or passed on the accuracy or adequacy of this prospectus. Any
representation to the contrary is a criminal offense.

                                 January 5, 2001
<PAGE>

                               Investment Options

------------------  The Variable Account is divided into 33 subaccounts. Each
                    subaccount invests in shares of a portfolio of the AIM
                    Variable Insurance Funds, Alliance Variable Products Series
                    Fund, Inc., American Century Portfolios, Inc., Anchor Series
                    Trust, Dreyfus Stock Index Fund, Dreyfus Variable Investment
                    Fund, Fidelity Variable Insurance Products Fund, Fidelity
 Variable           Variable Insurance Products Fund II, Franklin Templeton
 Investment         Variable Insurance Products Trust (VIP), J.P. Morgan Series
 Options            Trust II, Neuberger Berman Advisers Management Trust,
                    Oppenheimer Variable Account Funds, or SunAmerica Series
                    Trust. Each portfolio is named below. The prospectuses for
                    these mutual funds contain information about their
                    respective portfolios. You should read these prospectuses
------------------  carefully.

AIM Variable Insurance Funds
    Managed by AIM Advisors, Inc.
        o  V.I. Capital Appreciation Fund
        o  V.I. International Equity Fund

Alliance Variable Products Series Fund, Inc.
    Managed by Alliance Capital Management L.P.
        o  Premier Growth Portfolio
        o  Real Estate Investment Portfolio
        o  Technology Portfolio
        o  Utility Income Portfolio

American Century Variable Portfolios, Inc.
    Managed by American Century Investment Management, Inc.
        o  VP Capital Appreciation Fund
        o  VP Income & Growth Fund

Anchor Series Trust
    Managed by Wellington Management Company, LLP
        o  Capital Appreciation Portfolio
        o  Growth Portfolio
        o  Natural Resources Portfolio

Dreyfus Stock Index Fund
    Managed by The Dreyfus Corporation and Mellon Equity Associates

Dreyfus Variable Investment Fund
    Managed by The Dreyfus Corporation
        o  Small Company Stock Portfolio

Fidelity Variable Insurance Products Fund
    Managed by Fidelity Management & Research Company
        o  VIP Growth Portfolio: Initial Class
        o  VIP High Income Portfolio: Initial Class
        o  VIP Money Market Portfolio: Initial Class
<PAGE>

Fidelity Variable Insurance Products Fund II
    Managed by Fidelity Management & Research Company
       o  VIP II Asset Manager Portfolio: Initial Class
       o  VIP II Contrafund(R) Portfolio: Initial Class
       o  VIP II Investment Grade Bond Portfolio: Initial Class

Franklin Templeton Variable Insurance Products Trust
    Managed by Templeton Investment Counsel, LLC
       o  Templeton Asset Strategy Fund - Class 1

J.P. Morgan Series Trust II
    Managed by J.P. Morgan Investment Management Inc.
        o  Bond Portfolio
        o  Disciplined Equity Portfolio

Neuberger Berman Advisers Management Trust
    Managed by Neuberger Berman Management Inc.
        o  AMT Partners Portfolio
        o  AMT Limited Maturity Bond Portfolio

Oppenheimer Variable Account Funds
    Managed by OppenheimerFunds, Inc.
       o  Oppenheimer Global Securities Fund/VA
       o  Oppenheimer Main Street Growth & Income Fund/VA

SunAmerica Series Trust
    Managed by SunAmerica Asset Management Corp.
       o  Alliance Growth Portfolio
       o  Growth-Income Portfolio
       o  Global Bond Portfolio
       o  MFS Mid-Cap Growth Portfolio
       o  Aggressive Growth Portfolio
       o  SunAmerica Balanced Portfolio
       o  Marsico Growth Portfolio

-----------------   You may allocate your Account Value to the Guaranteed
                    Account. The Guaranteed Account is part of our general
                    account. We will credit interest equal to at least an
Guaranteed          effective rate of 4% per year, compounded annually on that
Investment Option   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 Gemstone VUL Policy................................................
    Applying for a Policy.......................................................
    Your Right to Cancel the Policy.............................................
    Premium.....................................................................
        Restrictions on Premium.................................................
        Minimum Initial Premium.................................................
        Planned Periodic Premium................................................
        Additional Premium......................................................
        Effect of Premium Payments..............................................
        No Lapse Provision......................................................
        Grace Period............................................................
        Premium Allocations.....................................................
        Crediting Premium.......................................................

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

Investing Your Account Value....................................................
    Determining the Account Value...............................................
    Transfers...................................................................
    Dollar Cost Averaging (DCA).................................................
    Automatic Rebalancing.......................................................

Death Benefit...................................................................
    Life Insurance Proceeds.....................................................
    Death Benefit Options.......................................................
    Changes in Death Benefit Options............................................
    Changes in Face Amount......................................................
    Changes in Owner or Beneficiary.............................................

Cash Benefits During the Insured's Life ........................................
    Policy Loans................................................................
    Partial Withdrawals.........................................................
    Systematic Withdrawal Program...............................................
    Surrendering the Policy for Net Cash Surrender Value........................
<PAGE>

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

Expenses of the Policy..........................................................
    Deductions From Premium.....................................................
    Monthly Deductions From Account Value.......................................
    Deduction From Variable Account Assets......................................
    Deductions Upon Policy Transactions ........................................

Supplemental Benefits and Riders................................................

Other Policy Provisions.........................................................
    Right to Exchange or Convert................................................
    Paid-Up Insurance Benefit...................................................
    Incontestability............................................................
    Suicide Exclusion...........................................................
    Misstatement of Age or Sex..................................................
    Changes in the Policy or Benefits...........................................
    When Proceeds Are Paid......................................................
    Reports to Owners...........................................................
    Assignment..................................................................
    Reinstatement...............................................................

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

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

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

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

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

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

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

Appendix A......................................................................

Appendix B......................................................................
<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             Account Value. The total amount in the
determine your policy benefits.     Variable Account and the Guaranteed Account
                                    attributable to your policy.

If you have a request, please       Administrative Office. One Alico Plaza, P.O.
write to us at this address.        Box 8718, Wilmington, Delaware 19801.

                                    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 (are)
                                    entitled to the Life Insurance Proceeds
                                    under the policy.

                                    Cash Surrender Value. The Account Value less
                                    any applicable surrender charge that would
                                    be deducted upon surrender.

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

                                    Death Benefit. The amount of life insurance
                                    coverage. Before the Insured reaches
                                    Attained Age 100, it is based on the death
                                    benefit option you select. After the Insured
                                    reaches Attained Age 100, it is equal to the
                                    Account Value

You will specify the initial Face   Face Amount. The amount of insurance
Amount in your policy               specified by the owner and the base for
application. The policy will        calculating the Death Benefit before the
also show the initial Face          Insured reaches Attained Age 100.
Amount.
                                    Grace Period. The period of time beginning
                                    on a Monthly Anniversary during which the
                                    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 that consists of all of our
                                    assets other than the assets of the Variable
                                    Account and any of our other separate
                                    investment accounts.


                                       1
<PAGE>

                                    Insured. A person whose life is covered
                                    under the policy.

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

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

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

We use this value to determine      Net Cash Surrender Value. The Cash Surrender
if your policy is in force.         Value less any Outstanding Loan.

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

                                    Outstanding Loan. The total amount of policy
                                    loans, including both principal and accrued
                                    interest.

We use the Policy Date as the       Policy Date. The date as of which we have
date coverage begins and to         received the initial premium and an
determine all anniversary dates.    application in good order. If a policy is
                                    issued, life insurance coverage is effective
                                    as of the Policy Date.

                                    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.

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


                                       2
<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

If you select any variable          The policy is a flexible premium variable
investment options, your policy     universal life policy. Like traditional life
benefits will vary based upon       insurance, the policy provides an initial
the returns earned by  those        minimum death benefit and cash benefits that
variable investment options.        you can access through loans, partial
The returns may be zero or          withdrawals or a surrender. Unlike
negative and you bear this risk.    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.

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

                                    Applying for a Policy

                                    You may apply for a policy to cover a
                                    person, the Insured, who is age 85 or
                                    younger.

Amount of life insurance            When you apply for a policy, you must select
benefits.                           the Face Amount. The Face Amount must be at
                                    least:

                                    o     $25,000 for Insureds age 17 and
                                          younger.

                                    o     $50,000 for Insureds older than age
                                          17.

When your coverage will             Your  policy will become effective after:
become effective.
                                    o     We accept your application.

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


                                       3
<PAGE>

                                    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 it carefully. You have the right to
                                    cancel the policy for any reason within 10
                                    days after you receive it. If required by
                                    the state where you live, we will extend the
                                    10 days to the number required by law. If
                                    you indicate on your application that this
                                    policy will replace other insurance, you may
                                    cancel it within 60 days after you receive
                                    it.

                                    Premium Payments

Minimum initial premium.            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 premium will be paid by
                                    pre-authorized checking.

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. This may be
                                    monthly, quarterly, semiannually, or
                                    annually. Pre-authorized checking may be
                                    required for monthly payments.

Flexibility in premium              During the term of the policy, you may pay
payments.                           premium 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.


                                       4
<PAGE>

                                    Account Value

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

                                    o     the premium 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 withdrawals; and

                                    o     the policy charges and expenses we
                                          deduct.

                                    Death Benefit

Death Benefit Selections.           When you apply for a policy, you must
                                    select:

                                    o     The Face Amount.

                                    o     The death benefit option, which will
                                          determine the manner in which we
                                          calculate the death benefit for your
                                          policy if the Insured dies before
                                          Attained Age 100.

                                    o     The tax qualification option, which
                                          will determine 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 three death benefit
                                    options:

    Level Death Benefit             o     Level Death Benefit Option
    Option.
                                          The Death Benefit will be the greater
                                          of:

                                          (1)   Face Amount; or

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

    Variable Death Benefit          o     Variable Death Benefit Option
    Option.
                                          The Death Benefit will be the greater
                                          of:

                                          (1)   Face Amount plus Account Value;
                                                or

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


                                       5
<PAGE>

    Premium Recovery Death          o     Premium Recovery Death Benefit Option
    Benefit Option.
                                          The Death Benefit will be the greater
                                          of:

                                          (1)   Face Amount plus premium paid
                                                until the policy anniversary
                                                prior to the date of death minus
                                                partial withdrawals; 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 rate
                                    class of the Insured.

                                    If the Insured dies after Attained Age 100,
                                    the Death Benefit will equal the Account
                                    Value.

Tax Qualification Options.          You may select from two tax qualification
                                    options:

                                    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.

Changes You May Make.               Within limits, after the first policy
                                    anniversary and before the Insured reaches
                                    Attained Age 100, you may change the Level
                                    Death Benefit Option, the Variable Death
                                    Benefit Option, and the Face Amount. You may
                                    not change the Premium Recovery Death
                                    Benefit Option or 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 withdrawals 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.


                                       6
<PAGE>

                                    o     Partial Withdrawal -- You may withdraw
                                          part of your Net Cash Surrender Value
                                          after the first policy year. We may
                                          deduct an administrative charge. If
                                          you make a partial withdrawal during
                                          the surrender charge period, we may
                                          deduct a surrender charge. A partial
                                          withdrawal 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                Expenses of the Policy
returns under the policy.

Deductions from Premium             For state premium taxes and other sales
                                    expenses, we currently charge 5% of each
                                    premium payment up to the target premium
                                    amount and 2% of any premium paid in excess
                                    of the target premium amount for policy
                                    years 1-10.(1) Beginning in policy year 11,
                                    we currently charge 3% of each premium
                                    payment up to the target premium amount and
                                    2% of any premium paid in excess of the
                                    target premium amount. The maximum we will
                                    charge in any policy year is 8%.

Account Value Charges               (deducted monthly)

    Cost of Insurance Charge(2)         Current                Guaranteed
                                        -------                ----------

                                    Ranges from 0.00542    Ranges from 0.05667
                                    per $1,000 of net      per $1,000 of net
                                    amount at risk to      amount risk to
                                    83.33333 per $1,000    83.33333 per $1,000
                                    of net amount at       of net amount at
                                    risk(3)                risk(3)

    Administrative Charge              Current                Guaranteed
                                       -------                ----------

                                        $7.50                   $7.50

    Acquisition Charge              During the first 5 policy years, and the
                                    first 5 policy years after a Face Amount
                                    increase, there will be a charge for each
                                    $1,000 in Face Amount based on the Insured's
                                    age, sex and rate class.


                                       7
<PAGE>

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

    Mortality and Expense
    Risk Charge                        Current                Guaranteed
                                       -------                ----------

        Policy Years 1-10               0.75%                   0.90%
        Policy Years 11-20              0.25%                   0.40%
        Policy Years 21+                0.10%                   0.40%

Transaction Charges

    Transfer Charge                 $25 for each transfer in excess of 12 each
                                    policy year.

    Surrender Charge                During the first 10 policy years, and for 10
                                    policy years following a Face Amount
                                    increase, there will be a surrender charge
                                    based on the initial Face Amount or the
                                    increase in Face Amount. The lowest and
                                    highest initial surrender charges are $3.59
                                    and $34.34 per $1,000 of the Face Amount,
                                    respectively.(4)

        Surrender Charge on         The surrender charge on a partial withdrawal
        Partial Withdrawal          is equal to the applicable surrender charge
                                    multiplied by a fraction (equal to the
                                    surrender charge applicable to the policy
                                    immediately prior to the partial withdrawal,
                                    multiplied by the ratio of (1) the reduction
                                    in Face Amount, if any, associated with the
                                    partial withdrawal to (2) the Face Amount
                                    prior to the partial withdrawal).

        Surrender Charge on         The surrender charge on a decrease in Face
        Decrease in Face            Amount is equal to the applicable surrender
        Amount                      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 Withdrawal              Currently, 4 partial withdrawals are allowed
    Administrative                  per year. We may charge a $25 administrative
    Charge                          charge per partial withdrawal. In certain
                                    states the charge may be the lesser of $25
                                    or 2% of the amount withdrawn.

----------

(1)   A policy's target premium is based on the issue age, sex, and smoker
      status of the Insured and the Face Amount.

(2)   The current cost of insurance charge will never exceed the guaranteed cost
      of insurance charge shown in the policy. If the Death Benefit is equal to
      the Face Amount, the Face Amount plus Account Value, or the Face Amount
      plus premium paid until the most recent policy anniversary minus partial
      withdrawals, the net amount at


                                       8
<PAGE>

      risk is the difference between the Death Benefit divided by 1.0032737 and
      the current Account Value. Otherwise, the net amount at risk is the
      difference between the Death Benefit and the Account Value. (See "Expenses
      of the Policy - Monthly Deductions From Account Value.")

(3)   Current and guaranteed cost of insurance rates are based on the age (or
      Attained Age in the case of increase in Face Amount), sex, rate class of
      the Insured, and policy year.

(4)   A policy's surrender charge is based on the age, sex and smoker status of
      the Insured and the Face Amount. For a 45 year old non-smoking male
      purchasing a policy with a $500,000 Face Amount the initial surrender
      charge would be $4,960.00. For a 65 year old non-smoking male purchasing a
      policy with a $200,000 Face Amount, the initial surrender charge would be
      $4,482.00. (See Appendix A for the Table of Initial Surrender Charges.)


                                       9
<PAGE>

Expenses of the variable            In addition, you will indirectly bear the
investment options also reduce      costs of the management fees and other
your returns.                       expenses paid from the assets of the
                                    portfolios you select. The annual portfolio
                                    expenses of the variable investment options
                                    are set forth below.

             PORTFOLIO EXPENSES BEFORE WAIVERS AND/OR REIMBURSEMENTS

The purpose of this table is to assist you in understanding the various costs
and expenses that you will incur indirectly as an owner of the policy. It is
based on historical portfolio expenses as a percentage of net assets before
waivers and/or reimbursements, if applicable, for the fiscal year ended December
31, 1999, unless stated otherwise. Portfolio expenses are not fixed or specified
under the terms of the policy. Actual expenses may vary.

<TABLE>
<CAPTION>
                                                                                      Annual
                                                         Management        Other     Operating
                                                            Fees         Expenses    Expenses
                                                         ----------      --------    ---------
<S>                                                          <C>             <C>        <C>
AIM Variable Insurance Funds
  AIM Advisors, Inc.
    V.I. Capital Appreciation Fund                            .62%           .11%        .73%
    V.I. International Equity Fund                            .75%           .22%        .97%

Alliance Variable Products Series Fund, Inc.
  Alliance Capital Management L.P.
    Premier Growth Portfolio                                 1.00%           .05%       1.05%
    Real Estate Investment Portfolio(1)                       .90%           .82%       1.72%
    Technology Portfolio(1)                                  1.00%           .12%       1.12%
    Utility Income Portfolio(1)                               .75%           .39%       1.14%

American Century Variable Portfolios, Inc.
  American Century Investment Management, Inc.
    VP Capital Appreciation Fund                             1.00%           .00%       1.00%
    VP Income & Growth Fund                                   .70%           .00%        .70%

Anchor Series Trust
  Wellington Management Company, LLP
    Capital Appreciation Portfolio(2)                         .70%           .04%        .74%
    Growth Portfolio                                          .68%           .05%        .73%
    Natural Resources Portfolio                               .75%           .25%       1.00%

Dreyfus Stock Index Fund                                      .25%           .01%        .26%
  The Dreyfus Corporation

Dreyfus Variable Investment Fund
  The Dreyfus Corporation
    Small Company Stock Portfolio                             .75%           .22%        .97%
</TABLE>


                                       10
<PAGE>

<TABLE>
<S>                                                           <C>            <C>        <C>
Fidelity Variable Insurance Products Fund
  Fidelity Management & Research Company
    VIP Growth Portfolio: Initial Class(3)                    .58%           .08%        .66%
    VIP High Income Portfolio: Initial Class                  .58%           .11%        .69%
    VIP Money Market Portfolio: Initial Class                 .18%           .09%        .27%

Fidelity Variable Insurance Products Fund II
  Fidelity Management & Research Company
    VIP II Asset Manager Portfolio: Initial Class(4)          .53%           .10%        .63%
    VIP II Contrafund(R) Portfolio: Initial Class(4)          .58%           .09%        .67%
    VIP II Investment Grade Bond Portfolio: Initial Class     .43%           .11%        .54%

Franklin Templeton Variable Insurance Products Trust
  Templeton Investment Counsel, LLC
    Templeton Asset Strategy Fund - Class 1(5)                .60%           .18%        .78%

J.P. Morgan Series Trust II
  J.P. Morgan Investment Management, Inc.
    Bond Portfolio                                            .30%           .45%        .75%
    Disciplined Equity Portfolio(6)                           .35%           .52%        .87%

Neuberger Berman Advisers Management Trust(7)
  Neuberger Berman Management Inc.
    AMT Partners Portfolio                                    .80%           .07%        .87%
    AMT Limited Maturity Bond Portfolio                       .65%           .11%        .76%

Oppenheimer Variable Account Funds
  OppenheimerFunds, Inc.
    Oppenheimer Global Securities Fund/VA                     .67%           .02%        .69%
    Oppenheimer Main Street Growth & Income Fund/VA           .73%           .05%        .78%

SunAmerica Series Trust(8)
  SunAmerica Asset Management Corp.
    Alliance Growth Portfolio                                 .60%           .03%        .63%
    Growth-Income Portfolio                                   .53%           .03%        .56%
    Global Bond Portfolio                                     .69%           .15%        .84%
    MFS Mid-Cap Growth Portfolio(9)                           .75%           .42%       1.17%
    Aggressive Growth Portfolio                               .70%           .05%        .75%
    SunAmerica Balanced Portfolio                             .62%           .04%        .66%
    Marsico Growth Portfolio(10)                              .85%           .15%       1.00%
</TABLE>

----------

(1)   After waivers and reimbursements by Alliance Capital Management L.P.,
      expenses for the following portfolios for the year ended December 31,
      1999, were as follows:

                                                                    Annual
                                         Management    Other        Operating
                                         Fees          Expenses     Expenses
                                         ----          --------     --------

      Real Estate Investment Portfolio   .49%          .46%         .95%
      Technology Portfolio               .86%          .09%         .95%
      Utility Income Portfolio           .72%          .23%         .95%


                                       11
<PAGE>

(2)   Expenses for this portfolio are restated to reflect current expenses. On
      July 19, 2000, the portfolio's shareholders approved a fee increase
      effective August 1, 2000. Management fees, other expenses, and annual
      operating expenses for the Capital Appreciation Portfolio for the year
      ended December 31, 1999, were .62%, .05%, and .67%, respectively.

(3)   After waivers and reimbursements by Fidelity Management & Research
      Company, management fees, other expenses, and annual operating expenses
      for the VIP Growth Portfolio: Initial Class for the year ended December
      31, 1999, were .58%, .07%, and .65%, respectively.

