As filed with the Securities and Exchange Commission on April 27, 2005.
                                                            File No. 333-70252
- -------------------------------------------------------------------------------




                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                  -------------


                         POST-EFFECTIVE AMENDMENT NO. 5

                            ON FORM S-1 TO FORM S-3
                             REGISTRATION STATEMENT


                        UNDER THE SECURITIES ACT OF 1933
                              --------------------
                     AIG SUNAMERICA LIFE ASSURANCE COMPANY
                            ("AIG SUNAMERICA LIFE")
             (Exact name of registrant as specified in its charter)

California            6311                           86-0198983
(State or other       (Primary Standard              (I.R.S. Employer
jurisdiction of       Industrial Classification      Identification No.)
incorporation or      Number)
organization)



                              1 SUNAMERICA CENTER
                       LOS ANGELES, CALIFORNIA 90067-6022
                                 (310) 772-6000
               (Address, including zip code, and telephone number,
                      including area code, or registrant's
                          principal executive offices)


                           CHRISTINE A. NIXON, ESQ.
                     AIG SUNAMERICA LIFE ASSURANCE COMPANY
                               1 SUNAMERICA CENTER
                       LOS ANGELES, CALIFORNIA 90067-6022
                                 (310) 772-6000
 (Name, address, including zip code, and telephone number, including area code
of agent for service)
                             ----------------------

        Approximate date of commencement of proposed dale to the public: As
soon after the effective date of this Registration Statement as is practicable.

        If the only securities being registered on this form are to be offered
pursuant to dividend or interest reinvestment plans, please check the following
box.  [ ]

        If any of the securities being registered on this form are to be
offered on a delayed or continuous basis pursuant to Rule 415 under the
Securities Act of 1933, other than securities offered only in connection with
dividend or interest reinvestment plans, check the following box.  [X]

        If this form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following
box and list the Securities Act registration statement number of the earlier
effective registration statement for the same offering.  [ ] ______________

        If this form is a post-effective amendment filed pursuant to Rule
462(c) under the Securities Act, check the following box and list the
Securities Act registration statement number of the earlier effective
registration statement for the same offering.  [ ] ______________

        If delivery of the prospectus is expected to be made pursuant to Rule
434, please check the following box.  [ ]

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

        The Registrant hereby amends this Registration Statement on such date or
dates as may be necessary to delay its effective date until the Registrant shall
file a further amendment which specifically states that this Registration
Statement shall thereafter become effective in accordance with Section 8(a) of
the Securities Act of 1933 or until the Registration Statement shall become
effective on such date as the Commission, acting pursuant to said Section 8(a),
shall determine.





                               [POLARIS II LOGO]

                                   PROSPECTUS

                                  MAY 2, 2005



<Table>
                                        
Please read this prospectus carefully         FLEXIBLE PAYMENT DEFERRED ANNUITY CONTRACTS
before investing and keep it for                  issued by
future reference. It contains                 AIG SUNAMERICA LIFE ASSURANCE COMPANY
important information about the                   in connection with
variable annuity.                             VARIABLE SEPARATE ACCOUNT
                                              The annuity has several investment choices - both fixed account options and the
To learn more about the annuity               Variable Portfolios listed below. The Variable Portfolios are part of the Anchor
offered in this prospectus, you can           Series Trust ("AST"), American Funds Insurance Series ("AFIS"), the Lord Abbett
obtain a copy of the Statement of             Series Fund, Inc. ("LASF"), the SunAmerica Series Trust ("SAST") or the Van Kampen
Additional Information ("SAI") dated          Life Investment Trust ("VKT").
May 2, 2005. The SAI has been filed
with the United States Securities and         STOCKS:
Exchange Commission ("SEC") and is                MANAGED BY AIG SUNAMERICA ASSET MANAGEMENT CORP.
incorporated by reference into this                 - Aggressive Growth Portfolio                                              SAST
prospectus. The Table of Contents of                - Blue Chip Growth Portfolio                                               SAST
the SAI appears at the end of this                  - "Dogs" of Wall Street Portfolio*                                         SAST
prospectus. For a free copy of the                  - Growth Opportunities Portfolio                                           SAST
SAI, call us at 1-800-445-SUN2 or                 MANAGED BY BERNSTEIN INVESTMENT RESEARCH AND MANAGEMENT
write to us at our Annuity Service                  - Small & Mid Cap Value Portfolio                                          SAST
Center, P.O. Box 54299, Los Angeles,              MANAGED BY ALLIANCE CAPITAL MANAGEMENT L.P.
California 90054-0299.                              - Alliance Growth Portfolio                                                SAST
                                                    - Global Equities Portfolio                                                SAST
In addition, the SEC maintains a                    - Growth-Income Portfolio                                                  SAST
website (http://www.sec.gov) that                 MANAGED BY CAPITAL RESEARCH AND MANAGEMENT COMPANY
contains the SAI, materials                         - American Funds Global Growth Portfolio                                   AFIS
incorporated by reference and other                 - American Funds Growth Portfolio                                          AFIS
information filed electronically with               - American Funds Growth-Income Portfolio                                   AFIS
the SEC by the Company.                           MANAGED BY DAVIS ADVISORS
                                                    - Davis Venture Value Portfolio                                            SAST
ANNUITIES INVOLVE RISKS, INCLUDING                  - Real Estate Portfolio                                                    SAST
POSSIBLE LOSS OF PRINCIPAL, AND ARE               MANAGED BY FEDERATED EQUITY MANAGEMENT COMPANY OF PENNSYLVANIA
NOT A DEPOSIT OR OBLIGATION OF, OR                  - Federated American Leaders Portfolio                                     SAST
GUARANTEED OR ENDORSED BY, ANY BANK.                - Telecom Utility Portfolio                                                SAST
THEY ARE NOT FEDERALLY INSURED BY THE             MANAGED BY GOLDMAN SACHS ASSET MANAGEMENT, L.P.
FEDERAL DEPOSIT INSURANCE                           - Goldman Sachs Research Portfolio                                         SAST
CORPORATION, THE FEDERAL RESERVE                  MANAGED BY LORD ABBETT & CO. LLC
BOARD OR ANY OTHER AGENCY.                          - Lord Abbett Growth and Income Portfolio                                  LASF
                                                    - Lord Abbett Mid-Cap Value Portfolio                                      LASF
                                                  MANAGED BY MARSICO CAPITAL MANAGEMENT, LLC
                                                    - Marsico Growth Portfolio                                                 SAST
                                                  MANAGED BY MASSACHUSETTS FINANCIAL SERVICES COMPANY
                                                    - MFS Massachusetts Investors Trust Portfolio                              SAST
                                                    - MFS Mid-Cap Growth Portfolio                                             SAST
                                                  MANAGED BY PUTNAM INVESTMENT MANAGEMENT, LLC
                                                    - Emerging Markets Portfolio                                               SAST
                                                    - International Growth & Income Portfolio                                  SAST
                                                    - Putnam Growth: Voyager Portfolio                                         SAST
                                                  MANAGED BY TEMPLETON INVESTMENT COUNSEL, LLC
                                                    - Foreign Value Portfolio                                                  SAST
                                                  MANAGED BY VAN KAMPEN/VAN KAMPEN ASSET MANAGEMENT INC.
                                                    - International Diversified Equities Portfolio                             SAST
                                                    - Technology Portfolio                                                     SAST
                                                    - Van Kampen LIT Comstock Portfolio                                         VKT
                                                    - Van Kampen LIT Emerging Growth Portfolio                                  VKT
                                                    - Van Kampen LIT Growth and Income Portfolio                                VKT
                                                  MANAGED BY WELLINGTON MANAGEMENT COMPANY, LLP
                                                    - Capital Appreciation Portfolio                                            AST
                                                    - Growth Portfolio                                                          AST
                                                    - Natural Resources Portfolio                                               AST
                                              BALANCED:
                                                  MANAGED BY AIG SUNAMERICA ASSET MANAGEMENT CORP.
                                                    - SunAmerica Balanced Portfolio                                            SAST
                                                  MANAGED BY CAPITAL RESEARCH AND MANAGEMENT COMPANY
                                                    - American Funds Asset Allocation Portfolio                                AFIS
                                                  MANAGED BY MASSACHUSETTS FINANCIAL SERVICES COMPANY
                                                    - MFS Total Return Portfolio                                               SAST
                                                  MANAGED BY WM ADVISORS, INC.
                                                    - Asset Allocation Portfolio                                                AST
                                              BONDS:
                                                  MANAGED BY AIG SUNAMERICA ASSET MANAGEMENT CORP.
                                                    - High-Yield Bond Portfolio                                                SAST
                                                  MANAGED BY FEDERATED INVESTMENT MANAGEMENT
                                                    - Corporate Bond Portfolio                                                 SAST
                                                  MANAGED BY GOLDMAN SACHS ASSET MANAGEMENT INTERNATIONAL
                                                    - Global Bond Portfolio                                                    SAST
                                                  MANAGED BY VAN KAMPEN
                                                    - Worldwide High Income Portfolio                                          SAST
                                                  MANAGED BY WELLINGTON MANAGEMENT COMPANY, LLP
                                                    - Government & Quality Bond Portfolio                                       AST
                                              CASH:
                                                  MANAGED BY BANC OF AMERICA CAPITAL MANAGEMENT, LLC
                                                    - Cash Management Portfolio                                                SAST
                                              * "Dogs of Wall Street" Portfolio is an equity fund seeking total return and Van
                                              Kampen LIT Comstock Portfolio is an equity fund, seeking capital growth and income.
</Table>


  THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION, NOR HAS THE COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY
 OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.



<Table>
                                                                                
 ---------------------------------------------------------------------------------------
 ---------------------------------------------------------------------------------------
                                    TABLE OF CONTENTS
 ---------------------------------------------------------------------------------------
 ---------------------------------------------------------------------------------------
 GLOSSARY........................................................................      2
 HIGHLIGHTS......................................................................      3
 FEE TABLES......................................................................      4
    Maximum Owner Transaction Expenses...........................................      4
    Contract Maintenance Fee.....................................................      4
    Separate Account Annual Expenses.............................................      4
    Underlying Fund Expenses.....................................................      4
 EXAMPLES........................................................................      5
 THE POLARIS(II) VARIABLE ANNUITY................................................      6
 PURCHASING A POLARIS(II) VARIABLE ANNUITY.......................................      6
    Allocation of Purchase Payments..............................................      7
    Accumulation Units...........................................................      7
    Right to Examine.............................................................      7
 INVESTMENT OPTIONS..............................................................      8
    Variable Portfolios..........................................................      8
        Anchor Series Trust......................................................      8
        American Funds Insurance Series..........................................      8
        SunAmerica Series Trust..................................................      8
        Lord Abbett Series Fund, Inc.............................................      8
        Van Kampen Life Investment Trust.........................................      8
    Fixed Accounts...............................................................      9
    Dollar Cost Averaging Fixed Accounts.........................................     10
    Dollar Cost Averaging Program................................................     10
    Asset Allocation Program.....................................................     10
    Transfers During the Accumulation Phase......................................     11
    Automatic Asset Rebalancing Program..........................................     13
    Return Plus Program..........................................................     13
    Voting Rights................................................................     13
    Substitution, Addition or Deletion of Variable Portfolios....................     13
 ACCESS TO YOUR MONEY............................................................     14
    Systematic Withdrawal Program................................................     15
    Nursing Home Waiver..........................................................     15
    Minimum Contract Value.......................................................     15
 LIVING BENEFITS.................................................................     15
    The Income Protector Feature.................................................     15
 DEATH BENEFIT...................................................................     16
    Spousal Continuation.........................................................     19
 EXPENSES........................................................................     19
    Separate Account Expenses....................................................     19
    Withdrawal Charges...........................................................     20
    Underlying Fund Fees.........................................................     20
    Contract Maintenance Fee.....................................................     20
    Transfer Fee.................................................................     20
    Optional EstatePlus Fee......................................................     20
    Premium Tax..................................................................     20
    Income Taxes.................................................................     20
    Reduction or Elimination of Charges and Expenses, and Additional Amounts
      Credited...................................................................     20
 INCOME OPTIONS..................................................................     21
    Annuity Date.................................................................     21
    Income Options...............................................................     21
    Fixed or Variable Income Payments............................................     22
    Income Payments..............................................................     22
    Transfers During the Income Phase............................................     22
    Deferment of Payments........................................................     22
 TAXES...........................................................................     22
    Annuity Contracts in General.................................................     22
    Tax Treatment of Distributions - Non-Qualified Contracts.....................     23
    Tax Treatment of Distributions - Qualified Contracts.........................     23
    Minimum Distributions........................................................     23
    Tax Treatment of Death Benefits..............................................     24
    Contracts Owned by a Trust or Corporation....................................     24
    Gifts, Pledges and/or Assignments of a Contract..............................     24
    Diversification and Investor Control.........................................     24
 OTHER INFORMATION...............................................................     25
    The Separate Account.........................................................     25
    The General Account..........................................................     25
    Registration Statements......................................................     25
    Payments in Connection with Distribution of the Contract.....................     25
    Administration...............................................................     26
    Legal Proceedings............................................................     26
 TABLE OF CONTENTS OF STATEMENT OF ADDITIONAL INFORMATION........................   F-56
 APPENDIX A - CONDENSED FINANCIAL INFORMATION....................................    A-1
 APPENDIX B - MARKET VALUE ADJUSTMENT ("MVA")....................................    B-1
 APPENDIX C - DEATH BENEFITS FOLLOWING SPOUSAL CONTINUATION......................    C-1
 APPENDIX D - HYPOTHETICAL EXAMPLE OF THE OPERATION OF THE INCOME PROTECTOR
  FEATURE........................................................................    D-1
 APPENDIX E - STATE CONTRACT AVAILABILITY AND/OR VARIATIONS OF CERTAIN FEATURES
  AND BENEFITS...................................................................    E-1
</Table>


        ----------------------------------------------------------------
        ----------------------------------------------------------------
                                    GLOSSARY
        ----------------------------------------------------------------
        ----------------------------------------------------------------
We have capitalized some of the technical terms used in this prospectus. To help
you understand these terms, we have defined them in this glossary.


ACCUMULATION PHASE - The period during which you invest money in your contract.


ACCUMULATION UNITS - A measurement we use to calculate the value of the variable
portion of your contract during the Accumulation Phase.



ANNUITANT - The person on whose life we base income payments.




ANNUITY DATE - The date on which you select income payments to begin.



ANNUITY UNITS - A measurement we use to calculate the amount of income payments
you receive from the variable portion of your contract during the Income Phase.


BENEFICIARY - The person designated to receive any benefits under the contract
if you or the Annuitant dies.


COMPANY - Refers to AIG SunAmerica Life Assurance Company, the insurer that
issues this contract. The term "we," "us," "our," and "AIG SunAmerica" are also
used to identify the Company.



CONTINUING SPOUSE - Spouse of original contract owner at the time of death who
elects to continue the contract after the death of the original contract owner.




FIXED ACCOUNT - An account, if available, that we may offer in which you may
invest money and earn a fixed rate of return.



INCOME PHASE - The period during which we make income payments to you.



LATEST ANNUITY DATE - Your 95th birthday or tenth contract anniversary,
whichever is later.




MARKET CLOSE - The close of the New York Stock Exchange, usually at 1:00 p.m.
Pacific Time.



NON-QUALIFIED (CONTRACT) - A contract purchased with after-tax dollars. In
general, these contracts are not under any pension plan, specially sponsored
program or individual retirement account ("IRA").


NYSE - New York Stock Exchange



OWNER - The person or entity (if a non-natural owner) with an interest or title
to this contract. The term "you" or "your" are also used to identify the Owner.




PURCHASE PAYMENTS - The money you give us to buy and invest in the contract.



QUALIFIED (CONTRACT) - A contract purchased with pretax dollars. These contracts
are generally purchased under a pension plan, specially sponsored program or
IRA.



SEPARATE ACCOUNT - A segregated asset account maintained separately from the
Company's regular portfolio of investments and general accounts. The Separate
Account is established by the Company to purchase and hold the Variable
Portfolios.




TRUSTS - Collectively refers to the Anchor Series Trust, the Lord Abbett Series
Fund, Inc., the SunAmerica Series Trust or the Van Kampen Life Investment Trust.



UNDERLYING FUNDS - The underlying investment portfolios of the Trusts in which
the Variable Portfolios invest.


VARIABLE PORTFOLIO(S) - The variable investment options available under the
contract. Each Variable Portfolio has its own investment objective and is
invested in the Underlying Funds of the Trusts.

                                        2


        ----------------------------------------------------------------
        ----------------------------------------------------------------
                                   HIGHLIGHTS
        ----------------------------------------------------------------
        ----------------------------------------------------------------

The Polaris(II) Variable Annuity is a contract between you and AIG SunAmerica
Life Assurance Company ("AIG SunAmerica Life"). It is designed to help you
invest on a tax-deferred basis and meet long-term financial goals. There are
minimum Purchase Payment amounts required to purchase a contract. Purchase
payments may be invested in a variety of variable and fixed account options.
Like all deferred annuities, the contract has an Accumulation Phase and an
Income Phase. During the Accumulation Phase, you invest money in your contract.
The Income Phase begins when you start receiving income payments from your
annuity to provide for your retirement.

RIGHT TO EXAMINE: If you cancel your contract within 10 days after receiving it
(or whatever period is required in your state), we will cancel the contract
without charging a withdrawal charge. You will receive whatever your contract is
worth on the day that we receive your request. This amount may be more or less
than your original Purchase Payment. We will return your original Purchase
Payment if required by law. PLEASE SEE PURCHASING A POLARIS(II) VARIABLE ANNUITY
IN THE PROSPECTUS.


EXPENSES: There are fees and charges associated with the contract. Each year, we
deduct a $35 contract maintenance fee from your contract, which may be waived
for contracts of $50,000 or more. We also deduct insurance charges, which equal
1.52% annually of the average daily value of your contract allocated to the
Variable Portfolios. There are investment charges on amounts invested in the
Variable Portfolios. If you elect optional features available under the contract
we may charge additional fees for these features. A separate withdrawal charge
schedule applies to each Purchase Payment. The amount of the withdrawal charge
declines over time. After a Purchase Payment has been in the contract for seven
complete years, withdrawal charges no longer apply to that Purchase Payment.
PLEASE SEE THE FEE TABLE, PURCHASING A POLARIS(II) VARIABLE ANNUITY AND EXPENSES
IN THE PROSPECTUS.


ACCESS TO YOUR MONEY: You may withdraw money from your contract during the
Accumulation Phase. If you do so, earnings are deemed to be withdrawn first. You
will pay income taxes on earnings and untaxed contributions when you withdraw
them. Payments received during the Income Phase are considered partly a return
of your original investment. A federal tax penalty may apply if you make
withdrawals before age 59 1/2. As noted above, a withdrawal charge may apply.
PLEASE SEE ACCESS TO YOUR MONEY AND TAXES IN THE PROSPECTUS.

DEATH BENEFIT: A death benefit feature is available under the contract to
protect your Beneficiaries in the event of your death during the Accumulation
Phase. PLEASE SEE DEATH BENEFITS IN THE PROSPECTUS.

INCOME OPTIONS: When you are ready to begin taking income, you can choose to
receive income payments on a variable basis, fixed basis or a combination of
both. You may also chose from five different income options, including an option
for income that you cannot outlive. PLEASE SEE INCOME OPTIONS IN THE PROSPECTUS.

INQUIRIES: If you have questions about your contract call your financial
representative or contact us at AIG SunAmerica Life Assurance Company Annuity
Service Center P.O. Box 54299 Los Angeles, California 90054-0299. Telephone
Number: (800) 445-SUN2.


See the Appendix for information regarding state contract availability and state
specific variations of certain features and benefits.



THE COMPANY OFFERS SEVERAL DIFFERENT VARIABLE ANNUITY CONTRACTS TO MEET THE
DIVERSE NEEDS OF OUR INVESTORS. OUR CONTRACTS MAY PROVIDE DIFFERENT FEATURES,
BENEFITS AND PROGRAMS OFFERED AT DIFFERENT FEES AND EXPENSES. WHEN WORKING WITH
YOUR FINANCIAL REPRESENTATIVE TO DETERMINE THE BEST PRODUCT TO MEET YOUR NEEDS,
YOU SHOULD CONSIDER AMONG OTHER THINGS, WHETHER THE FEATURES OF THIS CONTRACT
AND THE RELATED FEES PROVIDE THE MOST APPROPRIATE PACKAGE TO HELP YOU MEET YOUR
RETIREMENT SAVINGS GOALS.



IF YOU WOULD LIKE MORE INFORMATION REGARDING HOW MONEY IS SHARED AMONGST OUR
BUSINESS PARTNERS, INCLUDING BROKER-DEALERS THROUGH WHICH YOU MAY PURCHASE A
VARIABLE ANNUITY, SEE THE PAYMENTS IN CONNECTION WITH DISTRIBUTION OF THE
CONTRACT SECTION UNDER OTHER INFORMATION.



  PLEASE READ THE PROSPECTUS CAREFULLY FOR MORE DETAILED INFORMATION REGARDING
 THESE AND OTHER FEATURES AND BENEFITS OF THE CONTRACT, AS WELL AS THE RISKS OF
                                   INVESTING.


                                        3


- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
                                   FEE TABLES
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------


THE FOLLOWING DESCRIBES THE FEES AND EXPENSES THAT YOU WILL PAY AT THE TIME THAT
YOU BUY THE CONTRACT, TRANSFER CASH VALUE BETWEEN INVESTMENT OPTIONS OR
SURRENDER THE CONTRACT. IF APPLICABLE, YOU MAY ALSO BE SUBJECT TO STATE PREMIUM
TAXES.


MAXIMUM OWNER TRANSACTION EXPENSES

<Table>
                                                                                         
MAXIMUM WITHDRAWAL CHARGES (AS A PERCENTAGE OF EACH PURCHASE PAYMENT)(1)..................  7%
</Table>


<Table>
                             
TRANSFER FEE..................  $25 per transfer after the first 15 transfers in any contract year.
</Table>



THE FOLLOWING DESCRIBES THE FEES AND EXPENSES THAT YOU MAY PAY PERIODICALLY
DURING THE TIME THAT YOU OWN THE CONTRACT, NOT INCLUDING UNDERLYING FUND
EXPENSES WHICH ARE OUTLINED IN THE NEXT SECTION.



<Table>
                                                                                         
CONTRACT MAINTENANCE FEE(2)...............................................................  $35
</Table>


SEPARATE ACCOUNT ANNUAL EXPENSES

(deducted from the average daily ending net asset value allocated to the
Variable Portfolio)



<Table>
                                                                               
Mortality and Expense Risk Fees.................................................  1.37%
Distribution Expense Fee........................................................  0.15%
Optional EstatePlus Fee(3)......................................................  0.25%
                                                                                  =====
    TOTAL SEPARATE ACCOUNT ANNUAL EXPENSES......................................  1.77%
</Table>


FOOTNOTES TO THE FEE TABLES:


(1) Withdrawal Charge Schedule (as a percentage of each Purchase Payment)
    declines over 7 years as follows:



<Table>
                                                                         
YEARS:......................................................   1    2    3    4    5    6    7   8+
                                                              7%   6%   5%   4%   3%   2%   1%   0%
</Table>



(2) The contract maintenance fee may be waived if contract value is $50,000 or
    more.



(3) EstatePlus is an optional earnings enhancement death benefit. If you did not
    elect EstatePlus, your separate account annual expense would be 1.52%.



THE FOLLOWING SHOWS THE MINIMUM AND MAXIMUM TOTAL OPERATING EXPENSES CHARGED BY
THE UNDERLYING FUNDS OF THE TRUSTS, BEFORE ANY WAIVERS OR REIMBURSEMENTS THAT
YOU MAY PAY PERIODICALLY DURING THE TIME THAT YOU OWN THE CONTRACT. MORE DETAIL
CONCERNING THE UNDERLYING FUNDS' EXPENSES IS CONTAINED IN THE PROSPECTUS FOR
EACH OF THE TRUSTS. PLEASE READ THEM CAREFULLY BEFORE INVESTING.



UNDERLYING FUND EXPENSES



<Table>
<Caption>
                     TOTAL ANNUAL UNDERLYING FUND OPERATING EXPENSES                        MINIMUM   MAXIMUM
                     -----------------------------------------------                        -------   -------
                                                                                                
(expenses that are deducted from Underlying Funds, including management fees, other
 expenses and service (12b-1) fees, if applicable)........................................   0.55%     1.60%
</Table>


                                        4


- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
                      MAXIMUM AND MINIMUM EXPENSE EXAMPLES
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------


These examples are intended to help you compare the cost of investing in the
contract with the cost of investing in other variable annuity contracts. These
costs include owner transaction expenses, the contract maintenance fee if any,
separate account annual expenses, available optional feature fees and Underlying
Fund expenses.


The examples assume that you invest $10,000 in the contract for the time periods
indicated; that your investment has a 5% return each year; and you incur the
maximum and minimum fees and expenses of the Underlying Fund. Although your
actual costs may be higher or lower, based on these assumptions, your costs at
the end of the stated period would be:


MAXIMUM EXPENSE EXAMPLES


(assuming maximum separate account annual expenses of 1.77% (including
EstatePlus 0.25%) and investment in an Underlying Fund with total expenses of
1.60%)



(1) If you surrender your contract at the end of the applicable time period:



<Table>
<Caption>
    1 YEAR            3 YEARS           5 YEARS          10 YEARS
- ---------------------------------------------------------------------
- ---------------------------------------------------------------------
                                             
    $1,045            $1,552            $2,081            $3,706
- ---------------------------------------------------------------------
- ---------------------------------------------------------------------
</Table>



(2) If you annuitize your contract at the end of the applicable time period:



<Table>
<Caption>
    1 YEAR            3 YEARS           5 YEARS          10 YEARS
- ---------------------------------------------------------------------
- ---------------------------------------------------------------------
                                             
     $315              $963             $1,635            $3,430
- ---------------------------------------------------------------------
- ---------------------------------------------------------------------
</Table>



(3) If you do not surrender your contract:



<Table>
<Caption>
    1 YEAR            3 YEARS           5 YEARS          10 YEARS
- ---------------------------------------------------------------------
- ---------------------------------------------------------------------
                                             
     $345             $1,052            $1,781            $3,706
- ---------------------------------------------------------------------
- ---------------------------------------------------------------------
</Table>



MINIMUM EXPENSE EXAMPLES


(assuming minimum separate account annual expenses of 1.52% and investment in an
Underlying Fund with total expenses of 0.55%)



(1) If you surrender your contract at the end of the applicable time period and
    you do not elect any optional features:



<Table>
<Caption>
    1 YEAR            3 YEARS           5 YEARS          10 YEARS
- ---------------------------------------------------------------------
- ---------------------------------------------------------------------
                                             
     $915             $1,165            $1,441            $2,456
- ---------------------------------------------------------------------
- ---------------------------------------------------------------------
</Table>



(2) If you annuitize your contract at the end of the applicable time period:



<Table>
<Caption>
    1 YEAR            3 YEARS           5 YEARS          10 YEARS
- ---------------------------------------------------------------------
- ---------------------------------------------------------------------
                                             
     $210              $649             $1,114            $2,400
- ---------------------------------------------------------------------
- ---------------------------------------------------------------------
</Table>



(3) If you do not surrender your contract and you do not elect any optional
    features:



<Table>
<Caption>
    1 YEAR            3 YEARS           5 YEARS          10 YEARS
- ---------------------------------------------------------------------
- ---------------------------------------------------------------------
                                             
     $215              $665             $1,141            $2,456
- ---------------------------------------------------------------------
- ---------------------------------------------------------------------
</Table>


EXPLANATION OF FEE TABLES AND EXAMPLES


1.  The purpose of the Fee Table and Expense Examples is to show you the various
    fees and expenses you would incur directly and indirectly by investing in
    this variable annuity contract. The Fee Table and Expense Examples represent
    both fees of the separate account as well as the maximum and minimum total
    annual Underlying Fund operating expenses. We converted the contract
    maintenance fee to a percentage (0.05%). The actual impact of the contract
    maintenance fee may differ from this percentage and may be waived for
    contract values over $50,000. Additional information on the Underlying Fund
    fees can be found in the Trust prospectuses.



2.  In addition to the stated assumptions, the Examples also assume that no
    transfer fees were imposed. Although premium taxes may apply in certain

    states, they are not reflected in the Expense Examples.



   THESE EXAMPLES SHOULD NOT BE CONSIDERED A REPRESENTATION OF PAST OR FUTURE
                                   EXPENSES.

           ACTUAL EXPENSES MAY BE GREATER OR LESSER THAN THOSE SHOWN.


 CONDENSED FINANCIAL INFORMATION APPEARS IN THE CONDENSED FINANCIAL INFORMATION
                          APPENDIX OF THIS PROSPECTUS.

                                        5


        ----------------------------------------------------------------
        ----------------------------------------------------------------
                                THE POLARIS(II)
                                VARIABLE ANNUITY
        ----------------------------------------------------------------
        ----------------------------------------------------------------

When you purchase a variable annuity, a contract exists between you and an
insurance company. You are the owner of the contract. The contract provides
three main benefits:


     - Tax Deferral: This means that you do not pay taxes on your earnings from
       the contract until you withdraw them.



     - Death Benefit: If you die during the Accumulation Phase, the insurance
       company pays a death benefit to your Beneficiary.



     - Guaranteed Income: If elected, you receive a stream of income for your
       lifetime, or another available period you select.


Tax-qualified retirement plans (e.g., IRAs, 401(k) or 403(b) plans) defer
payment of taxes on earnings until withdrawal. If you are considering funding a
tax-qualified retirement plan with an annuity, you should know that an annuity
does not provide any additional tax deferral treatment of earnings beyond the
treatment provided by the tax-qualified retirement plan itself. However,
annuities do provide other features and benefits, which may be valuable to you.
You should fully discuss this decision with your financial representative.

This variable annuity was developed to help you contribute to your retirement
savings. This variable annuity works in two stages: the Accumulation Phase and
the Income Phase. Your contract is in the Accumulation Phase during the period
when you make payments into the contract. The Income Phase begins after the
specified waiting period when you start taking income payments.

The contract is called a "variable" annuity because it allows you to invest in
Variable Portfolios which, like mutual funds, have different investment
objectives and performance. You can gain or lose money if you invest in these
Variable Portfolios. The amount of money you accumulate in your contract depends
on the performance of the Variable Portfolios in which you invest.


Fixed Accounts, if available, earn interest at a rate set and guaranteed by the
Company. If you allocate money to a Fixed Account, the amount of money that
accumulates in the contract depends on the total interest credited to the
particular Fixed Account in which you invest.


For more information on investment options available under this contract, SEE
INVESTMENT OPTIONS BELOW.


This annuity is designed to assist in contributing to retirement savings of
investors whose personal circumstances allow for a long-term investment time
horizon. As a function of the Internal Revenue Code ("IRC"), you may be assessed
a 10% federal tax penalty on any withdrawal made prior to your reaching age
59 1/2. Additionally, you will be charged a withdrawal charge on each Purchase
Payment withdrawn prior to the end of the applicable withdrawal charge period,
SEE FEE TABLES ABOVE. Because of these potential penalties, you should fully
discuss all of the benefits and risks of this contract with your financial
representative prior to purchase.


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

                            PURCHASING A POLARIS(II)

                                VARIABLE ANNUITY
        ----------------------------------------------------------------
        ----------------------------------------------------------------

An initial Purchase Payment is the money you give us to buy a contract. Any
additional money you give us to invest in the contract after purchase is a
subsequent Purchase Payment.

The following chart shows the minimum initial and subsequent Purchase Payments
permitted under your contract. These amounts depend upon whether a contract is
Qualified or Non-qualified for tax purposes. FOR FURTHER EXPLANATION, SEE TAXES
BELOW.


<Table>
<Caption>
- --------------------------------------------------------------------------------------------
                                                                         MINIMUM
                                      MINIMUM INITIAL                   SUBSEQUENT
                                      PURCHASE PAYMENT               PURCHASE PAYMENT
- --------------------------------------------------------------------------------------------
                                                        
          Qualified                        $2,000                          $250
- --------------------------------------------------------------------------------------------
        Non-Qualified                      $5,000                          $500
- --------------------------------------------------------------------------------------------
</Table>



Once you have contributed at least the minimum initial Purchase Payment, you can
establish an automatic payment plan that allows you to make subsequent Purchase
Payments of as little as $100.



We reserve the right to require Company approval prior to accepting Purchase
Payments greater than $1,000,000. For contracts owned by a non-natural owner, we
reserve the right to require prior Company approval to accept Purchase Payments
greater than $250,000. We reserve the right to change the amount at which
pre-approval is required at any time. Subsequent Purchase Payments that would
cause total Purchase Payments in all contracts issued by the Company or its
affiliate, First SunAmerica Life Insurance Company, to the same owner and/or
Annuitant to exceed these limits may also be subject to Company pre-approval.
For any contracts that meet or exceed these dollar amount limitations, we
further reserve the right to limit the death benefit amount payable in excess of
contract value at the time we receive all required paperwork and satisfactory
proof of death. Any limit on the maximum death benefit payable would be mutually
agreed upon by you and the Company prior to purchasing the contract.



We may not issue a contract to anyone age 86 or older on the contract issue
date. We may not accept subsequent Purchase Payments from contract owners age 86
or older. In general, we will not issue a Qualified contract to anyone who is
age 70 1/2 or older, unless it is shown that the minimum distribution required
by the IRS is being made. If we learn of a misstatement of age, we reserve the
right to fully pursue our remedies including termination of the contract and/or
revocation of any age-driven benefits.


                                        6



We allow this contract to be jointly owned. We may require that the joint owners
be spouses. However, the age of the older spouse is used to determine the
availability of any age driven benefits. The addition of a joint owner after the
contract has been issued is contingent upon prior review and approval by the
Company.



You may assign this contract before beginning the Income Phase by sending us a
written request for an assignment. Your rights and those of any other person
with rights under this contract will be subject to the assignment. We reserve
the right to not recognize assignments if it changes the risk profile of the
owner of the contract, as determined in our sole discretion. Please see the
Statement of Additional Information for details on the tax consequences of an
assignment.



ALLOCATION OF PURCHASE PAYMENTS



In order to issue your contract, we must receive your initial Purchase Payment
and all required paperwork including Purchase Payment allocation instructions at
our Annuity Service Center. We will accept initial and subsequent Purchase
Payments by electronic transmission from certain broker-dealer firms. In
connection with arrangements we have to transact business electronically, we may
have agreements in place whereby your broker-dealer may be deemed our agent for
receipt of your Purchase Payments.



Provided we have received your Purchase Payment and all required paperwork by
Market Close, we allocate your initial Purchase Payment within two days of
receiving it. If we do not have complete information necessary to issue your
contract, we will contact you. If we do not have the information necessary to
issue your contract within 5 business days, we will send your money back to you,
or ask your permission to keep your money until we get the information necessary
to issue the contract.



We invest your subsequent Purchase Payments in the Variable Portfolios and Fixed
Accounts according to any allocation instructions that accompany the subsequent
Purchase Payment. If we receive a Purchase Payment without allocation
instructions, we will invest the money according to your allocation instructions
on file. SEE INVESTMENT OPTIONS BELOW.



ACCUMULATION UNITS



When you allocate a Purchase Payment to the Variable Portfolios, we credit your
contract with Accumulation Units of the Separate Account. We base the number of
Accumulation Units you receive on the unit value of the Variable Portfolio as of
the day we receive your money if we receive it before Market Close, or on the
next business day's unit value if we receive your money after Market Close. The
value of an Accumulation Unit goes up and down based on the performance of the
Variable Portfolios.



We calculate the value of an Accumulation Unit each day that the NYSE is open as
follows:


     1. We determine the total value of money invested in a particular Variable
        Portfolio;

     2. We subtract from that amount all applicable contract charges; and


     3. We divide this amount by the number of outstanding Accumulation Units.



We determine the number of Accumulation Units credited to your contract by
dividing the Purchase Payment by the Accumulation Unit value for the specific
Variable Portfolio.


EXAMPLE:


We receive a $25,000 Purchase Payment from you on Wednesday. You allocate the
money to Variable Portfolio A. We determine that the value of an Accumulation
Unit for Variable Portfolio A is $11.10 at Market Close on Wednesday. We then
divide $25,000 by $11.10 and credit your contract on Wednesday night with
2,252.2523 Accumulation Units for Variable Portfolio A.



RIGHT TO EXAMINE


You may cancel your contract within ten days after receiving it (or longer if
required by state law). We call this a "free look." To cancel, you must mail the
contract along with your free look request to our Annuity Service Center at P.O.
Box 54299, Los Angeles, California 90054-0299.

If you decide to cancel your contract during the free look period, generally we
will refund to you the value of your contract on the day we receive your
request.


Certain states require us to return your Purchase Payments upon a free look
request. Additionally, all contracts issued as an IRA require the full return of
Purchase Payments upon a free look. If your contract was issued in a state
requiring return of Purchase Payments or as an IRA, and you cancel your contract
during the free look period, we return the greater of (1) your Purchase
Payments; or (2) the value of your contract.



With respect to those contracts, we reserve the right to put your money in the
Cash Management Variable Portfolio during the free look period. If we place your
money in the Cash Management Variable Portfolio during the free look period, we
will allocate your money according to your instructions at the end of the
applicable free look period.


EXCHANGE OFFERS


From time to time, we may offer to allow you to exchange an older variable
annuity issued by the Company or one of its affiliates, for a newer product with
more current features and benefits also issued by the Company or one of its
affiliates. Such an exchange offer will be made in accordance with


                                        7


applicable state and federal securities and insurance rules and regulations. We
will provide the specific terms and conditions of any such exchange offer at the
time the offer is made.

        ----------------------------------------------------------------
        ----------------------------------------------------------------
                               INVESTMENT OPTIONS
        ----------------------------------------------------------------
        ----------------------------------------------------------------


VARIABLE PORTFOLIOS



The Variable Portfolios invest in the Underlying Funds of the Trusts. Additional
Variable Portfolios may be available in the future. The Variable Portfolios are
only available through the purchase of certain insurance contracts.



The Trusts serve as the underlying investment vehicles for other variable
annuity contracts issued by the Company and other affiliated and unaffiliated
insurance companies. Neither the Company nor the Trusts believe that offering
shares of the Trusts in this manner disadvantages you. The Trusts are monitored
for potential conflicts. The Trusts may have other Underlying Funds in addition
to those listed here that are not available for investment under this contract.



The Variable Portfolios along with their respective advisers are listed below:



     ANCHOR SERIES TRUST - CLASS 1



     AIG SunAmerica Asset Management Corp. ("AIG SAAMCo"), an indirect
     wholly-owned subsidiary of AIG, is the investment adviser and Wellington
     Management Company, LLP is the subadviser to Anchor Series Trust ("AST").



     AMERICAN FUNDS INSURANCE SERIES - CLASS 2



     Capital Research and Management Company is the investment adviser for the
     American Funds Insurance Series ("AFIS").



     SUNAMERICA SERIES TRUST - CLASS 1



     AIG SAAMCo is the investment adviser and various managers are the
     subadvisers to SunAmerica Series Trust ("SAST").



     LORD ABBETT SERIES FUND, INC. - CLASS VC



     Lord, Abbett & Co. is the investment adviser to the Lord Abbett Series
     Fund, Inc. ("LASF").



     VAN KAMPEN LIFE INVESTMENT TRUST - CLASS II



     Van Kampen Asset Management is the investment adviser to the Van Kampen
     Life Investment Trust ("VKT").


STOCKS:

     MANAGED BY AIG SUNAMERICA ASSET MANAGEMENT CORP.

       - Aggressive Growth Portfolio                                        SAST

       - Blue Chip Growth Portfolio                                         SAST

       - "Dogs" of Wall Street Portfolio*                                   SAST

       - Growth Opportunities Portfolio                                     SAST


     MANAGED BY BERNSTEIN INVESTMENT RESEARCH AND MANAGEMENT


       - Small & Mid Cap Value Portfolio**                                  SAST

     MANAGED BY ALLIANCE CAPITAL MANAGEMENT L.P.

       - Alliance Growth Portfolio                                          SAST

       - Global Equities Portfolio                                          SAST

       - Growth-Income Portfolio                                            SAST

     MANAGED BY CAPITAL RESEARCH AND MANAGEMENT COMPANY


       - American Funds Global Growth Portfolio                             AFIS



       - American Funds Growth Portfolio                                    AFIS



       - American Funds Growth-Income Portfolio                             AFIS


     MANAGED BY DAVIS ADVISORS

       - Davis Venture Value Portfolio                                      SAST

       - Real Estate Portfolio                                              SAST


     MANAGED BY FEDERATED EQUITY MANAGEMENT COMPANY OF PENNSYLVANIA



       - Federated American Leaders Portfolio                               SAST


       - Telecom Utility Portfolio                                          SAST

     MANAGED BY GOLDMAN SACHS ASSET MANAGEMENT, L.P.

       - Goldman Sachs Research Portfolio                                   SAST


     MANAGED BY LORD, ABBETT & CO. LLC



       - Lord Abbett Growth and Income Portfolio                            LASF



       - Lord Abbett Mid-Cap Value Portfolio                                LASF


     MANAGED BY MARSICO CAPITAL MANAGEMENT, LLC

       - Marsico Growth Portfolio                                           SAST

     MANAGED BY MASSACHUSETTS FINANCIAL SERVICES COMPANY


       - MFS Massachusetts Investors Trust Portfolio SAST


       - MFS Mid-Cap Growth Portfolio                                       SAST


     MANAGED BY PUTNAM INVESTMENT MANAGEMENT, LLC


       - Emerging Markets Portfolio                                         SAST

       - International Growth and Income Portfolio                          SAST


       - Putnam Growth: Voyager Portfolio                                   SAST



     MANAGED BY TEMPLETON INVESTMENT COUNSEL, LLC


       - Foreign Value Portfolio**                                          SAST


     MANAGED BY VAN KAMPEN/VAN KAMPEN ASSET MANAGEMENT INC.


       - International Diversified Equities Portfolio***                    SAST

       - Technology Portfolio                                               SAST


       - Van Kampen LIT Comstock Portfolio*                                  VKT



       - Van Kampen LIT Emerging Growth Portfolio VKT



       - Van Kampen LIT Growth and Income Portfolio                          VKT


     MANAGED BY WELLINGTON MANAGEMENT COMPANY, LLP

       - Capital Appreciation Portfolio                                      AST

       - Growth Portfolio                                                    AST

       - Natural Resources Portfolio                                         AST

                                        8


BALANCED:

     MANAGED BY AIG SUNAMERICA ASSET MANAGEMENT CORP.

       - SunAmerica Balanced Portfolio                                      SAST


     MANAGED BY CAPITAL RESEARCH AND MANAGEMENT COMPANY



       - American Funds Asset Allocation Portfolio                          AFIS


     MANAGED BY MASSACHUSETTS FINANCIAL SERVICES COMPANY

       - MFS Total Return Portfolio                                         SAST

     MANAGED BY WM ADVISORS, INC.

       - Asset Allocation Portfolio                                          AST

BONDS:

     MANAGED BY AIG SUNAMERICA ASSET MANAGEMENT CORP.

       - High-Yield Bond Portfolio                                          SAST


     MANAGED BY FEDERATED INVESTMENT MANAGEMENT


       - Corporate Bond Portfolio                                           SAST

     MANAGED BY GOLDMAN SACHS ASSET MANAGEMENT INT'L.

       - Global Bond Portfolio                                              SAST

     MANAGED BY VAN KAMPEN

       - Worldwide High Income Portfolio                                    SAST

     MANAGED BY WELLINGTON MANAGEMENT COMPANY, LLP

       - Government & Quality Bond Portfolio                                 AST

CASH:

     MANAGED BY BANC OF AMERICA CAPITAL MANAGEMENT, LLC

       - Cash Management Portfolio                                          SAST


* "Dogs" of Wall Street Portfolio is an equity fund seeking total return and Van
Kampen LIT Comstock Portfolio is an equity fund, seeking capital growth and
income.


** Class 3 shares of SAST.

*** Morgan Stanley Investment Management, Inc., the subadviser for the
International Diversified Equities and Technology SAST Portfolios, does business
in certain instances using the name Van Kampen.

YOU SHOULD READ THE ATTACHED PROSPECTUSES FOR THE TRUSTS CAREFULLY. THESE
PROSPECTUSES CONTAIN DETAILED INFORMATION ABOUT THE VARIABLE PORTFOLIOS,
INCLUDING EACH VARIABLE PORTFOLIO'S INVESTMENT OBJECTIVE AND RISK FACTORS.


FIXED ACCOUNTS



Your contract may offer Fixed Accounts for varying guarantee periods. A Fixed
Account may be available for differing lengths of time (such as 1, 3, or 5
years). Each guarantee period may have different guaranteed interest rates.



We guarantee that the interest rate credited to amounts allocated to any Fixed
Account guarantee periods will never be less than the minimum guaranteed
interest rate specified in your contract. Once the rate is established, it will
not change for the duration of the guarantee period. We determine which, if any,
guarantee periods will be offered at any time in our sole discretion, unless
state law requires us to do otherwise. Please check with your financial
representative regarding the availability of Fixed Accounts.



There are three categories of interest rates for money allocated to the Fixed
Accounts. The applicable rate is guaranteed until the corresponding guarantee
period expires. With each category of interest rate, your money may be credited
a different rate as follows:



     - Initial Rate:  The rate credited to any portion of the initial Purchase
       Payment allocated to a Fixed Account.