(4)   After waivers and reimbursements by Fidelity Management & Research
      Company, expenses for the following portfolios for the year ended December
      31, 1999, were as follows:

<TABLE>
<CAPTION>
                                                                                   Annual
                                                        Management    Other        Operating
                                                        Fees          Expenses     Expenses
                                                        ----          --------     --------
<S>                                                     <C>           <C>          <C>
      VIP II Asset Manager Portfolio: Initial Class     .53%          .09%         .62%
      VIP II Contrafund(R)Portfolio: Initial Class      .58%          .07%         .65%
</TABLE>

(5)   On 2/8/00, shareholders approved a merger and reorganization that combined
      the fund with the Templeton Global Asset Allocation Fund, effective
      5/1/00. The shareholders of that fund approved new management fees, which
      apply to the combined fund effective 5/1/00. These figures show restated
      total expenses based on the new fund fees and the assets of the fund as of
      12/31/99 and not the assets of the combined fund. However, if the figures
      reflected both the new fees and the combined assets, the fund's expenses
      after 5/1/00 would be estimated as: Mangement fees 0.60%; other expenses
      0.14%; and total annual fund operating expenses 0.74%.

(6)   After waivers and reimbursements by J.P. Morgan Investment Management
      Inc., management fees, other expenses, and annual operating expenses for
      the Disciplined Equity Portfolio for the year ended December 31, 1999,
      were .35%, .50%, and .85%, respectively.

(7)   Neuberger Berman Advisers Management Trust is divided into portfolios,
      each of which invests all of its net investable assets in a corresponding
      series of Advisors Managements Trust. The figures reported under
      "Management 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.

(8)   The expense information for the SunAmerica Series Trust is provided as of
      the twelve-month period ended January 31, 2000, in accordance with its
      fiscal year.

(9)   The expenses for this portfolio are annualized. The investment adviser has
      voluntarily agreed to waive fees or reimburse expenses, if necessary, to
      keep annual operating expenses of MFS Mid-Cap Growth Portfolio at or below
      1.15% of its average net assets. For the fiscal year ended January 31,
      2000, the amount voluntarily waived or reimbursed was $4,045.

(10)  This portfolio's inception date is December 29, 2000. The figure reported
      under "Other Expenses" is based on estimated amounts for the current
      fiscal year. The investment adviser has voluntarily agreed to waive fees
      or reimburse expenses, if necessary, to keep annual operating expenses of
      Marsico Growth Portfolio at or below 1.00% of its average net assets.


                                       12
<PAGE>

                                    Federal Tax Considerations

You should consider the impact      Your purchase of, and transactions under,
of the Code.                        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 your Account Value increases.


                                       13
<PAGE>

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

                        Purchasing a Gemstone VUL 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, tax qualification
                                    option and supplemental benefits and 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         You may apply for a policy to cover a person
Insured.                            who is age 85 or younger. A newborn may be
                                    an Insured.

The minimum Face Amount.            The Face Amount must be at least:

                                    o     $25,000 for Insureds age 17 and
                                          younger.

                                    o     $50,000 for Insureds older than age
                                          17.

We require a minimum initial        You must pay a minimum initial premium in
premium.                            order for the policy to become effective or
                                    for us to 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 to "rate" an
                                    Insured as a substandard risk.

When your coverage will be          Your policy will become effective after:
effective.
                                    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.


                                       14
<PAGE>

                                    Your Right to Cancel the Policy

Period to Examine and Cancel.       Once you receive your policy, you should
                                    read it carefully. You have the right to
                                    cancel the policy for any reason within 10
                                    days after you receive it. If required by
                                    the state where you live, we will extend the
                                    10 days to the number required by law. If
                                    you indicate on your application that this
                                    policy will replace other insurance, you may
                                    cancel it within 60 days after you receive
                                    it.

                                    This is your "period to examine and cancel."

                                    Your right to cancel also applies to the
                                    amount of any requested increase in Face
                                    Amount. This does not apply to any increase
                                    in Face Amount under the Automatic Face
                                    Amount Increase Option.

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

                                    Premium

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

All your premium payments           Restrictions on Premium. We will not accept
must comply with our                a premium payment:
requirements.

                                    o     If it is less than $25, subject to our
                                          discretion.

                                    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 a 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.


                                       15
<PAGE>

                                    o     If the Insured has reached Attained
                                          Age 100.

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 rate class of the proposed
                                    Insured, the desired Face Amount and any
                                    supplemental benefits or riders applied for,
                                    and whether premium will be paid by
                                    pre-authorized checking.

We establish a minimum              Planned Periodic Premium. When you apply for
planned periodic premium.           a policy, you select a plan for paying level
                                    premium 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 premium 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 may request a
                                    change in the amount and frequency of
                                    planned periodic premium by sending a
                                    written notice to our Administrative Office.

                                    Additional Premium. Additional premium is
                                    premium other than planned premium.
                                    Additional premium may be paid in any amount
                                    and at any time subject to the Code and our
                                    restrictions on premium.

                                    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 premium may not ensure       Effect of Premium Payments. In general,
that your policy remains in         unless the no lapse provision is in effect,
force.                              paying all planned periodic premium may not
                                    prevent your policy from lapsing. In
                                    addition, if you fail to pay any planned
                                    periodic premium, your policy will not
                                    necessarily lapse.


                                       16
<PAGE>

                                    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 or the Guaranteed Account
                                          you selected; or

                                    o     of any combination of the following --
                                          you have Outstanding Loans, you have
                                          made partial withdrawals, we have
                                          deducted policy expenses, or you have
                                          made insufficient premium payments to
                                          offset the monthly deduction.

No lapse premium guarantee.         No Lapse Provision. In general, during the
                                    first five policy years, if you pay a
                                    sufficient amount of premium, your policy
                                    will not lapse even if your Net Cash
                                    Surrender Value is insufficient to pay the
                                    monthly deductions then due. You will be
                                    eligible for the no lapse premium guarantee
                                    if:

                                    o     You have not increased the Face
                                          Amount, except under the Automatic
                                          Face Amount Increase Option.

                                    o     You have not added any riders to your
                                          policy since it was issued.

                                    o     Your policy has not been reinstated.

                                    o     All your premium paid to date, reduced
                                          by any partial withdrawal and
                                          Outstanding Loan, are at least equal
                                          to the product of the minimum premium
                                          shown in your policy information
                                          section multiplied by the number of
                                          months that have elapsed since the
                                          Policy Date.

                                    If you have requested a decrease in the Face
                                    Amount, we may not be able to accept any
                                    subsequent premium if such premium would
                                    cause the policy to fail to qualify as a
                                    life insurance contract under the Code. In
                                    this event, the no lapse provision will end.

Your policy will not terminate      Grace Period. Unless the no lapse provision
immediately upon your Account       is in effect, in order for insurance
Value becoming insufficient.        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 to be charged on that
                                    Monthly Anniversary. If it is not, you have
                                    a Grace Period of 61 days during which the
                                    policy will continue in force. The policy
                                    will lapse 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 and no Life
                                    Insurance Proceeds will be payable.


                                       17
<PAGE>

                                    We will send you a written notice within 30
                                    days of your policy lapsing. The notice will
                                    state:

                                    o     A Grace Period of 61 days has begun as
                                          of the date we mailed the notice.

How much you must pay to            o     The amount of premium required to
prevent your policy from                  prevent your policy from terminating.
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 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. Please
                                    consult your tax adviser before taking a
                                    loan.

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

                                    For subsequent premium, 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 premium 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 or to
                                          the Guaranteed Account must be at
                                          least 1% and the sum of your
                                          allocations must equal 100%.


                                       18
<PAGE>

                                    Crediting Premium. Your initial Net Premium
                                    will be credited to your Account Value as of
                                    the Policy Date. On the first business day
                                    after the period to examine and cancel
                                    expires, we will allocate it in accordance
                                    with your allocation percentages. We will
                                    credit and invest subsequent Net Premium 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 may allocate this amount
                                    to the Money Market Subaccount until we
                                    complete our underwriting.


                                       19
<PAGE>

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

                             The Investment Options

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

                                    You may allocate your Account Value to:

                                    o     the subaccounts (which invest in the
                                          variable investment options offered
                                          under the policy); or

                                    o     the Guaranteed Account.

                                    Variable Investment Options

                                    Under the policy, you may currently allocate
                                    your Account Value to any of the available
                                    subaccounts. Each subaccount invests in a
                                    specified portfolio of the AIM Variable
                                    Insurance Funds, Alliance Variable Products
                                    Series Fund, Inc., American Century
                                    Portfolios, Inc., Anchor Series Trust,
                                    Dreyfus Index Funds, Inc., Dreyfus Variable
                                    Investment Fund, Fidelity Variable Insurance
                                    Products Fund, Fidelity Variable Insurance
                                    Products Fund II, Franklin Templeton
                                    Variable Insurance Products Trust (VIP),
                                    J.P. Morgan Series Trust II, Neuberger
                                    Berman Advisers Management Trust,
                                    Oppenheimer Variable Account Funds, or
                                    SunAmerica Series Trust. These portfolios
                                    operate similarly to a publicly-available
                                    mutual fund but are only available through
                                    the purchase of certain insurance contracts.

                                    These portfolios may serve as the underlying
                                    investment vehicles for other variable
                                    insurance contracts issued by us and other
                                    affiliated/unaffiliated insurance companies.
                                    We do not believe that offering these
                                    portfolios in this manner is disadvantageous
                                    to you. The portfolios' management monitors
                                    the portfolios for any conflicts among
                                    contract owners.

Managed by AIM Advisors,            AIM Variable Insurance Funds
Inc.
                                    The V.I. Capital Appreciation Fund seeks
                                    growth of capital through investment in
                                    common stocks, with emphasis on medium- and
                                    small-sized growth companies.


                                       20
<PAGE>

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

Managed by Alliance Capital         Alliance Variable Products Series Fund, Inc.
Management L.P.
                                    The Premier Growth Portfolio seeks growth of
                                    capital. 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.

                                    The Real Estate Investment Portfolio seeks a
                                    total return on its assets from long-term
                                    growth of capital and income primarily by
                                    investing in the equity securities of
                                    companies primarily engaged in, or related
                                    to, the real estate industry.

                                    The Technology Portfolio seeks growth of
                                    capital through investments in companies
                                    expected to benefit from advances in
                                    technology. The portfolio invests
                                    principally in a diversified portfolio of
                                    securities of companies that use technology
                                    extensively in the development of new or
                                    improved products or processes.

                                    The 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
                                    the provision of other utility or
                                    utility-related goods and services.


                                       21
<PAGE>

Managed by American Century         American Century Variable Portfolios, Inc.
Investment Management, Inc.
                                    The VP Capital Appreciation Fund seeks
                                    capital growth through the use of a growth
                                    investment strategy developed by America
                                    Century to invest in stocks of companies
                                    that it believes will increase in value over
                                    time. The strategy uses a bottom-up approach
                                    to selecting stocks. That means American
                                    Century first looks for strong, growing
                                    companies to invest in, rather than simply
                                    buying any company in a growing industry
                                    sector.

                                    The VP Income & Growth Fund seeks long-term
                                    capital growth by investing in common
                                    stocks. Income is a secondary objective.
                                    American Century selects primarily from the
                                    largest 1,500 publicly traded U.S. companies
                                    and uses quantitative, computer-driven
                                    models to construct the portfolio of stocks.

Managed by Wellington               Anchor Series Trust
Management Company, LLP
                                    The Capital Appreciation Portfolio seeks
                                    long-term capital appreciation. The
                                    portfolio invests in growth equity
                                    securities, which are widely diversified by
                                    industry and company.

                                    The Growth Portfolio seeks capital
                                    appreciation primarily through investments
                                    in core equity securities that are widely
                                    diversified by industry and company.

                                    The Natural Resources Portfolio seeks a
                                    total return in excess of the U.S. rate of
                                    inflation as represented by the Consumer
                                    Price Index. This portfolio invests
                                    primarily in equity securities of U.S. or
                                    foreign companies that are expected to
                                    provide favorable returns in periods of
                                    rising inflation.


                                       22
<PAGE>

Managed by The Dreyfus              Dreyfus Stock Index Fund
Corporation and Mellon Equity
Associates                          The Dreyfus Stock Index Fund seeks to match
                                    the total return of the Standard & Poor's
                                    500 Composite Stock Price Index. To pursue
                                    this goal, the fund generally invests in all
                                    500 stocks in the S&P 500(R) in proportion
                                    to their weighting in the index.

                                    The S&P 500 is an unmanaged index of 500
                                    common stocks chosen to reflect the
                                    industries of the U.S. economy and is often
                                    considered a proxy for the stock market in
                                    general. Each stock is weighted by its
                                    market capitalization, which means larger
                                    companies have greater representation in the
                                    index than smaller ones. For example, as of
                                    March 31, 2000, the fund's 10 largest
                                    holdings represented more than 25% of its
                                    total assets, consistent with the
                                    composition of the index.

Managed by The Dreyfus              Dreyfus Variable Investment Fund
Corporation
                                    The Small Company Stock Portfolio seeks
                                    investment returns (consisting of capital
                                    appreciation and income) that are greater
                                    than the total return performance of stocks
                                    represented by the Russell 2500(TM) Stock
                                    Index ("Russell 2500"). To pursue this goal,
                                    the portfolio normally invests in a blended
                                    portfolio of growth and value stocks of
                                    small and midsize domestic companies, whose
                                    market values generally range between $500
                                    million and $5 billion. Stocks are chosen
                                    through a disciplined process combining
                                    computer modeling techniques, fundamental
                                    analysis and risk management. Consistency of
                                    returns and stability of the portfolio's
                                    share price compared to the Russell 2500 are
                                    primary goals of the investment process.

Managed by Fidelity                 Fidelity Variable Insurance Products Fund
Management & Research
Company                             The VIP Growth Portfolio seeks capital
                                    appreciation through investment primarily in
                                    common stock.

  Subadvised by Fidelity            The VIP High Income Portfolio seeks a high
  Management & Research Far         level of current income by investing
  East Inc. and Fidelity            primarily in income-producing debt
  Management & Research             securities, preferred stocks and convertible
  (U.K.), Inc.                      securities, with emphasis on lower-quality
                                    debt securities (commonly referred to as
                                    "junk-bonds"), while also considering growth
                                    of capital. The potential for high yield is
                                    accompanied by higher risk.


                                       23
<PAGE>

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

Managed by Fidelity                 Fidelity Variable Insurance Products Fund II
Management & Research
Company

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

  Subadvised by Fidelity            The VIP II Contrafund(R) Portfolio seeks
  Management & Research Far         long-term capital appreciation by investing
  East, Inc. and Fidelity           in securities of companies whose value the
  Management & Research             manager believes is not fully recognized by
  (U.K.) Inc.                       the public.

  Subadvised by Fidelity            The VIP II Investment Grade Bond Portfolio
  Investments Money                 seeks as high a level of current income as
  Management, Inc.                  is consistent with the preservation of
                                    capital by investing in U.S. dollar
                                    denominated investment-grade bonds.

Managed by Templeton                Franklin Templeton Variable Insurance
Investment Counsel, Inc.            Products Trust (VIP)

                                    The Templeton Asset Allocation Fund seeks
                                    high total return by investing in equity
                                    securities of companies in any nation, debt
                                    securities of companies and governments of
                                    any nation, including emerging markets, and
                                    money market instruments.

Managed by J.P. Morgan              J.P. Morgan Series Trust II
Investment Management, Inc.
                                    The Bond Portfolio seeks to provide high
                                    total return consistent with moderate risk
                                    of capital and maintenance of liquidity. The
                                    portfolio invests primarily in fixed income
                                    securities, including U.S. government and
                                    agency securities, corporate bonds, private
                                    placements, asset-backed and mortgage-backed
                                    securities, that J.P Morgan believes have
                                    the potential to provide a high total return
                                    over time.


                                       24
<PAGE>

                                    The Disciplined Equity Portfolio seeks to
                                    provide high total return from a portfolio
                                    of selected equity securities. The portfolio
                                    invests primarily in large- and
                                    medium-capitalization U.S. companies.

Managed by Neuberger Berman         Neuberger Berman Advisers Management Trust
Management Inc.
                                    The AMT Partners Portfolio seeks to achieve
                                    growth of capital by investing mainly in
                                    stocks of mid- to large-capitalization
                                    companies. Neuberger Berman looks for
                                    well-managed companies whose stock prices
                                    are undervalued.

                                    The AMT Limited Maturity Bond Portfolio
                                    seeks the highest available current income
                                    consistent with liquidity and low risk to
                                    principal; total return is a secondary goal.
                                    Neuberger Berman looks for securities that
                                    appear underpriced compared to securities of
                                    similar structure and credit quality and
                                    securities that appear likely to have their
                                    credit ratings raised.

Managed by                          Oppenheimer Variable Account Funds
OppenheimerFunds, Inc.
                                    The Oppenheimer Global Securities Fund/VA
                                    seeks long-term capital appreciation by
                                    investing a substantial portion of assets in
                                    securities of foreign issuers, "growth-type"
                                    companies, cyclical industries and special
                                    situations that are considered to have
                                    appreciation possibilities.

                                    The Oppenheimer Main Street Growth & Income
                                    Fund/VA seeks high total return, which
                                    includes growth in the value of its shares
                                    as well as current income, from equity and
                                    debt securities.

Managed by SunAmerica Asset         SunAmerica Series Trust
Management Corp.
                                    The Aggressive Growth Portfolio seeks
                                    capital appreciation by investing primarily
                                    in equity securities of high growth
                                    companies including small and mid growth
                                    companies with market capitalization of $1.5
                                    billion to $10 billion.

                                    The SunAmerica Balanced Portfolio seeks
                                    conservation of principal and capital
                                    appreciation by maintaining, at all times, a
                                    balanced portfolio of stocks and bonds with
                                    at least 25% invested in fixed income
                                    securities.


                                       25
<PAGE>

  Subadvised by Alliance            The Alliance Growth Portfolio seeks
  Capital Management L.P.           long-term growth of capital by investing
                                    primarily in common stocks and other equity
                                    securities.

  Subadvised by Alliance            The Growth-Income Portfolio seeks growth of
  Capital Management L.P.           capital and income through investment
                                    primarily in dividend-paying common stocks
                                    of good quality.

  Subadvised by Goldman             The Global Bond Portfolio seeks high total
  Sachs Asset Management            return, emphasizing current income and, to a
  International                     lesser extent, capital appreciation, by
                                    investing in high fixed income securities of
                                    U.S. and foreign issuers and transactions in
                                    foreign currencies.

  Subadvised by Massachusetts       The MFS Mid-Cap Growth Portfolio seeks
  Financial Services Company        long-term growth of capital by investing
                                    primarily in equity securities of
                                    medium-sized companies, generally with
                                    market capitalization between $1 billion and
                                    $5 billion, that its subadviser believes
                                    have above-average growth potential.

  Subadvised by Marsico             The Marsico Growth Portfolio seeks long-term
  Capital Management, LLC           growth of capital by investing under normal
                                    circumstances at least 65% in equity
                                    securities of large companies with a general
                                    core position of 20 to 30 common stocks.

                                    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 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 an
                                    effective rate of 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.


                                       26
<PAGE>

                                    Deductions from the Guaranteed Account. We
                                    will deduct any transfers, partial
                                    withdrawals and policy expenses from the
                                    Guaranteed Account and the subaccounts on a
                                    pro rata basis, unless you tell us
                                    otherwise. No portion of the Loan Account
                                    may be used for this purpose.

                                    We treat amounts transferred from the Loan
                                    Account to the remaining portion of the
                                    Guaranteed Account as a new allocation to
                                    the Guaranteed Account. We will credit this
                                    transfer 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 withdrawal or surrender from
                                    the Guaranteed Account, we may defer payment
                                    for up to six months from the date we
                                    receive the written request. If we defer
                                    payment from the Guaranteed Account for 10
                                    days or more, we will pay interest on the
                                    amount we deferred at an effective rate of
                                    4% per year, compounded annually, until we
                                    make payment.


                                       27
<PAGE>

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

                          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 lapse 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 we deduct.

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

                                    o     that portion of your Account Value
                                          held in the subaccounts, plus

                                    o     that portion of your Account Value
                                          held in the Guaranteed Account.


                                       28
<PAGE>

                                    Your Account Value will reflect:

                                    o     the premium 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 withdrawals; and

                                    o     the policy charges and 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
                                    premium 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 policy loan is taken
                                          from the subaccount, an amount is
                                          transferred from the subaccount, or a
                                          partial withdrawal, including the
                                          partial withdrawal 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.


                                       29
<PAGE>

                                    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
                                    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 withdrawals,
                                          including the partial withdrawal
                                          charge, taken from the Guaranteed
                                          Account, less

                                    o     the allocated portion of the monthly
                                          deductions, if any, deducted from the
                                          Guaranteed Account, plus

                                    o     the amount of the Loan Account.

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

                                    Transfers

                                    You may transfer Account Value among the
                                    subaccounts and to and from the Guaranteed
                                    Account after the period to examine and
                                    cancel. All transfer requests, except for
                                    those made under the dollar cost averaging,
                                    automatic rebalancing and systematic
                                    withdrawal programs, must satisfy the
                                    following requirements:


                                       30
<PAGE>

                                    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 by other
                                          means we make available;

                                    o     Transfers from the Guaranteed Account
                                          -- The maximum you may transfer in a
                                          policy year is equal to 25% of your
                                          Account Value in the Guaranteed
                                          Account (not including the Loan
                                          Account) on the most recent policy
                                          anniversary reduced by all prior
                                          partial withdrawals 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
                                    on the same date we receive your transfer
                                    request assuming the New York Stock Exchange
                                    is open for trading. The transfer will be
                                    made 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 Permitted Transfers/Transfer
                                    Charge. We do not currently limit the number
                                    of transfers you may make. However, for each
                                    transfer in excess of 12 during a policy
                                    year, we will assess a $25 transfer charge.
                                    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. Transfers in
                                    connection with the dollar cost averaging
                                    and automatic rebalancing programs will not
                                    count against the 12 free transfers in a
                                    policy year. We reserve the right to
                                    increase 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. We confirm all telephone
                                    transfers in writing. You should review all
                                    confirmations to determine if there have
                                    been any unauthorized transfers.

                                    We will use reasonable procedures to confirm
                                    that telephone transfer requests are
                                    genuine. We will not be liable for any loss
                                    due to unauthorized or fraudulent
                                    instructions.


                                       31
<PAGE>

                                    We reserve the right to suspend telephone
                                    transfer privileges at any time.

                                    Dollar Cost Averaging (DCA)

                                    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.

                                    If you select this program, we will
                                    automatically transfer monthly a portion of
                                    your Account Value. Unless you tell us
                                    otherwise, we will allocate the transfer as
                                    you have specified in your most current
                                    premium allocation instructions. However,
                                    not less than 1% may be allocated to any
                                    subaccount or to the Guaranteed Account. You
                                    may instruct us to make the transfers from
                                    any subaccount or the Guaranteed Account.
                                    There is no charge for this program.

                                    Dollar Cost Averaging From the Guaranteed
                                    Account with Six Month Bonus Rate (DCA Plus
                                    Program). We may make available a six-month
                                    bonus interest rate if you use the dollar
                                    cost averaging feature from the Guaranteed
                                    Account. We will credit the Net Premium to
                                    the DCA Plus Guaranteed Account. This dollar
                                    cost averaging option must be elected at the
                                    time of application and only applies to
                                    premium received during the initial six
                                    months following the Policy Date. We will
                                    transfer monthly one-sixth of your Account
                                    Value in the DCA Plus Guaranteed Account
                                    over a period of six months.

                                    During this period, we may credit an
                                    interest rate in addition to the interest
                                    rate that we are crediting on allocations or
                                    transfers to the Guaranteed Account at that
                                    time. Additional amounts may not be
                                    allocated to the DCA Plus Guaranteed Account
                                    after the six-month period.

                                    If you terminate dollar cost averaging while
                                    your Account Value includes amounts in the
                                    DCA Plus Guaranteed Account, we will
                                    transfer that amount to the Guaranteed
                                    Account. It will earn interest at the
                                    current rate we are crediting on allocations
                                    or transfers to the Guaranteed Account.


                                       32
<PAGE>

                                    We reserve the right to establish dollar
                                    cost averaging transfer limits, to restrict
                                    the subaccounts from which dollar cost
                                    averaging transfers may be made, and to
                                    eliminate this option all together.

                                    Processing Your Automatic DCA 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 request the
                                          automatic DCA transfers when you apply
                                          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 DCA
                                    transfers if:

                                    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 a 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.


                                       33
<PAGE>

                                    Automatic Rebalancing

                                    We may offer an automatic rebalancing
                                    program that rebalances your Account Value
                                    to match your allocation instructions.

                                    This program is offered because the Account
                                    Value in the Guaranteed Account and the
                                    subaccounts will accumulate at different
                                    rates as a result of different investment
                                    returns. Automatic rebalancing will reset
                                    your Account Value in the Guaranteed Account
                                    and the subaccounts to your most recent
                                    allocation instructions. You may elect the
                                    frequency (monthly, quarterly,
                                    semi-annually, or annually) as measured from
                                    the policy anniversary. On the appropriate
                                    day, we will rebalance your Account Value by
                                    reallocating it according to your most
                                    recent allocation instructions.

                                    There is no charge for this program. We will
                                    not count transfers resulting from automatic
                                    rebalancing against your free transfers.

                                    We will stop processing automatic
                                    rebalancing transfers if:

                                    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 a Grace Period.

                                    We reserve the right to suspend or modify
                                    automatic rebalancing or to charge an
                                    administrative fee for excessive election or
                                    allocation changes. Automatic rebalancing is
                                    not available if the Grace Period has
                                    commenced.


                                       34
<PAGE>

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

                                  Death Benefit

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

                                    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 will receive the    Payment of Life Insurance Proceeds. We will
Life Insurance Proceeds in one      pay the Life Insurance Proceeds generally
lump sum.                           within seven days after we receive the
                                    required information. We will pay the Life
                                    Insurance Proceeds to the Beneficiary in one
                                    lump sum. 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.

                                    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 depend on the tax
                                    qualification option that you select and
                                    will equal:

                                    o     the amount of the Death Benefit
                                          determined according to the Attained
                                          Age of the Insured as described below;
                                          plus

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

                                    o     the Outstanding Loan, if any, minus

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


                                       35
<PAGE>

                                    Death Benefit Options

Before Attained Age 100.            Before the Insured reaches Attained Age 100,
                                    we will determine the Death Benefit
                                    according to the death benefit option you
                                    select. You may select from three death
                                    benefit options.

  Level Death Benefit Option.       o     Level Death Benefit Option

                                          The Death Benefit will be the greater
                                          of:

                                          (1)   Face Amount; or

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

                                          You should consider this death benefit
                                          option if you want to minimize your
                                          cost of insurance.

  Variable Death Benefit            o     Variable Death Benefit Option
  Option.
                                          The Death Benefit will be the greater
                                          of:

                                          (1)   Face Amount plus Account Value
                                                on the date of death; or

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

                                          You should consider this death benefit
                                          option if you want your Death Benefit
                                          to vary with your Account Value.

Premium Recovery Death              o     Premium Recovery Death Benefit Option
Benefit Option.
                                          The Death Benefit will be the greater
                                          of:

                                          (1)   Face Amount plus premium paid
                                                until the policy anniversary
                                                prior to the date of death minus
                                                partial withdrawals; or

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

                                          You should consider this death benefit
                                          if you want your Death Benefit to


                                       36
<PAGE>

After Attained Age 100.             After the Insured reaches Attained Age 100,
                                    the Death Benefit will equal your Account
                                    Value. As of that time, any rider to the
                                    policy will end without value, we will not
                                    accept any additional premium, and we will
                                    not deduct the mortality and expense risk
                                    charge or charge the monthly deduction.
                                    However, while the policy is in force you
                                    may continue to request policy loans,
                                    partial withdrawals, surrenders, and
                                    transfers as described in this prospectus.

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.

                                    For 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 will be based
                                    on the Attained Age and sex of the Insured.
                                    A table of the applicable factors is located
                                    in your policy.

                                    The two tax qualification options are:

  Guideline Premium/Cash            o     Guideline Premium/Cash Value Corridor
  Value Corridor Test.                    Test.

  Cash Value Accumulation           o     Cash Value Accumulation Test. This tax
  Test.                                   qualification option should be
                                          considered if you want to maximize the
                                          premium permitted for your policy.

                                    Once you have selected the tax qualification
                                    option for your policy, it may not be
                                    changed.

                                    Changes in Death Benefit Options

                                    Unless you select the Premium Recovery Death
                                    Benefit Option, you may request a change in
                                    death benefit option at any time after the
                                    first policy anniversary while your policy
                                    is in force and before the Insured reaches
                                    Attained Age 100.


                                       37
<PAGE>

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

                                    If you request a change from the Level Death
                                    Benefit Option to the Variable 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
                                    will not allow such a change if it would
                                    reduce the Face Amount below the minimum
                                    Face Amount. This change will also cancel
                                    all future Face Amount increases under the
                                    Automatic Face Amount Increase Option.

                                    If you request a change from the Variable
                                    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 Death Benefit
                                    remains the same on the date the change
                                    takes effect.

                                    Once a change is 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.

                                    Changes in Face Amount

                                    When you apply for a policy, you may select
                                    the Automatic Face Amount Increase Option.
                                    In addition, you may request a change in the
                                    Face Amount at any time after the first
                                    policy anniversary while the policy is in
                                    force and before the Insured reaches
                                    Attained Age 100, subject to any evidence of
                                    insurability requirements. We will not make
                                    a change in Face Amount that causes your
                                    policy to fail to qualify as life insurance
                                    under the Code.


                                       38
<PAGE>

                                    Automatic Face Amount Increase Option. Under
                                    the Automatic Face Amount Increase Option,
                                    the Face Amount will be automatically
                                    increased on specified policy anniversaries
                                    up to a maximum total for all increases that
                                    is twice the initial Face Amount. You may
                                    select the Automatic Face Amount Increase
                                    Option only if you also select the Level
                                    Death Benefit Option. When you select this
                                    option, you must specify:

                                    o     the policy anniversaries on which the
                                          Face Amount increase will begin. The
                                          increase must begin no later than the
                                          tenth policy anniversary.

                                    o     the amount of increase, which may be
                                          no less than 1% and no more than 6% of
                                          the initial Face Amount.

                                    You may elect to cancel the automatic
                                    increase. If you do so, we will cancel all
                                    future increases. We require at least 30
                                    days written notice before the effective
                                    date of an increase. In addition, any
                                    request to decrease the Face Amount or
                                    change from the Level Death Benefit Option
                                    to the Variable Death Benefit Option will
                                    cancel all future automatic increases.

                                    Increases in Face Amount. Any request for an
                                    increase:

                                    o     Must be made after the first policy
                                          anniversary.

                                    o     Must be for at least $10,000.

                                    o     May not be requested more than once
                                          each policy year.

                                    o     May not be requested after the
                                          Insured's Attained Age 85.

                                    A written application must be submitted to
                                    our Administrative Office along with
                                    satisfactory evidence of insurability. You
                                    must return the policy so we can amend it to
                                    reflect the increase. The requested 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 of the increase in
                                    Face Amount.


                                       39
<PAGE>

                                    Decreases in Face Amount. Any request for a
                                    decrease:

                                    o     Must be made after the first policy
                                          anniversary.

                                    o     Must be for 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.

                                    During the second through the fifth policy
                                    years, you may decrease the Face Amount by
                                    up to 25% of the initial Face Amount each
                                    policy year. The decreases may be
                                    cumulative. If the Face Amount is decreased
                                    during the first 10 policy years or within
                                    10 policy years of an increase in Face
                                    Amount, a surrender charge will be
                                    applicable.

                                    Consequences of a Change in Face Amount.
                                    Both requested increases and decreases in
                                    Face Amount may impact the surrender charge.
                                    In addition, a requested increase or
                                    decrease in Face Amount may impact the
                                    status of the policy as a modified endowment
                                    contract. An increase in Face Amount, other
                                    than as a result of a scheduled automatic
                                    increase, will cause the termination of the
                                    policy's no lapse provision. A decrease in
                                    the Face Amount will cancel the Automatic
                                    Face Amount Increase Option.

                                    Changes in Owner or Beneficiary

                                    While the Insured is living, you may request
                                    a change in the owner or Beneficiary. The
                                    change will take effect on the date you sign
                                    the notice, but will not apply to any
                                    payment we make or other action we take
                                    before we receive the notice.


                                       40
<PAGE>

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

                     Cash Benefits During the Insured's Life

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

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

                                    Policy 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 a loan you may take as
                                    follows:

                                    o     Maximum Loan Amount

                                    (l)   During the first policy year, you may
                                          take a loan so long as the Outstanding
                                          Loan (including the loan at issue)
                                          does not exceed 50% of the Cash
                                          Surrender Value.

                                    (2)   After the first policy year, the
                                          maximum loan amount you may take is:

                                          (a)   Your Net Cash Surrender Value,
                                                less

                                          (b)   Loan interest to the next policy
                                                anniversary on the loan amount
                                                you are currently requesting,
                                                less

                                          (c)   The amount we calculate for the
                                                monthly deductions for each
                                                Monthly Anniversary up to the
                                                next policy anniversary.

                                    o     Minimum Loan Amount -- $500.

How to request a loan.              You must submit a written request for a loan
                                    to the Administrative Office. Policy 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. We reserve the right to
                                    defer any loan payment for up to six months.


                                       41
<PAGE>

                                    Interest. We charge interest daily on any
                                    Outstanding Loan at a declared annual rate
                                    not to exceed 6%. 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 until
                                    the tenth policy anniversary. After the
                                    tenth policy anniversary, the net cost is
                                    0%. Interest is due and payable at the end
                                    of each policy year while a policy 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.

                                    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 and Guaranteed
                                    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
                                    premium allocation percentages in effect at
                                    the time of repayment.

                                    Effect of Policy Loan. A policy 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 to 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 policy 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. You should consult
                                    your tax adviser before taking a loan.

                                    If the Life Insurance Proceeds become
                                    payable while a policy loan is outstanding,
                                    the Outstanding Loan will be deducted in
                                    calculating the Life Insurance Proceeds.


                                       42
<PAGE>

                                    If the Outstanding Loan exceeds the Net Cash
                                    Surrender Value on any Monthly Anniversary,
                                    the policy will lapse. We will send you, and
                                    any assignee of record, notice of the lapse.
                                    The notice will specify the amount that must
                                    be repaid to prevent termination. You will
                                    have the opportunity during the Grace Period
                                    to submit sufficient payment to avoid
                                    termination.

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

                                    o     All policy 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. You must indicate
                                    that the amount paid is for a loan
                                    repayment.

                                    Partial Withdrawals

Requirements for Partial            You may request a partial withdrawal at any
Withdrawals.                        time after the first policy anniversary.
                                    Currently, we limit the number of partial
                                    withdrawals to four each policy year. This
                                    does not include withdrawals made as part of
                                    the systematic withdrawal program. We may
                                    limit the minimum and maximum amount of
                                    withdrawals.

                                    o     Maximum Partial Withdrawal Amount -
                                          your policy's Net Cash Surrender Value
                                          except that the withdrawal may not
                                          cause the Face Amount to be less than
                                          the required minimum Face Amount.

                                    o     Minimum Partial Withdrawal Amount -
                                          $250. This limit does not apply to
                                          withdrawals under the systematic
                                          withdrawal program.


                                       43
<PAGE>

                                    o     Maximum Partial Withdrawal From the
                                          Guaranteed Account - during any policy
                                          year you may only withdraw from the
                                          Guaranteed Account 25% of your Account
                                          Value in the Guaranteed Account (not
                                          including the Loan Account) on the
                                          most recent policy anniversary reduced
                                          by all prior partial withdrawals and
                                          transfers from the Guaranteed Account
                                          during that policy year.

                                    o     Maximum Partial Withdrawal From the
                                          Guaranteed Account If You Are a
                                          Participant in the Systematic
                                          Withdrawal Program - under this
                                          circumstance during any policy year
                                          you may only withdraw the greater of:

                                          (1)   25% of your Account Value in the
                                                Guaranteed Account (not
                                                including the Loan Account) on
                                                the most recent policy
                                                anniversary reduced by all prior
                                                partial withdrawals and
                                                transfers from the Guaranteed
                                                Account during that policy year;
                                                or

                                          (2)   The maximum amount you may have
                                                withdrawn from the Guaranteed
                                                Account in any of the prior
                                                policy years.

How to request a partial            You must submit a written request to our
withdrawal.                         Administrative Office. We will reduce your
                                    Account Value by the partial withdrawal
                                    amount plus any applicable charges. When you
                                    request a partial withdrawal, you may direct
                                    us to take the requested amount from any
                                    subaccount or from the Guaranteed Account.
                                    If you do not direct us or if the Account
                                    Value in the subaccount or Guaranteed
                                    Account is insufficient to withdraw the
                                    amount requested, we will withdraw all or
                                    the difference from the remaining
                                    subaccounts on a pro rata basis.

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

                                    Expenses for Partial Withdrawal. During the
                                    first ten policy years or for the ten policy
                                    years following a requested increase in Face
                                    Amount, we will deduct the applicable
                                    surrender charge on a partial withdrawal.
                                    This charge will be deducted from your
                                    Account Value along with the amount
                                    requested to be withdrawn and will be
                                    considered part of the partial withdrawal
                                    (together, the "partial withdrawal amount").
                                    Currently, we do not assess a processing fee
                                    for partial withdrawals. However, we reserve
                                    the right to assess a $25 processing charge
                                    for each withdrawal.


                                       44
<PAGE>

                                    Effect of Partial Withdrawal on your Face
                                    Amount. The Face Amount of your policy will
                                    also be reduced by the partial withdrawal
                                    amount if you selected the Level Death
                                    Benefit Option.

                                    We will reduce the Face Amount by the amount
                                    of the partial withdrawal 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 withdrawal may be made that would
                                    reduce the Face Amount below the minimum
                                    Face Amount.

                                    Partial withdrawals from your policy may
                                    have tax consequences.

                                    Systematic Withdrawal Program

                                    You may access your Account Value by
                                    electing the systematic withdrawal program.
                                    This program allows you to automatically
                                    receive payments on a monthly, quarterly,
                                    semi-annual or annual basis. You may request
                                    to participate in the systematic withdrawal
                                    program at any time after the first policy
                                    anniversary.

                                    You have the option to switch to borrowing
                                    from your Account Value once a specified
                                    amount of withdrawals has been reached or at
                                    any time after the first policy anniversary.
                                    You may also elect to borrow the interest
                                    due on your outstanding loan balance in
                                    order to continue to receive a steady stream
                                    of income. Loans taken under this program
                                    are not subject to the minimum loan amount.

                                    Some withdrawals or loans may be taxable.
                                    Please consult your tax adviser before
                                    requesting a withdrawal or a loan.


                                       45
<PAGE>

                                    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 the
                                    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 must be taken in one lump sum. Your
                                    policy will terminate and cease to be in
                                    force if it is surrendered and no Life
                                    Insurance Proceeds will be payable. Your
                                    policy cannot later be reinstated.


                                       46
<PAGE>

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

                          Payment Options for Benefits

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

                                    Currently, we only offer a lump sum payment
                                    option for receiving proceeds payable under
                                    the policy, such as upon surrender or death.


                                       47
<PAGE>

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

                             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 expenses on a current basis that is
                                    less than the guaranteed amount.

                                    Deductions From Premium

                                    We will deduct up to a maximum of 8% from
                                    each premium payment to provide for state
                                    premium taxes, DAC taxes and for other
                                    expenses associated with acquiring and
                                    servicing a policy. Currently, the deduction
                                    is 5% of each premium payment up to the
                                    target premium amount and 2% of any premium
                                    paid in excess of the target premium amount
                                    for policy years 1-10. Beginning in policy
                                    year 11, we currently charge 3% of each
                                    premium payment up to the target premium
                                    amount and 2% of any premium paid in excess
                                    of the target premium amount.

                                    Monthly Deductions From Account Value

                                    On the Policy Date and each Monthly
                                    Anniversary thereafter until the Insured
                                    reaches Attained Age 100, we make a
                                    deduction from your Account Value. If the
                                    Issue Date is later than the Policy Date, we
                                    will make a deduction on the Issue Date 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.

                                    On each Monthly Anniversary we will deduct
                                    charges for:


                                       48
<PAGE>

                                    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.

                                    Subject to our approval, you may request us
                                    to take the monthly deductions from your
                                    Account Value allocated to the Guaranteed
                                    Account (not including the Loan Account) or
                                    specified subaccounts. Otherwise, we will
                                    take the monthly deductions from each
                                    subaccount and the Guaranteed Account on a
                                    pro rata basis.

                                    Administrative Charge. This charge
                                    compensates us for administrative expenses
                                    associated with the policy and the Variable
                                    Account. These expenses relate to premium
                                    billing and collection, record keeping,
                                    processing claims, policy loans, policy
                                    changes, reporting and overhead costs,
                                    processing applications and establishing
                                    policy records. This charge will be no more
                                    than $7.50 per month. Currently, the charge
                                    is $7.50 per month.

                                    Acquisition Charge. We will make a deduction
                                    from your 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. We deduct an amount
                                    per $1,000 of Face Amount as shown in
                                    Appendix A. The charge is assessed for the
                                    first five policy years and, if you request
                                    an increase in the Face Amount, for the
                                    first five years following that increased
                                    Face Amount.

                                    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.


                                       49
<PAGE>

Net Amount at Risk.                 If the Death Benefit is equal to the Face
                                    Amount, the Face Amount plus Account Value,
                                    or the Face Amount plus premium paid until
                                    the policy anniversary prior to the date of
                                    death minus partial withdrawals, then 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 Account Value.