     - Current Rate:  The rate credited to any portion of a subsequent Purchase
       Payment allocated to a Fixed Account.



     - Renewal Rate:  The rate credited to money transferred from a Fixed
       Account or a Variable Portfolio into a Fixed Account and to money
       remaining in a Fixed Account after expiration of a guarantee period.



When a guarantee period ends, you may leave your money in the same Fixed Account
or you may reallocate your money to another Fixed Account or to the Variable
Portfolios. If you do not want to leave your money in the same Fixed Account,
you must contact us within 30 days after the end of the guarantee period and
provide us with new allocation instructions. WE DO NOT CONTACT YOU. IF YOU DO
NOT CONTACT US, YOUR MONEY WILL REMAIN IN THE SAME FIXED ACCOUNT WHERE IT WILL
EARN INTEREST AT THE RENEWAL RATE THEN IN EFFECT FOR THAT FIXED ACCOUNT.



Multi-year Fixed Accounts may not available if you purchased your contract on or
after June 1, 2004. If you take money out of any available multi-year Fixed
Account before the guarantee period ends, we make an adjustment to your
contract. We refer to this adjustment as a market value adjustment ("MVA"). The
MVA does not apply to any available one-year Fixed Account. The MVA reflects any
difference in the interest rate environment between the time you place your
money in the multi-year Fixed Account and the time when you withdraw or transfer
that money. This adjustment can increase or decrease your contract value.
Generally, if interest rates drop between the time you put your money into a
multi-year Fixed Account and the time you take it out, we credit a positive
adjustment to your contract. Conversely, if interest rates increase during the
same period, we post a negative adjustment to your contract. You have 30 days
after the end of each guarantee period to reallocate your funds without
incurring any MVA. THE MARKET VALUE ADJUSTMENT APPENDIX SHOWS HOW WE CALCULATE
AND APPLY THE MVA.



If available, you may systematically transfer interest earned in available Fixed
Accounts into any of the Variable Portfolios on certain periodic schedules
offered by us. Systematic transfers may be started, changed or terminated at any
time by contacting our Annuity Service Center. Check with you


                                        9



financial representative about the current availability of this service.



All Fixed Accounts may not be available in your state. At any time we are
crediting the minimum guaranteed interest rate specified in your contract, we
reserve the right to restrict your ability to make transfers and Purchase
Payments into the Fixed Accounts.



DOLLAR COST AVERAGING FIXED ACCOUNTS



You may invest initial and/or subsequent Purchase Payments in the dollar cost
averaging ("DCA") Fixed Accounts, if available. The minimum Purchase Payment
that you must invest for the 6-month DCA Fixed Account is $600 and for the
12-month DCA Fixed Account is $1,200. Purchase Payments less than these minimum
amounts will automatically be allocated to the Variable Portfolios according to
your instructions or your current allocation instruction on file.



DCA Fixed Accounts credit a fixed rate of interest and can only be elected to
facilitate a DCA program. SEE DOLLAR COST AVERAGING PROGRAM BELOW for more
information. Interest is credited to amounts allocated to the DCA Fixed Accounts
while your money is transferred to the Variable Portfolios over certain
specified time frames. The interest rates applicable to the DCA Fixed Accounts
may differ from those applicable to any other Fixed Account but will never be
less than the minimum guaranteed interest rate specified in your contract.
However, when using a DCA Fixed Account, the annual interest rate is paid on a
declining balance as you systematically transfer your money to the Variable
Portfolios. Therefore, the actual effective yield will be less than the stated
annual crediting rate. We reserve the right to change the availability of DCA
Fixed Accounts offered, unless state law requires us to do otherwise.



DOLLAR COST AVERAGING PROGRAM



The DCA program allows you to invest gradually in the Variable Portfolios at no
additional cost. Under the program, you systematically transfer a specified
dollar amount or percentage of contract value from a Variable Portfolio, Fixed
Account or DCA Fixed Account ("source account") to any other Variable Portfolio
("target account"). Transfers may occur on certain periodic schedules such as
monthly or weekly. You may change the frequency to other available options at
any time by notifying us in writing. The minimum transfer amount under the DCA
program is $100 per transaction, regardless of the source account. Fixed
Accounts are not available as target accounts for the DCA program.



If available, you may systematically transfer interest earned in available Fixed
Accounts into any of the Variable Portfolios on certain periodic schedules
offered by us. You may change or terminate these systematic transfers by
contacting our Annuity Service Center. Check with your financial representative
about the current availability of this service.



We may also offer DCA Fixed Accounts as source accounts exclusively to
facilitate the DCA program for a specified time period. The DCA Fixed Account
only accepts initial or subsequent Purchase Payments. You may not make a
transfer from a Variable Portfolio or Fixed Account into a DCA Fixed Account.



You may terminate the DCA program at any time. If you terminate the DCA program
and money remains in the DCA Fixed Accounts, we transfer the remaining money
according to your current allocation instructions on file.



The DCA program is designed to lessen the impact of market fluctuations on your
investment. However, the DCA program can neither guarantee a profit nor protect
your investment against a loss. When you elect the DCA program, you are
continuously investing in securities fluctuating at different price levels. You
should consider your tolerance for investing through periods of fluctuating
price levels.



EXAMPLE OF DCA PROGRAM


Assume that you want to move $750 each quarter from one Variable Portfolio to
another Variable Portfolio over six months. You set up a DCA program and
purchase Accumulation Units at the following values:

<Table>
<Caption>
    -------------------------------------------------------------------------
            MONTH             ACCUMULATION UNIT          UNITS PURCHASED
    -------------------------------------------------------------------------
                                               
              1                     $ 7.50                     100
              2                     $ 5.00                     150
              3                     $10.00                      75
              4                     $ 7.50                     100
              5                     $ 5.00                     150
              6                     $ 7.50                     100
    -------------------------------------------------------------------------
</Table>

     You paid an average price of only $6.67 per Accumulation Unit over six
     months, while the average market price actually was $7.08. By investing an
     equal amount of money each month, you automatically buy more Accumulation
     Units when the market price is low and fewer Accumulation Units when the
     market price is high. This example is for illustrative purposes only.


WE RESERVE THE RIGHT TO MODIFY, SUSPEND OR TERMINATE THE DCA PROGRAM AT ANY
TIME.



ASSET ALLOCATION PROGRAM


PROGRAM DESCRIPTION

The Asset Allocation program is offered at no additional cost to assist in
diversifying your investment across various asset classes. The Asset Allocation
program allows you to choose from one of several Asset Allocation models
designed to assist in meeting your stated investment goals. Each Asset
Allocation model is comprised of a carefully selected combination of Variable
Portfolios. The Asset Allocation models allocate amongst the various asset
classes based on historical asset class performance to meet stated investment
time horizons and risk tolerances.

                                        10


ENROLLING IN THE PROGRAM


You may enroll in the Asset Allocation program by selecting the Asset Allocation
model on the contract application form. If you already own a contract, you must
complete and submit a program election form. You and your financial
representative should determine the model most appropriate for you based on your
financial needs, risk tolerance and investment time horizon. You may discontinue
investing in the program at any time, subject to our rules, by providing a
written request, calling our Annuity Service Center or logging onto our website.



You may also choose to invest gradually into an Asset Allocation model through
the DCA program. SEE THE DOLLAR COST AVERAGING PROGRAM ABOVE. You may only
invest in one model at a time. You may invest in Variable Portfolios outside
your selected Asset Allocation model but only in those Variable Portfolios that
are not utilized in the Asset Allocation model you selected. A transfer into or
out of one of the Variable Portfolios that are included in your Asset Allocation
model, outside the specifications in the Asset Allocation model will effectively
terminate your participation in the program.


WITHDRAWALS

You may request withdrawals, as permitted by your contract, which will be taken
proportionately from each of the allocations in the selected Asset Allocation
model unless otherwise indicated in your withdrawal instructions. If you choose
to make a non-proportional withdrawal from the Variable Portfolios in the Asset
Allocation model, your investment may no longer be consistent with the Asset
Allocation model's intended objectives. Withdrawals may be subject to a
withdrawal charge. Withdrawals may also be taxable and a 10% IRS penalty may
apply if you are under age 59 1/2.


REBALANCING THE MODELS


You can elect to have your investment in the Asset Allocation models rebalanced
quarterly, semi-annually, or annually to maintain the target asset allocation
among the Variable Portfolios of the model you selected. Only those Variable
Portfolios within each Asset Allocation model will be rebalanced. An investment
in other Variable Portfolios not included in the model cannot be rebalanced.


Over time, the asset allocation model you select may no longer align with its
original investment objective due to the effects of Variable Portfolio
performance and the ever-changing investment markets. In addition, your
investment needs may change. You should speak with your financial representative
about how to keep your Variable Portfolio allocations in line with your
investment goals.



IMPORTANT INFORMATION


Using the Asset Allocation program does not guarantee greater or more consistent
returns. Future market and asset class performance may differ from the
historical performance upon which the Asset Allocation models are built. Also,
allocation to a single asset class may outperform a model, so that you could
have been better off investing in a single asset class than in a Asset
Allocation model. However, such a strategy involves a greater degree of risk
because of the concentration of similar securities in a single asset class.

The Asset Allocation models represent suggested allocations that are provided to
you as general guidance. You should work with your financial representative in
determining if one of the models meets your financial needs, investment time
horizon, and is consistent with your risk tolerance level. Information
concerning the specific Asset Allocation models can be obtained from your
financial representative.

WE RESERVE THE RIGHT TO MODIFY, SUSPEND OR TERMINATE THE ASSET ALLOCATION
PROGRAM AT ANY TIME.


TRANSFERS DURING THE ACCUMULATION PHASE



Subject to our rules, restrictions and policies, during the Accumulation Phase
you may transfer funds between the Variable Portfolios and/or any Fixed Accounts
by telephone or through the Company's website (http://www.aigsunamerica.com) or
in writing by mail or facsimile. All transfer instructions submitted via
facsimile must be sent to (818) 615-1543, otherwise they will not be considered
received by us. We may accept transfers by telephone or the Internet unless you
tell us not to on your contract application. When receiving instructions over
the telephone or the Internet, we follow procedures we have adopted to provide
reasonable assurance that the transactions executed are genuine. Thus, we are
not responsible for any claim, loss or expense from any error resulting from
instructions received over the telephone or the Internet. If we fail to follow
our procedures, we may be liable for any losses due to unauthorized or
fraudulent instructions.



Any transfer request will be priced as of the day it is confirmed in good order
by us if the request is processed before Market Close. If the transfer request
is processed after Market Close, the request will be priced as of the next
business day.



Funds already in your contract cannot be transferred into the DCA Fixed
Accounts. You must transfer at least $100 per transfer. If less than $100
remains in any Variable Portfolio after a transfer, that amount must be
transferred as well.



We do not want to issue this variable annuity contract to contract owners
engaged in trading strategies that seek to benefit from short-term price
fluctuations or price inefficiencies in the Variable Portfolios of this product
("Short-Term Trading") and we discourage Short-Term Trading as more fully
described below. However, we cannot always anticipate if a potential contract
owner intends to engage in Short-Term Trading. Short-Term Trading may create
risks that may result in adverse effects on investment return of an Underlying
Fund. Such risks may include, but


                                        11



are not limited to: (1) interference with the management and planned investment
strategies of an Underlying Fund and/or (2) increased brokerage and
administrative costs due to forced and unplanned fund turnover; both of which
may dilute the value of the shares in the Underlying Fund and reduce value for
all investors in the Variable Portfolio. In addition to negatively impacting the
contract owner, a reduction in contract value may also be harmful to annuitants
and/or beneficiaries.



We have adopted the following administrative procedures to discourage Short-Term
Trading.



We charge for transfers in excess of 15 in any contract year. Currently, the fee
is $25 for each transfer exceeding this limit. Transfers resulting from your
participation in the DCA or Asset Rebalancing programs are not counted towards
the number of free transfers per contract year.



In addition to charging a fee when you exceed 15 transfers as described in the
preceding paragraph, all transfer requests in excess of 15 transfers per
contract year must be submitted in writing by United States Postal Service
first-class mail ("U.S. Mail") until your next contract anniversary ("Standard
U.S. Mail Policy"). We will not accept transfer requests sent by any other
medium except U.S. Mail until your next contract anniversary. Transfer requests
required to be submitted by U.S. Mail can only be cancelled by a written request
sent by U.S. Mail with the appropriate paperwork received prior to the execution
of the transfer. All transfers made on the same day prior to Market Close are
considered one transfer request. Transfers resulting from your participation in
the DCA or Asset Rebalancing programs are not included for the purposes of
determining the number of transfers before applying the Standard U.S. Mail
Policy. We apply the Standard U.S. Mail Policy uniformly and consistently to all
contract owners except for omnibus group contracts and contracts utilizing third
party asset allocation services as described below.



We believe that the Standard U.S. Mail Policy is a sufficient deterrent to
Short-Term Trading and we do not conduct any additional routine monitoring.
However, we may become aware of transfer patterns among the Variable Portfolios
and/or Fixed Accounts which reflect what we consider to be Short-Term Trading or
otherwise detrimental to the Variable Portfolios but have not yet triggered the
limitations of the Standard U.S. Mail Policy described above. If such transfer
activity cannot be controlled by the Standard U.S. Mail Policy, we may require
you to adhere to our Standard U.S. Mail Policy prior to reaching the specified
number of transfers ("Accelerated U.S. Mail Policy"). To the extent we become
aware of Short-Term Trading activities which cannot be reasonably controlled by
the Standard U.S. Mail Policy or the Accelerated U.S. Mail Policy, we also
reserve the right to evaluate, in our sole discretion, whether to impose further
limits on the number and frequency of transfers you can make, impose minimum
holding periods and/or reject any transfer request or terminate your transfer
privileges. We will notify you in writing if your transfer privileges are
terminated. In addition, we reserve the right to not accept transfers from a
third party acting for you and not to accept preauthorized transfer forms.



Some of the factors we may consider when determining whether to accelerate the
Standard U.S. Mail Policy, reject or impose other conditions on transfer
privileges include:



     (1) the number of transfers made in a defined period;



     (2) the dollar amount of the transfer;



     (3) the total assets of the Variable Portfolio involved in the transfer
         and/or transfer requests that represent a significant portion of the
         total assets of the Variable Portfolio;



     (4) the investment objectives and/or asset classes of the particular
         Variable Portfolio involved in your transfers;



     (5) whether the transfer appears to be part of a pattern of transfers to
         take advantage of short-term market fluctuations or market
         inefficiencies; and/or



     (6) other activity, as determined by us, that creates an appearance, real
         or perceived, of Short-Term Trading.



Notwithstanding the administrative procedures above, there are limitations on
the effectiveness of these procedures. Our ability to detect and/or deter
Short-Term Trading is limited by operational systems and technological
limitations. We cannot guarantee that we will detect and/or deter all Short-
Term Trading. To the extent that we are unable to detect and/or deter Short-Term
Trading, the Variable Portfolios may be negatively impacted as described above.
Additionally, the Variable Portfolios may be harmed by transfer activity related
to other insurance companies and/or retirement plans or other investors that
invest in shares of the Underlying Fund. You should be aware that the design of
our administrative procedures involves inherently subjective decisions, which we
attempt to make in a fair and reasonable manner consistent with the interests of
all owners of this contract. We do not enter into agreements with contract
owners whereby we permit or intentionally disregard Short-Term Trading.



The Standard and Accelerated U.S. Mail Policies are applied uniformly and
consistently to contract owners utilizing third party trading
services/strategies performing asset allocation services for a number of
contract owners at the same time except for purposes of calculating the number
of transfers for the Standard U.S. Mail Policy. A calendar year will be used
(instead of a contract year) for these contracts. You should be aware that such
third party trading services may engage in transfer activities that can also be
detrimental to the Variable Portfolios. These transfer activities may not be
intended to take advantage of short-term price fluctuations or price
inefficiencies. However, such activities can create the


                                        12



same or similar risks to Short-Term Trading and negatively impact the Variable
Portfolios as described above.



Omnibus group contracts may invest in the same Underlying Funds available in
your contract but on an aggregate, not individual basis. Thus, we have limited
ability to detect Short-Term Trading in omnibus group contracts and the Standard
U.S. Mail Policy does not apply to these contracts. Our inability to detect
Short-Term Trading may negatively impact the Variable Portfolios as described
above.



WE RESERVE THE RIGHT TO MODIFY THE POLICIES AND PROCEDURES DESCRIBED IN THIS
SECTION AT ANY TIME. To the extent that we exercise this reservation of rights,
we will do so uniformly and consistently unless we disclose otherwise.



For information regarding transfers during the Income Phase, SEE INCOME OPTIONS
BELOW.



AUTOMATIC ASSET REBALANCING PROGRAM


Market fluctuations may cause the percentage of your investment in the Variable
Portfolios to differ from your original allocations. Under the Automatic Asset
Rebalancing program, your investments in the Variable Portfolios are
periodically rebalanced to return your allocations to their original percentages
for no additional charge. Automatic Asset Rebalancing typically involves
shifting a portion of your money out of a Variable Portfolio with a higher
return into a Variable Portfolio with a lower return. At your request,
rebalancing occurs on a quarterly, semiannual or annual basis.


     EXAMPLE OF AUTOMATIC ASSET REBALANCING PROGRAM:


     Assume that you want your initial Purchase Payment split between two
     Variable Portfolios. You want 50% in a bond Variable Portfolio and 50% in a
     growth Variable Portfolio. Over the next calendar quarter, the bond market
     does very well while the stock market performs poorly. At the end of the
     calendar quarter, the bond Variable Portfolio now represents 60% of your
     holdings because it has increased in value and the growth Variable
     Portfolio represents 40% of your holdings. If you chose quarterly
     rebalancing, on the last day of that quarter, we would sell some of your
     Accumulation Units in the bond Variable Portfolio to bring its holdings
     back to 50% and use the money to buy more Accumulation Units in the growth
     Variable Portfolio to increase those holdings to 50%.


WE RESERVE THE RIGHT TO MODIFY, SUSPEND OR TERMINATE THE AUTOMATIC ASSET
REBALANCING PROGRAM AT ANY TIME.



RETURN PLUS PROGRAM



The Return Plus program, available only if we are offering multi-year Fixed
Accounts, allows you to invest in one or more Variable Portfolios without
putting your Purchase Payment at direct risk. The program, available for no
additional charge, accomplishes this by allocating your investment strategically
between the Fixed Accounts and Variable Portfolios. You decide how much you want
to invest and approximately when you want a return of Purchase Payments. We
calculate how much of your Purchase Payment to allocate to the particular Fixed
Account to ensure that it grows to an amount equal to your total Purchase
Payment invested under this program. We invest the rest of your Purchase Payment
in the Variable Portfolio(s) according to your allocation instructions.



     EXAMPLE OF RETURN PLUS PROGRAM:



     Assume that you want to allocate a portion of your initial Purchase Payment
     of $100,000 to a multi-year Fixed Account. You want the amount allocated to
     the multi-year Fixed Account to grow to $100,000 in 7 years. If the 7-year
     Fixed Account is offering a 5% interest rate, Return Plus will allocate
     $71,069 to the 7-year Fixed Account to ensure that this amount will grow to
     $100,000 at the end of the 7-year period. The remaining $28,931 may be
     allocated among the Variable Portfolios according to your allocation
     instructions.



WE RESERVE THE RIGHT TO MODIFY, SUSPEND OR TERMINATE THE RETURN PLUS PROGRAM AT
ANY TIME.



VOTING RIGHTS



The Company is the legal owner of the Trusts' shares. However, when an
Underlying Fund solicits proxies in conjunction with a shareholder vote, we must
obtain your instructions on how to vote those shares. We vote all of the shares
we own in proportion to your instructions. This includes any shares we own on
our own behalf. Should we determine that we are no longer required to comply
with these rules, we will vote the shares in our own right.



SUBSTITUTION, ADDITION OR DELETION OF VARIABLE PORTFOLIOS



We may, subject to any applicable law, make certain changes to the Variable
Portfolios offered in your contract. We may, in our sole discretion, offer new
Variable Portfolios or stop offering existing Variable Portfolios. New Variable
Portfolios may be made available to existing contract owners and Variable
Portfolios may be closed to new or subsequent Purchase Payments, transfers or
allocations as we determine appropriate.



In addition, we may also liquidate the shares of any Variable Portfolio,
substitute the shares of one Underlying Fund for another and/or merge Underlying
Funds. This would occur for various reasons, such as a determination that a
Underlying Fund is no longer an appropriate investment for the contract due to
continuing substandard performance; changes to the portfolio manager, investment
objectives, risks and strategies; or changes in federal or state laws. To the
extent required by the Investment Company Act of 1940, we may be required to
obtain your approval through a proxy vote or SEC approval, prior to a
substitution of shares of an


                                        13



Underlying Fund. We will notify you in writing of any proxies or substitutions
that affect the Variable Portfolios offered in your contract.


        ----------------------------------------------------------------
        ----------------------------------------------------------------
                              ACCESS TO YOUR MONEY
        ----------------------------------------------------------------
        ----------------------------------------------------------------


You can access money in your contract by making a partial withdrawal and/or by
receiving income payments during the Income Phase. See INCOME OPTIONS below.



Generally, we deduct a withdrawal charge applicable to any partial or total
withdrawal before the end of the withdrawal charge period and a MVA if a
withdrawal comes from certain fixed account options. If you made a total
withdrawal, we also deduct premium taxes if applicable and a contract
maintenance fee. SEE EXPENSES BELOW.



Your contract provides for a free withdrawal amount each year. A free withdrawal
amount is the portion of your contract that we allow you to take out each year
without being charged a withdrawal charge. HOWEVER, UPON A FUTURE TOTAL
WITHDRAWAL OF YOUR CONTRACT, IF WITHDRAWAL CHARGES ARE STILL APPLICABLE, ANY
PREVIOUS FREE WITHDRAWALS WOULD BE SUBJECT TO A WITHDRAWAL CHARGE.



Purchase Payments in excess of your free withdrawal amount, that are withdrawn
prior to the end of the withdrawal schedule, will result in payment of a
withdrawal charge. The amount of the withdrawal charge and how it applies are
discussed more fully in EXPENSES below. You should consider, before purchasing
this contract, the effect this withdrawal charge will have on your investment if
you need to withdraw more money than the free withdrawal amount. You should
fully discuss this decision with your financial representative.



To determine your free withdrawal amount and your withdrawal charge, we refer to
two special terms: "penalty free earnings" and the "total invested amount."


The penalty-free earnings amount is your contract value less your total invested
amount. The total invested amount is the total of all Purchase Payments less
portions of prior withdrawals that reduce your total invested amount as follows:


     - Free withdrawals in any year that were in excess of your penalty-free
       earnings and were based on the portion of the total invested amount that
       was no longer subject to withdrawal charges at the time of the
       withdrawal; and



     - Any prior withdrawals (including withdrawal charges applicable to those
       withdrawals) of the total invested amount on which you already paid a
       withdrawal charge.


When you make a withdrawal, we deduct it from penalty-free earnings first, then
from the total invested amount on a first-in, first-out basis. This means that
you can also access your Purchase Payments, which are no longer subject to a
withdrawal charge before those Purchase Payments, which are still subject to the
withdrawal charge.


During the first year after we issue your contract, your free withdrawal amount
is the greater of:



     (1) your penalty-free earnings; or


     (2) if you are participating in the Systematic Withdrawal program, a total
         of 10% of your total invested amount.

After the first contract year, you can take out the greater of the following
amounts each year:

     (1) your penalty-free earnings and any portion of your total invested
         amount no longer subject to a withdrawal charge; or

     (2) 10% of the portion of your total invested amount that has been in your
         contract for at least one year.

We calculate withdrawal charges due on a total withdrawal on the day after we
receive your request and your contract. We return your contract value less any
applicable fees and charges.

The withdrawal charge percentage is determined by the age of the Purchase
Payment remaining in the contract at the time of the withdrawal. For the purpose
of calculating the withdrawal charge, any prior free withdrawal is not
subtracted from the total Purchase Payments still subject to withdrawal charges.


For example, you make an initial Purchase Payment of $100,000. For purposes of
this example we will assume a 0% growth rate over the life of the contract and
no subsequent Purchase Payments. In contract year 2, you take out your maximum
free withdrawal of $10,000. After that free withdrawal your contract value is
$90,000. In the 3rd contract year, you request a total withdrawal of your
contract. We will apply the following calculation:


A-(B x C)=D, where:

    A=Your contract value at the time of your request for withdrawal ($90,000)

    B=The amount of your Purchase Payments still subject to withdrawal charge
      ($100,000)


    C=The withdrawal charge percentage applicable to the age of each Purchase
      Payment (assuming 5% is the applicable percentage) [B x C=$5,000]



    D=Your full contract value ($85,000) available for total withdrawal



Under most circumstances, the partial withdrawal minimum is $1,000. We require
that the value left in any Variable Portfolio or Fixed Accounts be at least
$100, after the withdrawal and your total contract value must be at least $500.
You must send a written withdrawal request. For withdrawals of $500,000 and
more, you must submit a signature guarantee at the time of your request. Unless
you provide us with different instructions, partial withdrawals will


                                        14



be made pro rata from each Variable Portfolio and the Fixed Account in which
your contract is invested. IN THE EVENT THAT A PRO RATA PARTIAL WITHDRAWAL WOULD
CAUSE THE VALUE OF ANY VARIABLE PORTFOLIO OR FIXED ACCOUNT INVESTMENT TO BE LESS
THAN $100, WE WILL CONTACT YOU TO OBTAIN ALTERNATE INSTRUCTIONS ON HOW TO
STRUCTURE THE WITHDRAWAL.


Withdrawals made prior to age 59 1/2 may result in a 10% IRS penalty tax. SEE
TAXES BELOW. Under certain Qualified plans, access to the money in your contract
may be restricted.

We may be required to suspend or postpone the payment of a withdrawal for any
period of time when: (1) the NYSE is closed (other than a customary weekend and
holiday closings); (2) trading with the NYSE is restricted; (3) an emergency
exists such that disposal of or determination of the value of shares of the
Variable Portfolios is not reasonably practicable; (4) the SEC, by order, so
permits for the protection of contract owners.


Additionally, we reserve the right to defer payments for a withdrawal from a
Fixed Account for up to six months.



SYSTEMATIC WITHDRAWAL PROGRAM



During the Accumulation Phase, you may elect to receive periodic income payments
under the Systematic Withdrawal program for no additional charge. Under the
program, you may choose to take monthly, quarterly, semi-annual or annual
payments from your contract. Electronic transfer of these withdrawals to your
bank account is also available. The minimum amount of each withdrawal is $100.
There must be at least $500 remaining in your contract at all times. Withdrawals
may be taxable and a 10% federal penalty tax may apply if you are under age
59 1/2. A withdrawal charge and/or MVA may apply.



The program is not available to everyone. Please check with our Annuity Service
Center which can provide the necessary enrollment forms.



WE RESERVE THE RIGHT TO MODIFY, SUSPEND OR TERMINATE THE SYSTEMATIC WITHDRAWAL
PROGRAM AT ANY TIME.



NURSING HOME WAIVER



If you are confined to a nursing home for 60 days or longer, we may waive the
withdrawal charge and/or MVA on certain withdrawals prior to the Annuity Date.
The waiver applies only to withdrawals made while you are in a nursing home or
within 90 days after you leave the nursing home. Your cannot use this waiver
during the first 90 days after your contract is issued. In addition, the
confinement period for which you seek the waiver must begin after you purchase
your contract. We will only waive the withdrawal charges on withdrawals or
surrenders of contract value paid directly to the contract owner, and not to a
third party or other financial services company.



In order to use this waiver, you must submit with your withdrawal request, the
following documents: (1) a doctor's note recommending admittance to a nursing
home; (2) an admittance form which shows the type of facility you entered; and
(3) a bill from the nursing home which shows that you met the 60-day confinement
requirement.



MINIMUM CONTRACT VALUE



Where permitted by state law, we may terminate your contract if both of the
following occur: (1) your contract is less than $500 as a result of withdrawals;
and (2) you have not made any Purchase Payments during the past three years. We
will provide you with sixty days written notice that your contract is being
terminated. At the end of the notice period, we will distribute the contract's
remaining value to you.


        ----------------------------------------------------------------
        ----------------------------------------------------------------
                                LIVING BENEFITS
        ----------------------------------------------------------------
        ----------------------------------------------------------------


THE INCOME PROTECTOR FEATURE


The Income Protector feature is a future "safety net" which offers you the
ability to receive a guaranteed fixed minimum retirement income when you switch
to the Income Phase. With the Income Protector feature you know the level of
minimum income that will be available to you upon annuitization, regardless of
fluctuating market conditions.

The Income Protector is a standard feature of your contract. There is no
additional charge associated with this feature. This feature may not be
available in your state. Check with your financial representative regarding
availability.

Other options were previously available under the Income Protector feature.
Generally, if you purchased your contract between November 2, 1998 and March 31,
1999 and the Income Protector feature was available in your state at that time,
the other provisions continue to apply to your contract. Please contact our
Annuity Service Center for more information.

WE RESERVE THE RIGHT TO MODIFY, SUSPEND OR TERMINATE THE INCOME PROTECTOR
FEATURE AT ANY TIME.

HOW WE DETERMINE THE AMOUNT OF YOUR MINIMUM GUARANTEED INCOME

We base the amount of minimum income available to you, if you elect to receive
income payments using the Income Protector feature, upon a calculation we call
the income benefit base.

The income benefit base is only a calculation. It does not represent a contract
value, nor does it guarantee performance of the Variable Portfolios in which you
invest.

Your income benefit base increases if you make subsequent Purchase Payments and
decreases if you withdraw money from your contract. The exact income benefit
base calculation is equal to (a) plus (b) minus (c) where:

     (a) is equal to, for the first year of calculation, your initial Purchase
         Payment, or for each subsequent

                                        15


year of calculation, the income benefit base on the prior contract anniversary,
and;

     (b) is equal to the sum of all subsequent Purchase Payments made into the
         contract since the last contract anniversary, and;

     (c) is equal to all withdrawals and applicable fees and charges since the
         last contract anniversary, in an amount proportionate to the amount by
         which such withdrawals decreased your contract value.

ELECTING TO RECEIVE INCOME PAYMENTS


You may elect to begin the Income Phase of your contract using the Income
Protector feature ONLY within the 30 days after the seventh or later contract
anniversary.


The contract anniversary prior to your election to begin receiving income
payments is your income benefit date. This is the date as of which we calculate
your income benefit base to use in determining your guaranteed minimum fixed
retirement income. Your final income benefit base is equal to (a) minus (b)
where:

     (a) is equal to your income benefit base as of your income benefit date,
         and;

     (b) is equal to any partial withdrawals of contract value and any charges
         applicable to those withdrawals and any withdrawal charges otherwise
         applicable, calculated as if you fully surrender your contract as the
         income benefit date, and any applicable premium taxes.

To arrive at the minimum guaranteed retirement income available to you we apply
to your final income benefit base to the annuity rates stated in your Income
Protector endorsement for the income option you select. You then choose if you
would like to receive that income annually, semi-annually quarterly or monthly
for the time guaranteed under your selected income option. The income options
available when using the income protector feature to receive your retirement
income are:

     - Life Annuity with 10 Years Guaranteed, or

     - Joint and Survivor Life Annuity with 20 Years Guaranteed

At the time you elect to begin receiving income payments, we will calculate your
income payments using both your income benefit base and your contract value. We
will use the same income option for each calculation, however, the annuity
factors used to calculate your income under the Income Protector feature will be
different. You will receive whichever provides a greater stream of income. If
you elect to receive income payments using the Income Protector feature your
income payments will be fixed in amount. You are not required to use the Income
Protector feature to receive income payments.

If a Spousal Beneficiary elects to continue the contract on the death of the
original owner, the Income Protector feature will continue. The Continuation
Contribution is not a purchase payment and therefore will not impact the income
benefit base calculation. The waiting period before electing to use the Income
Protector feature will be counted from the original issue date of the contract.

NOTE TO QUALIFIED CONTRACT HOLDERS

Qualified contracts generally require that you select an income option which
does not exceed your life expectancy. That restriction, if it applies to you,
may limit your ability to use the Income Protector feature.


You may wish to consult your tax advisor for information concerning your
particular circumstances. SEE APPENDIX D FOR AN EXAMPLE OF THE OPERATION OF THE
INCOME PROTECTOR FEATURE.


        ----------------------------------------------------------------
        ----------------------------------------------------------------
                                 DEATH BENEFIT
        ----------------------------------------------------------------
        ----------------------------------------------------------------


If you die during the Accumulation Phase of your contract, we pay a death
benefit to your Beneficiary. You must select a death benefit option at the time
you purchase your contract. Once selected, you cannot change your death benefit
option. You should discuss the available options with your financial
representative to determine which option is best for you.



We do not pay a death benefit if you die after you switch to the Income Phase.
In that case, your Beneficiary would receive any remaining guaranteed income
payments in accordance with the income option you selected. SEE INCOME OPTIONS
BELOW.


You designate your Beneficiary who will receive any death benefit payments. You
may change the Beneficiary at any time, unless you previously made an
irrevocable Beneficiary designation. If your contract is jointly owned, the
surviving joint owner is the sole beneficiary.


We calculate and pay the death benefit when we receive all required paperwork
and satisfactory proof of death. All death benefit calculations discussed below
are as of the date we receive paperwork and satisfactory proof of death. We
consider the following satisfactory proof of death:


     1. a certified copy of the death certificate; or

     2. a certified copy of a decree of a court of competent jurisdiction as to
        the finding of death; or

     3. a written statement by a medical doctor who attended the deceased at the
        time of death; or

     4. any other proof satisfactory to us.


If the Beneficiary is the spouse of a deceased owner, he or she can elect to
continue the Contract. SEE SPOUSAL CONTINUATION BELOW.


                                        16



If a Beneficiary does not elect a specific form of pay out, within 60 days of
our receipt of all required paperwork and satisfactory proof of death, we pay a
lump sum death benefit to the Beneficiary.



The death benefit must be paid within 5 years of the date of death unless the
Beneficiary elects to have it payable in the form of an income option. If the
Beneficiary elects an income option, it must be paid over the Beneficiary's
lifetime or for a period not extending beyond the Beneficiary's life expectancy.
Payments must begin within one year of your death.



A Beneficiary may also elect to continue the contract and take the death benefit
amount in a series of payments based upon the Beneficiary's life expectancy
under the Extended Legacy program described below, subject to the applicable
Internal Revenue Code distribution requirements. Payments must begin under the
selected Income Option or the Extended Legacy program no later than the first
anniversary of your death for non-qualified contracts or December 31st of the
year following the year of your death for IRAs. Your Beneficiary cannot
participate in the Extended Legacy program if your Beneficiary has already
elected another settlement option. Beneficiaries who do not begin taking
payments within these specified time periods will not be eligible to elect an
Income Option or participate in the Extended Legacy program.


EXTENDED LEGACY PROGRAM AND BENEFICIARY CONTINUATION OPTIONS


The Extended Legacy program can allow a Beneficiary to take the death benefit
amount in the form of income payments over a longer period of time with the
flexibility to withdraw more than the IRS required minimum distribution if they
wish. The contract continues in the original owner's name for the benefit of the
Beneficiary. A Beneficiary may elect to continue the contract and take the death
benefit amount in a series of payments based upon the Beneficiary's life
expectancy under the Extended Legacy program described below, subject to the
applicable Internal Revenue Code distribution requirements. Payments under the
selected income option must begin or under the Extended Legacy program no later
than the first anniversary of your death for non-qualified contracts or December
31st of the year following the year of your death for IRAs. Beneficiaries who do
not begin taking payments within these specified time periods will not be
eligible to elect an income option or participate in the Extended Legacy
program. Your Beneficiary cannot participate in the Extended Legacy program if
your Beneficiary has already elected another payout option. The Extended Legacy
program allows the Beneficiary to take distributions in the form of a series of
payments similar to the required minimum distributions under an IRA. Generally,
IRS required minimum distributions must be made at least annually over a period
not to exceed the Beneficiary's life expectancy as determined in the calendar
year after your death. A Beneficiary may withdraw all or a portion of the
contract value at any time, name their own beneficiary to receive any remaining
unpaid interest in the contract in the event of their death and make transfers
among investment options. If the contract value is less than the death benefit
amount as of the date we receive satisfactory proof of death and all required
paperwork, we will increase the contract value by the amount which the death
benefit exceeds contract value. Participation in the program may impact certain
features of the contract that are detailed in the Death Claim Form. Please see
your financial representative for additional information.



Other Beneficiary Continuation Options



Alternatively to the Extended Legacy program, the Beneficiary may also elect to
receive the death benefit under a 5-year option. The Beneficiary may take
withdrawals as desired, but the entire contract value must be distributed by the
fifth anniversary of your death for Non-qualified contracts or by December 31st
of the year containing the fifth anniversary of your death for IRAs. For IRAs,
the 5-year option is not available if the date of death is after the required
beginning date for distributions (April 1 of the year following the year the
owner reaches the age of 70 1/2).



Please consult your tax advisor regarding tax implications and your particular
circumstances.


DEFINED TERMS


The term "Net Purchase Payment" is used frequently in describing the death
benefit payable. Net Purchase Payment is an on-going calculation. It does not
represent a contract value.



We define Net Purchase Payments as Purchase Payments less an adjustment for each
withdrawal. If you have not taken any withdrawals from your contract, Net
Purchase Payments equals total Purchase Payments into your contract. To
calculate the adjustment amount for the first withdrawal made under the
contract, we determine the percentage by which the withdrawal reduced the
contract value. For example, a $10,000 withdrawal from a $100,000 contract is a
10% reduction in value. This percentage is calculated by dividing the amount of
each withdrawal (and any applicable fees and charges) by the contract value
immediately before taking the withdrawal. The resulting percentage is then
multiplied by the amount of the total Purchase Payments and subtracted from the
amount of the total Purchase Payments on deposit at the time of the withdrawal.
The resulting amount is the initial Net Purchase Payment.



To arrive at the Net Purchase Payment calculation for subsequent withdrawals, we
determine the percentage by which the contract value is reduced, by taking the
amount of the withdrawal in relation to the contract value immediately before
the withdrawal. We then multiply the Net Purchase Payment calculation as
determined prior to the withdrawal, by this percentage. We subtract that result
from the Net


                                        17


Purchase Payment calculation as determined prior to the withdrawal to arrive at
all subsequent Net Purchase Payment calculations.

The term "withdrawals" as used in describing the death benefit options is
defined as withdrawals and the fees and charges applicable to those withdrawals.


This contract provides two death benefit options: the Purchase Payment
Accumulation Option and the Maximum Anniversary Option. In addition, you may
also elect the optional EstatePlus feature, described below. These elections
must be made at the time you purchase your contract and once made, cannot be
changed or terminated.



OPTION 1 - PURCHASE PAYMENT ACCUMULATION OPTION



If the contract is issued prior to your 75th birthday, the death benefit is the
greatest of:



     1.  Contract value; or



     2.  Net Purchase Payments, compounded at 3% annual growth rate to the
         earlier of the 75th birthday or the date of death plus Net Purchase
         Payments received after the 75th birthday but prior to the 86th
         birthday; or



     3.  Contract value on the seventh contract anniversary, reduced for
         withdrawals since the seventh contract anniversary in the same
         proportion that the contract value was reduced on the date of such
         withdrawal, plus Net Purchase Payments received between the seventh
         contract anniversary but prior to the 86th birthday.



The Purchase Payment Accumulation Option can only be elected prior to your 75th
birthday.



OPTION 2 - MAXIMUM ANNIVERSARY OPTION



If the contract is issued prior to your 83rd birthday, the death benefit is the
greatest of:



     1. Contract value; or



     2. Net Purchase Payments received prior to your 86th birthday; or



     3. Maximum anniversary value on any contract anniversary prior to your 83rd
        birthday. The anniversary values equal the contract value on a contract
        anniversary plus any Purchase Payments since that anniversary but prior
        to your 86th birthday; and reduced for any withdrawals since that
        contract anniversary in the same proportion that the withdrawal reduced
        the contract value on the date of the withdrawal.


If the contract is issued on or after your 83rd birthday but before your 86th
birthday, the death benefit is greater of:



     1. Contract value; or



     2. The lesser of:



          a. Net Purchase Payments received prior to your 86th birthday; or



          b. 125% of Contract Value.



For contracts in which the aggregate of all Purchase Payments in contracts
issued by AIG SunAmerica Life and/or First SunAmerica Life Insurance Company to
the same owner are in excess of $1,000,000, we reserve the right to limit the
death benefit amount that is in excess of contract value at the time we receive
all paperwork and satisfactory proof of death. Any limit on the maximum death
benefit payable would be mutually agreed upon by you and the Company prior to
purchasing the contract.


The death benefit options on contracts issued before June 1, 2004 would be
subject to a different calculation. Please see the Statement of Additional
Information for details.


OPTIONAL ESTATEPLUS FEATURE



EstatePlus, an optional benefit of your contract, may increase the death benefit
amount if you have earnings in your contract at the time of death. The fee for
the benefit is 0.25% of the average daily ending net asset value allocated to
the Variable Portfolios. EstatePlus is not available if you are age 81 or older
at the time we issue your contract.



You must elect EstatePlus at the time we issue your contract and you may not
terminate this election. Furthermore, EstatePlus is not payable after the Latest
Annuity Date. You may pay for EstatePlus and your Beneficiary may never receive
the benefit if you live past the Latest Annuity Date.


We will add a percentage of your contract earnings (the "EstatePlus
Percentage"), subject to a maximum dollar amount (the "Maximum EstatePlus
Benefit"), to the death benefit payable. The contract year of your death will
determine the EstatePlus Percentage and the Maximum EstatePlus Benefit.


The table below applies to contracts issued prior to your 70th birthday:


<Table>
<Caption>
- ----------------------------------------------------------------------------
   CONTRACT YEAR              ESTATEPLUS                    MAXIMUM
      OF DEATH                PERCENTAGE              ESTATEPLUS BENEFIT
- ----------------------------------------------------------------------------
                                             
 Years 0 - 4           25% of Earnings             40% of Net Purchase
                                                   Payments
- ----------------------------------------------------------------------------
 Years 5 - 9           40% of Earnings             65% of Net Purchase
                                                   Payments*
- ----------------------------------------------------------------------------
 Years 10+             50% of Earnings             75% of Net Purchase
                                                   Payments*
- ----------------------------------------------------------------------------
</Table>

                                        18



The table below applies to contracts issued on or after your 70th birthday but
prior to your 81st birthday:


<Table>
<Caption>
- ---------------------------------------------------------------------------------
      CONTRACT YEAR                ESTATEPLUS                    MAXIMUM
        OF DEATH                   PERCENTAGE              ESTATEPLUS BENEFIT
- ---------------------------------------------------------------------------------
                                                  
 All Contract Years         25% of Earnings             40% of Net Purchase
                                                        Payments*
- ---------------------------------------------------------------------------------
</Table>


* Purchase Payments received after the 5th contract anniversary must remain in
  the contract for at least 6 full months to be included as part of Net Purchase
  Payments for the purpose of the Maximum EstatePlus Benefit.


What is the Contract Year of Death?


Contract Year of Death is the number of full 12-month periods during which you
have owned your contract ending on the date of death. Your Contract Year of
Death is used to determine the EstatePlus Percentage and Maximum EstatePlus
Benefit as indicated in the table above.



What is the EstatePlus Percentage?



We determine the EstatePlus benefit using the EstatePlus Percentage, indicated
in the table above, which is a specified percentage of the earnings in your
contract on the date of death. For the purpose of this calculation, earnings
equals contract value minus Net Purchase Payments as of the date of death. If
there are no earnings in your contract at the time of death, the amount of your
EstatePlus benefit will be zero.



What is the Maximum EstatePlus Benefit?



The EstatePlus benefit is subject to a maximum dollar amount. The Maximum
EstatePlus Benefit is equal to a specified percentage of your Net Purchase
Payments, as indicated in the table above.



EstatePlus may not be available in your state or through the broker-dealer with
which your financial representative is affiliated. Please contact your financial
representative for information regarding availability.



A Continuing Spouse may continue or terminate EstatePlus on the Continuation
Date but cannot continue the contract with EstatePlus if they are age 81 or
older on the Continuation Date. If the Continuing Spouse terminates EstatePlus
or dies after the Latest Annuity Date, no EstatePlus benefit will be payable to
the Continuing Spouse's Beneficiary. SEE SPOUSAL CONTINUATION BELOW.


WE RESERVE THE RIGHT TO MODIFY, SUSPEND OR TERMINATE ESTATEPLUS (IN ITS ENTIRETY
OR ANY COMPONENT) AT ANY TIME FOR PROSPECTIVELY ISSUED CONTRACTS.


SPOUSAL CONTINUATION



The Continuing Spouse may elect to continue the contract after your death.
Generally, the contract and its benefit and elected features, if any, remain the
same. The Continuing Spouse is subject to the same fees, charges and expenses
applicable to the original owner of the contract. A spousal continuation can
only take place once, upon the death of the original owner of the contract.



To the extent that the Continuing Spouse invests in the Variable Portfolios,
they will be subject to investment risk as was the original owner.