                                    If the Death Benefit is equal to the Account
                                    Value multiplied by the appropriate minimum
                                    death benefit factor, then 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; and

                                    (b)   is the current total Account Value

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

                                    o     preferred plus nonsmoker;

                                    o     preferred nonsmoker;

                                    o     standard plus nonsmoker;

                                    o     standard nonsmoker;

                                    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, as well
                                    as subsequent automatic increases in Face
                                    Amount under the Automatic Face Amount
                                    Increase Option under the policy. 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 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 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 and to automatic
                                    increases in the Face Amount.


                                       50
<PAGE>

                                    If there have been requested increases in
                                    the Face Amount, we may use different cost
                                    of insurance rates for the requested
                                    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 requested 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 Death Benefit. The Attained
                                    Age and rate class for such requested
                                    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 then current
                                    net amount at risk, 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
                                    rate class are generally lower than rates
                                    for an Insured of the same age and sex in a
                                    smoker rate class. Cost of insurance rates
                                    (whether guaranteed or current) for an
                                    Insured in a nonsmoker or smoker rate class
                                    are generally lower than rates for an
                                    Insured of the same age and sex and smoking
                                    status in a substandard rate class.


                                       51
<PAGE>

                                    Legal Considerations Relating to
                                    Sex-Distinct Premium and Benefits. Mortality
                                    tables for the policy generally distinguish
                                    between males and females. Thus, premium and
                                    benefits under the policy covering males and
                                    females of the same age will generally
                                    differ.

                                    We may also offer the policy based on unisex
                                    mortality tables if required by state law.
                                    Employers and employee organizations
                                    considering the 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 Variable Account Assets

                                    Mortality and Expense Risk Charge. We deduct
                                    a daily charge from the net assets 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.
                                    Currently, we charge an annual rate of 0.75%
                                    of the subaccount assets for the first 10
                                    policy years, 0.25% for policy years 11
                                    through 20, and 0.10% thereafter. The
                                    guaranteed charge is at an annual rate of
                                    0.90%. Although the charge may be increased
                                    or decreased in our sole discretion, it is
                                    guaranteed not to exceed an annual rate of
                                    0.90% 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 Variable Account will exceed the amounts
                                    realized from the administrative charges
                                    assessed against all policies.


                                       52
<PAGE>

                                    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
                                    applicable, we will deduct the charge from
                                    the amount you transfer before allocation to
                                    the new subaccount(s) or to the Guaranteed
                                    Account. The confirmation of the transaction
                                    will show the transfer charge, if any.

                                    Surrender Charge. If the policy is
                                    surrendered or there is a decrease in Face
                                    Amount during the first 10 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 10 years after a requested
                                    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 Calculation. In general,
                                    the surrender charge is based on the Face
                                    Amount. 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 rate class; and

                                    (3)   is equal to the factor based upon the
                                          number of years that have elapsed
                                          since the Policy Date or requested
                                          increase in Face Amount, as described
                                          in the following table:


                                       53
<PAGE>

                                               Year              Factor
                                               ----              ------

                                                 1............... 100%

                                                 2...............  90%

                                                 3...............  80%

                                                 4...............  70%

                                                 5...............  60%

                                                 6...............  50%

                                                 7...............  40%

                                                 8...............  30%

                                                 9...............  20%

                                                10...............  10%

                                                11+...............  0%

                                    The product of (1) and (2) will be capped at
                                    a level not to exceed a maximum surrender
                                    charge based on a rate per $1,000 of Face
                                    Amount. 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. A requested
                                    increase in Face Amount of the policy will
                                    result in an additional surrender charge
                                    during the 10 policy years immediately
                                    following the requested increase. The
                                    additional surrender charge period will
                                    begin on the effective date of the requested
                                    increase. If the Face Amount of the policy
                                    is reduced before the end of the 10th policy
                                    year or within 10 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 requested
                                    increase in the Face Amount of the policy.
                                    They will then be applied to prior requested
                                    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.


                                       54
<PAGE>

                                    Surrender Charge Upon Partial Withdrawal.
                                    During the surrender charge period we will
                                    deduct a surrender charge:

                                    o     Upon a partial withdrawal; and

                                    o     If you decrease your Face Amount.

                                    We deduct the surrender charge from the
                                    subaccounts and the Guaranteed Account in
                                    the same proportion as we deduct the amounts
                                    for your partial withdrawal.

                                    Surrender Charge Due to Partial Withdrawal.
                                    We deduct an amount equal to the applicable
                                    surrender charge multiplied by a fraction
                                    (equal to the surrender charge applicable to
                                    the policy immediately prior to the partial
                                    withdrawal, multiplied by the ratio of (1)
                                    the reduction in Face Amount, if any,
                                    associated with the partial withdrawal to
                                    (2) the Face Amount prior to the partial
                                    withdrawal).

                                    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 Withdrawal Administrative Charge. We
                                    reserve the right to deduct an
                                    administrative charge upon a partial
                                    withdrawal of up to $25 per partial
                                    withdrawal. Currently, we do not assess an
                                    administrative charge for partial
                                    withdrawals. In certain states the charge
                                    may be the lesser of $25 or 2% of the amount
                                    withdrawn.

                                    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
                                    officers, directors and employees of the
                                    company, 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.


                                       55
<PAGE>

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

                        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 Account Value. The
                                    addition of riders may affect the cost of
                                    insurance.

                                    Accelerated Benefit Rider (ABR)

                                    Accidental Death Benefit Rider (ADB)

                                    Child's Term Rider (CTR)

                                    Other Insured Term Rider (OIR)

                                    Primary Insured Rider (PIR)

                                    Waiver of Monthly Deductions Rider (WMD)

                                    Waiver of Specified Premium Rider (WSP)


                                       56
<PAGE>

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

                             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, other than
                                          under the Automatic Face Amount
                                          Increase Option; 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 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 policy. The Face Amount in effect at the
                                    time of the exchange will remain unchanged.
                                    The Policy 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.

                                    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.


                                       57
<PAGE>

                                    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 premium paid, minus any loan
                                    and accrued loan interest, any partial
                                    withdrawal, and 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 a
                                    requested 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.

                                    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 most
                                    recent monthly deduction for the cost of
                                    insurance charge for the correct age and
                                    sex.

                                    Changes in the Policy or Benefits

                                    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 Life Insurance
                                    Proceeds, loan proceeds, and partial
                                    withdrawal or surrender proceeds within
                                    seven days after receipt at our
                                    Administrative Office of all the required
                                    documents. Other than the Life Insurance
                                    Proceeds, which is 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:


                                       58
<PAGE>

                                    (2)   the disposal or valuation of the
                                          Variable 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
                                          Securities and Exchange Commission, or
                                          the Securities and Exchange Commission
                                          declares that an emergency exists; or

                                    (3)   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 for up to 6
                                    months after we receive your request.


                                       59
<PAGE>

                                    Reports to Owners

                                    We will send you a confirmation within seven
                                    days of the following transactions:

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

                                    o     any change of allocation of premium;

                                    o     any transfer among subaccounts;

                                    o     any loan, interest repayment, or loan
                                          repayment;

                                    o     any partial withdrawal;

                                    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 Life Insurance Proceeds
                                          under the policy.

                                    Within 30 days after each policy anniversary
                                    we will send you an annual statement. The
                                    statement will show the Death Benefit
                                    currently payable, and the current Account
                                    Value, Cash Surrender Value, and the
                                    Outstanding Loan. The statement will also
                                    show premium paid, all charges deducted
                                    during the policy year, and all
                                    transactions. We will also send to you
                                    annual and semi-annual reports for the
                                    Variable Account.


                                       60
<PAGE>

                                    Assignment

                                    You may assign the policy, if we agree, in
                                    accordance with its terms by using 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 in writing a 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) total monthly deductions
                                          for three months, calculated from the
                                          effective date of reinstatement; and
                                          (ii) the premium expense charge. 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 Outstanding
                                          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. We
                                    will deduct the premium expenses from the
                                    required payment. The monthly expense
                                    charges, Account Value, Outstanding Loan and
                                    surrender charge 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.


                                       61
<PAGE>

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

                             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 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 charges deducted from
                                    premium, Account Value, or Variable Account
                                    assets (for example, mortality and expense
                                    risk charge, monthly deductions, cost of
                                    insurance, surrender charge, sales load, DAC
                                    taxes, and any state or local premium
                                    taxes). If these charges were included, the
                                    total return figures would be lower.


                                       62
<PAGE>

                                    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.


                                       63
<PAGE>

                                    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.


                                       64
<PAGE>

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

                        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 own tax advisers to
                                    discuss these risks.

                                    The Company

                                    We are taxed as a life insurance company
                                    under the Code. For federal tax purposes,
                                    the Variable 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.


                                       65
<PAGE>

                                    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% 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.

                                    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.

                                    Generally, each U.S. 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.


                                       66
<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 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 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 the you pay the full amount
                                    of premium 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.


                                       67
<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 Account Value
                                    should not be taxed until there has been a
                                    distribution from the policy such as a
                                    surrender, partial surrender or lapse with
                                    outstanding 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 premium
                                          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 premium 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 premium paid
                                          less the untaxed portions of any prior
                                          withdrawals, even if total withdrawals
                                          do not exceed total premium paid.

                                    o     Extra premium for optional benefits
                                          and riders generally do not count in
                                          computing the premium 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.


                                       68
<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 premium
                                          substantially in excess of scheduled
                                          premium is 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 premium 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 excludible
                                          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.


                                       69
<PAGE>

                                    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 policy 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 policy's death
                                    benefit option, a policy 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.


                                       70
<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 Variable Account or to
                                    the policy.


                                       71
<PAGE>

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

                           Distribution of the Policy

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

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

                                    The policy will be distributed through the
                                    principal underwriter for the Variable
                                    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 premium 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

                                    We may offer other policies similar to those
                                    offered herein.


                                       72
<PAGE>

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

                            About Us and the Accounts

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

                                    The Company

We are a member of the              American International Life Assurance
American International Group,       Company of New York is a stock life
Inc.                                insurance company operating under the laws
                                    of the State of New York. It was
                                    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.

                                    The Variable Account

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

Although you may have               We own the assets in the Variable Account.
allocated your Account Value        The Variable Account is divided into
to the subaccounts, you do not      subaccounts. The subaccounts available under
own these assets. You only          the policy invest in shares of a specific
own your policy.                    portfolio of a mutual fund. The Variable
                                    Account may include other subaccounts that
                                    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.

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


                                       73
<PAGE>

                                    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 Variable Account with
                                          the Securities and Exchange
                                          Commission.

                                    o     run the Variable 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 Variable
                                          Account.

                                    o     operate the Variable 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 Variable Account or one
                                          or more of the subaccounts in any
                                          investments that are legal, as
                                          determined by our own or outside
                                          counsel.

                                    We will not change an investment adviser or
                                    any investment of a subaccount of our
                                    Variable Account unless approved by the
                                    Commissioner of Insurance of the State 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
                                    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.


                                       74
<PAGE>

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

                                    We have not registered interests in the
                                    Guaranteed Account under the Securities Act
                                    of 1933 or the Guaranteed Account as an
                                    investment company under the Investment
                                    Company Act of 1940.

                                    The staff of the Securities and Exchange
                                    Commission has not reviewed our disclosure
                                    regarding 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.


                                       75
<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 years. All officers have been affiliated with the company during
the past five years unless otherwise indicated.

<TABLE>
<CAPTION>
                                                               Principal Business
                                                               Affiliations and
                                                               Principal Occupations
Name and Address               Office                          During Past Five Years
----------------               ------                          ----------------------
<S>                            <C>                             <C>
Michele L. Abruzzo             Director, Senior Executive      Senior Vice President
80 Pine Street                 Vice President
New York, NY 10005

James A. Bambrick              Senior Vice President,          Senior Vice President, A&H
One Alico Plaza                Chief Operations Officer        Division
600 King Street
Wilmington, DE  19801

Paul S. Bell                   Director, Senior Vice           Senior Vice President and Actuary
One Alico Plaza                President, and Chief
600 King Street                Actuary
Wilmington, DE 19801

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

Patrick Joseph Foley           Director                        Retired; formerly Vice President
Donovan, Perry, Carbon                                         and General Counsel
  McDermit & Radzil
Wall Street Plaza
88 Pine Street
New York, NY 10005

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

Maurice R. Greenberg           Director                        Director, Chairman and Chief
70 Pine Street                                                 Executive Officer AIG, Inc.
New York, NY 10270
</TABLE>


                                       76
<PAGE>

<TABLE>
<CAPTION>
                                                               Principal Business
                                                               Affiliations and
                                                               Principal Occupations
Name and Address               Office                          During Past Five Years
----------------               ------                          ----------------------
<S>                            <C>                             <C>
Jack Russell Harnes            Director                        Retired; formerly Medical Director
70 Pine Street
New York, NY 10270

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

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

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

John Oehmke                    Chief Financial Officer,        Regional Vice President, Controller
One Alico Plaza                Vice President                  American International Companies,
600 King Street                                                Japan and Korea
Wilmington, DE 19801

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

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

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

Kenneth D. Walma               Vice President, General         Assistant Secretary, Associate
One Alico Plaza                Counsel                         General Counsel
600 King Street
Wilmington, DE 19801

Gerald Walter Wyndorf          Director, Chief Executive       Executive Vice President of AIG
80 Pine Street                 Officer and President           Life Insurance Company
New York, NY 10038
</TABLE>


                                       77
<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
                                    Variable 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.

                                    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.


                                       78
<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 Variable Account.

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


                                       79
<PAGE>

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

                              Financial Statements

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

                                    Our financial statements (American
                                    International Life Assurance Company of New
                                    York for the years ended December 31, 1999,
                                    1998 and 1997) have been audited by
                                    PricewaterhouseCoopers LLP, independent
                                    certified public accountants, as stated in
                                    their report, and have been included in this
                                    prospectus in reliance upon the authority of
                                    such firm as experts in accounting and
                                    auditing. Financial statements of the
                                    Variable Account are not included because no
                                    policies have been issued using the
                                    subaccounts described in this prospectus.


                                       80
<PAGE>


                      AMERICAN INTERNATIONAL LIFE ASSURANCE
                               COMPANY OF NEW YORK
                          (a wholly-owned subsidiary of
                       American International Group, Inc.)

                    REPORT ON AUDITS OF FINANCIAL STATEMENTS

              FOR THE YEARS ENDED DECEMBER 31, 1999, 1998 AND 1997
<PAGE>

                        Report of Independent Accountants

To the Stockholders and Board of Directors
American International Life Assurance Company of New York

In our opinion, the accompanying balance sheets and the related statements of
income, capital funds, cash flows, and comprehensive income present fairly, in
all material respects, the financial position of American International Life
Assurance Company of New York (a wholly-owned subsidiary of American
International Group, Inc.) at December 31, 1999 and 1998, and the results of its
operations and its cash flows for each of the three years in the period ended
December 31, 1999, in conformity with accounting principles generally accepted
in the United States. These financial statements are the responsibility of the
Company's management; our responsibility is to express an opinion on these
financial statements based on our audits. We conducted our audits of these
statements in accordance with auditing standards generally accepted in the
United States, which require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements, assessing the
accounting principles used and significant estimates made by management, and
evaluating the overall financial statement presentation. We believe that our
audits provide a reasonable basis for the opinion expressed above.

February 3, 2000


                                       3
<PAGE>

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

<TABLE>
<CAPTION>
                                                        December 31,    December 31,
                                                            1999            1998
                                                         ----------      ----------
<S>                                                      <C>             <C>
Assets

Investments and cash:
  Fixed maturities:
    Bonds available for sale, at market value
    (cost: 1999 - $5,076,750; 1998 - $4,798,349)         $4,973,736      $5,065,014
  Equity securities:
    Common stock
    (cost: 1999 - $12,837; 1998 - $12,848)                   24,428          26,659
    Non-redeemable preferred stocks
    (cost: 1999 - $27,047; 1998 - $13,544)                   26,602          14,691
Mortgage loans on real estate, net                          460,455         544,401
Real estate, net of accumulated
  depreciation of $6,976 in 1999 and $6,325 in 1998          18,937          19,587
Policy loans                                                  9,986          10,281
Other invested assets                                        79,381          84,156
Short-term investments                                      143,766         252,565
Cash                                                            245         157,187
                                                         ----------      ----------

  Total investments and cash                              5,737,536       6,174,541

Amounts due from related parties                              9,470           5,433
Investment income due and accrued                            82,501          81,703
Premium and insurance balances receivable                    17,345          16,172
Reinsurance assets                                          306,663          27,234
Deferred policy acquisition costs                            46,655          41,421
Federal income tax receivable                                 6,598              --
Deferred income taxes                                        55,056              --
Separate and variable accounts                              423,534         319,632
Other assets                                                  1,170           1,377
                                                         ----------      ----------

            Total assets                                 $6,686,528      $6,667,513
                                                         ==========      ==========
</TABLE>

                 See accompanying notes to financial statements.


                                       4
<PAGE>

            AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY OF NEW YORK
                                 BALANCE SHEETS
                      (in thousands, except share amounts)

<TABLE>
<CAPTION>
                                                      December 31,   December 31,
                                                          1999           1998
                                                      -----------    -----------
<S>                                                   <C>            <C>
Liabilities

  Policyholders' funds on deposit                     $ 3,741,873    $ 3,607,190
  Future policy benefits                                1,713,163      1,694,572
  Reserve for unearned premiums                             5,948          4,751
  Policy and contract claims                              335,557        318,614
  Reserve for commissions, expenses and taxes               5,183          5,048
  Insurance balances payable                                7,565         12,088
  Federal income tax payable                                   --          7,623
  Deferred income taxes                                        --         65,683
  Amounts due to related parties                            3,320         15,231
  Separate and variable accounts                          423,534        319,632
  Other liabilities                                        32,137            964
                                                      -----------    -----------

                             Total liabilities          6,268,280      6,051,396
                                                      -----------    -----------

Capital funds

  Common stock, $200 par value; 16,125 shares
    authorized, issued and outstanding                      3,225          3,225
  Additional paid-in capital                              197,025        197,025
  Retained earnings                                       277,829        220,949
  Accumulated other comprehensive income                  (59,831)       194,918
                                                      -----------    -----------

                             Total capital funds          418,248        616,117
                                                      -----------    -----------

Total liabilities and capital funds                   $ 6,686,528    $ 6,667,513
                                                      ===========    ===========
</TABLE>

                 See accompanying notes to financial statements.


                                       5
<PAGE>

            AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY OF NEW YORK
                              STATEMENTS OF INCOME
                                 (in thousands)

<TABLE>
<CAPTION>
                                                      Years ended December 31,
                                               -----------------------------------

                                                  1999         1998         1997
                                               ---------    ---------    ---------
<S>                                            <C>          <C>          <C>
Revenues:
  Premiums                                     $ 189,448    $ 100,339    $  96,429
  Net investment income                          462,215      455,176      435,098
  Realized capital losses                        (13,103)      (1,694)        (226)
                                               ---------    ---------    ---------

                  Total revenues                 638,560      553,821      531,301
                                               ---------    ---------    ---------

Benefits and expenses:
  Benefits to policyholders                      244,895      178,401      165,157
  Increase in future policy benefits
   and policyholders' funds on deposit           239,635      252,476      221,192
  Acquisition and insurance expenses              65,533       59,662       58,231
                                               ---------    ---------    ---------

                 Total benefits and expenses     550,063      490,539      444,580
                                               ---------    ---------    ---------

Income before income taxes                        88,497       63,282       86,721
                                               ---------    ---------    ---------

Income taxes (benefits):
   Current                                        15,263       33,357       30,000
   Deferred                                       16,354      (10,772)         930
                                               ---------    ---------    ---------

                 Total income taxes               31,617       22,585       30,930
                                               ---------    ---------    ---------

Net income                                     $  56,880    $  40,697    $  55,791
                                               =========    =========    =========
</TABLE>

                 See accompanying notes to financial statements.


                                       6
<PAGE>

            AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY OF NEW YORK
                           STATEMENTS OF CAPITAL FUNDS
                                 (in thousands)

<TABLE>
<CAPTION>
                                                     Years ended December 31,
                                               -----------------------------------

                                                  1999         1998         1997
                                               ---------    ---------    ---------
<S>                                            <C>          <C>          <C>
Common stock

Balance at beginning of year                   $   3,225    $   3,225    $   3,225
                                               ---------    ---------    ---------

Balance at end of year                             3,225        3,225        3,225
                                               ---------    ---------    ---------

Additional paid-in capital

Balance at beginning of year:                    197,025      197,025      197,025
                                               ---------    ---------    ---------

Balance at end of year                           197,025      197,025      197,025
                                               ---------    ---------    ---------

Retained earnings
  Balance at beginning of year                   220,949      190,252      134,461
  Net income                                      56,880       40,697       55,791
  Dividends to Stockholders                           --      (10,000)          --
                                               ---------    ---------    ---------

  Balance at end of year                         277,829      220,949      190,252
                                               ---------    ---------    ---------

Accumulated other comprehensive income
  Balance at beginning of year                   194,918      184,681      135,431
  Unrealized appreciation (depreciation) of
    investments - net of reclassification
    adjustments                                 (400,842)      (4,208)     104,775
  Deferred income tax benefit (expense) on
    changes and future policy benefits           146,093       14,445      (55,525)
                                               ---------    ---------    ---------

  Balance at end of year                         (59,831)     194,918      184,681
                                               ---------    ---------    ---------

            Total capital funds                $ 418,248    $ 616,117    $ 575,183
                                               =========    =========    =========
</TABLE>

                 See accompanying notes to financial statements.


                                       7
<PAGE>

            AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY OF NEW YORK
                            STATEMENTS OF CASH FLOWS
                                 (in thousands)

<TABLE>
<CAPTION>
                                                                   Years ended December 31,
                                                           -----------------------------------------

                                                               1999           1998           1997
                                                           -----------    -----------    -----------
<S>                                                        <C>            <C>            <C>
Cash flows from operating activities:
 Net income                                                $    56,880    $    40,697    $    55,791
                                                           -----------    -----------    -----------

Adjustments to reconcile net income
 to net cash provided by operating activities:
 Non-cash revenues, expenses, gains
  and losses included in income:
 Change in insurance reserves                                   45,730        323,971         44,065
 Change in premiums and insurance balances
  receivable and payable -net                                   (5,697)         4,753         (3,201)
 Change in reinsurance assets                                 (279,429)        (6,624)         4,601
 Change in deferred policy acquisition costs                    (5,234)        (1,674)        (3,992)
 Change in investment income due and accrued                      (799)           628         (4,898)
 Realized capital losses                                        13,103          1,694            226
 Change in current and deferred income taxes -net                2,133         (6,220)           243
 Change in reserves for commissions, expenses and taxes            135            480           (337)
 Change in other assets and liabilities - net                    2,969        (24,194)       (11,055)
                                                           -----------    -----------    -----------
Total adjustments                                             (227,089)       292,814         25,652
                                                           -----------    -----------    -----------
 Net cash (used in) provided by operating activities          (170,209)       333,511         81,443
                                                           -----------    -----------    -----------

Cash flows from investing activities:
 Cost of fixed maturities at market, sold                      913,262        317,042        255,408
 Cost of fixed maturities at market, matured or redeemed       641,409        824,480        435,831
 Cost of equity securities sold                                  1,149          1,413          7,422
 Cost of real estate sold                                           --          5,107             --
 Realized capital (losses) gains                               (13,103)        (1,694)         3,774
 Purchase of fixed maturities                               (1,815,447)    (1,202,023)      (922,293)
 Purchase of equity securities                                 (14,641)       (13,671)        (3,000)
 Mortgage loans granted                                        (64,782)      (140,623)       (89,717)
 Repayments of mortgage loans                                  148,799        150,803         44,733
 Change in policy loans                                            296            401            380
 Change in short-term investments                              108,799       (172,672)       (19,560)
 Change in other invested assets                               (22,632)       (12,118)         6,100
 Other - net                                                    (4,525)       (16,637)        (7,361)
                                                           -----------    -----------    -----------
  Net cash used in investing activities                       (121,416)      (260,192)      (288,283)
                                                           -----------    -----------    -----------

Cash flows from financing activities:
 Change in policyholders' funds on deposit                     134,683         93,569        205,413
 Dividends to stockholders                                          --        (10,000)            --
                                                           -----------    -----------    -----------
    Net cash provided by financing activities                  134,683         83,569        205,413
                                                           -----------    -----------    -----------

Change in cash                                                (156,942)       156,888         (1,427)
Cash at beginning of year                                      157,187            299          1,726
                                                           -----------    -----------    -----------
Cash at end of year                                        $       245    $   157,187    $       299
                                                           ===========    ===========    ===========
</TABLE>

                 See accompanying notes to financial statements.


                                       8
<PAGE>

            AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY OF NEW YORK
                       STATEMENTS OF COMPREHENSIVE INCOME
                                 (in thousands)

<TABLE>
<CAPTION>
                                                     Years ended December 31,
                                              -----------------------------------

                                                 1999         1998         1997
                                              ---------    ---------    ---------
<S>                                           <C>          <C>          <C>
Comprehensive income

Net income                                    $  56,880    $  40,697    $  55,791
                                              ---------    ---------    ---------

Other comprehensive income

Unrealized appreciation (depreciation) of
   investments - net of reclassification
   adjustments                                 (400,842)      (4,208)     104,775
 Changes due to deferred income tax benefit
    (expense) on changes in
    future policy benefits                      146,093       14,445      (55,525)
                                              ---------    ---------    ---------

 Other comprehensive income                    (254,749)      10,237       49,250
                                              ---------    ---------    ---------

 Comprehensive income                         $(197,869)   $  50,934    $ 105,041
                                              =========    =========    =========
</TABLE>

                 See accompanying notes to financial statements.


                                       9
<PAGE>

            AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY OF NEW YORK
                          NOTES TO FINANCIAL STATEMENTS

1.    Summary of Significant Accounting Policies

      (a)   Basis of Presentation: American International Life Assurance Company
            of New York (the Company) is a wholly owned subsidiary of American
            International Group, Inc. (the Parent). The financial statements of
            the Company have been prepared on the basis of generally accepted
            accounting principles (GAAP). The preparation of financial
            statements in conformity with GAAP requires management to make
            estimates and assumptions that affect the reported amounts of assets
            and liabilities and disclosure of contingent assets and liabilities
            at the date of the financial statements and the reported amounts of
            revenues and expenses during the reporting periods. Actual results
            could differ from those estimates. The Company is licensed to sell
            life and accident & health insurance in the District of Columbia and
            all states except Arizona, Connecticut and Maryland. The Company is
            also licensed in America Samoa, Virgin Islands and Guam.

            The Company also files financial statements prepared in accordance
            with statutory practices prescribed or permitted by the Insurance
            Department of the State of New York. Financial statements prepared
            in accordance with GAAP differ in certain respects from the
            practices prescribed or permitted by regulatory authorities. The
            significant differences are: (1) statutory financial statements do
            not reflect fixed maturities available for sale at market value; (2)
            policy acquisition costs, charged against operations as incurred for
            regulatory purposes, have been deferred and are being amortized over
            the anticipated life of the contracts; (3) individual life and
            annuity policy reserves based on statutory requirements have been
            adjusted based upon mortality, lapse and interest assumptions
            applicable to these coverages, including provisions for reasonable
            adverse deviations; these assumptions reflect the Company's
            experience and industry standards; (4) deferred income taxes not
            recognized for regulatory purposes have been provided for temporary
            differences between the bases of assets and liabilities for
            financial reporting purposes and tax purposes; (5) for regulatory
            purposes, future policy benefits, policyholders' funds on deposit,
            policy and contract claims and reserve for unearned premiums are
            presented net of ceded reinsurance; and (6) an asset valuation
            reserve and interest maintenance reserve using National Association
            of Insurance Commissioners (NAIC) formulas are set up for regulatory
            purposes.

      (b)   Investments: Fixed maturities available for sale, where the company
            may not have the ability or positive intent to hold these securities
            until maturity, are carried at current market value. Interest income
            with respect to fixed maturity securities is accrued currently.
            Included in fixed maturities available for sale are collateralized
            mortgage obligations (CMOs). Premiums and discounts arising from the
            purchase of CMOs are treated as yield adjustments over their
            estimated lives. Common and non-redeemable preferred stocks are
            carried at current market values. Dividend income is generally
            recognized when receivable. Short-term investments are carried at
            cost, which approximates market.

            Unrealized gains and losses from investments in equity securities
            and fixed maturities available for sale are reflected as a separate
            component of comprehensive income, net of deferred income taxes and
            future policy benefits in capital funds currently.

            Realized capital gains and losses are determined principally by
            specific identification. Where declines in values of securities
            below cost or amortized cost are considered to be other than
            temporary, a charge is reflected in income for the difference
            between cost or amortized cost and estimated net realizable value.

            Mortgage loans on real estate are carried at unpaid principal
            balance less unamortized loan origination fees and costs less an
            allowance for uncollectible loans. Interest income on such loans is
            accrued currently.


                                       10
<PAGE>

1.    Summary of Significant Accounting Policies - (continued)

      (b)   Investments: (continued)

            Real estate is carried at depreciated cost and is depreciated on a
            straight-line basis over 31.5 years. Expenditures for maintenance
            and repairs are charged to income as incurred; expenditures for
            betterments are capitalized and depreciated over their estimated
            lives.

            Policy loans are carried at the aggregate unpaid principal balance.

            Other invested assets consist primarily of limited partnerships,
            which are recorded using either the cost or the equity method
            depending on the type of partnership and the Company's related
            ownership percentage.

      (c)   Income Taxes: The Company joins in a consolidated federal income tax
            return with the Parent and its domestic subsidiaries. The Company
            and the Parent have a written tax allocation agreement whereby the
            Parent agrees not to charge the Company a greater portion of the
            consolidated tax liability than would have been paid by the Company
            if it had filed a separate return. Additionally, the Parent agrees
            to reimburse the Company for any tax benefits arising out of its net
            losses within ninety days after the filing of that consolidated tax
            return for the year in which these losses are utilized. Deferred
            federal income taxes are provided for temporary differences related
            to the expected future tax consequences of events that have been
            recognized in the Company's financial statements or tax returns.

      (d)   Premium Recognition and Related Benefits and Expenses: Premiums for
            traditional life insurance and life contingent annuity contracts are
            recognized when due. Revenues for universal life and investment-type
            products consist of policy charges for the cost of insurance,
            administration, and surrenders during the period. Premiums on
            accident and health insurance are reported as earned over the
            contract term. The portion of accident and health premiums which is
            not earned at the end of a reporting period is recorded as unearned
            premiums. Estimates of premiums due but not yet collected are
            accrued. Policy benefits and expenses are associated with earned
            premiums on long-duration contracts resulting in a level recognition
            of profits over the anticipated life of the contracts.

            Policy acquisition costs for traditional life insurance products are
            generally deferred and amortized over the premium paying period of
            the policy. Deferred policy acquisition costs and policy initiation
            costs related to universal life and investment-type products are
            amortized in relation to expected gross profits over the life of the
            policies (see Note 3).

            The liability for future policy benefits and policyholders' contract
            deposits is established using assumptions described in Note 4.

      (e)   Policy and Contract Claims: Policy and contract claims include
            amounts representing: (1) the actual in-force amounts for reported
            life claims and an estimate of incurred but unreported claims; and
            (2) an estimate, based upon prior experience, for accident and
            health reported and incurred but unreported losses. The methods of
            making such estimates and establishing the resulting reserves are
            continually reviewed and updated and any adjustments resulting
            therefrom are reflected in income currently.


                                       11
<PAGE>

1.    Summary of Significant Accounting Policies - (continued)

      (f)   Separate and Variable Accounts: These accounts represent funds for
            which investment income and investment gains and losses accrue
            directly to the policyholders. Each account has specific investment
            objectives, and the assets are carried at market value. The assets
            of each account are legally segregated and are not subject to claims
            which arise out of any other business of the Company.

      (g)   Reinsurance Assets: Reinsurance assets include the balances due from
            both reinsurance and insurance companies under the terms of the
            Company's reinsurance arrangements for ceded unearned premiums,
            future policy benefits for life and accident and health insurance
            contracts, policyholders' funds on deposit and policy and contract
            claims. It also includes funds held under reinsurance treaties.

      (h)   Accounting Standards:

            In June 1997, the Financial Accounting Standards Board (FASB) issued
            Statement of Financial Accounting Standards No. 130 "Reporting
            Comprehensive Income" (FASB 130) and Statement of Financial
            Accounting Standards No. 131 "Disclosure about Segments of an
            Enterprise and Related Information" (FASB 131).

            FASB 130 establishes standards for reporting comprehensive income
            and its components in a full set of general purpose financial
            statements. FASB 130 was effective for the Company as of January 1,
            1998.

            FASB 131 establishes standards for the way the Company is required
            to disclose information about its operating segments in its annual
            financial statements and selected information in its interim
            financial statements. FASB 131 establishes, where practicable,
            standards with respect to geographic areas, among other things.
            Certain descriptive information is also required. FASB 131 was
            effective for the year ended December 31, 1998 by the Parent, whose
            operations are conducted principally through three business
            segments: General Insurance, Life Insurance and Financial Services.
            All operations of the Company fall within the Life Insurance
            segment.

            In February 1998, FASB issued Statement of Financial Accounting
            Standards No. 132 "Employers' Disclosures about Pensions and Other
            Postretirement Benefits" (FASB 132). This statement requires the
            Company to revise its disclosures about pension and other
            postretirement benefit plans and does not change the measurement or
            recognition of these plans. Also, FASB 132 requires additional
            information on changes in the benefit obligations and fair values of
            plan assets. FASB 132 was effective for the year ended December 31,
            1998 and has been adopted by the Parent. Information regarding the
            pension and other postretirement benefit plans is not computed on a
            subsidiary basis, but rather on a consolidated basis for all
            subsidiaries of the Parent and, accordingly, is not presented
            herein.

            In June 1998, FASB issued Statement of Financial Accounting
            Standards No. 133 "Accounting for Derivative Instruments and Hedging
            Activities" (FASB 133). This statement requires the Company to
            recognize all derivatives in the consolidated balance sheet
            measuring these derivatives at fair value. The recognition of the
            change in the fair value of a derivative depends on a number of
            factors, including the intended use of the derivative. The Company
            believes that the impact of FASB 133 on its results of operations,
            financial condition or liquidity will not be significant. FASB 133
            is effective for the year commencing January 1, 2001.


                                       12
<PAGE>

1.    Summary of Significant Accounting Policies - (continued)

      (h)   Accounting Standards: (continued)

            In December 1997, the Accounting Standards Executive Committee of
            the American Institute of Certified Public Accountants (AcSEC)
            issued Statement of Position (SOP) 97-3, "Accounting by Insurance
            and Other Enterprises for Insurance-Related Assessments." This
            statement provides guidance for the recording of a liability for
            insurance-related assessments. The statement requires that a
            liability be recognized in certain defined circumstances. This
            statement was effective for the year commencing January 1, 1999 and
            has been adopted herein. SOP 97-3 did not have a material impact on
            the Company's results of operations, financial condition or
            liquidity.

            In October 1998, AcSEC issued SOP 98-7, "Deposit Accounting:
            Accounting for Insurance and Reinsurance Contracts That Do Not
            Transfer Insurance Risk." This statement identifies several methods
            of deposit accounting and provides guidance on the application of
            each method. This statement classifies insurance and reinsurance
            contracts for which the deposit method is appropriate as contracts
            that (i) transfer only significant timing risk, (ii) transfer only
            significant underwriting risk, (iii) transfer neither significant
            timing nor underwriting risk, and (iv) have an indeterminate risk.
            The Company believes that the impact of this statement on its
            results of operations, financial condition or liquidity will not be
            significant. This statement is effective for the year commencing
            January 1, 2000. Restatement of previously issued financial
            statements is not permitted.

2.    Investment Information

      (a)   Statutory Deposits: Securities with a carrying value of $17,560,000
            and $17,889,000 were deposited by the Company under requirements of
            regulatory authorities as of December 31, 1999 and 1998,
            respectively.

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

<TABLE>
<CAPTION>
                                                         Years ended December 31,
                                                 ------------------------------------
                                                   1999          1998          1997
                                                 --------      --------      --------
<S>                                              <C>           <C>           <C>
            Fixed maturities                     $392,878      $386,353      $378,724
            Equity securities                       2,309         1,702         1,010
            Mortgage loans                         45,173        52,443        48,488
            Real estate                             2,113         2,782         3,097
            Policy loans                              750           713           832
            Cash and short-term investments         7,507         4,334         4,257
            Other invested assets                  16,026        11,209         2,878
                                                 --------      --------      --------
                 Total investment income          466,756       459,536       439,286

            Investment expenses                     4,541         4,360         4,188
                                                 --------      --------      --------

                 Net investment income           $462,215      $455,176      $435,098
                                                 ========      ========      ========
</TABLE>


                                       13
<PAGE>

2.    Investment Information - continued

      (c)   Investment Gains and Losses: The net realized capital gains (losses)
            and change in unrealized appreciation (depreciation) of investments
            for 1999, 1998 and 1997 are summarized below (in thousands):

<TABLE>
<CAPTION>
                                                                  Years ended December 31,
                                                          -----------------------------------------
                                                             1999            1998            1997
                                                          ---------       ---------       ---------
<S>                                                       <C>             <C>             <C>
             Realized gains (losses) on investments:
             Fixed maturities                             $ (15,407)      $  (3,908)      $      --
             Equity securities                                1,702             124           3,774
             Mortgage loans                                      --              --          (4,000)
             Real Estate                                         --           2,079              --
             Other                                              602              11              --
                                                          ---------       ---------       ---------
             Realized gains (losses)                      $ (13,103)      $  (1,694)      $    (226)
                                                          =========       =========       =========

             Change in unrealized appreciation
                (depreciation) of investments:
             Fixed maturities                             $(369,679)      $ (16,268)      $ 103,520
             Equity securities                               (3,812)          1,272          (1,446)
             Other invested assets                          (27,351)         10,788           2,701
                                                          ---------       ---------       ---------
               Change in unrealized appreciation
                 (depreciation) of investments            $(400,842)      $  (4,208)      $ 104,775
                                                          =========       =========       =========
</TABLE>

            Proceeds from the sale of investments in fixed maturities during
            1999, 1998 and 1997 were $913,263,000, $317,042,000 and
            $255,408,000, respectively.

            During 1999, 1998 and 1997, gross gains of $8,369,000, $0 and $0,
            respectively, and gross losses of $23,776,000, $3,908,000 and $0,
            respectively, were realized on dispositions of fixed maturities.

            During 1999, 1998 and 1997, gross gains of $1,712,000, $126,000 and
            $3,774,000, respectively, and gross losses of $10,000, $2,000 and
            $0, respectively, were realized on dispositions of equity
            securities.


                                       14
<PAGE>

2.    Investment Information - (continued)

      (d)   Market Value of Fixed Maturities and Unrealized Appreciation of
            Investments:

            At December 31, 1999 and 1998, unrealized appreciation of
            investments in equity securities (before applicable taxes) included
            gross gains of $15,424,000 and $15,424,000 and gross losses of
            $4,278,000 and $465,000, respectively.

            The amortized cost and estimated market values of investments in
            fixed maturities at December 31, 1999 and 1998 are as follows (in
            thousands):

<TABLE>
<CAPTION>
                                                                     Gross          Gross          Estimated
            1999                                  Amortized       Unrealized      Unrealized        Market
            ----                                     Cost            Gains          Losses          Value
                                                  ----------      ----------      ----------      ----------
<S>                                               <C>             <C>             <C>             <C>
            Fixed maturities:
              U.S. Government and government
                 agencies and authorities         $   68,605      $   13,612      $      407      $   81,810
              States, municipalities and
                 political subdivisions              665,514          16,609           4,317         677,806
              Foreign governments                      9,307             108             247           9,168
              All other corporate                  4,333,324          57,006         185,378       4,204,952
                                                  ----------      ----------      ----------      ----------

            Total fixed maturities                $5,076,750      $   87,335      $  190,349      $4,973,736
                                                  ==========      ==========      ==========      ==========

<CAPTION>
                                                                     Gross          Gross          Estimated
            1998                                  Amortized       Unrealized      Unrealized        Market
            ----                                     Cost            Gains          Losses          Value
                                                  ----------      ----------      ----------      ----------
<S>                                               <C>             <C>             <C>             <C>
            Fixed maturities:
              U.S. Government and government
                 agencies and authorities         $   68,248      $   24,760      $       10      $   92,998
              States, municipalities and
                 political subdivisions              778,621          51,462           1,252         828,831
              Foreign governments                     28,144           6,049              --          34,193
              All other corporate                  3,923,336         229,566          43,910       4,108,992
                                                  ----------      ----------      ----------      ----------

            Total fixed maturities                $4,798,349      $  311,837      $   45,172      $5,065,014
                                                  ==========      ==========      ==========      ==========
</TABLE>


                                       15
<PAGE>

2.    Investment Information - (continued)

            The amortized cost and estimated market value of fixed maturities
            available for sale at December 31, 1999, by contractual maturity,
            are shown below (in thousands). Actual maturities could differ from
            contractual maturities because certain borrowers have the right to
            call or prepay obligations with or without call or prepayment
            penalties.