Upon a spousal continuation, we will contribute to the contract value an amount
by which the death benefit that would have been paid to the Beneficiary upon the
death of the original owner, exceeds the contract value ("Continuation
Contribution"), if any. We calculate the Continuation Contribution as of the
date of the original owner's death. We will add the Continuation Contribution as
of the date we receive both the Continuing Spouse's written request to continue
the contract and proof of death of the original owner in a form satisfactory to
us ("Continuation Date"). The Continuation Contribution is not considered a
Purchase Payment for the purposes of any other calculations except the death
benefit following the Continuing Spouse's death. Generally, the age of the
Continuing Spouse on the Continuation Date and on the date of the Continuing
Spouse's death will be used in determining any future death benefits under the
contract. SEE THE SPOUSAL CONTINUATION APPENDIX FOR A DISCUSSION OF THE DEATH
BENEFIT CALCULATIONS AFTER A SPOUSAL CONTINUATION.



WE RESERVE THE RIGHT TO MODIFY, SUSPEND OR TERMINATE THE SPOUSAL CONTINUATION
PROVISION (IN ITS ENTIRETY OR ANY COMPONENT) AT ANY TIME FOR PROSPECTIVELY
ISSUED CONTRACTS.


        ----------------------------------------------------------------
        ----------------------------------------------------------------
                                    EXPENSES
        ----------------------------------------------------------------
        ----------------------------------------------------------------


There are fees and expenses associated with your contract which reduce your
investment return. We will not increase the contract level fees, such as
mortality and expense charges or withdrawal charges for the life of your
contract. Underlying Fund fees may increase or decrease. Some states may require
that we charge less than the amounts described below.



SEPARATE ACCOUNT EXPENSES



The mortality and expense risk charge and distribution expense charge is 1.52%
annually of the average daily ending net asset value allocated to the Variable
Portfolios. This charge compensates the Company for the mortality and expense
risk and the costs of contract distribution assumed by the Company.



Generally, the mortality risks assumed by the Company arise from its contractual
obligations to make income payments after the Annuity Date and to provide a
death benefit. The expense risk assumed by the Company is that the costs of
administering the contracts and the Separate Account will exceed the amount
received from the administrative fees and charges assessed under the contract.


If these charges do not cover all of our expenses, we will pay the difference.
Likewise, if these charges exceed our

                                        19



expenses, we will keep the difference. The mortality and expense risk charge is
expected to result in a profit. Profit may be used for any legitimate cost or
expense including supporting distribution, depending upon market conditions. SEE
PAYMENTS IN CONNECTION WITH DISTRIBUTION OF THE CONTRACT BELOW.



WITHDRAWAL CHARGES



The contract provides a free withdrawal amount every year. SEE ACCESS TO YOUR
MONEY ABOVE. You may incur a withdrawal charge if you take a withdrawal in
excess of the free withdrawal amount and/or if you fully surrender your
contract.



We apply a withdrawal charge against each Purchase Payment you contribute to the
contract. After a Purchase Payment has been in the contract for 7 complete
years, a withdrawal charge no longer applies to that Purchase Payment. The
withdrawal charge percentage declines each year a Purchase Payment is in the
contract. The withdrawal charge schedule is as follows:



WITHDRAWAL CHARGE



<Table>
<Caption>
- -----------------------------------------------------------------------------------------
      YEAR           1        2        3        4        5        6        7        8
- -----------------------------------------------------------------------------------------
                                                         
 WITHDRAWAL
 CHARGE              7%       6%       5%       4%       3%       2%       1%       0%
- -----------------------------------------------------------------------------------------
</Table>



When calculating the withdrawal charge, we treat withdrawals as coming first
from the Purchase Payments that have been in your contract the longest. However,
for tax purposes, your withdrawals are considered as coming from earnings first,
then Purchase Payments. SEE ACCESS TO YOUR MONEY ABOVE.



Whenever possible, we deduct the withdrawal charge from the money remaining in
your contract. If you fully surrender your contract value, we deduct any
applicable withdrawal charges from the amount surrendered.



We will not assess a withdrawal charge when we pay a death benefit, contract
fees and/or when you switch to the Income Phase.


Withdrawals made prior to age 59 1/2 may result in tax penalties. SEE TAXES
BELOW.


UNDERLYING FUND FEES


INVESTMENT MANAGEMENT FEES


The Separate Account purchases shares of the Variable Portfolios. The
Accumulation Unit value for each Variable Portfolio reflects the investment
management fees and other expenses of the Underlying Funds. These fees may vary.
They are not fixed or specified in your annuity contract, rather the Variable
Portfolios are governed by their own boards of trustees.


12b-1 FEES



Shares of certain Trusts may be subject to fees imposed under a distribution
and/or servicing plan adopted pursuant to Rule 12b-1 under the Investment
Company Act of 1940.



There is an annualized 0.25% fee applicable to Class 3 shares of AST, Class 1
and 3 shares of SAST, Class II shares of the Van Kampen Life Investment Trust
and Class 2 shares of American Funds Insurance Series. This amount is generally
used to pay financial intermediates for services provided over the life of your
contract.



For more detailed information on these Underlying Fund fees, refer to the
prospectuses for the Trusts.



CONTRACT MAINTENANCE FEE



During the Accumulation Phase, we deduct a contract maintenance fee of $35 from
your contract once per year on your contract anniversary. This charge
compensates us for the cost of administering your contract. We will deduct the
contract maintenance fee on a pro-rata basis from your contract value on your
contract anniversary. If you withdraw your entire contract value, we will deduct
the contract maintenance fee from that withdrawal.



If your contract value is $50,000 or more on your contract anniversary date, we
are currently waiving this fee. This waiver is subject to change without notice.



TRANSFER FEE



Generally, we permit 15 free transfers between investment options each contract
year. We charge you $25 for each additional transfer that contract year. SEE
TRANSFERS DURING THE ACCUMULATION PHASE ABOVE.



OPTIONAL ESTATEPLUS FEE



The fee for EstatePlus is 0.25% of the average daily ending net asset value
allocated to the Variable Portfolio.



PREMIUM TAX



Certain states charge the Company a tax on Purchase Payments up to a maximum of
3.5%. We deduct these premium tax charges when you fully surrender your contract
or begin the Income Phase. In the future, we may deduct this premium tax at the
time you make a Purchase Payment or upon payment of a death benefit.



INCOME TAXES


We do not currently deduct income taxes from your contract. We reserve the right
to do so in the future.


REDUCTION OR ELIMINATION OF FEES, EXPENSES AND ADDITIONAL AMOUNTS CREDITED


Sometimes sales of contracts to groups of similarly situated individuals may
lower our fees and expenses. We reserve the

                                        20



right to reduce or waive certain fees and expenses when this type of sale
occurs. In addition, we may also credit additional amounts to contracts sold to
such groups. We determine which groups are eligible for this treatment. Some of
the criteria we evaluate to make a determination are size of the group; amount
of expected Purchase Payments; relationship existing between us and the
prospective purchaser; length of time a group of contracts is expected to remain
active; purpose of the purchase and whether that purpose increases the
likelihood that our expenses will be reduced; and/or any other factors that we
believe indicate that fees and expenses may be reduced.


The Company may make such a determination regarding sales to its employees, it
affiliates' employees and employees of currently contracted broker-dealers; its
registered representatives; and immediate family members of all of those
described.


WE RESERVE THE RIGHT TO MODIFY, SUSPEND OR TERMINATE ANY SUCH DETERMINATION OR
THE TREATMENT APPLIED TO A PARTICULAR GROUP AT ANY TIME.


        ----------------------------------------------------------------
        ----------------------------------------------------------------
                                 INCOME OPTIONS
        ----------------------------------------------------------------
        ----------------------------------------------------------------


ANNUITY DATE


During the Income Phase, we use the money accumulated in your contract to make
regular income payments to you. You may switch to the Income Phase any time
after your second contract anniversary. You must provide us with a written
request of the date you want income payments to begin. Your annuity date is the
first day of the month you select income payments to begin ("Annuity Date"). You
may change your Annuity Date, so long as you do so at least seven days before
the income payments are scheduled to begin. Except as indicated under Option 5
below, once you begin receiving income payments, you cannot otherwise access
your money through a withdrawal or surrender.

Income payments must begin on or before your Latest Annuity Date. If you do not
choose an Annuity Date, your income payments will automatically begin on the
Latest Annuity Date.

If the Annuity Date is past your 85th birthday, your contract could lose its
status as an annuity under Federal tax laws. This may cause you to incur adverse
tax consequences. In addition, most Qualified contracts require you to take
minimum distributions after you reach age 70 1/2. SEE TAXES BELOW.


INCOME OPTIONS



You must contact us to select an income option. Once you begin receiving income
payments, you cannot change your income option before beginning the Income
Phase. If you elect to receive income payments but do not select an option, your
income payments shall be in accordance with Option 4 for a period of 10 years;
for income payments based on joint lives, the default is Option 3 for a period
of 10 years.


We base our calculation of income payments on the life expectancy of the
Annuitant and the annuity rates set forth in your contract. As the contract
owner, you may change the Annuitant at any time prior to the Annuity Date. You
must notify us if the Annuitant dies before the Annuity Date and designate a new
Annuitant.


OPTION 1 - LIFE INCOME ANNUITY


This option provides income payments for the life of the Annuitant. Income
payments stop when the Annuitant dies.


OPTION 2 - JOINT AND SURVIVOR LIFE INCOME ANNUITY


This option provides income payments for the life of the Annuitant and for the
life of another designated person. Upon the death of either person, we will
continue to make income payments during the lifetime of the survivor. Income
payments stop when the survivor dies.


OPTION 3 - JOINT AND SURVIVOR LIFE INCOME ANNUITY WITH 10 OR 20 YEARS GUARANTEED


This option is similar to Option 2 above, with an additional guarantee of
payments for at least 10 or 20 years, depending on the period chosen. If the
Annuitant and the survivor die before all of the guaranteed income payments have
been made, the remaining income payments are made to the Beneficiary under your
contract.


OPTION 4 - LIFE INCOME ANNUITY WITH 10 OR 20 YEARS GUARANTEED


This option is similar to Option 1 above with an additional guarantee of
payments for at least 10 or 20 years, depending on the period chosen. If the
Annuitant dies before all guaranteed income payments are made, the remaining
income payments are made to the Beneficiary under your contract.


OPTION 5 - INCOME FOR A SPECIFIED PERIOD


This option provides income payments for a guaranteed period ranging from 5 to
30 years, depending on the period chosen. If the Annuitant dies before all the
guaranteed income payments are made, the remaining income payments are made to
the Beneficiary under your contract. Additionally, if variable income payments
are elected under this option, you (or the Beneficiary under the contract if the
Annuitant dies prior to all guaranteed income payments being made) may redeem
any remaining guaranteed variable income payments after the Annuity Date. The
amount available upon such redemption would be the discounted present value of
any remaining guaranteed variable income payments. If provided for in your
contract, any applicable withdrawal charge will be deducted from the discounted
value as if you fully surrendered your contract.

                                        21


The value of an Annuity Unit, regardless of the option chosen, takes into
account the mortality and expense risk charge. Since Option 5 does not contain
an element of mortality risk, no benefit is derived from this charge.


Please read the Statement of Additional Information for a more detailed
discussion of the income options.



FIXED OR VARIABLE INCOME PAYMENTS



You can choose income payments that are fixed, variable or both. Unless
otherwise elected, if at the date when income payments begin you are invested in
the Variable Portfolios only, your income payments will be variable and if your
money is only in Fixed Accounts at that time, your income payments will be fixed
in amount. Further, if you are invested in both fixed and variable investment
options when income payments begin, your payments will be fixed and variable,
unless otherwise elected. If income payments are fixed, the Company guarantees
the amount of each payment. If the income payments are variable, the amount is
not guaranteed.



INCOME PAYMENTS



We make income payments on a monthly, quarterly, semi-annual or annual basis.
You instruct us to send you a check or to have the payments directly deposited
into your bank account. If state law allows, we distribute annuities with a
contract value of $5,000 or less in a lump sum. Also, if state law allows and
the selected income option results in income payments of less than $50 per
payment, we may decrease the frequency of payments.


If you are invested in the Variable Portfolios after the Annuity date, your
income payments vary depending on four things:

     - for life options, your age when payments begin; and


     - the contract value attributable to the Variable Portfolios on the Annuity
       Date; and


     - the 3.5% assumed investment rate used in the annuity table for the
       contract; and

     - the performance of the Variable Portfolios in which you are invested
       during the time you receive income payments.


If you are invested in both the Fixed Accounts and the Variable Portfolios after
the Annuity Date, the allocation of funds between the fixed and variable options
also impacts the amount of your annuity payments.



The value of variable income payments, if elected, is based on an assumed
interest rate ("AIR") of 3.5% compounded annually. Variable income payments
generally increase or decrease from one income payment date to the next based
upon the performance of the applicable Variable Portfolios. If the performance
of the Variable Portfolios selected is equal to the AIR, the income payments
will remain constant. If performance of Variable Portfolios is greater than the
AIR, the income payments will increase and if it is less than the AIR, the
income payments will decline.



TRANSFERS DURING THE INCOME PHASE



During the Income Phase, one transfer per month is permitted between the
Variable Portfolios. No other transfers are allowed during the Income Phase.



DEFERMENT OF PAYMENTS


We may defer making fixed payments for up to six months, or less if required by
law. Interest is credited to you during the deferral period. SEE ALSO ACCESS TO
YOUR MONEY ABOVE FOR A DISCUSSION OF WHEN PAYMENTS FROM A VARIABLE PORTFOLIO MAY
BE SUSPENDED OR POSTPONED.

        ----------------------------------------------------------------
        ----------------------------------------------------------------
                                     TAXES
        ----------------------------------------------------------------
        ----------------------------------------------------------------


NOTE:  THE BASIC SUMMARY BELOW ADDRESSES BROAD FEDERAL TAXATION MATTERS, AND
GENERALLY DOES NOT ADDRESS STATE TAXATION ISSUES OR QUESTIONS. IT IS NOT TAX
ADVICE. WE CAUTION YOU TO SEEK COMPETENT TAX ADVICE ABOUT YOUR OWN
CIRCUMSTANCES. WE DO NOT GUARANTEE THE TAX STATUS OF YOUR ANNUITY. TAX LAWS
CONSTANTLY CHANGE; THEREFORE, WE CANNOT GUARANTEE THAT THE INFORMATION CONTAINED
HEREIN IS COMPLETE AND/OR ACCURATE. WE HAVE INCLUDED AN ADDITIONAL DISCUSSION
REGARDING TAXES IN THE STATEMENT OF ADDITIONAL INFORMATION.


ANNUITY CONTRACTS IN GENERAL

The Internal Revenue Code ("IRC") provides for special rules regarding the tax
treatment of annuity contracts. Generally, taxes on the earnings in your annuity
contract are deferred until you take the money out. Qualified retirement
investments that satisfy specific tax and ERISA requirements automatically
provide tax deferral regardless of whether the underlying contract is an
annuity, a trust, or a custodial account. Different rules apply depending on how
you take the money out and whether your contract is Qualified or Non-Qualified.

If you do not purchase your contract under a pension plan, a specially sponsored
employer program or an individual retirement account, your contract is referred
to as a Non-Qualified contract. A Non-Qualified contract receives different tax
treatment than a Qualified contract. In general, your cost in a Non-Qualified
contract is equal to the Purchase Payments you put into the contract. You have
already been taxed on the cost basis in your contract.

If you purchase your contract under a pension plan, a specially sponsored
employer program or as an individual retirement account, your contract is
referred to as a Qualified contract. Examples of qualified plans or arrangements
are: Individual Retirement Accounts ("IRAs"), Roth IRAs, Tax-Sheltered Annuities
(referred to as 403(b) contracts), plans of self-employed individuals (often
referred to as H.R.10

                                        22


Plans or Keogh Plans) and pension and profit sharing plans, including 401(k)
plans. Typically, for employer plans and tax-deductible IRA contributions, you
have not paid any tax on the Purchase Payments used to buy your contract and
therefore, you have no cost basis in your contract. However, you normally will
have cost basis in a Roth IRA, and you may have cost basis in a traditional IRA
or in another Qualified Contract.


TAX TREATMENT OF DISTRIBUTIONS - NON-QUALIFIED CONTRACTS



If you make a partial or total withdrawal from a Non-Qualified contract, the IRC
treats such a withdrawal as first coming from the earnings and then as coming
from your Purchase Payments. Purchase payments made prior to August 14, 1982,
however, are an important exception to this general rule, and for tax purposes
are treated as being distributed before the earnings on those contributions. If
you annuitize your contract, a portion of each income payment will be
considered, for tax purposes, to be a return of a portion of your Purchase
Payment(s). Any portion of each income payment that is considered a return of
your Purchase Payment will not be taxed. Withdrawn earnings are treated as
income to you and are taxable. The IRC provides for a 10% penalty tax on any
earnings that are withdrawn other than in conjunction with the following
circumstances: (1) after reaching age 59 1/2; (2) when paid to your Beneficiary
after you die; (3) after you become disabled (as defined in the IRC); (4) when
paid in a series of substantially equal periodic payments calculated over your
life or for the joint lives of you and your Beneficiary for a period of 5 years
or attainment of age 59 1/2, whichever is longer; (5) under an immediate
annuity; or (6) which are attributable to Purchase Payments made prior to August
14, 1982.



TAX TREATMENT OF DISTRIBUTIONS - QUALIFIED CONTRACTS (INCLUDING GOVERNMENTAL
457(b) ELIGIBLE DEFERRED COMPENSATION PLANS)



Generally, you have not paid any taxes on the Purchase Payments used to buy a
Qualified contract. As a result, with certain limited exceptions, any amount of
money you take out as a withdrawal or as income payments is taxable income. In
the case of certain Qualified contracts, the IRC further provides for a 10%
penalty tax on any taxable withdrawal or income payment paid to you other than
in conjunction with the following circumstances: (1) after reaching age 59 1/2;
(2) when paid to your Beneficiary after you die; (3) after you become disabled
(as defined in the IRC); (4) in a series of substantially equal periodic
payments calculated over your life or for the joint lives of you and your
Beneficiary, that begins after separation from service with the employer
sponsoring the plan and continued for a period of 5 years until you attain age
59 1/2, whichever is longer; (5) to the extent such withdrawals do not exceed
limitations set by the IRC for deductible amounts paid during the taxable year
for medical care; (6) to fund higher education expenses (as defined in the IRC;
only from an IRA); (7) to fund certain first-time home purchase expenses (only
from an IRA); (8) when you separate from service after attaining age 55 (does
not apply to an IRA); (9) when paid for health insurance, if you are unemployed
and meet certain requirements; and (10) when paid to an alternate payee pursuant
to a qualified domestic relations order (does not apply to IRAs). This 10%
penalty tax does not apply to withdrawals or income payments from governmental
457(b) eligible deferred compensation plans, except to the extent that such
withdrawals or income payments are attributable to a prior rollover to the plan
(or earnings thereon) from another plan or arrangement that was subject to the
10% penalty tax.


The IRC limits the withdrawal of an employee's voluntary Purchase Payments from
a Tax-Sheltered Annuity (TSA). Withdrawals can only be made when an owner: (1)
reaches age 59 1/2; (2) severs employment with the employer; (3) dies; (4)
becomes disabled (as defined in the IRC); or (5) experiences a financial
hardship (as defined in the IRC). In the case of hardship, the owner can only
withdraw Purchase Payments. Additional plan limitations may also apply. Amounts
held in a TSA annuity contract as of December 31, 1988 are not subject to these
restrictions. Qualifying transfers of amounts from one TSA contract to another
TSA contract under section 403(b) or to a custodial account under section
403(b)(7), and qualifying transfers to a state defined benefit plan to purchase
service credits, are not considered distributions, and thus are not subject to
these withdrawal limitations. If amounts are transferred from a custodial
account described in Code section 403(b)(7) to this contract the transferred
amount will retain the custodial account withdrawal restrictions.

Withdrawals from other Qualified Contracts are often limited by the IRC and by
the employer's plan.


MINIMUM DISTRIBUTIONS



Generally, the IRC requires that you begin taking annual distributions from
qualified annuity contracts by April 1 of the calendar year following the later
of (1) the calendar year in which you attain age 70 1/2 or (2) the calendar year
in which you separate from service from the employer sponsoring the plan. If you
own an IRA, you must begin taking distributions when you attain age 70 1/2. If
you own more than one TSA, you may be permitted to take your annual
distributions in any combination from your TSAs. A similar rule applies if you
own more than one IRA. However, you cannot satisfy this distribution requirement
for your TSA contract by taking a distribution from an IRA, and you cannot
satisfy the requirement for your IRA by taking a distribution from a TSA.


You may be subject to a surrender charge on withdrawals taken to meet minimum
distribution requirements, if the withdrawals exceed the contract's maximum
penalty free amount.

                                        23


Failure to satisfy the minimum distribution requirements may result in a tax
penalty. You should consult your tax advisor for more information.

You may elect to have the required minimum distribution amount on your contract
calculated and withdrawn each year under the automatic withdrawal option. You
may select monthly, quarterly, semiannual, or annual withdrawals for this
purpose. This service is provided as a courtesy and we do not guarantee the
accuracy of our calculations. Accordingly, we recommend you consult your tax
advisor concerning your required minimum distribution. You may terminate your
election for automated minimum distribution at any time by sending a written
request to our Annuity Service Center. We reserve the right to change or
discontinue this service at any time.


The IRS issued regulations, effective January 1, 2003, regarding required
minimum distributions from qualified annuity contracts. One of the regulations
effective January 1, 2006 will require that the annuity contract value used to
determine required minimum distributions include the actuarial value of other
benefits under the contract, such as optional death benefits. This regulation
does not apply to required minimum distributions made under an irrevocable
annuity income option. Generally, we are currently awaiting further
clarification from the IRS on this regulation, including how the value of such
benefits is determined. You should discuss the effect of these new regulations
with your tax advisor.



TAX TREATMENT OF DEATH BENEFITS


Any death benefits paid under the contract are taxable to the Beneficiary. The
rules governing the taxation of payments from an annuity contract, as discussed
above, generally apply whether the death benefits are paid as lump sum or
annuity payments. Estate taxes may also apply.

Certain enhanced death benefits may be purchased under your contract. Although
these types of benefits are used as investment protection and should not give
rise to any adverse tax effects, the IRS could take the position that some or
all of the charges for these death benefits should be treated as a partial
withdrawal from the contract. In that case, the amount of the partial withdrawal
may be includible in taxable income and subject to the 10% penalty if the owner
is under 59 1/2.

If you own a Qualified contract and purchase these enhanced death benefits, the
IRS may consider these benefits "incidental death benefits." The IRC imposes
limits on the amount of the incidental death benefits allowable for Qualified
contracts. If the death benefit(s) selected by you are considered to exceed
these limits, the benefit(s)could result in taxable income to the owner of the
Qualified contract. Furthermore, the IRC provides that the assets of an IRA
(including a Roth IRA) may not be invested in life insurance, but may provide,
in the case of death during the Accumulation Phase, for a death benefit payment
equal to the greater of Purchase Payments or Contract Value. This contract
offers death benefits, which may exceed the greater of Purchase Payments or
Contract Value. If the IRS determines that these benefits are providing life
insurance, the contract may not qualify as an IRA (including Roth IRAs). You
should consult your tax advisor regarding these features and benefits prior to
purchasing a contract.