<TABLE>
<CAPTION>
                                                                         Estimated
                                                        Amortized         Market
                                                           Cost            Value
                                                        ----------      ----------
<S>                                                     <C>             <C>
            Due in one year or less                     $  394,356      $  385,902
            Due after one year through five years        1,967,313       1,940,109
            Due after five years through ten years       1,596,471       1,544,741
            Due after ten years                          1,118,610       1,102,984
                                                        ----------      ----------

                                                        $5,076,750      $4,973,736
                                                        ==========      ==========
</TABLE>

      (e)   CMOs: CMOs are U.S. Government and Government agency backed and
            triple A-rated securities. CMOs are included in other corporate
            fixed maturities. At December 31, 1999 and 1998, the market value of
            the CMO portfolio was $883,693,000 and $986,103,000, respectively;
            the estimated amortized cost was approximately $883,419,000 in 1999
            and $944,790,000 in 1998. The Company's CMO portfolio is readily
            marketable. There were no derivative (high risk) CMO securities
            contained in the portfolio at December 31, 1999.

      (f)   Fixed Maturities Below Investment Grade: At December 31, 1999 and
            1998, the fixed maturities held by the Company that were below
            investment grade had an aggregate amortized cost of $526,765,000 and
            $528,461,000, respectively, and an aggregate market value of
            $467,170,000 and $510,316,000, respectively.

      (g)   Non-income Producing Assets: Non-income producing assets were
            insignificant.

      (h)   Investments Greater than 10% Equity: The market value of investments
            in the following companies exceeded 10% of the Company's total
            capital funds at December 31, 1999 (in thousands):

            Fixed Maturities:
            Chase Manhattan Corp                          $   46,918
            Tower Funding                                     49,489

      3.    Deferred Policy Acquisition Costs

            The following reflects the policy acquisition costs deferred
            (commissions, direct solicitation and other costs) which will be
            amortized against future income and the related current amortization
            charged to income, excluding certain amounts deferred and amortized
            in the same period (in thousands):


                                       16
<PAGE>

<TABLE>
<CAPTION>
                                                        Years ended December 31,
                                                 --------------------------------------
                                                   1999           1998           1997
                                                   ----           ----           ----
<S>                                              <C>            <C>            <C>
               Balance at beginning of year      $ 41,421       $ 39,748       $ 35,754
               Acquisition costs deferred           9,166          7,323          9,109
               Amortization charged to income      (3,932)        (5,650)        (5,115)
                                                 --------       --------       --------
               Balance at end of year            $ 46,655       $ 41,421       $ 39,748
                                                 ========       ========       ========
</TABLE>

4.    Future Policy Benefits and Policyholders' Funds on Deposit

      (a)   The analysis of the future policy benefits and policyholders' funds
            on deposit liabilities as at December 31, 1999 and 1998 follows (in
            thousands):

<TABLE>
<CAPTION>
                                                           1999             1998
                                                           ----             ----
<S>                                                     <C>             <C>
            Future policy benefits:
            Long duration contracts                     $1,691,028      $1,673,267
            Short duration contracts                        22,135          21,305
                                                        ----------      ----------
                                                        $1,713,163      $1,694,572
                                                        ==========      ==========

            Policyholder funds on deposit:
            Annuities                                   $2,924,027      $2,813,969
            Guaranteed investment contracts (GICs)         678,240         685,336
            Universal life                                 105,223         101,919
            Other investment contracts                      34,383           5,966
                                                        ----------      ----------
                                                        $3,741,873      $3,607,190
                                                        ==========      ==========
</TABLE>

      (b)   Long duration contract liabilities included in future policy
            benefits, as presented in the table above, result from traditional
            life and annuity products. Short duration contract liabilities are
            primarily accident and health products. The liability for future
            policy benefits has been established based upon the following
            assumptions:

            (i)   Interest rates (exclusive of immediate/terminal funding
                  annuities), which vary by year of issuance and products, range
                  from 3.0 percent to 10.0 percent. Interest rates on
                  immediate/terminal funding annuities are at a maximum of 7.6
                  percent and grade to not greater than 7.5 percent.

            (ii)  Mortality and withdrawal rates are based upon actual
                  experience modified to allow for variations in policy form.
                  The weighted average lapse rate, including surrenders, for
                  individual life approximated 10.7 percent.

      (c)   The liability for policyholders' fund on deposit has been
            established based on the following assumptions:

            (i)   Interest rates credited on deferred annuities vary by year of
                  issuance and range from 3.0 percent to 7.5 percent. Credited
                  interest rate guarantees are generally for a period of one
                  year. Withdrawal charges generally range from 3.0 percent to
                  10.0 percent grading to zero over a period of 5 to 10 years.

            (ii)  GICs have market value withdrawal provisions for any funds
                  withdrawn other than benefit responsive payments. Interest
                  rates credited generally range from 4.9 percent to 8.1 percent
                  and maturities range from 3 to 7 years.

            (iii) Interest rates on corporate-owned life insurance business are
                  guaranteed at 4.0 percent and the weighted average rate
                  credited in 1999 was 6.7 percent.

            (iv)  The universal life funds, exclusive of corporate-owned life
                  insurance business, have credited interest rates of 5.4
                  percent to 7.1 percent and guarantees ranging from 3.5 percent
                  to 5.5


                                       17
<PAGE>

                  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.

5.    Income Taxes

      (a)   The Federal income tax rate applicable to ordinary income is 35% for
            1999, 1998 and 1997. Actual tax expense on income from operations
            differs from the "expected" amount computed by applying the Federal
            income tax rate because of the following (in thousands except
            percentages):

<TABLE>
<CAPTION>
                                                             Years ended December 31,
                                                             ------------------------

                                              1999                    1998                    1997
                                       -------------------     --------------------    -------------------
                                                  Percent                 Percent                 Percent
                                                     of                     of                      of
                                                  pre-tax                 pre-tax                 pre-tax
                                                 operating               operating               operating
                                        Amount     Income       Amount     Income       Amount     Income
                                        ------     ------       ------     ------       ------     ------
<S>                                    <C>          <C>        <C>          <C>        <C>          <C>
            "Expected" income tax
                expense                $30,974      35.0%      $22,149      35.0%      $30,352      35.0%
            State income tax               418       0.5           194       0.3           487       0.6
            Other                          225       0.3           242       0.4            91       0.1
                                       -------      ----       -------      ----       -------      ----
            Actual income
                tax expense            $31,617      35.8%      $22,585      35.7%      $30,930      35.7%
                                       =======      ====       =======      ====       =======      ====
</TABLE>

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

<TABLE>
<CAPTION>
                                                             Years ended December 31,
                                                             ------------------------
                                                              1999             1998
                                                              ----             ----
<S>                                                        <C>             <C>
            Deferred tax assets:
              Adjustments to mortgage loans and
                investment income due and accrued          $   6,876       $   6,576
              Adjustment to life policy reserves              39,467          42,482
              Deferred policy acquisition costs                   --           5,558
              Unrealized depreciation of investments          32,034              --
              Other                                              168             937
                                                           ---------       ---------
                                                              78,545          55,553
                                                           ---------       ---------
             Deferred tax liabilities:
               Deferred policy acquisition costs           $   2,875       $      --
               Fixed maturities discount                      16,199          12,376
               Unrealized appreciation on investments             --         105,059
               Other                                           4,415           3,801
                                                           ---------       ---------
                                                              23,489         121,236
                                                           ---------       ---------

              Net deferred tax (asset) liability           $ (55,056)      $  65,683
                                                           =========       =========
</TABLE>

      (c)   At December 31, 1999, accumulated earnings of the Company for
            Federal income tax purposes include approximately $2,879,000 of
            "Policyholders' Surplus" as defined under the Code. Under provisions
            of the Code, "Policyholders' Surplus" has not been currently taxed
            but would be taxed at current rates if distributed to the Parent.
            There is no present intention to make cash distributions from
            "Policyholders' Surplus" and accordingly, no provision has been made
            for taxes on this amount.


                                       18
<PAGE>

      (d)   Income taxes paid in 1999, 1998, and 1997 amounted to $28,174,000,
            $26,796,000, and $30,269,000, respectively.

6.    Commitments and Contingent Liabilities

            The Company, in common with the insurance industry in general, is
            subject to litigation, including claims for punitive damages, in the
            normal course of their business. The Company does not believe that
            such litigation will have a material effect on its operating results
            and financial condition.

            The Company is a limited partner in Chardon/Hato Rey Partnership
            (Puerto Rico). The partnership agreement requires the Company to
            make an additional capital contribution of up to $3,000,000 to cover
            construction cost overruns or operating deficits. Construction was
            completed in 1992, the building is fully leased and profitable;
            therefore, no demands are foreseen.

            During 1997, the Company entered into a partnership agreement with
            Private Equity Investors III, L.P. As of December 31, 1999, the
            Company's unused capital commitment was $5,086,000. Contributions
            totaling $19,872,000 have been made through December 31, 1999.

            During 1998, the Company entered into a partnership agreement with
            Sankaty High Yield Asset Partners, L.P. The agreement requires the
            Company to make capital contributions totaling $2,500,000.
            Contributions totaling $2,250,000 have been made through December
            31, 1999.

            During 1999, the Company entered into a partnership agreement with
            G2 Opportunity Fund, LP. The agreement requires the Company to make
            capital contributions totaling $12,500,000. Contributions totaling
            $11,515,000 have been made through December 31, 1999.

            During 1999, the Company entered into a partnership agreement with
            CVC Capital Funding LLC. The agreement requires the Company to make
            capital contributions totaling $10,000,000. No contributions have
            been made as of December 31, 1999.

            During 1999, the Company entered into a partnership agreement with
            Private Equity Investors IV, L.P. The agreement requires the Company
            to make capital contributions totaling $73,000,000. No contributions
            have been made as of December 31, 1999

7.    Fair Value of Financial Instruments

      (a)   Statement of Financial Accounting Standards No. 107 "Disclosures
            about Fair Value of Financial Instruments" (FASB 107) requires
            disclosure of fair value information about financial instruments for
            which it is practicable to estimate such fair value. These financial
            instruments may or may not be recognized in the balance sheet. In
            the measurement of the fair value of certain of the financial
            instruments, quoted market prices were not available and other
            valuation techniques were utilized. These derived fair value
            estimates are significantly affected by the assumptions used. FASB
            107 excludes certain financial instruments, including those related
            to insurance contracts.

            The following methods and assumptions were used by the Company in
            estimating the fair value of the financial instruments presented:

            Cash and short-term investments: The carrying amounts reported in
            the balance sheet for these instruments approximate fair value.

            Fixed maturities: Fair values for fixed maturity securities carried
            at market value are generally based upon quoted market prices. For
            certain fixed maturities for which market prices were not readily
            available, fair values were estimated using values obtained from
            independent pricing services.


                                       19
<PAGE>

            Equity securities: Fair values for equity securities were based upon
            quoted market prices.

7.    Fair Value of Financial Instruments - (continued)

            Mortgage and policy loans: Where practical, the fair values of loans
            on real estate were estimated using discounted cash flow
            calculations based upon the Company's current incremental lending
            rates for similar type loans. The fair values of policy loans were
            not calculated as the Company believes it would have to expend
            excessive costs for the benefits derived. Therefore, the fair value
            of policy loans was estimated at carrying value.

            Policyholders' funds on deposit: Fair values of policyholder
            contract deposits were estimated using discounted cash flow
            calculations based upon interest rates currently being offered for
            similar contracts consistent with those remaining for the contracts
            being valued.

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

            1999
            ----
                                                    Fair          Carrying
                                                    Value          Amount
                                                 ----------      ----------
            Cash and short-term investments      $  144,011      $  144,011
            Fixed maturities                      4,973,736       4,973,736
            Equity securities                        51,030          51,030
            Mortgage and policy loans               476,653         470,441

            Policyholders' funds on deposit      $3,807,329      $3,741,873

            1998
            ----
                                                    Fair          Carrying
                                                    Value          Amount
                                                 ----------      ----------
            Cash and short-term investments      $  409,752      $  409,752
            Fixed maturities                      5,065,014       5,065,014
            Equity securities                        41,350          41,350
            Mortgage and policy loans               586,819         554,682

            Policyholders' funds on deposit      $3,748,401      $3,607,190

8.    Capital Funds

      (a)   The Company may not distribute dividends to the Parent without prior
            approval of regulatory agencies. Generally, this limits the payment
            of such dividends to an amount which, in the opinion of the
            regulatory agencies, is warranted by the financial condition of the
            Company. There were no dividends paid in 1999. During 1998, the
            Company paid a $10,000,000 dividend to its stockholders.

      (b)   The Company's capital funds as determined in accordance with
            statutory accounting practices were $387,814,000 at December 31,
            1999 and $337,170,000 at December 31, 1998. Statutory net income
            amounted to $66,418,000, $35,386,000 and $58,205,000 for 1999, 1998
            and 1997, respectively.

      (c)   Statement of Accounting Standards No. 130 "Comprehensive Income"
            (FASB 130) was adopted by the Company effective January 1, 1998.
            FASB 130 establishes standards for reporting comprehensive income
            and its components as part of capital funds. The reclassification


                                       20
<PAGE>

            adjustments with respect to available for sale securities were
            $(13,103,000), $(1,694,000), and $(226,000) for December 31, 1999,
            1998 and 1997, respectively.

9.    Employee Benefits

      (a)   The Company participates with its affiliates in a qualified,
            non-contributory, defined benefit pension plan which is administered
            by the Parent. All qualified employees who have attained age 21 and
            completed twelve months of continuous service are eligible to
            participate in this plan. An employee with 5 or more years of
            service is entitled to pension benefits beginning at normal
            retirement age 65. Benefits are based upon a percentage of average
            final compensation multiplied by years of credited service limited
            to 44 years of credited service. The average final compensation is
            subject to certain limitations. Annual funding requirements are
            determined based on the "projected unit credit" cost method which
            attributes a pro rata portion of the total projected benefit payable
            at normal retirement to each year of credited service. Pension
            expense for current service costs, retirement and termination
            benefits for the years ended December 31, 1999, 1998 and 1997 were
            approximately $153,000, $238,000 and $306,000, respectively. The
            Parent's plans do not separately identify projected benefit
            obligations and plan assets attributable to employees of
            participating affiliates. The projected benefit obligations exceeded
            the plan assets at December 31, 1999 by $36,000,000.

            The Parent has adopted a Supplemental Executive Retirement Program
            (Supplemental Plan) to provide additional retirement benefits to
            designated executives and key employees. Under the Supplemental
            Plan, the annual benefit, not to exceed 60 percent of average final
            compensation, accrues at a percentage of average final pay
            multiplied for each year of credited service reduced by any benefits
            from the current and any predecessor retirement plans, Social
            Security, if any, and from any qualified pension plan of prior
            employers. The Supplemental Plan also provides a benefit equal to
            the reduction in benefits payable under the AIG retirement plan as a
            result of Federal limitations on benefits payable thereunder.
            Currently, the Supplemental Plan is unfunded.

      (b)   The Parent also sponsors a voluntary savings plan for domestic
            employees (a 401(k) plan), which during the three years ended
            December 31, 1999, provided for salary reduction contributions by
            employees and matching contributions by the Parent of up to 6
            percent of annual salary depending on the employees' years of
            service.

      (c)   On April 1, 1985, the Parent terminated and replaced its then
            existing U.S. pension plan, a contributory qualified defined benefit
            plan, with the current non-contributory qualified defined benefit
            plan. Settlement of the obligations of the prior plan was
            accomplished through the purchase of annuities from the Company for
            accrued benefits as of the date of termination. Future policy
            benefits reserves in the accompanying balance sheet that relate to
            these annuity contracts are $69,129,000 at December 31, 1999 and
            $70,733,000 at December 31, 1998.

      (d)   In addition to the Parent's defined benefit pension plan, the Parent
            and its subsidiaries provide a post-retirement benefit program for
            medical care and life insurance. Eligibility in the various plans is
            generally based upon completion of a specified period of eligible
            service and reaching a specified age.

      (e)   The Parent applies APB Opinion 25 "Accounting for Stock issued to
            Employees" and related interpretations in accounting for its
            stock-based compensation plans. Employees of the Company participate
            in certain stock option and stock purchase plans of the Parent. In
            general, under the stock option plan, officers and other key
            employees are granted options to purchase AIG common stock at a
            price not less than fair market value at the date of grant. In
            general, the stock purchase


                                       21
<PAGE>

            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.

10.   Leases

      (a)   The Company occupies leased space in many locations under various
            long-term leases and has entered into various leases covering the
            long-term use of data processing equipment. At December 31, 1999,
            the future minimum lease payments under operating leases were as
            follows:

                Year                                       Payments
                ----                                       --------
                2000                                        $1,421
                2001                                         1,126
                2002                                           774
                2003                                           345
                2004                                           277
                Remaining years after 2004                     230
                                                            ------

                Total                                       $4,173
                                                            ======

            Rent expense approximated $1,667,000, $1,604,000 and $1,398,000 for
            the years ended December 31, 1999, 1998 and 1997, respectively.

11.   Reinsurance

      (a)   The Company reinsures portions of its life and accident and health
            insurance risks with unaffiliated companies. Life insurance risks
            are reinsured primarily under coinsurance and yearly renewable term
            treaties. Accident and health insurance risks are reinsured
            primarily under coinsurance, excess of loss and quota share
            treaties. Amounts recoverable from reinsurers are estimated in a
            manner consistent with the assumptions used for the underlying
            policy benefits and are presented as a component of reinsurance
            assets. A contingent liability exists with respect to reinsurance
            ceded to the extent that any reinsurer is unable to meet the
            obligations assumed under the reinsurance agreements. The Company
            also reinsures portions of its life and accident and health
            insurance risks with affiliated companies (see Note 12).

            The effect of all reinsurance contracts, including reinsurance
            assumed, is as follows (in thousands, except percentages):

<TABLE>
<CAPTION>
                                                                                                         Percentage
                                                                                                          of Amount
        December 31, 1999                                                                                  Assumed
        -----------------                    Gross           Ceded           Assumed            Net         to Net
                                             -----           -----           -------            ---         ------
<S>                                      <C>              <C>              <C>              <C>
            Life Insurance in Force      $32,831,967      $   604,100      $     2,573      $32,230,440        --
                                         ===========      ===========      ===========      ===========
            Premiums:
              Life                            98,471            2,925               64           95,610       0.7%
              Accident and Health             18,940            8,431           31,393           41,902      74.9%
              Annuity                         51,936               --               --           51,936        --
                                         -----------      -----------      -----------      -----------

            Total Premiums               $   169,347      $    11,356      $    31,457      $   189,448      16.6%
                                         ===========      ===========      ===========      ===========
</TABLE>


                                       22
<PAGE>

11.   Reinsurance - (continued)

<TABLE>
<CAPTION>
                                                                                                      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%
                                         ==========      ==========      ==========      ==========

<CAPTION>
                                                                                                      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%
                                         ==========      ==========      ==========      ==========
</TABLE>

      (b)   The maximum amount retained on any one life by the Company is
            $1,000,000.

      (c)   Reinsurance recoveries, which reduced death and other benefits,
            approximated $287,073,000, $12,396,000 and $6,110,000 respectively,
            for the years ended December 31, 1999, 1998 and 1997.

            The Company's reinsurance arrangements do not relieve it from its
            direct obligation to its insureds.


                                       23
<PAGE>

12.   Transactions with Related Parties

      (a)   The Company is party to several reinsurance agreements with its
            affiliates covering certain life and accident and health insurance
            risks. Premium income and commission ceded to affiliates amounted to
            $277,000 and $0, respectively, for the year ended December 31, 1999.
            Premium income and commission ceded for 1998 amounted to $89,000 and
            $2,000, respectively. Premium income and commission ceded for 1997
            amounted to $144,000 and $2,000, respectively. Premium income and
            ceding commission expense assumed from affiliates aggregated
            $25,496,000 and $88,000, respectively, for 1999, compared to
            $19,536,000 and $(545,000), respectively, for 1998, and $20,661,000
            and $(602,000), respectively, for 1997.

      (b)   The Company provides life insurance coverage to employees of the
            Parent and its domestic subsidiaries in connection with the Parent's
            employee benefit plans. The statement of income includes $5,366,000
            in premiums relating to this business for 1999, $5,124,000 for 1998,
            and $5,769,000 for 1997.

      (c)   The Company is party to several cost sharing agreements with its
            affiliates. Generally, these agreements provide for the allocation
            of costs upon either the specific identification basis or a
            proportional cost allocation basis which management believes to be
            reasonable. For the years ended December 31, 1999, 1998 and 1997,
            the Company was charged $27,700,000, $23,757,000 and $22,079,000,
            respectively, for expenses attributed to the Company but incurred by
            affiliates. During the same period, the Company received
            reimbursements from affiliates aggregating $32,219,000, $28,405,000
            and $26,941,000, respectively, for costs incurred by the Company but
            attributable to affiliates.

      (d)   During 1997, a reinsurance treaty between the Company and Delaware
            American Life Insurance Company (Delam) covering certain annuity
            policies was terminated. Upon cancellation of this agreement, assets
            totaling $24,030,000 were transferred from Delam to the Company.

      (d)   During 1999, the Company entered into a reinsurance treaty with
            Lexington Insurance Company whereby the Company ceded a block of
            Ordinary Life business and transferred cash and securities valued at
            $276,917,000.