CONTRACTS OWNED BY A TRUST OR CORPORATION


A Trust or Corporation ("Non-Natural Owner") that is considering purchasing this
contract should consult a tax advisor. Generally, the IRC does not treat a
Non-Qualified contract owned by a non-natural owner as an annuity contract for
Federal income tax purposes. The non-natural owner pays tax currently on the
contract's value in excess of the owner's cost basis. However, this treatment is
not applied to a contract held by a trust or other entity as an agent for a
natural person nor to contracts held by Qualified Plans. See the SAI for a more
detailed discussion of the potential adverse tax consequences associated with
non-natural ownership of a non-qualified annuity contract.


GIFTS, PLEDGES AND/OR ASSIGNMENTS OF A CONTRACT


If you transfer ownership of your Non-Qualified contract to a person other than
your spouse (or former spouse incident to divorce) as a gift you will pay
federal income tax on the contract's cash value to the extent it exceeds your
cost basis. The recipient's cost basis will be increased by the amount on which
you will pay federal taxes. In addition, the IRC treats any assignment or pledge
(or agreement to assign or pledge) of any portion of a Non- Qualified contract
as a withdrawal. See the SAI for a more detailed discussion regarding potential
tax consequences of gifting, assigning, or pledging a Non-Qualified contract.

The IRC prohibits Qualified annuity contracts including IRAs from being
transferred, assigned or pledged as security for a loan. This prohibition,
however, generally does not apply to loans under an employer-sponsored plan
(including loans from the annuity contract) that satisfy certain requirements,
provided that: (a) the plan is not an unfunded deferred compensation plan; and
(b) the plan funding vehicle is not an IRA.


DIVERSIFICATION AND INVESTOR CONTROL


The IRC imposes certain diversification requirements on the underlying
investments for a variable annuity. We believe that the management of the
Underlying Funds monitors the Funds so as to comply with these requirements. To
be treated as a variable annuity for tax purposes, the underlying investments
must meet these requirements.

                                        24


The diversification regulations do not provide guidance as to the circumstances
under which you, and not the Company, would be considered the owner of the
shares of the Variable Portfolios under your Non-Qualified Contract, because of
the degree of control you exercise over the underlying investments. This
diversification requirement is sometimes referred to as "investor control." It
is unknown to what extent owners are permitted to select investments, to make
transfers among Variable Portfolios or the number and type of Variable
Portfolios owners may select from. If any guidance is provided which is
considered a new position, then the guidance should generally be applied
prospectively. However, if such guidance is considered not to be a new position,
it may be applied retroactively. This would mean that you, as the owner of the
Non-qualified Contract, could be treated as the owner of the underlying Variable
Portfolios. Due to the uncertainty in this area, we reserve the right to modify
the contract in an attempt to maintain favorable tax treatment.


These investor control limitations generally do not apply to Qualified
Contracts, which are referred to as "Pension Plan Contracts" for purposes of
this rule, although the limitations could be applied to Qualified Contracts in
the future.


        ----------------------------------------------------------------
        ----------------------------------------------------------------
                               OTHER INFORMATION
        ----------------------------------------------------------------
        ----------------------------------------------------------------


THE SEPARATE ACCOUNT



The Company established the Separate Account, Variable Separate Account, under
Arizona law on January 1, 1996 when it assumed the Separate Account, originally
established under California law on June 25, 1981. The Separate Account is
registered with the SEC as a unit investment trust under the Investment Company
Act of 1940, as amended.



The Company owns the assets in the Separate Account. However, the assets in the
Separate Account are not chargeable with liabilities arising out of any other
business conducted by the Company. Income gains and losses (realized and
unrealized) resulting from assets in the Separate Account are credited to or
charged against the Separate Account without regard to other income gains or
losses of the Company.



THE GENERAL ACCOUNT



Money allocated to any Fixed Accounts goes into the Company's general account.
The general account consists of all of the company's assets other than assets
attributable to a Separate Account. All of the assets in the general account are
chargeable with the claims of any of the Company's contract holders as well as
all of its creditors. The general account funds are invested as permitted under
state insurance laws.



The Company has a support agreement in effect between the Company and its
ultimate parent company, American International Group, Inc. ("AIG"), and the
Company's insurance policy obligations are guaranteed by American Home Assurance
Company, a subsidiary of AIG. See the Statement of Additional Information for
more information regarding these arrangements.



REGISTRATION STATEMENTS



Registration statements under the Securities Act of 1933, as amended, related to
the contracts offered by this prospectus are on file with the SEC. This
prospectus does not contain all of the information contained in the registration
statements and exhibits. For further information regarding the Separate Account,
the Company and its general account, the Variable Portfolios and the contract,
please refer to the registration statements and exhibits.



PAYMENTS IN CONNECTION WITH DISTRIBUTION OF THE CONTRACT


PAYMENTS TO BROKER-DEALERS


Registered representatives of broker-dealers sell the contract. We pay
commissions to the broker-dealers for the sale of your contract ("Contract
Commissions"). There are different structures by which a broker-dealer can
choose to have their Contract Commissions paid. For example, as one option, we
may pay upfront Contract Commission only, that may be up to a maximum 8% of each
Purchase Payment you invest (which may include promotional amounts). Another
option may be a lower upfront Contract Commission on each Purchase Payment, with
a trail commission of up to a maximum 1.50% of contract value annually.
Generally, the higher the upfront commissions, the lower the trail and vice
versa. We pay Contract Commissions directly to the broker-dealer with whom your
registered representative is affiliated. Registered representatives may receive
a portion of these amounts we pay in accordance with any agreement in place
between the registered representative and his/her broker-dealer firm.



We may pay broker-dealers support fees in the form of additional cash or
non-cash compensation. These payments may be intended to reimburse for specific
expenses incurred or may be based on sales, certain assets under management,
longevity of assets invested with us or a flat fee. These payments may be
consideration for, among other things, product placement/preference, greater
access to train and educate the firm's registered representatives about our
products, our participation in sales conferences and educational seminars and
allowing broker-dealers to perform due diligence on our products. The amount of
these fees may be tied to the anticipated level of our access in that firm. We
enter into such arrangements in our discretion and we may negotiate customized
arrangements with firms, including affiliated and non-affiliated broker-dealers
based on various factors. We do not deduct these amounts directly from your
Purchase Payments. We anticipate recovering these amounts from the fees and
charges collected under the contract.



Contract commissions and other support fees may influence the way that a
broker-dealer and its registered representatives market the contracts and
service customers


                                        25



who purchase the contracts and may influence the broker-dealer and its
registered representatives to present this contract over others available in the
market place. You should discuss with your broker-dealer and/or registered
representative how they are compensated for sales of a contract and/or any
resulting real or perceived conflicts of interest.



AIG SunAmerica Capital Services, Inc., Harborside Financial Center, 3200 Plaza
5, Jersey City, NJ 07311-4992, distributes the contracts. AIG SunAmerica Capital
Services, an affiliate of the Company, is a registered broker-dealer under the
Exchange Act of 1934 and is a member of the National Association of Securities
Dealers, Inc. No underwriting fees are paid in connection with the distribution
of the contracts.


PAYMENTS WE RECEIVE


In addition to amounts received pursuant to established 12b-1 Plans from the
Underlying Funds, we receive compensation of up to 0.50% annually based on
assets under management from certain Trusts' investment advisers or their
affiliates for services related to the availability of the Underlying Funds in
the contract. We receive such payments in connection with each of the Trusts
available in this Contract with the exception of AFIS. Such amounts received
from our affiliate, AIG SAAMCo, are paid pursuant to a profit sharing agreement
and are not expected to exceed 0.50%. Furthermore, certain investment advisers
and/or subadvisers may help offset the costs we incur for training to support
sales of the Underlying Funds in the contract.



ADMINISTRATION



We are responsible for the administrative servicing of your contract. Please
contact our Annuity Service Center at 1-800-445-SUN2, if you have any comment,
question or service request.


We send out transaction confirmations and quarterly statements. During the
Accumulation Phase, you will receive confirmation of transactions within your
contract. Transactions made pursuant to contractual or systematic agreements,
such as dollar cost averaging, may be confirmed quarterly. Purchase Payments
received through the automatic payment plan or a salary reduction arrangement,
may also be confirmed quarterly. For all other transactions, we send
confirmations immediately. It is your responsibility to review these documents
carefully and notify us of any inaccuracies immediately. We investigate all
inquiries. To the extent that we believe we made an error, we retroactively
adjust your contract, provided you notify us within 30 days of receiving the
transaction confirmation or quarterly statement. Any other adjustments we deem
warranted are made as of the time we receive notice of the error.


LEGAL PROCEEDINGS



There are no pending legal proceedings affecting the Separate Account. The
Company and its subsidiaries are parties to various kinds of litigation
incidental to their respective business operations. In management's opinion,
these matters are not material in relation to the financial position of the
Company with the exception of the matter disclosed below.



A purported class action captioned Nitika Mehta, as Trustee of the N.D. Mehta
Living Trust vs. AIG SunAmerica Life Assurance Company, Case 04L0199, was filed
on April 5, 2004 in the Circuit Court, Twentieth Judicial District in St. Clair
County, Illinois. The action has been transferred to and is currently pending in
the United States District Court for the District of Maryland, Case No.
04-md-15863, as part of a Multi-District Litigation proceeding. The lawsuit
alleges certain improprieties in conjunction with alleged market timing
activities. The probability of any particular outcome cannot be reasonably
estimated at this time.



AIG has announced that it has delayed filing its Annual Report on Form 10-K for
the year ended December 31, 2004 to allow AIG's Board of Directors and new
management adequate time to complete an extensive review of AIG's books and
records. The review includes issues arising from pending investigations into
non-traditional insurance products and certain assumed reinsurance transactions
by the Office of the Attorney General for the State of New York and the
Securities and Exchange Commission and from AIG's decision to review the
accounting treatment of certain additional items. Circumstances affecting AIG
can have an impact on the Company. For example, the recent downgrades and
ratings actions taken by the major rating agencies with respect to AIG resulted
in corresponding downgrades and ratings actions being taken with respect to the
Company's ratings. Accordingly, we can give no assurance that any further
changes in circumstances for AIG will not impact us.


                                        26



- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
                     AIG SUNAMERICA LIFE ASSURANCE COMPANY
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

     AIG SunAmerica Life Assurance Company (the "Company") was incorporated as
Anchor National Life Insurance Company under the laws of the State of Arizona on
April 12, 1965 while the Company changed its name to AIG SunAmerica Life
Assurance Company on January 24, 2002. The Company continued to do business as
Anchor National Life Insurance Company until February 28, 2003, after which time
it began doing business under its new name, AIG SunAmerica Life Assurance
Company.

     The Company is a direct wholly owned subsidiary of SunAmerica Life
Insurance Company (the "Parent"), which is a wholly owned subsidiary of AIG
Retirement Services, Inc. ("AIGRS") (formerly AIG SunAmerica Inc.), a wholly
owned subsidiary of American International Group, Inc. ("AIG"). AIG is a holding
company, which through its subsidiaries is engaged in a broad range of insurance
and insurance-related activities, financial services and retirement services and
asset management.

     The Company has no employees; however, employees of AIGRS and other
affiliates of the Company perform various services for the Company. AIGRS had
approximately 1,900 employees at December 31, 2004, approximately 1,100 of whom
perform services for the Company as well as for certain of its affiliates.

     The Company's primary activities are retirement services, herein discussed
as annuity operations and asset management operations. The annuity operations
consist of the sale and administration of deposit-type insurance contracts, such
as variable and fixed annuity contracts, universal life insurance contracts and
guaranteed investment contracts ("GICs"). The asset management operations are
conducted by the Company's registered investment advisor subsidiary, AIG
SunAmerica Asset Management Corp ("SAAMCo"), and its wholly owned distributor,
AIG SunAmerica Capital Services, Inc. ("SACS"), and its wholly owned servicing
administrator, AIG SunAmerica Fund Services, Inc. ("SFS"). See Note 13 of Notes
to the Consolidated Financial Statements for operating results by segment.

     The Company ranks among the largest U.S. issuers of variable annuity
contracts. The Company distributes its products and services through an
extensive network of independent broker-dealers, full-service securities firms
and financial institutions. In prior years, GICs were marketed directly to
banks, municipalities, asset management firms and direct plan sponsors and
through intermediaries, such as managers or consultants servicing these groups.
In addition to distributing its variable annuity products through its nine
affiliated broker-dealers, the Company distributes its products through a vast
network of independent broker-dealers, full-service securities firms and
financial institutions. In total, more than 84,000 independent sales
representatives are appointed to sell the Company's annuity products. The
Company's nine affiliated broker-dealers are among the largest networks of
registered representatives in the nation. Sales through affiliated
broker-dealers accounted for approximately a quarter of the Company's total
annuity sales in 2004.

     The Company believes that demographic trends have produced strong consumer
demand for long-term, investment-oriented products. According to U.S. Census
Bureau projections, the number of individuals between the ages of 45 to 64 grew
from 51 million to 69 million from 1994 to 2003, making this age group the
fastest-growing segment of the U.S. population. Between 1994 and 2003, annual
industry premiums from fixed and variable annuities increased from $155 billion
to $267 billion.

     Benefiting from continued strong growth of the retirement savings market,
industry sales of tax-deferred savings products have represented, for a number
of years, a significantly larger source of new premiums for the U.S. life
insurance industry than have traditional life insurance products. Recognizing
the growth potential of this market, the Company focuses its life operations on
the sale of variable annuity contracts. In recent years, the Company has
enhanced its marketing efforts and expanded its offerings of fee-based variable
annuity contracts. Variable accounts within the Company's variable annuity
business entail no portfolio credit risk and requires significantly less capital
support than the fixed accounts of variable annuity contracts ("Fixed Options"),
which generate net investment income.

                                       F-1


     The following table shows the Company's investment income, net realized
investment losses and fee income for the year ended December 31, 2004 by primary
product line or service:

                         NET INVESTMENT AND FEE INCOME


<Table>
<Caption>
                                                               AMOUNT       PERCENT           PRIMARY PRODUCT OR SERVICE
                                                              ---------     --------   -----------------------------------------
                                                              (IN THOUSANDS, EXCEPT
                                                                 FOR PERCENTAGES)
                                                                              
Fee income:
  Variable annuity policy fees, net of reinsurance..........  $369,141       42.2%     Variable annuity contracts
  Asset management fees.....................................    89,569        10.2     Asset management
  Universal life policy fees, net of reinsurance............    33,899         3.9     Universal life products
  Surrender charges.........................................    26,219         3.0     Fixed and variable annuity contracts
  Other fees................................................    15,753         1.8     Asset management
                                                              --------       -----
  Total fee income..........................................   534,581        61.1
Investment income...........................................   363,594        41.6     Fixed annuity contracts and Fixed Options
Net realized investment losses..............................   (23,807)       (2.7)    Fixed annuity contracts and Fixed Options
                                                              --------       -----
Total net investment and fee income.........................  $874,368      100.0%
                                                              ========       =====
</Table>



ANNUITY OPERATIONS - SEPARATE ACCOUNT


     The annuity operations principally engaged in the business of issuing
variable annuity contracts directed to the market for tax-deferred, long-term
savings products. It also administers closed blocks of fixed annuity contracts,
universal life insurance contracts and GICs directed to the institutional
marketplace.

     The Company's variable annuity products offer investors a broad spectrum of
fund alternatives, with a choice of investment managers, as well as Fixed
Options. The Company earns fees on the amounts earned in variable account
options of its variable annuity products held in separate accounts and net
investment income on the Fixed Options held in the general account. Variable
annuity contracts offer retirement planning features similar to those offered by
fixed annuity contracts, but differ in that the contract holder's rate of return
is generally dependent upon the investment performance of the particular equity,
fixed-income, money market or asset allocation fund selected by the contract
holder. Because the investment risk is generally borne by the customer in all
but the Fixed Options, these products require significantly less capital support
than fixed annuity contracts.

     At December 31, 2004, variable product liabilities were $26.04 billion, of
which $22.61 billion were held in separate accounts and $3.43 billion were the
liabilities of the Fixed Options, held in the Company's general account. The
Company's variable annuity products incorporate incentives, surrender charges
and/or other restrictions to encourage persistency. At December 31, 2004, 71% of
the Company's variable annuity liabilities held in separate accounts were
subject to surrender penalties or other restrictions. The Company's variable
annuity products also generally limit the number of transfers made in a
specified period between account options without the assessment of a fee. The
average size of a new variable annuity contract sold by the Company in 2004 was
approximately $74,000.


ANNUITY OPERATIONS - GENERAL ACCOUNT


     The Company's general account obligations are fixed-rate products,
principally Fixed Options, but also including fixed annuity contracts, GICs and
universal life insurance contracts ("Fixed-Rate Products") issued in prior
years. The Fixed Options provide interest rate guarantees of certain periods
ranging up to ten years. Although the Company's annuity contracts remain in
force an average of seven to ten years, approximately 77% of the reserves for
fixed annuity contracts and Fixed Options, as well as the universal life
insurance contracts, reprice annually at discretionary rates determined by the
Company subject to a minimum rate guarantee ranging from 1.5% to 4.0%, depending
on the contract. In repricing, the Company takes into account yield
characteristics of its investment portfolio, surrender assumptions and
competitive industry pricing, among other factors.

     In prior years, the Company augmented its retail annuity business with the
sale of institutional products. At December 31, 2004, the Company had $211.4
million of fixed-maturity, variable-rate GIC obligations that reprice
periodically based upon certain defined indices and $3.9 million of
fixed-maturity, fixed-rate GICs.

     The Company designs its Fixed-Rate Products and conducts its investment
operations in order to closely match the duration and cash flows of the assets
in its investment portfolio to its fixed-rate obligations. The Company seeks to
achieve a predictable spread between what it earns on its assets and what it
pays on its liabilities by investing principally in fixed-rate securities. The
Company's Fixed-Rate Products incorporate incentives, surrender charges and
other restrictions in order to encourage

                                       F-2


persistency. Approximately 77% of the Company's reserves for Fixed-Rate Products
had incentives, surrender penalties and/or other restrictions at December 31,
2004.

INVESTMENT OPERATIONS

     The Company believes a portfolio principally composed of fixed-rate
investments that generate predictable rates of return should back its
liabilities for Fixed-Rate Products. The Company does not have a specific target
rate of return. Instead, its rates of return vary over time depending on the
current interest rate environment, the slope of the yield curve, the spread at
which fixed-rate investments are priced over the yield curve, default rates and
general economic conditions. The majority of the Company's invested assets are
managed by an affiliate of AIG. Its portfolio strategy is constructed with a
view to achieve adequate risk-adjusted returns consistent with its investment
objectives of effective asset-liability matching, liquidity and safety.


     For more information concerning the Company's investments, including the
risks inherent in such investments, see Item 7, "Management's Discussion and
Analysis of Financial Condition and Results of Operations - Capital Resources
and Liquidity."


ASSET MANAGEMENT OPERATIONS

     Effective January 1, 2004, the Parent contributed to the Company 100% of
the outstanding capital stock of its consolidated subsidiary, SAAMCo, which in
turn has two wholly owned subsidiaries: SACS and SFS. Pursuant to this
contribution, SAAMCo became a direct wholly owned subsidiary of the Company.
This contribution increased the Company's shareholder's equity by $150,653,000.
Assets, liabilities and shareholder's equity at December 31, 2003 were restated
to include $190,605,000, $39,952,000 and $150,653,000, respectively, of SAAMCo
balances. Similarly, the results of operations and cash flows have been restated
for the years ended December 31, 2003 and 2002 for the addition and subtraction
to pretax income of $16,345,000 and $4,464,000, respectively, to reflect the
SAAMCo activity.

     The asset management operations are conducted by the Company's registered
investment advisor subsidiary, SAAMCo, and its wholly owned distributor, SACS,
and its wholly owned servicing administrator, SFS. These companies earn fee
income by managing, distributing and administering a diversified family of
mutual funds, serving as investment advisor to certain variable investment
portfolios offered within the Company's variable annuity products and providing
professional management of individual, corporate and pension plan portfolios.

REGULATION

     The Company, in common with other insurers, is subject to regulation and
supervision by the states and jurisdictions in which it does business. Within
the United States, the method of such regulation varies but generally has its
source in statutes that delegate regulatory and supervisory powers to an
insurance official. The regulation and supervision relate primarily to approval
of policy forms and rates, the standards of solvency that must be met and
maintained, including risk based capital measurements, the licensing of insurers
and their agents, the nature of and limitations on investments, restrictions on
the size of risks which may be insured under a single contract, deposits of
securities for the benefit of contract holders, methods of accounting, periodic
examinations of the affairs of insurance companies, the form and content of
reports of financial condition required to be filed, and reserves for unearned
premiums, losses and other purposes. In general, such regulation is for the
protection of contract holders rather than security holders.

     Risk-based capital ("RBC") standards are designed to measure the adequacy
of an insurer's statutory capital and surplus in relation to the risks inherent
in its business. The standards are intended to help identify inadequately
capitalized companies and require specific regulatory actions in the event an
insurer's RBC is deficient. The RBC formula develops a risk-adjusted target
level of adjusted statutory capital and surplus by applying certain factors to
various asset, premium and reserve items. Higher factors are applied to more
risky items and lower factors are applied to less risky items. Thus, the target
level of statutory surplus varies not only as a result of the insurer's size,
but also on the risk profile of the insurer's operations. The RBC Model Law
provides four incremental levels of regulatory attention for insurers whose
surplus is below the calculated RBC target. These levels of attention range in
severity from requiring the insurer to submit a plan for corrective action to
actually placing the insurer under regulatory control. The statutory capital and
surplus of the Company exceeded its RBC requirements as of December 31, 2004.

     The federal government does not directly regulate the business of
insurance, however, the Company, its subsidiaries and its products are governed
by federal agencies, including the Securities and Exchange Commission ("SEC"),
the Internal Revenue Service and the self-regulatory organization, National
Association of Securities Dealers, Inc. ("NASD"). Federal legislation and
administrative policies in several areas, including financial services
regulation, pension regulation and federal taxation, can significantly and
adversely affect the insurance industry. The federal government has from time to
time considered legislation relating to the deferral of taxation on the
accretion of value within certain annuities and life insurance products, changes
in the

                                       F-3


Employee Retirement Income Security Act regulations, the alteration of the
federal income tax structure and the availability of Section 401(k) and
individual retirement accounts. Although the ultimate effect of any such
changes, if implemented, is uncertain, both the persistency of our existing
products and our ability to sell products may be materially impacted in the
future.

     Recently there has been a significant increase in federal and state
regulatory activity relating to financial services companies, particularly
mutual fund companies and life insurers issuing variable annuity products. These
inquiries have focused on a number of issues including, among other items,
after-hours trading, short-term trading (sometimes referred to as market
timing), suitability, revenue sharing arrangements and greater transparency
regarding compensation arrangements. There are several rule proposals pending at
the SEC, the NASD and on a federal level, which, if passed, could have an impact
on the business of the Company and/or its subsidiaries.

COMPETITION

     The businesses conducted by the Company are highly competitive. The Company
competes with other life insurers, and also competes for customers' funds with a
variety of investment products offered by financial services companies other
than life insurance companies, such as banks, investment advisors, mutual fund
companies and other financial institutions. In 2003, net annuity premiums
written among the top 100 companies ranged from approximately $79 million to
approximately $20 billion annually. The Company together with its affiliates
ranked third largest of this group. The Company believes the primary competitive
factors among life insurance companies for investment-oriented insurance
products, such as annuities include product flexibility, net return after fees,
innovation in product design, the insurer financial strength rating and the name
recognition of the issuing company, the availability of distribution channels
and service rendered to the customer before and after a contract is issued.
Other factors affecting the annuity business include the benefits (including
before-tax and after-tax investment returns) and guarantees provided to the
customer and the commissions paid.

AVAILABLE INFORMATION

     AIG SunAmerica Life Assurance Company (the "Company") files annual,
quarterly, and current reports and other information with the Securities and
Exchange Commission (the "SEC"). The SEC maintains a website that contains
annual, quarterly, and current reports and other information that issuers
(including the Company) file electronically with the SEC. The SEC's website is
http://www.sec.gov. Additionally, any materials the Company files with the SEC
may be read and copied at the SEC's Public Reference Room at 450 Fifth Street,
NW, Washington, DC 20549. The public may obtain information on the operation of
the Public Reference Room by calling the SEC at 1-800-SEC-0330. The Company does
not maintain a website.

     The Company makes available free of charge, Annual Reports on Form 10-K,
Quarterly Reports of Form 10-Q and Current Reports of Form 8-K and amendments to
those reports filed or furnished pursuant to Section 13(a) or 15(d) of the
Securities Exchange Act of 1934 as soon as reasonably practicable after such
materials are electronically filed with, or furnished to the SEC.


SECURITIES AND EXCHANGE COMMISSION POSITION ON INDEMNIFICATION



     Indemnification for liabilities arising under the 1933 Act is provided to
the Company's officers, directors and controlling persons. The SEC has advised
that it believes such indemnification is against public policy under the
Securities Act and unenforceable. If a claim for indemnification against such
liabilities (other than for payment of expenses incurred or paid by its
directors, officers or controlling persons in the successful defense of any
legal action) is asserted by a director, officer or controlling person of the
Company in connection with the securities registered under this prospectus, the
Company will submit to a court with jurisdiction to determine whether the
indemnification is against public policy under the Act. The Company will be
governed by final judgment of the issue. However, if in the opinion of the
Company's counsel this issue has been determined by controlling precedent, the
Company will not submit the issue to a court for determination.


DESCRIPTION OF PROPERTY

     The Company's executive offices and its principal office are in leased
premises at 1 SunAmerica Center, Los Angeles, California 90067. The Company,
through an affiliate, also leases office space in Woodland Hills, California and
Jersey City, New Jersey.

     The Company believes that such properties, including the equipment located
therein, are suitable and adequate to meet the requirements of its businesses.

                                       F-4


SELECTED FINANCIAL DATA

     The following selected financial data of the Company should be read in
conjunction with the consolidated financial statements and notes thereto and
Management's Discussion and Analysis of Financial Condition and Results of
Operations, both of which are included elsewhere herein.

     The following selected financial date of the Company for years prior to
December 31, 2004 have been restated as if the contribution of SAAMCo and its
related subsidiaries were effective as of the earliest period reported below.
The following amounts include only the subsidiaries of SAAMCo as of December 31,
2004.


<Table>
<Caption>
                                                                            YEARS ENDED DECEMBER 31,
                                                              ----------------------------------------------------
                                                                2004       2003       2002       2001       2000
                                                              --------   --------   --------   --------   --------
                                                                                 (IN THOUSANDS)
                                                                                           
Results of Operations
Revenues:
Fee income, net of reinsurance..............................  $534,581   $427,091   $444,002   $481,945   $549,970
Investment income...........................................   363,594    402,923    387,355    370,198    398,168
Net realized investment losses..............................   (23,807)   (30,354)   (65,811)   (59,784)   (15,177)
                                                              --------   --------   --------   --------   --------
  Total revenues............................................   874,368    799,660    765,546    792,359    932,961
Benefits and Expenses:
Interest expense............................................   222,749    240,213    238,129    244,614    264,493
Amortization of bonus interest..............................    10,357     19,776     16,277     11,938      3,824
General and administrative expenses.........................   131,612    119,093    115,210     99,232    138,955
Amortization of deferred acquisition costs and other
  deferred expenses.........................................   157,650    160,106    222,484    208,378    154,183
Annual commissions..........................................    64,323     55,661     58,389     58,278     56,473
Claims on universal life contracts, net of reinsurance
  recoveries................................................    17,420     17,766     15,716     17,566     19,914
Guaranteed minimum death benefits, net of reinsurance
  recoveries................................................    58,756     63,268     67,492     17,839        614
                                                              --------   --------   --------   --------   --------
  Total benefits & expenses.................................   662,867    675,883    733,697    657,845    638,456
                                                              --------   --------   --------   --------   --------
Pretax income before cumulative effect of accounting
  change....................................................   211,501    123,777     31,849    134,514    294,505
Income tax expense..........................................     6,410     30,247        160     21,824     94,400
                                                              --------   --------   --------   --------   --------
Net income before cumulative effect of accounting change....   205,091     93,530     31,689    112,690    200,105
                                                              --------   --------   --------   --------   --------
Cumulative effect of accounting change, net of tax..........   (62,589)        --         --    (10,342)        --
                                                              --------   --------   --------   --------   --------
Net Income..................................................  $142,502   $ 93,530   $ 31,689   $102,348   $200,105
                                                              ========   ========   ========   ========   ========
</Table>



     In 2004, the Company adopted AICPA Statement of Position 03-1, "Accounting
and Reporting by Insurance Enterprises for Certain Nontraditional Long-Duration
Contracts and for Separate Accounts ("SOP 03-1"), which was recorded as a
cumulative effect of accounting change. (See Note 2 of Notes to Consolidated
Financial Statements).


                                       F-5


     In 2001, the Company adopted EITF 99-20 "Recognition of Interest Income and
Impairment on Purchased and Retained Beneficial Interests in Securitized
Financial Assets" and Statement of Financial Accounting Standard 133,
"Accounting for Derivative Instruments and Hedging Activities" (FAS 133), which
were recorded as a cumulative effect of accounting change.


<Table>
<Caption>
                                                                                   DECEMBER 31,
                                                        -------------------------------------------------------------------
                                                           2004          2003          2002          2001          2000
                                                        -----------   -----------   -----------   -----------   -----------
                                                                                  (IN THOUSANDS)
                                                                                                 
Financial Position
Investments and cash..................................  $ 7,125,986   $ 7,124,633   $ 7,248,324   $ 6,294,148   $ 5,249,827
Variable annuity assets held in separate accounts.....   22,612,451    19,178,796    14,758,642    18,526,413    20,393,820
Deferred acquisition costs and other deferred
  expenses............................................    1,606,870     1,505,328     1,436,802     1,419,498     1,286,456
Other assets..........................................      150,708       162,970       309,221       258,446       177,468
                                                        -----------   -----------   -----------   -----------   -----------
Total Assets..........................................  $31,496,015   $27,971,727   $23,752,989   $26,498,505   $27,107,571
                                                        ===========   ===========   ===========   ===========   ===========
Reserves for fixed annuity and fixed accounts of
  variable annuity contracts..........................  $ 3,948,158   $ 4,274,329   $ 4,285,098   $ 3,498,917   $ 2,778,229
Reserves for universal life insurance contracts.......    1,535,905     1,609,233     1,676,073     1,738,493     1,832,667
Reserves for guaranteed investment contracts..........      215,331       218,032       359,561       483,861       610,672
Variable annuity liabilities related to separate
  accounts............................................   22,612,451    19,178,796    14,758,642    18,526,413    20,393,820
Other payables and accrued liabilities................    1,172,594       794,031       831,138       839,032       268,201
Subordinated notes payable to affiliates..............           --        40,960        40,960        47,960        55,119
Deferred income taxes.................................      257,532       242,556       341,935       211,242        81,989
Shareholder's equity..................................    1,754,044     1,613,790     1,459,582     1,152,587     1,086,874
                                                        -----------   -----------   -----------   -----------   -----------
Total Liabilities and Shareholder's Equity............  $31,496,015   $27,971,727   $23,752,989   $26,498,505   $27,107,571
                                                        ===========   ===========   ===========   ===========   ===========
</Table>


MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS

     Management's discussion and analysis of financial condition and results of
operations of AIG SunAmerica Life Assurance Company (the "Company") for the
years ended December 31, 2004 ("2004"), 2003 ("2003") and 2002 ("2002") follows.
Certain prior period amounts have been reclassified to conform to the current
period's presentation.

     In connection with the "safe harbor" provisions of the Private Securities
Litigation Reform Act of 1995, the Company cautions readers regarding certain
forward-looking statements contained in this report and in any other statements
made by, or on behalf of, the Company, whether or not in future filings with the
Securities and Exchange Commission (the "SEC"). Forward-looking statements are
statements not based on historical information and which relate to future
operations, strategies, financial results, or other developments. Statements
using verbs such as "expect," "anticipate," "believe" or words of similar import
generally involve forward-looking statements. Without limiting the foregoing,
forward-looking statements include statements which represent the Company's
beliefs concerning future levels of sales and redemptions of the Company's
products, investment spreads and yields, or the earnings and profitability of
the Company's activities.

     Forward-looking statements are necessarily based on estimates and
assumptions that are inherently subject to significant business, economic and
competitive uncertainties and contingencies, many of which are beyond the
Company's control and many of which are subject to change. These uncertainties
and contingencies could cause actual results to differ materially from those
expressed in any forward-looking statements made by, or on behalf of, the
Company. Whether or not actual results differ materially from forward-looking
statements may depend on numerous foreseeable and unforeseeable developments.
Some may be national in scope, such as general economic conditions, changes in
tax law and changes in interest rates. Some may be related to the insurance
industry generally, such as pricing, competition, regulatory developments and
industry consolidation. Others may relate to the Company specifically, such as
credit, volatility and other risks associated with the Company's investment
portfolio. Investors are also directed to consider other risks and uncertainties
discussed in documents filed by the Company with the SEC. The Company disclaims
any obligation to update forward-looking information.

CRITICAL ACCOUNTING POLICIES

     The Company considers its most critical accounting policies those policies
with respect to valuation of certain financial instruments, amortization of
deferred acquisition costs ("DAC") and other deferred expenses and the reserve
for guaranteed benefits. In the implementation of each of the aforementioned
policies, management is required to exercise its judgment on both a quantitative
and qualitative basis. Further explanation of how management exercises that
judgment follows.

                                       F-6



     Valuation of Certain Financial Instruments: Gross unrealized losses on debt
and equity securities available for sale amounted to $27.1 million at December
31, 2004. In determining if and when a decline in fair value below amortized
cost is other than temporary, the Company evaluates at each reporting period the
market conditions, offering prices, trends of earnings, price multiples, and
other key measures for investments in debt and equity securities. In particular,
for debt securities, the Company assesses the probability that all amounts due
are collectible according to the contractual terms of the obligation. When such
a decline in value is deemed to be other than temporary, the Company recognizes
an impairment loss in the current period operating results to the extent of the
decline (See also discussion within "Capital Resources and Liquidity" herein).


     Securities in the Company's portfolio with a carrying value of
approximately $813.0 million at December 31, 2004 do not have readily
determinable market prices. For these securities, the Company estimates the fair
value with internally prepared valuations (including those based on estimates of
future profitability). Otherwise, the Company uses its most recent purchases and
sales of similar unquoted securities, independent broker quotes or comparison to
similar securities with quoted prices when possible to estimate the fair value
of those securities. All such securities are classified as available for sale.
The Company's ability to liquidate its positions in these securities will be
impacted to a significant degree by the lack of an actively traded market, and
the Company may not be able to dispose of these investments in a timely manner.
Although the Company believes its estimates reasonably reflect the fair value of
those securities, the key assumptions about the risk-free interest rates, risk
premiums, performance of underlying collateral, if any, and other factors may
not reflect those of an active market.

     Amortization of Deferred Acquisition Costs and Other Deferred Expenses:
Policy acquisition costs include commissions and other costs that vary with, and
are primarily related to, the production or acquisition of new business. Such
costs are deferred and amortized over the estimated lives of the annuity
contracts. Approximately 81% of the amortization of DAC and other deferred
expenses was attributed to policy acquisition costs deferred by the annuity
operations and 19% was attributed to the distribution costs deferred by the
asset management operations. For the annuity operations, the Company amortizes
DAC and other deferred expenses based on a percentage of expected gross profits
("EGPs") over the life of the underlying policies. EGPs are computed based on
assumptions related to the underlying policies written, including their
anticipated duration, the growth rate of the separate account assets (with
respect to variable options of the variable annuity contracts) or general
account assets (with respect to fixed annuity contracts, Fixed Options and
universal life insurance contracts) supporting these obligations, costs of
providing contract guarantees and the level of expenses necessary to administer
the policies. The Company adjusts amortization of DAC and other deferred
expenses (a "DAC unlocking") when current or estimates of future gross profits
to be realized from its annuity contracts are revised as more fully described
below. Substantially all of the DAC balance attributed to annuity operations at
December 31, 2004 related to variable annuity contracts.

     DAC amortization on annuities is impacted by surrender rates, claims costs,
and the actual and assumed future growth rate of the assets supporting the
Company's obligations under annuity policies. With respect to Fixed Options, the
growth rate depends on the yield on the general account assets supporting those
annuity contracts. With respect to the variable options of the variable annuity
contracts, the growth rate depends on the performance of the investment options
available under the annuity contract and the allocation of assets among these
various investment options.

     The assumption the Company uses for the long-term annual net growth rate of
the separate account assets in the determination of DAC amortization with
respect to its variable annuity contracts is 10% (the "long-term growth rate
assumption"). The Company uses a "reversion to the mean" methodology that allows
it to maintain this 10% long-term growth rate assumption, while also giving
consideration to the effect of short-term swings in the equity markets. For
example, if performance was 15% during the first year following the introduction
of a product, the DAC model would assume that market returns for the following
five years (the "short-term growth rate assumption") would be approximately 9%,
resulting in an average annual growth rate of 10% during the life of the
product. Similarly, following periods of below 10% performance, the model will
assume a short-term growth rate higher than 10%. A DAC unlocking will occur if
management deems the short-term growth rate assumption (i.e., the growth rate
required to revert to the mean 10% growth rate over a five-year period) to be
unreasonable. The use of a reversion to the mean assumption is common within the
industry; however, the parameters used in the methodology are subject to
judgment and vary within the industry.

     For the asset management operations, the Company defers distribution costs
that are directly related to the sale of mutual funds that have a 12b-1
distribution plan and/or a contingent deferred sales charge feature
(collectively, "Distribution Fee Revenue"). These costs are amortized on a
straight-line basis, adjusted for redemptions, over a period ranging from one
year to eight years depending on share class. The carrying value of the deferred
asset is subject to continuous review based on projected Distribution Fee
Revenue. Amortization of deferred distribution costs is increased if at any
reporting period the value of the deferred amount exceeds the projected
Distribution Fee Revenue. The projected Distribution Fee Revenue is impacted by
estimated future withdrawal rates and the rates of market return. Management
uses historical activity to estimate future withdrawal rates and average annual
performance of the equity markets to estimate the rates of market return.

                                       F-7



     Reserve for Guaranteed Benefits: Pursuant to the adoption of Statement of
Position 03-1, "Accounting and Reporting by Insurance Enterprises for Certain
Nontraditional Long-Duration Contracts and for Separate Accounts" ("SOP 03-1")
which was adopted on January 1, 2004, the Company is required to recognize a
liability for guaranteed minimum death benefits and other guaranteed benefits.
In calculating the projected liability, five thousand stochastically generated
investment performance scenarios were developed using the Company's best
estimates. These assumptions included, among others, mean equity return and
volatility, mortality rates and lapse rates. The estimation of cash flow and the
determination of the assumptions used require judgment, which can, at times, be
subjective.


     Several of the guaranteed benefits are sensitive to equity market
conditions. The Company uses the purchase of reinsurance and capital market
hedging strategies to mitigate the risk of paying benefits in excess of account
values as a result of significant downturns in equity markets. Risk mitigation
may or may not reduce the volatility of net income resulting from equity market
volatility. Reinsurance or hedges are secured when the cost is less than the
risk reduction. The Company expects to use either additional reinsurance or
capital market hedges for risk mitigation on an opportunistic basis. Despite the
purchase of reinsurance or hedges, the reinsurance or hedge secured may be
inadequate to completely offset the effects of changes in equity markets.

BUSINESS SEGMENTS

     Effective January 1, 2004, SunAmerica Life Insurance Company (the
"Parent"), the parent of the Company, contributed to the Company 100% of the
outstanding capital stock of its consolidated subsidiary, AIG SunAmerica Asset
Management Corp. ("SAAMCo"), which in turn has two wholly owned subsidiaries:
AIG SunAmerica Capital Services, Inc. ("SACS") and AIG SunAmerica Fund Services,
Inc. ("SFS"). This contribution increased the Company's shareholder's equity by
approximately $150.7 million (see Note 1 of Notes to Consolidated Financial
Statements). Effective January 1, 2004, the Company's earnings include the asset
management operations of SAAMCo, SACS and SFS. Prior year results have been
restated to account for this contribution as if it had occurred at the beginning
of the earliest period presented.


     The Company has two business segments: annuity operations and asset
management operations. The annuity operations consist of the sale and
administration of deposit-type insurance contracts, such as variable and fixed
annuity contracts, universal life insurance contracts and guaranteed investment
contracts. The Company focuses primarily on the marketing of variable annuity
products. The variable annuity products offer investors a broad spectrum of fund
alternatives, with a choice of investment managers, as well as Fixed Options.
The Company earns fee income on amounts invested in the variable account options
and net investment spread on the Fixed Options.


     The asset management operations are conducted by the Company's registered
investment advisor subsidiary, SAAMCo, and its wholly owned distributor, SACS,
and its wholly owned servicing administrator, SFS. These companies earn fee
income by managing, distributing and administering a diversified family of
mutual funds, servicing as investment advisor to certain variable investment
portfolios offered within the Company's variable annuity products and providing
professional management of individual, corporate and pension plan portfolios.

RESULTS OF OPERATIONS

     NET INCOME totaled $142.5 million in 2004, compared with $93.5 million in
2003 and $31.7 million in 2002.

     CUMULATIVE EFFECT OF ACCOUNTING CHANGE, NET OF TAX reflected the adoption
of SOP 03-1 on January 1, 2004. The Company recorded a loss of $62.6 million,
net of tax, which is recognized in the consolidated statement of income and
comprehensive income as a cumulative effect of accounting change for the year
ended December 31, 2004.

     PRETAX INCOME BEFORE CUMULATIVE EFFECT OF ACCOUNTING CHANGE totaled $211.5
million in 2004, compared with $123.8 million in 2003 and $31.8 million in 2002.
The increase in 2004 compared to 2003 was primarily due to higher variable
annuity policy fee and asset management fee income, partially offset by lower
investment income and higher general and administrative and other expenses. The
increase in 2003 compared to 2002 was primarily due to reductions in net
realized investment losses and amortization of DAC and other expenses.

     INCOME TAX EXPENSE totaled $6.4 million in 2004, $30.2 million in 2003 and
$0.2 million in 2002 representing effective tax rates of 3%, 24% and 1%,
respectively. The tax expense in 2004 included the benefit of $39.7 million
resulting from the reduction of the prior year tax liability based on additional
information becoming available. Excluding this benefit the effective tax rate is
22% in 2004. The unusually low effective tax rate for 2002 is due primarily to
the lower relative pretax income without corresponding reductions in permanent
tax differences. See Note 11 of the Notes to Consolidated Financial Statements
for a reconciliation of income tax expense to the federal statutory rate.

                                       F-8


ANNUITY OPERATIONS

     PRETAX INCOME BEFORE CUMULATIVE EFFECT OF ACCOUNTING CHANGE totaled $176.9
million in 2004, compared with $98.7 million in 2003 and $27.7 million in 2002.
The increase in 2004 compared to 2003 was primarily due to higher variable
annuity policy fee income and lower amortization of deferred acquisition costs
and other deferred expenses partially offset by higher general and
administrative and other expenses. The increase in 2003 compared to 2002 was
primarily due to lower net realized investment losses and improved net
investment income as customers allocated more dollars to the fixed rate portion
of variable annuity contracts.

     NET INVESTMENT SPREAD, a non-GAAP measure, represents investment income
less interest credited to Fixed-Rate Products is a key measurement used by the
Company in evaluating the profitability of its annuity business. Investment
income includes income earned on invested assets, as well as the mark-to-market
on both purchased derivatives and embedded derivatives inherent in certain
product guarantees. Accordingly, the Company presents an analysis of net
investment spread because the Company has determined this measure to be useful
and meaningful.

     In evaluating its investment yield and net investment spread, the Company
calculates average invested assets using the amortized cost of bonds, notes and
redeemable preferred stocks. This basis does not include unrealized gains and
losses, which are reflected in the carrying value (i.e., fair value) of those
investments pursuant to Statement of Financial Accounting Standards No. 115,
"Accounting for Certain Investments in Debt and Equity Securities". In the
calculation of average invested assets, the Company excludes collateral received
from a securities lending program, which is offset by a securities lending
payable in the same amount. The Company participates in a securities lending
program with an affiliated agent, pursuant to which it lends its securities and
primarily takes cash as collateral with respect to the securities lent.
Participation in securities lending agreements provides additional net
investment income for the Company, resulting from investment income earned on
the collateral, less interest paid on the securities lending agreements and the
related management fees paid to an affiliate to administer the program.