                                       24
<PAGE>

                      AMERICAN INTERNATIONAL LIFE ASSURANCE
                               COMPANY OF NEW YORK
                          (a wholly-owned subsidiary of
                       American International Group, Inc.)

                         UNAUDITED FINANCIAL STATEMENTS

                     DECEMBER 31, 1999 - SEPTEMBER 30, 2000


                                       1
<PAGE>

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

<TABLE>
<CAPTION>
                                                      September 30,  December 31,
                                                          2000          1999
                                                       ----------    ----------
                                                      (unaudited)
<S>                                                    <C>          <C>
Assets

Investments and cash:
  Fixed maturities:
    Bonds available for sale, at market value          $5,050,285   $4,973,736
    (cost: 2000 - $5,130,961; 1999 - $5,076,750)
  Equity securities:
    Common stock
    (cost: 2000 - $13,649; 1999 - $12,837)                 28,568       24,428
    Non-redeemable preferred stocks
    (cost: 2000 - $24,610; 1999 - $27,047)                 24,789       26,602
Mortgage loans on real estate, net                        463,152      460,455
Real estate, net of accumulated
 depreciation of $7,464 in 2000 and $6,976 in 1999         18,449       18,937
Policy loans                                               10,423        9,986
Other invested assets                                     102,831       79,381
Short-term investments                                     95,959      143,766
Cash                                                           33          245
                                                       ----------   ----------

   Total investments and cash                           5,794,489    5,737,536

Amounts due from related parties                            8,695        9,470
Investment income due and accrued                          89,774       82,501
Premium and insurance balances receivable                  13,836       17,345
Reinsurance assets                                        322,388      306,663
Deferred policy acquisition costs                          48,415       46,655
Federal income tax receivable                               2,182        6,598
Deferred income taxes                                      43,818       55,056
Separate and variable accounts                            436,993      423,534
Other assets                                                1,602        1,170
                                                       ----------   ----------

                             Total assets              $6,762,192   $6,686,528
                                                       ==========   ==========
</TABLE>

                 See accompanying notes to financial statements.


                                       1
<PAGE>

            AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY OF NEW YORK
                                 BALANCE SHEETS
                      (in thousands, except share amounts)

<TABLE>
<CAPTION>
                                                     September 30,      December 31,
                                                          2000              1999
                                                      -----------       -----------
                                                      (unaudited)
<S>                                                   <C>               <C>
Liabilities

  Policyholders' funds on deposit                     $ 3,719,905       $ 3,741,873
  Future policy benefits                                1,772,065         1,713,163
  Reserve for unearned premiums                             8,200             5,948
  Policy and contract claims                              351,914           335,557
  Reserve for commissions, expenses and taxes               3,256             5,183
  Insurance balances payable                               13,457             7,565
  Federal income tax payable                                   --                --
  Amounts due to related parties                            8,601             3,320
  Separate and variable accounts                          436,993           423,534
  Other liabilities                                        25,467            32,137
                                                      -----------       -----------

                             Total liabilities          6,339,858         6,268,280
                                                      -----------       -----------

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                                       264,877           277,829
  Accumulated other comprehensive income                  (42,793)          (59,831)
                                                      -----------       -----------

                             Total capital funds          422,334           418,248
                                                      -----------       -----------

Total liabilities and capital funds                   $ 6,762,192       $ 6,686,528
                                                      ===========       ===========
</TABLE>

                 See accompanying notes to financial statements.


                                       2
<PAGE>

            AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY OF NEW YORK
                              STATEMENTS OF INCOME
                                 (in thousands)
                                   (unaudited)

<TABLE>
<CAPTION>
                                             For Nine Months ended September 30,
                                             -----------------------------------
                                                     2000            1999
                                                  ---------       ---------
<S>                                               <C>             <C>
Revenues:
  Premiums                                        $ 182,572       $ 146,528
    Net investment income                           342,646         350,375
    Realized capital losses                         (41,236)         (9,014)
                                                  ---------       ---------

                  Total revenues                    483,982         487,889
                                                  ---------       ---------

Benefits and expenses:
  Benefits to policyholders                         197,530         180,959
  Increase in future policy benefits
   and policyholders' funds on deposit              218,607         191,240
 Acquisition and insurance expenses                  55,975          51,671
                                                  ---------       ---------

                 Total benefits and expenses        472,112         423,870
                                                  ---------       ---------

Income before income taxes                           11,870          64,019
                                                  ---------       ---------
Income taxes (benefits):
   Current                                            2,836          12,022
   Deferred                                           1,986          10,807
                                                  ---------       ---------

                 Total income taxes                   4,822          22,829
                                                  ---------       ---------

Net income                                        $   7,048       $  41,190
                                                  =========       =========
</TABLE>

                 See accompanying notes to financial statements.


                                       3
<PAGE>

            AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY OF NEW YORK
                           STATEMENTS OF CAPITAL FUNDS
                                 (in thousands)

<TABLE>
<CAPTION>
                                                     September 30,   December 31,
                                                         2000            1999
                                                      ---------       ---------
                                                     (unaudited)
<S>                                                   <C>             <C>
Common stock

Balance at beginning of year                          $   3,225       $   3,225
                                                      ---------       ---------
Balance at end of year                                    3,225           3,225
                                                      ---------       ---------

Additional paid-in capital

Balance at beginning of year:                           197,025         197,025
                                                      ---------       ---------

Balance at end of year                                  197,025         197,025
                                                      ---------       ---------

Retained earnings
  Balance at beginning of year                          277,829         220,949
  Net income                                              7,048          56,880
  Dividends                                             (20,000)             --
                                                      ---------       ---------

  Balance at end of year                                264,877         277,829
                                                      ---------       ---------

Accumulated other comprehensive income
  Balance at beginning of year                          (59,831)        194,918
  Unrealized appreciation (depreciation) of
    investments - net of reclassification
    adjustments                                          26,290        (400,842)
  Deferred income tax benefit (expense) on
    changes and future policy benefits                   (9,252)        146,093
                                                      ---------       ---------

  Balance at end of year                                (42,793)        (59,831)
                                                      ---------       ---------

            Total capital funds                       $ 422,334       $ 418,248
                                                      =========       =========
</TABLE>

                 See accompanying notes to financial statements.


                                       4
<PAGE>

            AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY OF NEW YORK
                            STATEMENTS OF CASH FLOWS
                                 (in thousands)
                                   (unaudited)

<TABLE>
<CAPTION>
                                                          For the nine months ended September 30,
                                                                  2000              1999
                                                              -----------       -----------
<S>                                                           <C>               <C>
Cash flows from operating activities:
 Net income                                                   $     7,048       $    41,190

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                                      77,511            38,185
 Change in premiums and insurance balances
  receivable and payable -net                                       9,401            (8,173)
 Change in reinsurance assets                                     (15,798)         (278,305)
 Change in deferred policy acquisition costs                       (1,760)           (3,395)
 Change in investment income due and accrued                       (7,272)           (5,781)
 Realized capital losses                                           41,237             9,014
 Change in current and deferred income taxes -net                   6,402             9,207
 Change in reserves for commissions, expenses and taxes            (1,927)            1,411
 Change in other assets and liabilities - net                      (2,037)            1,681
                                                              -----------       -----------
Total adjustments                                                 105,757          (236,156)
                                                              -----------       -----------
 Net cash (used in) provided by operating activities              112,805          (194,966)
                                                              -----------       -----------

Cash flows from investing activities:
 Cost of fixed maturities at market, sold                         217,390           461,449
 Cost of fixed maturities at market, matured or redeemed          370,120           766,271
 Cost of equity securities sold                                     2,708             1,232
 Realized capital (losses) gains                                  (41,237)           (9,014)
 Purchase of fixed maturities                                    (627,803)       (1,485,643)
 Purchase of equity securities                                     (1,009)           (3,539)
 Mortgage loans granted                                           (67,550)          (44,782)
 Repayments of mortgage loans                                      64,858           109,799
 Change in policy loans                                              (438)              (98)
 Change in short-term investments                                  47,807           124,783
 Change in other invested assets                                  (23,462)          (20,644)
 Other - net                                                      (12,432)           (5,477)
                                                              -----------       -----------
  Net cash used in investing activities                           (71,048)         (105,663)
                                                              -----------       -----------

Cash flows from financing activities:
 Change in policyholders' funds on deposit                        (21,969)          143,788
 Dividend                                                         (20,000)               --
                                                              -----------       -----------
 Net cash provided by financing activities                        (41,969)          143,788
                                                              -----------       -----------

Change in cash                                                       (212)         (156,841)
Cash at beginning of year                                             245           157,187
                                                              -----------       -----------
Cash at end of year                                           $        33       $       346
                                                              ===========       ===========
</TABLE>

                 See accompanying notes to financial statements.


                                       5
<PAGE>

            AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY OF NEW YORK
                       STATEMENTS OF COMPREHENSIVE INCOME
                                 (in thousands)
                                   (unaudited)

<TABLE>
<CAPTION>
                                                For the nine months ended September 30,
                                                         2000            1999
                                                      ---------       ---------
<S>                                                   <C>             <C>
Comprehensive income

Net income                                            $   7,048       $  41,190
                                                      ---------       ---------
Other comprehensive income

Unrealized appreciation (depreciation) of
   investments - net of reclassification
   adjustments                                           26,290        (269,384)
 Changes due to deferred income tax benefit
    (expense) on changes in
    future policy benefits                               (9,252)        100,186
                                                      ---------       ---------

 Other comprehensive income                              17,038        (169,198)
                                                      ---------       ---------

   Comprehensive income                               $  24,086       $(128,008)
                                                      =========       =========
</TABLE>

                 See accompanying notes to financial statements.


                                       6
<PAGE>

            AMERICAN INTERNATIONAL LIFE ASSURANCE COMPANY OF NEW YORK
                          NOTES TO FINANCIAL STATEMENTS

1.    Summary of Significant Accounting Policies

      Basis of Presentation: The year-end balance sheet data was derived from
      audited financial statements, but does not include all disclosures
      required by generally accepted accounting principles. All other data has
      been derived from the books and records of the Company and has not been
      subject to audit.


                                       7
<PAGE>

                                   APPENDIX A
                                  Gemstone VUL
                   Guaranteed Monthly Cost of Insurance Rates
                        Per $1,000 of Net Amount at Risk
                           Male (Age Nearest Birthday)

<TABLE>
<CAPTION>
-------------------------------------------------------  ------------------------------------------------------
    Attained                Monthly COI Rate                Attained                Monthly COI Rate
      Age         -------------------------------------        Age        -------------------------------------
                     Nonsmoker*            Smoker                            Nonsmoker*            Smoker
=======================================================  ======================================================
<S>                          <C>                <C>            <C>                   <C>                <C>
       0                         N/A            0.34845        50                    0.40933            0.79730
       1                         N/A            0.08917        51                    0.44603            0.87076
       2                         N/A            0.08251        52                    0.48857            0.95257
       3                         N/A            0.08167        53                    0.53612            1.04609
       4                         N/A            0.07917        54                    0.59118            1.15132
       5                         N/A            0.07501        55                    0.65209            1.26326
       6                         N/A            0.07167        56                    0.71968            1.38441
       7                         N/A            0.06667        57                    0.79146            1.50978
       8                         N/A            0.06334        58                    0.86909            1.64353
       9                         N/A            0.06167        59                    0.95675            1.78234
       10                        N/A            0.06084        60                    1.05444            1.93624
       11                        N/A            0.06417        61                    1.16302            2.10944
       12                        N/A            0.07084        62                    1.28665            2.30447
       13                        N/A            0.08251        63                    1.42787            2.52553
       14                        N/A            0.09584        64                    1.58752            2.76931
       15                    0.10751            0.13752        65                    1.76394            3.03334
       16                    0.11918            0.15586        66                    1.95381            3.30841
       17                    0.12835            0.17086        67                    2.15965            3.59706
       18                    0.13335            0.18003        68                    2.38065            3.89427
       19                    0.13835            0.18837        69                    2.62186            4.21099
       20                    0.14002            0.19254        70                    2.89419            4.56071
       21                    0.13919            0.19420        71                    3.25305            4.94853
       22                    0.13669            0.19170        72                    3.55929            5.38973
       23                    0.13418            0.18837        73                    3.96902            5.88695
       24                    0.13085            0.18420        74                    4.42953            6.42941
       25                    0.12668            0.17837        75                    4.92413            7.02991
       26                    0.12335            0.17336        76                    5.45122            7.64974
       27                    0.12168            0.17170        77                    6.00585            8.27796
       28                    0.12001            0.17003        78                    6.58221            8.90442
       29                    0.12001            0.17170        79                    7.19473            9.54780
       30                    0.12001            0.17503        80                    7.86724           10.23622
       31                    0.12252            0.18087        81                    8.61695           10.98690
       32                    0.12502            0.18670        82                    9.46542           11.82145
       33                    0.12918            0.19587        83                   10.42336           12.74626
       34                    0.13418            0.20671        84                   11.47263           13.72670
       35                    0.14085            0.21921        85                   12.58987           14.73050
       36                    0.14752            0.23422        86                   13.75325           15.72512
       37                    0.15669            0.25340        87                   14.95279           16.69584
       38                    0.16669            0.27508        88                   16.16464           17.75732
       39                    0.17837            0.30009        89                   17.40526           18.80718
       40                    0.19087            0.32844        90                   18.69215           19.86094
       41                    0.20588            0.36180        91                   20.04733           20.93947
       42                    0.22088            0.39599        92                   21.51567           22.08818
       43                    0.23839            0.43519        93                   23.16008           23.56765
</TABLE>


                                       A-1
<PAGE>

<TABLE>
<CAPTION>
-------------------------------------------------------  ------------------------------------------------------
    Attained                Monthly COI Rate                Attained                Monthly COI Rate
      Age         -------------------------------------        Age        -------------------------------------
                     Nonsmoker*            Smoker                            Nonsmoker*            Smoker
=======================================================  ======================================================
<S>                          <C>                <C>            <C>                  <C>                <C>
       44                    0.25590            0.47606        94                   25.25984           25.47888
       45                    0.27674            0.52277        95                   28.27411           28.27411
-------------------------------------------------------  ------------------------------------------------------
       46                    0.29926            0.56949        96                   33.10677           33.10677
       47                    0.32344            0.62038        97                   41.68475           41.68475
       48                    0.34929            0.67379        98                   58.01259           58.01259
       49                    0.37848            0.73387        99                   83.33333           83.33333
-------------------------------------------------------  ------------------------------------------------------
</TABLE>

*     Applicable to Preferred Plus, Preferred, Standard Plus, and Standard
      Nonsmoker Risks.


                                       A-2
<PAGE>

                                  Gemstone VUL
                   Guaranteed Monthly Cost of Insurance Rates
                        Per $1,000 of Net Amount at Risk
                          Female (Age Nearest Birthday)

<TABLE>
<CAPTION>
-------------------------------------------------------  -------------------------------------------------------
    Attained                Monthly COI Rate                Attained                Monthly COI Rate
      Age         -------------------------------------        Age        --------------------------------------
                     Nonsmoker*            Smoker                            Nonsmoker*            Smoker
=======================================================  =======================================================
<S>                          <C>                <C>            <C>                   <C>                <C>
       0                         N/A            0.24089        50                     0.34929            0.54530
       1                         N/A            0.07251        51                     0.37514            0.58367
       2                         N/A            0.06750        52                     0.40433            0.62706
       3                         N/A            0.06584        53                     0.43853            0.67796
       4                         N/A            0.06417        54                     0.47356            0.72970
       5                         N/A            0.06334        55                     0.51109            0.78395
       6                         N/A            0.06084        56                     0.54947            0.83820
       7                         N/A            0.06000        57                     0.58785            0.88996
       8                         N/A            0.05834        58                     0.62456            0.93838
       9                         N/A            0.05750        59                     0.66377            0.98848
       10                        N/A            0.05667        60                     0.70967            1.04359
       11                        N/A            0.05750        61                     0.76392            1.11457
       12                        N/A            0.06000        62                     0.83236            1.20061
       13                        N/A            0.06250        63                     0.91834            1.31673
       14                        N/A            0.06667        64                     1.02021            1.44626
       15                    0.07000            0.07834        65                     1.13044            1.59170
       16                    0.07334            0.08251        66                     1.24906            1.73551
       17                    0.07667            0.08667        67                     1.36937            1.88521
       18                    0.07917            0.09084        68                     1.49055            2.02074
       19                    0.08167            0.09418        69                     1.62012            2.17305
       20                    0.08417            0.09668        70                     1.76979            2.33460
       21                    0.08501            0.09834        71                     1.94879            2.54396
       22                    0.08667            0.10084        72                     2.17053            2.80367
       23                    0.08751            0.10251        73                     2.44094            3.12054
       24                    0.09001            0.10584        74                     2.75926            3.49047
       25                    0.09084            0.10751        75                     3.11970            3.90183
       26                    0.09334            0.11168        76                     3.51565            4.34547
       27                    0.09501            0.11501        77                     3.94131            4.81137
       28                    0.09751            0.11835        78                     4.39675            5.29708
       29                    0.10001            0.12335        79                     4.89467            5.81782
       30                    0.10334            0.12918        80                     5.45628            6.39564
       31                    0.10584            0.13418        81                     6.10032            7.04935
       32                    0.10918            0.14002        82                     6.84571            7.79699
       33                    0.11251            0.14585        83                     7.70559            8.64662
       34                    0.11835            0.15502        84                     8.66019            9.64633
       35                    0.12252            0.16169        85                     9.70835           10.64717
       36                    0.13002            0.17420        86                    10.83105           11.78647
       37                    0.13919            0.19004        87                    12.03563           12.88645
       38                    0.14919            0.20754        88                    13.30897           14.13279
       39                    0.16086            0.22755        89                    14.67130           15.32034
       40                    0.17336            0.25006        90                    16.12162           16.69153
       41                    0.18837            0.27758        91                    17.68913           18.15714
       42                    0.20337            0.30343        92                    19.41995           19.76127
       43                    0.21838            0.33011        93                    21.39829           21.58524
       44                    0.23339            0.35679        94                    23.83051           23.83051
-------------------------------------------------------  -------------------------------------------------------
       45                    0.24923            0.38431        95                    27.16158           27.16158
</TABLE>


                                       A-3
<PAGE>

<TABLE>
<CAPTION>
-------------------------------------------------------  --------------------------------------------------------
    Attained                Monthly COI Rate                Attained                Monthly COI Rate
      Age         -------------------------------------        Age        ---------------------------------------
                     Nonsmoker*            Smoker                            Nonsmoker*            Smoker
=======================================================  ========================================================
<S>                          <C>                <C>            <C>                   <C>                <C>
       46                    0.25690            0.41267        96                    32.32378            32.32378
       47                    0.28425            0.44270        97                    41.21204            41.21204
       48                    0.30426            0.47356        98                    57.81394            57.81394
       49                    0.32511            0.50692        99                    83.33333            83.33333
-------------------------------------------------------  --------------------------------------------------------
</TABLE>

*     Applicable to Preferred Plus, Preferred, Standard Plus, and Standard
      Nonsmoker Risks.


                                       A-4
<PAGE>

                                  Gemstone VUL
               Table of Monthly Charges Per $1,000 of Face Amount
                    (Applicable During First 5 Policy Years*)
                                      Male

<TABLE>
<CAPTION>
-------------------------------------------------  ----------------------------------------------------
                        Per Unit Charge                                       Per Unit Charge
-------------------------------------------------  ----------------------------------------------------
  Issue Age      Nonsmoker**         Smoker           Issue Age        Nonsmoker**         Smoker
=================================================  ====================================================
<S>                         <C>              <C>          <C>                    <C>               <C>
      0                      N/A             0.12         41                     0.25              0.37
      1                      N/A             0.12         42                     0.27              0.39
      2                      N/A             0.13         43                     0.28              0.41
      3                      N/A             0.13         44                     0.30              0.42
      4                      N/A             0.13         45                     0.31              0.44
      5                      N/A             0.13         46                     0.33              0.46
      6                      N/A             0.14         47                     0.35              0.48
      7                      N/A             0.14         48                     0.37              0.50
      8                      N/A             0.14         49                     0.39              0.50
      9                      N/A             0.15         50                     0.41              0.50
      10                     N/A             0.15         51                     0.43              0.50
      11                     N/A             0.15         52                     0.45              0.50
      12                     N/A             0.15         53                     0.47              0.50
      13                     N/A             0.16         54                     0.47              0.50
      14                     N/A             0.16         55                     0.47              0.50
      15                    0.10             0.16         56                     0.47              0.50
      16                    0.10             0.16         57                     0.47              0.50
      17                    0.11             0.17         58                     0.47              0.50
      18                    0.11             0.17         59                     0.47              0.50
      19                    0.11             0.17         60                     0.47              0.50
      20                    0.12             0.18         61                     0.47              0.50
      21                    0.12             0.18         62                     0.47              0.50
      22                    0.12             0.18         63                     0.47              0.50
      23                    0.12             0.18         64                     0.47              0.50
      24                    0.13             0.19         65                     0.47              0.50
      25                    0.13             0.19         66                     0.47              0.50
      26                    0.13             0.20         67                     0.47              0.50
      27                    0.14             0.21         68                     0.47              0.50
      28                    0.14             0.21         69                     0.47              0.50
      29                    0.15             0.22         70                     0.47              0.50
      30                    0.15             0.23         71                     0.47              0.50
      31                    0.15             0.24         72                     0.47              0.50
      32                    0.16             0.25         73                     0.47              0.50
      33                    0.16             0.25         74                     0.47              0.50
      34                    0.17             0.26         75                     0.47              0.50
      35                    0.17             0.27         76                     0.47              0.50
      36                    0.18             0.29         77                     0.47              0.50
      37                    0.20             0.30         78                     0.47              0.50
      38                    0.21             0.32         79                     0.47              0.50
      39                    0.23             0.34         80                     0.47              0.50
      40                    0.24             0.36      81 - 85                   0.47              0.50
-------------------------------------------------  ----------------------------------------------------
</TABLE>

*     Also applicable on the Increase Amount during the first 5 years following
      an applied for increase in Face Amount.

**    Applicable to Preferred Plus, Preferred, Standard Plus, and Standard
      Nonsmoker Risks.


                                       A-5
<PAGE>

                                  Gemstone VUL
               Table of Monthly Charges Per $1,000 of Face Amount
                    (Applicable During First 5 Policy Years*)
                                     Female

<TABLE>
<CAPTION>
-------------------------------------------------  ----------------------------------------------------
                        Per Unit Charge                                       Per Unit Charge
-------------------------------------------------  ----------------------------------------------------
  Issue Age      Nonsmoker**         Smoker           Issue Age        Nonsmoker**         Smoker
=================================================  ====================================================
<S>                         <C>              <C>          <C>                    <C>               <C>
      0                      N/A             0.10         41                     0.19              0.27
      1                      N/A             0.10         42                     0.20              0.28
      2                      N/A             0.10         43                     0.21              0.29
      3                      N/A             0.11         44                     0.22              0.30
      4                      N/A             0.11         45                     0.23              0.31
      5                      N/A             0.11         46                     0.25              0.33
      6                      N/A             0.11         47                     0.27              0.34
      7                      N/A             0.12         48                     0.28              0.36
      8                      N/A             0.12         49                     0.30              0.37
      9                      N/A             0.12         50                     0.32              0.39
      10                     N/A             0.12         51                     0.34              0.41
      11                     N/A             0.13         52                     0.36              0.42
      12                     N/A             0.13         53                     0.37              0.44
      13                     N/A             0.13         54                     0.39              0.45
      14                     N/A             0.13         55                     0.41              0.47
      15                    0.09             0.14         56                     0.44              0.50
      16                    0.09             0.14         57                     0.46              0.50
      17                    0.09             0.14         58                     0.49              0.50
      18                    0.10             0.14         59                     0.49              0.50
      19                    0.10             0.15         60                     0.49              0.50
      20                    0.10             0.15         61                     0.49              0.50
      21                    0.10             0.15         62                     0.49              0.50
      22                    0.10             0.15         63                     0.49              0.50
      23                    0.11             0.16         64                     0.49              0.50
      24                    0.11             0.16         65                     0.49              0.50
      25                    0.11             0.16         66                     0.49              0.50
      26                    0.11             0.17         67                     0.49              0.50
      27                    0.11             0.17         68                     0.49              0.50
      28                    0.11             0.18         69                     0.49              0.50
      29                    0.11             0.18         70                     0.49              0.50
      30                    0.12             0.19         71                     0.49              0.50
      31                    0.12             0.20         72                     0.49              0.50
      32                    0.12             0.20         73                     0.49              0.50
      33                    0.12             0.21         74                     0.49              0.50
      34                    0.12             0.21         75                     0.49              0.50
      35                    0.12             0.22         76                     0.49              0.50
      36                    0.13             0.23         77                     0.49              0.50
      37                    0.14             0.24         78                     0.49              0.50
      38                    0.15             0.25         79                     0.49              0.50
      39                    0.16             0.26         80                     0.49              0.50
      40                    0.18             0.27      81 - 85                   0.49              0.50
-------------------------------------------------  ----------------------------------------------------
</TABLE>

*     Also applicable on the Increase Amount during the first 5 years following
      an applied for increase in Face Amount.

**    Applicable to Preferred Plus, Preferred, Standard Plus, and Standard
      Nonsmoker Risks.


                                      A-6
<PAGE>

                                  Gemstone VUL
                       Table of Initial Surrender Charges
                            Per $1,000 of Face Amount
                                      Male

<TABLE>
<CAPTION>
------------------------------------------------------------  ------------------------------------------------------------
     Issue Age          Nonsmoker*             Smoker             Issue Age           Nonsmoker*             Smoker
============================================================  ============================================================
<S>                                <C>                  <C>           <C>                       <C>                  <C>
        0                           N/A                 5.64          45                         9.92                17.23
        1                           N/A                 5.64          46                        10.37                17.40
        2                           N/A                 5.65          47                        10.82                17.56
        3                           N/A                 5.72          48                        11.26                17.73
        4                           N/A                 5.80          49                        11.71                17.89
        5                           N/A                 5.87          50                        12.16                18.06
        6                           N/A                 5.92          51                        12.61                18.22
        7                           N/A                 6.01          52                        13.06                18.39
        8                           N/A                 6.11          53                        13.50                18.55
        9                           N/A                 6.17          54                        13.95                18.72
        10                          N/A                 6.27          55                        14.40                18.88
        11                          N/A                 6.39          56                        15.20                19.85
        12                          N/A                 6.51          57                        16.00                20.83
        13                          N/A                 6.59          58                        16.80                21.80
        14                          N/A                 6.71          59                        17.60                22.78
        15                         3.76                 6.84          60                        18.41                23.75
        16                         3.82                 6.97          61                        19.21                24.72
        17                         3.85                 7.06          62                        20.01                25.70
        18                         3.91                 7.19          63                        20.81                26.67
        19                         3.97                 7.32          64                        21.61                27.65
        20                         4.01                 7.41          65                        22.41                28.62
        21                         4.07                 7.56          66                        23.60                29.35
        22                         4.14                 7.70          67                        24.80                30.10
        23                         4.22                 7.86          68                        25.99                30.86
        24                         4.27                 7.99          69                        27.18                31.64
        25                         4.35                 8.17          70                        28.38                32.44
        26                         4.36                 8.46          71                        29.57                33.26
        27                         4.36                 8.74          72                        30.76                34.11
        28                         4.37                 9.03          73                        31.95                34.34
        29                         4.37                 9.31          74                        33.15                34.34
        30                         4.38                 9.60          75                        34.34                34.34
        31                         4.39                 9.88          76                        34.34                34.34
        32                         4.39                10.17          77                        34.34                34.34
        33                         4.40                10.45          78                        34.34                34.34
        34                         4.40                10.74          79                        34.34                34.34
        35                         4.41                11.02          80                        34.34                34.34
        36                         4.96                11.64          81                        34.34                34.34
        37                         5.51                12.26          82                        34.34                34.34
        38                         6.06                12.88          83                        34.34                34.34
        39                         6.61                13.50          84                        34.34                34.34
        40                         7.17                14.13          85                        34.34                34.34
        41                         7.72                14.75
        42                         8.27                15.37
        43                         8.82                15.99
        44                         9.37                16.61
------------------------------------------------------------  ------------------------------------------------------------
</TABLE>

*     Applicable to Preferred Plus, Preferred, Standard Plus, and Standard
      Nonsmoker Risks.


                                       A-7
<PAGE>

                                  Gemstone VUL
                       Table of Initial Surrender Charges
                            Per $1,000 of Face Amount
                                     Female

<TABLE>
<CAPTION>
------------------------------------------------------------  ------------------------------------------------------------
     Issue Age          Nonsmoker*             Smoker             Issue Age           Nonsmoker*             Smoker
============================================================  ============================================================
<S>                                <C>                  <C>           <C>                       <C>                  <C>
        0                           N/A                 5.06          45                         8.11                12.65
        1                           N/A                 5.06          46                         8.67                13.19
        2                           N/A                 5.11          47                         9.23                13.73
        3                           N/A                 5.13          48                         9.79                14.27
        4                           N/A                 5.18          49                        10.35                14.81
        5                           N/A                 5.24          50                        10.91                15.35
        6                           N/A                 5.30          51                        11.47                15.88
        7                           N/A                 5.33          52                        12.03                16.42
        8                           N/A                 5.40          53                        12.59                16.96
        9                           N/A                 5.47          54                        13.15                17.50
        10                          N/A                 5.54          55                        13.71                18.04
        11                          N/A                 5.58          56                        14.10                18.24
        12                          N/A                 5.67          57                        14.48                18.45
        13                          N/A                 5.75          58                        14.87                18.65
        14                          N/A                 5.85          59                        15.25                18.85
        15                         3.59                 5.90          60                        15.64                19.06
        16                         3.64                 6.00          61                        16.02                19.26
        17                         3.69                 6.09          62                        16.41                19.46
        18                         3.72                 6.20          63                        16.79                19.66
        19                         3.78                 6.27          64                        17.18                19.87
        20                         3.84                 6.38          65                        17.56                20.07
        21                         3.90                 6.49          66                        19.18                21.50
        22                         3.96                 6.62          67                        20.79                22.92
        23                         4.01                 6.71          68                        22.41                24.35
        24                         4.08                 6.84          69                        24.02                25.78
        25                         4.15                 6.98          70                        25.64                27.21
        26                         4.15                 7.20          71                        27.26                28.63
        27                         4.15                 7.43          72                        28.87                30.06
        28                         4.16                 7.65          73                        30.49                31.49
        29                         4.16                 7.88          74                        32.10                32.91
        30                         4.16                 8.10          75                        33.72                34.34
        31                         4.16                 8.32          76                        34.34                34.34
        32                         4.16                 8.55          77                        34.34                34.34
        33                         4.17                 8.77          78                        34.34                34.34
        34                         4.17                 9.00          79                        34.34                34.34
        35                         4.17                 9.22          80                        34.34                34.34
        36                         4.56                 9.56          81                        34.34                34.34
        37                         4.96                 9.91          82                        34.34                34.34
        38                         5.35                10.25          83                        34.34                34.34
        39                         5.75                10.59          84                        34.34                34.34
        40                         6.14                10.94          85                        34.34                34.34
        41                         6.53                11.28
        42                         6.93                11.62
        43                         7.32                11.96
        44                         7.72                12.31
------------------------------------------------------------  ------------------------------------------------------------
</TABLE>

*     Applicable to Preferred Plus, Preferred, Standard Plus, and Standard
      Nonsmoker Risks.


                                       A-8
<PAGE>

                                   APPENDIX B

                          AVERAGE ANNUAL TOTAL RETURNS
                             As of December 31, 1999

<TABLE>
<CAPTION>
                                                              Inception                             10 Years or
                                                                Date      1 Year     5 Years    Since Inception(1)
                                                                ----      ------     -------    ------------------
<S>                                                            <C>        <C>         <C>             <C>
AIM Variable Insurance Funds
   AIM Advisors, Inc.
     V.I. Capital Appreciation Fund                            5/5/93     44.61%      25.59%          22.33%
     V.I. International Equity Fund                            5/7/93     55.04%      21.93%          18.82%

Alliance Variable Products Series Fund, Inc.
   Alliance Capital Management L.P.
     Premier Growth Portfolio                                  6/26/92    32.32%      36.03%          26.31%
     Real Estate Investment Portfolio                          1/9/97     -5.11%        n/a           -1.79%
     Technology Portfolio                                      1/11/96    75.71%        n/a           35.93%
     Utility Income Portfolio                                  5/10/94    19.40%      19.50%          16.99%

American Century Variable Portfolios, Inc.
   American Century Investment Management, Inc.
     VP Capital Appreciation Fund                             11/20/87    64.52%      14.32%          12.06%
     VP Income & Growth Fund                                  10/30/97    18.02%        n/a           24.69%

Anchor Series Trust
   Wellington Management Company, LLP
     Capital Appreciation Portfolio                            3/23/87    67.58%      34.03%          20.08%
     Growth Portfolio                                          9/5/84     26.94%      27.52%          16.80%
     Natural Resources Portfolio                               1/4/88     41.51%       7.46%           7.50%

Dreyfus Stock Index Fund                                       9/29/89    20.60%      28.07%          17.70%
   The Dreyfus Corporation

Dreyfus Variable Investment Fund
   The Dreyfus Corporation
     Small Company Stock Portfolio                             5/1/96     10.60%        n/a            9.11%
</TABLE>


                                       B-1
<PAGE>

<TABLE>
<S>                                                            <C>        <C>         <C>             <C>
Fidelity Variable Insurance Products Fund
   Fidelity Management & Research Company
     VIP Growth Portfolio: Initial Class                       10/9/86    37.44%      29.74%          19.94%
     VIP High Income Portfolio: Initial Class                  9/19/85     8.25%      10.90%          12.49%
     VIP Money Market Portfolio: Initial Class                 4/1/82      5.17%       5.48%           5.28%

Fidelity Variable Insurance Products Fund II
   Fidelity Management & Research Company
     VIP II Asset Manager Portfolio: Initial Class             9/6/89     11.09%      15.63%          13.14%
     VIP II Contrafund(R) Portfolio: Initial Class              1/3/95     24.25%        n/a           27.73%
     VIP II Investment Grade Bond Portfolio:                   12/5/88    -1.05%       7.30%           7.19%
        Initial Class

Franklin Templeton Variable Products Series Fund
   Templeton Investment Counsel, LLC
     Asset Strategy Fund - Class 1(2)                          8/24/88    22.86%      17.08%          13.08%

J.P. Morgan Series Trust II
   J.P. Morgan Investment Management Inc.
     Bond Portfolio                                           12/31/94    -1.13%       6.86%           6.86%
     Disciplined Equity Portfolio                             12/31/94    18.54%      24.76%          24.76%

Neuberger Berman Advisers Management Trust
   Neuberger Berman Management Inc.
     AMT Partners Portfolio                                    3/22/94     7.37%      21.03%          17.47%
     AMT Limited Maturity Bond Portfolio                       9/10/84     1.48%       5.52%           5.86%

Oppenheimer Variable Account Funds
   OppenheimerFunds, Inc.
     Oppenheimer Global Securities Fund/VA                    11/12/90    58.48%      21.67%          16.79%
     Oppenheimer Main Street Growth & Income                   7/5/95     21.71%        n/a           25.80%
         Fund/VA

SunAmerica Series Trust
   SunAmerica Asset Management Corp.
     Alliance Growth Portfolio                                 2/9/93     33.07%      37.66%          27.69%
     Growth-Income Portfolio                                   2/9/93     30.04%      30.52%          22.22%
     Global Bond Portfolio                                     7/1/93      8.09%       9.20%           6.99%
     MFS Mid-Cap Growth Portfolio                              4/1/99       n/a         n/a           64.96%
     Aggressive Growth Portfolio                               6/3/96     84.66%        n/a           30.10%
     SunAmerica Balanced Portfolio                             6/3/96     21.40%        n/a           22.67%
     Marsico Growth Portfolio                                 12/29/00      n/a         n/a             n/a
</TABLE>


                                       B-2
<PAGE>

----------

(1)   This column shows performance data for a 10-year period or since
      inception, whichever is earlier.

(2)   On 5/1/00 a merger and reorganization combined the fund with the Templeton
      Global Asset Allocation Fund. Performance prior to 5/1/00 reflects the
      historical performance of the Templeton Global Asset Allocation Fund.

This portfolio performance information is for illustrative purposes only and is
not intended to indicate or predict future performance. The performance
information reflects the total of the income generated by the portfolio net of
the total portfolio operating expenses (i.e., management fees and other
expenses), plus capital gains and losses, realized or unrealized. The
performance results do not reflect charges deducted from premium, Account Value,
or Variable Account assets (for example, the mortality and expense risk charge,
monthly deductions, cost of insurance, surrender charge, sales load, DAC taxes,
and any state or local premium taxes). If these charges were included, the total
return figures would be lower.


                                       B-3
<PAGE>

                                  [Back cover]

The Securities and Exchange Commission maintains a web site at
http://www.sec.gov that contains additional information about American
International Life Assurance Company of New York, Variable Account B, and the
policy, which may be of interest to you. The web site also contains additional
information about the policy's variable investment options.

Investment Company Act File Number 811-4685

<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
        Christine E. Dugan
        PricewaterhouseCoopers LLP
        Jorden Burt Boros Cicchetti Berenson & Johnson LLP

The following exhibits:

1.    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

<PAGE>

      (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).**

            (f)   Form of Premium Variable Life Insurance Policy (21VUL399)*****

            (g)   Form of Flexible Premium Variable Life Insurance Policy
                  (21VUL800) (filed electronically herewith)

      (6)   (a)   By-Laws of American International Life Assurance Company of
                  New York, (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;*

<PAGE>

            (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)   (a)   Powers of Attorney;***
            (b)   Power of Attorney ****

      (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)  Code of Ethics.

2.    Opinion and Consent of Counsel as to legality of securities being
      registered (filed electronically herewith).

3.    Opinion and Consent of Actuary (filed electronically herewith).

4.    N/A

5.    Consent of Independent Accountants (filed electronically herewith).

6.    Consent of Jorden Burt Boros Cicchetti Berenson & Johnson LLP (filed
      electronically herewith).

7.    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.

***   Incorporated by reference to Registrant's Post-Effective Amendment, No 2
      filed on Form S-6 (File No. 33-90686), dated May 1, 1997.

****  Incorporated by reference to Registrant's Post-Effective Amendment, No. 12
      filed on N-4 (File No. 33-39170), dated April 28, 2000.

***** Incorporated by reference to Registrant's filing filed on Form S-6 (File
      No. 333-38324), dated June 1, 2000.

<PAGE>

                                   SIGNATURES

      As required by the Securities Act of 1933, the Registrant certifies that
it meets the requirements of Securities Act Rule 485(b) for effectiveness of
this Registration Statement and has caused this Registration Statement to be
signed on its behalf in the City of Wilmington and State of Delaware on this 5th
day of January 2001.

                                    VARIABLE ACOUNT B
                                    -------------------------------
                                            (Registrant)

                                    By: AMERICAN INTERNATIONAL LIFE
                                    ASSURANCE COMPANY OF NEW YORK
                                    ------------------------------------
                                            (Sponsor)


                                    By: /s/ Kenneth D. Walma
                                    ------------------------------------
                                    Kenneth D. Walma, Vice President and
                                    General Counsel


Attest: /s/ James A. Bambrick
        -----------------------
               (Name)

        Chief Operating Officer
        -----------------------
               (Title)
<PAGE>

Pursuant to the requirements of the Securities Act of 1933, this Registration
Statement has been signed below by the following persons in the capacities and
on the dates indicated:

Signature                     Title                   Date

Michele L. Abruzzo*           Director                January 5, 2001
--------------------------
/s/ Michele L. Abruzzo

Paul S. Bell*                 Director                January 5, 2001
--------------------------
/s/ Paul Bell

Marion E. Fajen*              Director                January 5, 2001
--------------------------
/s/ Marion E. Fajen

Patrick J. Foley*             Director                January 5, 2001
--------------------------
/s/ Patrick J. Foley

Cecil C. Gamwell, III*        Director                January 5, 2001
--------------------------
/s/ Cecil C. Gamwell, III

Maurice R. Greenberg*         Director                January 5, 2001
--------------------------
/s/ Maurice R. Greenberg

Jack R. Harnes*               Director                January 5, 2001
--------------------------
/s/ Jack R. Harnes

John I. Howell*               Director                January 5, 2001
--------------------------
/s/ John I. Howell

Jerome T. Muldowney*          Director                January 5, 2001
--------------------------
/s/ Jerome T. Muldowney

Robinson K. Nottingham*       Director                January 5, 2001
--------------------------
/s/ Robinson K. Nottingham
<PAGE>

John Oehmke*                  Chief Financial         January 5, 2001
--------------------------    Officer
/s/ John Oehmke

Nicholas A. O'Kulich*         Director                January 5, 2001
--------------------------
/s/ Nicholas A. O'Kulich

Edmund Sze-Wing Tse*          Director                January 5, 2001
--------------------------
/s/ Edmund Sze-Wing Tse

Elizabeth M. Tuck*            Secretary               January 5, 2001
--------------------------
/s/ Elizabeth M. Tuck

Gerald Walter Wyndorf*        Director                January 5, 2001
--------------------------
/s/ Gerald Walter Wyndorf

By: /s/ Kenneth D. Walma
    --------------------
       Kenneth D. Walma
       Attorney in Fact
<PAGE>

                                INDEX TO EXHIBITS

EXHIBIT

1. (5)(g) Form of Flexible Premium Variable Life Insurance Policy

2. Opinion and Consent of Counsel

3. Opinion and Consent of Actuary

5. Consent of Independent Accountants

6. Consent of JordenBurt



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