     An analysis of net investment spread and a reconciliation to pretax income
before cumulative effect of accounting change is presented in the following
table:


<Table>
<Caption>
                                                                  YEARS ENDED DECEMBER 31,
                                                              ---------------------------------
                                                                2004        2003        2002
                                                              ---------   ---------   ---------
                                                                       (IN THOUSANDS)
                                                                             
Investment income...........................................  $ 362,631   $ 398,304   $ 377,556
Interest credited to fixed annuity contracts and Fixed
  Options...................................................   (140,889)   (153,636)   (142,973)
Interest credited to universal life insurance contracts.....    (73,745)    (76,415)    (80,021)
Interest credited to guaranteed investment contracts........     (6,034)     (7,534)    (11,267)
                                                              ---------   ---------   ---------
Net investment spread.......................................    141,963     160,719     143,295
Net realized investment losses..............................    (24,100)    (30,354)    (65,811)
Fee income, net of reinsurance..............................    429,259     344,908     358,983
Amortization of bonus interest..............................    (10,357)    (19,776)    (16,277)
General and administrative expenses.........................    (93,188)    (83,013)    (79,287)
Amortization of DAC and other deferred expenses.............   (126,142)   (137,130)   (171,583)
Annual commissions..........................................    (64,323)    (55,661)    (58,389)
Claims on UL contracts, net of reinsurance recoveries.......    (17,420)    (17,766)    (15,716)
Guaranteed benefits, net of reinsurance recoveries..........    (58,756)    (63,268)    (67,492)
                                                              ---------   ---------   ---------
Pretax income before cumulative effect of accounting
  change....................................................  $ 176,936   $  98,659   $  27,723
                                                              =========   =========   =========
</Table>


     Net investment spread totaled $142.0 million in 2004, compared to $160.7
million in 2003 and $143.3 million in 2002. These amounts equal 2.28% on average
invested assets (computed on a daily basis) of $6.22 billion in 2004, 2.37% on
average invested assets of $6.66 billion in 2003 and 2.41% on average invested
assets of $6.09 billion in 2002. The decrease in net investment spread in 2004
from 2003 reflected results from lower average invested assets as discussed
below and reinvesting in the historically low prevailing interest rate
environment that has persisted throughout 2003 and 2004. The increase in net
investment spread in 2003 from 2002 resulted from substantial growth in average
invested assets and effective management of interest crediting rates to offset
lower yields available on invested assets.

                                       F-9


     The components of net investment spread were as follows:


<Table>
<Caption>
                                                                     YEARS ENDED DECEMBER 31,
                                                              ---------------------------------------
                                                                 2004          2003          2002
                                                              -----------   -----------   -----------
                                                                      (DOLLARS IN THOUSANDS)
                                                                                 
Net investment spread.......................................  $   141,963   $   160,719   $   143,295
Average invested assets.....................................    6,216,792     6,656,360     6,086,517
Average interest-bearing liabilities........................   (5,942,627)   (6,407,102)   (5,962,521)
Yield on average invested assets............................         5.83%         5.98%         6.20%
Rate paid on average interest-bearing liabilities...........         3.71          3.71          3.93
                                                              -----------   -----------   -----------
Difference between yield and interest rate paid.............         2.12%         2.27%         2.27%
                                                              ===========   ===========   ===========
Net investment spread as a percentage of average invested
  assets....................................................         2.28%         2.41%         2.35%
                                                              ===========   ===========   ===========
</Table>


     The decline in average invested assets resulted primarily from net
exchanges from Fixed Options into the separate accounts of variable annuity
contracts, partially offset by new deposits of Fixed Options. Deposits of Fixed
Options and renewal deposits on its universal life insurance contracts totaled
$1.41 billion 2004, $1.58 billion in 2003 and $1.78 billion in 2002, and are
primarily deposits for the Fixed Options. Deposits of Fixed Options represent
24% in 2004, 27% in 2003 and 34% in 2002, of the related reserve balances at the
beginning of the respective periods.

     Net investment spread includes the effect of income earned or interest paid
on the difference between average invested assets and average interest-bearing
liabilities. Average invested assets exceeded average interest-bearing
liabilities by $274.2 million in 2004, compared with $249.3 million in 2003 and
$124.0 million in 2002. The difference between the Company's yield on average
invested assets and the rate paid on average interest-bearing liabilities was
2.12% in 2004 and 2.27% in 2003 and 2.27% in 2002.

     Investment income (and the related yields on average invested assets)
totaled $362.6 million (5.83%) in 2004, compared with $398.3 million (5.98%) in
2003 and $377.6 million (6.20%) in 2002. The decrease in the investment yield
primarily reflects the reinvesting in the historically low prevailing interest
rate environment that has persisted throughout 2002, 2003 and 2004, as well as a
$4.3 million reduction in income from the mark to market of the S&P 500 put
options and the guaranteed minimum account value and guaranteed minimum
withdrawal benefit embedded derivatives in 2004. Excluding the impact of the put
options and embedded derivatives, investment income would have been $361.6
million (5.82%) and $393.0 million (5.90%) in 2004 and 2003, respectively.
Expenses incurred to manage the investment portfolio amounted to $2.5 million in
2004, $2.3 million in 2003 and $2.4 million in 2002. These expenses are included
as a reduction of investment income in the consolidated statement of income and
comprehensive income.

     Interest expense (and the related rate paid on average interest-bearing
liabilities) totaled $220.7 million (3.71%) in 2004, $237.6 million (3.71%) in
2003 and $234.3 million (3.93%) in 2002. Interest-bearing liabilities averaged
$5.94 billion during 2004, $6.41 billion during 2003 and $5.96 billion during
2002.

     NET REALIZED INVESTMENT LOSSES totaled $24.1 million in 2004, $30.4 million
in 2003 and $65.8 million in 2002 and include impairment writedowns of $21.1
million, $54.1 million and $57.3 million, respectively. Thus, net realized
losses from sales and redemptions of investments totaled $3.0 million in 2004,
compared with net realized gains of $23.7 million in 2003 and net realized
losses of $8.5 million in 2002.

     The Company sold or redeemed invested assets, principally bonds and notes,
aggregating $1.97 billion in 2004, $2.21 billion in 2003 and $1.60 billion in
2002. Sales of investments result from the active management of the Company's
investment portfolio. Because redemptions of investments are generally
involuntary and sales of investments are made in both rising and falling
interest rate environments, net gains and losses from sales and redemptions of
investments fluctuate from period to period, and represent 0.05%, 0.36% and
0.14% of average invested assets for 2004, 2003 and 2002, respectively. Active
portfolio management involves the ongoing evaluation of asset sectors,
individual securities within the investment portfolio and the reallocation of
investments from sectors that are perceived to be relatively overvalued to
sectors that are perceived to be relatively undervalued. The intent of the
Company's active portfolio management is to maximize total returns on the
investment portfolio, taking into account credit, option, liquidity and
interest-rate risk.

     Impairment writedowns include $21.1 million, $54.1 million and $57.3
million of provisions principally applied to bonds in 2004, 2003 and 2002,
respectively. Impairment writedowns represent 0.34%, 0.81% and 0.96% of average
invested assets in the respective periods. For the five years ended December 31,
2004, impairment writedowns as a percentage of average invested assets have
ranged from 0.34% to 1.27% and have averaged 0.75%. Such writedowns are based
upon estimates of the fair value of invested assets and recorded when declines
in the value of such assets are considered to be other than temporary. Actual
realization will be dependent upon future events.

                                       F-10


     VARIABLE ANNUITY POLICY FEES, NET OF REINSURANCE are generally based on the
market value of assets in the separate accounts supporting variable annuity
contracts. Such fees totaled $369.1 million in 2004, $281.4 million in 2003 and
$286.9 million in 2002 and are net of reinsurance premiums of $28.6 million,
$30.8 million and $22.5 million, respectively. The increased fees in 2004
compared to 2003 primarily reflect the improved equity market conditions in 2004
and the latter part of 2003, and the resulting favorable impact on market values
of the assets in the separate accounts. The decreased fees in 2003 as compared
to 2002 reflected increased reinsurance premiums. Variable annuity policy fees
represent 1.8%, 1.7% and 1.7% of average variable annuity assets in 2004, 2003
and 2002, respectively. Variable annuity assets averaged $20.41 billion, $16.32
billion and $16.45 billion during the respective periods. Variable annuity
deposits, which exclude deposits allocated to the Fixed Options, totaled $2.65
billion in 2004, $1.73 billion in 2003 and $1.18 billion in 2002. These amounts
represent 14%, 12% and 6% of variable annuity reserves at the beginning of the
respective periods. The increase in variable annuity deposits in 2004 and 2003
reflected increased demand for variable annuity products due to the improved
equity market conditions in 2004 and the latter part of 2003. Transfers from the
Fixed Options to the separate accounts are not classified as variable annuity
deposits. Accordingly, changes in variable annuity deposits are not necessarily
indicative of the ultimate allocation by customers among fixed and variable
account options of the Company's variable annuity products.

     Sales of variable annuity products (which include deposits allocated to the
Fixed Options) ("Variable Annuity Product Sales") amounted to $4.01 billion,
$3.27 billion and $2.92 billion in 2004, 2003 and 2002, respectively. Such sales
primarily reflect those of the Company's Polaris and Seasons families of
variable annuity products. The Company's variable annuity products are primarily
multi-manager variable annuities that offer investors a choice of several
variable funds as well as up to seven fixed funds, depending on the product. The
increase in Variable Annuity Product Sales in 2004 and 2003 reflects the
generally improved equity market conditions in 2004 and the latter part of 2003.

     The Company has encountered increased competition in the variable annuity
marketplace during recent years and anticipates that the market will remain
highly competitive for the foreseeable future. Also, from time to time, federal
initiatives are proposed that could affect the taxation of annuities (see
"Regulation").

     With respect to all reinsurance agreements, the Company could become liable
for all obligations of the reinsured policies if the reinsurers were to become
unable to meet the obligations assumed under the respective reinsurance
agreements. The Company monitors its credit exposure with respect to these
agreements. Due to the high credit ratings and periodic monitoring of these
ratings of the reinsurers, such risks are considered to be minimal.

     UNIVERSAL LIFE INSURANCE POLICY FEES, NET OF REINSURANCE amounted to $33.9
million in 2004, $35.8 million in 2003 and $36.3 million in 2002 and are net of
reinsurance premiums of $34.3 million, $33.7 million and $34.1 million,
respectively. Universal life insurance policy fees consist of mortality charges,
up-front fees earned on deposits received and administrative fees, net of
reinsurance premiums. The administrative fees are assessed based on the number
of policies in force as of the end of each month. The Company acquired its
universal life insurance contracts as part of the acquisition of business from
MBL Life Assurance Corporation on December 31, 1998 and does not actively market
such contracts. Such fees represent 2.20%, 2.23% and 2.17% of average reserves
for universal life insurance contracts in the respective periods.

     SURRENDER CHARGES on variable annuity and universal life insurance
contracts totaled $26.2 million in 2004, $27.7 million in 2003 and $32.5 million
in 2002. Surrender charge periods range from zero to nine years from the date a
deposit is received. Surrender charges generally are assessed on withdrawals at
declining rates.

     GENERAL AND ADMINISTRATIVE EXPENSES totaled $93.2 million in 2004, $83.0
million in 2003 and $79.3 million in 2002. The increase in 2004 results from
higher information technology costs and payroll related expenses resulting from
the servicing of a larger block of annuity contracts. General and administrative
expenses remain closely controlled through a company-wide cost containment
program and continue to represent less than 1% of average total assets.


     AMORTIZATION OF DEFERRED ACQUISITION COSTS AND OTHER DEFERRED EXPENSES
totaled $126.1 million in 2004, compared with $137.1 million in 2003 and $171.6
million in 2002. DAC amortization in 2003 reflected a declining market which led
to higher DAC amortization (i.e. impairments on specific products) during the
first nine months of 2003 and is partially offset by an $18.0 million DAC
unlocking. The higher amortization in 2002 was primarily related to lower
estimates of future gross profits on variable annuity contracts compared to the
prior years in light of the downturn in the equity markets in 2002, and
additional variable annuity product sales over the last twelve months and the
subsequent amortization of related deferred commissions and other direct selling
costs.


     ANNUAL COMMISSIONS totaled $64.3 million in 2004, compared with $55.7
million in 2003 and $58.4 million in 2002. Annual commissions generally
represent renewal commissions paid quarterly in arrears to maintain the
persistency of certain of the Company's variable annuity contracts.
Substantially all of the Company's currently available variable annuity products
allow for an annual commission payment option in return for a lower immediate
commission. The vast majority of the Company's average balances of its variable
annuity products are currently subject to such annual commissions.

                                       F-11


     CLAIMS ON UNIVERSAL LIFE CONTRACTS, NET OF REINSURANCE RECOVERIES totaled
$17.4 million in 2004, compared with $17.8 million in 2003 and $15.7 million in
2002 (net of reinsurance recoveries of $34.2 million in 2004, $34.0 million in
2003 and $29.2 million in 2002). The change in such claims resulted principally
from changes in mortality experience and the reinsurance recoveries there on.

     GUARANTEED BENEFITS, NET OF REINSURANCE RECOVERIES on variable annuity
contracts totaled $58.8 million in 2004, compared with $63.3 million in 2003 and
$67.5 million in 2002 and are net of reinsurance recoveries of $2.7 million,
$8.0 million and $8.4 million, respectively. These guaranteed benefits consist
primarily of guaranteed minimum death benefits as well as immaterial amounts of
earnings enhancement benefits and guaranteed minimum income benefits. These
guarantees are described in more detail in the following paragraphs. The
decrease during 2004 reflects the generally improved equity market conditions in
2004 and the latter part of 2003. Downturns in the equity markets could increase
these expenses.


     Guaranteed minimum death benefits ("GMDB") are issued on a majority of the
Company's variable annuity products. GMDB provides that, upon the death of a
contract holder, the contract holder's beneficiary will receive the greater of
(1) the contract holder's account value, or (2) a guaranteed minimum death
benefit that varies by product and election by the contract holder. The Company
bears the risk that death claims following a decline in the debt and equity
markets may exceed contract holder account balances and that the fees collected
under the contract are insufficient to cover the costs of the benefit to be
provided. On January 1, 2004, the Company recorded a liability for guaranteed
benefits including GMDB (see Note 2 of Notes to Consolidated Financial
Statements) pursuant to adoption of a new accounting standard, SOP 03-1.


     Earnings enhancement benefit ("EEB") is a feature the Company offers on
certain variable annuity products. For contract holders who elect the feature,
the EEB provides an additional death benefit amount equal to a fixed percentage
of earnings in the contract, subject to certain maximums. The Company bears the
risk that account values following favorable performance of the financial
markets will result in greater EEB death claims and that the fees collected
under the contract are insufficient to cover the costs of the benefit to be
provided.

     Guaranteed minimum income benefit ("GMIB") is a feature the Company offers
on certain variable annuity products. This feature provides a minimum fixed
annuity payment guarantee for those contract holders who choose to receive fixed
lifetime annuity payments after a seven, nine, or ten-year waiting period in
their deferred annuity contracts. The Company bears the risk that the
performance of the financial markets will not be sufficient for accumulated
contract holder account balances to support GMIB benefits and that the fees
collected under the contract are insufficient to cover the costs of the benefit
to be provided. As there is a waiting period to annuitize using the GMIB, there
are no policies eligible to receive this benefit at December 31, 2004. The
Company has eliminated offering a GMIB feature that guarantees a return in
excess of the amount to be annuitized in order to mitigate its exposure.

     Guaranteed minimum account value ("GMAV") is a feature the Company offers
on certain variable annuity products in the third quarter of 2002. If available
and elected by the contract holder at the time of contract issuance, this
feature guarantees that the account value under the contract will at least equal
the amount of the deposits invested during the first ninety days of the
contract, adjusted for any subsequent withdrawals, at the end of a ten-year
waiting period. The Company bears the risk that protracted under-performance of
the financial markets could result in GMAV benefits being higher than the
underlying contract holder account balance and that the fees collected under the
contract are insufficient to cover the costs of the benefit to be provided. The
Company purchased put options on the S&P 500 index to partially offset this
risk. Changes in the market value of both the GMAV benefit and the put options
are recorded in investment income in the accompanying consolidated statement of
income and comprehensive income.

     Guaranteed minimum withdrawal benefit ("GMWB") is a feature the Company
began offering on certain variable annuity products in May of 2004. If available
and elected by the contract holder at the time of contract issuance, this
feature provides a guaranteed annual withdrawal stream, regardless of market
performance, equal to deposits invested during the first ninety days adjusted
for any subsequent withdrawals ("Eligible Premium"). These guaranteed annual
withdrawals of up to 10% of Eligible Premium are available after either a
three-year or a five-year waiting period, as elected by the contract holder at
the time of contract issuance, without reducing the future amounts guaranteed.
If no withdrawals have been made during the waiting period of 3 or 5 years, the
contract holder will realize an additional 10% or 20%, respectively, of Eligible
Premium after all other amounts guaranteed under this benefit have been paid.
The Company bears the risk that protracted under-performance of the financial
markets could result in GMWB benefits being higher than the underlying contract
holder account balance and that the fees collected under the contract are
insufficient to cover the costs of the benefit to be provided. The Company
purchased put options on the S&P 500 index to partially offset this risk.
Changes in the market value of both the GMWB benefit and the put options are
recorded in investment income in the accompanying consolidated statement of
income and comprehensive income.

                                       F-12


     Management expects substantially all of the Company's near-term exposure to
guaranteed benefits will relate to GMDB and EEB. As sales of products with other
guaranteed benefits increase, the Company expects these other guarantees to have
an increasing impact on operating results, under current hedging strategies.

ASSET MANAGEMENT OPERATIONS

     PRETAX INCOME BEFORE CUMULATIVE EFFECT OF ACCOUNTING CHANGE totaled $34.6
million in 2004, compared to $25.1 million in 2003 and $4.1 million in 2002. The
increases in 2004 from 2003 resulted from the impact of higher average asset
base and higher margin on account servicing fees, partially offset by increased
amortization of DAC and other deferred expenses. The increase in 2003 from 2002
resulted from decreased amortization of DAC and other deferred expenses.

     ASSET MANAGEMENT FEES, which include investment advisory fees and 12b-1
distribution fees, are based on the market value of assets managed by SAAMCo in
its mutual funds and certain variable annuity portfolios. Such fees totaled
$89.6 million on average assets managed of $9.65 billion in 2004, $66.7 million
on average assets managed of $8.15 billion in 2003 and $66.4 million on average
assets managed of $7.64 billion in 2002. The increase in asset management fees
is primarily the result of a higher average asset base and higher margin on
account servicing fees. Mutual fund sales, excluding sales of money market
accounts and private accounts, totaled $2.14 billion in 2004, compared to $2.23
billion in 2003 and $1.67 billion in 2002. Redemptions of mutual funds,
excluding redemptions of money market accounts, amounted to $1.56 billion in
2004, $1.55 billion in 2003 and $1.55 billion in 2002, which represent 20%, 25%
and 25%, respectively, of average related mutual fund assets. The 4% decrease in
mutual fund sales in 2004 compared to 2003 primarily reflects generally
difficult equity market conditions in the second and third quarters of 2004. The
increase in sales in 2003 principally reflects increasing demand for equity
products, due to generally improved equity market conditions in the latter part
of 2003.

     GENERAL AND ADMINISTRATIVE EXPENSES totaled $38.4 million in 2004, $36.1
million in 2003 and $35.9 million in 2002. General and administrative expenses
increased in 2004 due primarily to higher employee-related costs.


     AMORTIZATION OF DEFERRED ACQUISITION COSTS AND OTHER DEFERRED EXPENSES
includes amortization of distribution costs that totaled $31.5 million in 2004,
compared with $23.0 million in 2003 and $35.9 million in 2002. The increased
amortization in 2004 was primarily due to additional mutual fund sales and
amortization of the deferred commissions thereon. In 2002, amortization of
deferred acquisition costs and other deferred expenses included additional
amortization of $24.2 million, resulting from certain distribution costs whose
carrying value exceeded projected revenue.


CAPITAL RESOURCES AND LIQUIDITY

     SHAREHOLDER'S EQUITY increased to $1.75 billion at December 31, 2004 from
$1.61 billion at December 31, 2003 due to $142.5 million of net income and $49.1
million of capital contribution from Parent partially offset by a $49.1 million
tax effect on a distribution of investment and a $2.5 million dividend to the
Parent.

                                       F-13


     INVESTMENTS AND CASH at December 31, 2004 totaled $7.13 billion, compared
with $7.14 billion at December 31, 2003. The Company's invested assets are
managed by an affiliate. The following table summarizes the Company's portfolio
of bonds, notes and redeemable preferred stocks (the "Bond Portfolio") and other
investments and cash at December 31, 2004 and 2003:


<Table>
<Caption>
                                                                 DECEMBER 31, 2004         DECEMBER 31, 2003
                                                              -----------------------   -----------------------
                                                                 FAIR      PERCENT OF      FAIR      PERCENT OF
                                                                VALUE      PORTFOLIO      VALUE      PORTFOLIO
                                                              ----------   ----------   ----------   ----------
BOND PORTFOLIO:                                                    (IN THOUSANDS, EXCEPT FOR PERCENTAGES)
                                                                                         
U.S. government securities..................................  $   30,300       0.4%     $   24,292       0.3%
Mortgage-backed securities..................................     956,567      13.4       1,191,817      16.7
Securities of public utilities..............................     332,038       4.7         365,150       5.1
Corporate bonds and notes...................................   2,902,829      40.8       2,697,142      37.9
Redeemable preferred stocks.................................      21,550       0.3          22,175       0.3
Other debt securities.......................................     917,743      12.9       1,205,224      16.9
                                                              ----------     -----      ----------     -----
Total Bond Portfolio........................................   5,161,027      72.5       5,505,800      77.2
Mortgage loans..............................................     624,179       8.7         716,846      10.1
Common stocks...............................................       4,902       0.1             727       0.0
Cash and short-term investments.............................     201,117       2.8         133,105       1.9
Securities lending collateral...............................     883,792      12.4         514,145       7.2
Other invested assets.......................................     250,969       3.5         254,010       3.6
                                                              ----------     -----      ----------     -----
Total investments and cash..................................  $7,125,986     100.0%     $7,124,633     100.0%
                                                              ==========     =====      ==========     =====
</Table>


     The Company's general investment philosophy is to hold fixed-rate assets
for long-term investment. Thus, it does not have a trading portfolio. However,
the Company has determined that all of the Bond Portfolio is available to be
sold in response to changes in market interest rates, changes in relative value
of asset sectors and individual securities, changes in prepayment risk, changes
in the credit quality outlook for certain securities, the Company's need for
liquidity and other similar factors.

     THE BOND PORTFOLIO, which constituted 72% of the Company's total investment
portfolio at December 31, 2004, had an aggregate fair value that was $153.2
million greater than its amortized cost at December 31, 2004, compared with
$154.6 million at December 31, 2003.

     At December 31, 2004, the Bond Portfolio had an aggregate fair value of
$5.16 billion and an aggregate amortized cost of $5.01 billion. At December 31,
2004, the Bond Portfolio (excluding $21.6 million of redeemable preferred
stocks) included $4.50 billion of bonds rated by Standard & Poor's ("S&P"),
Moody's Investors Service ("Moody's") or Fitch ("Fitch") and $638.1 million of
bonds rated by the National Association of Insurance Commissioners ("NAIC") or
the Company pursuant to statutory ratings guidelines established by the NAIC. At
December 31, 2004, approximately $4.75 billion of the Bond Portfolio was
investment grade, including $986.8 million of mortgage-backed securities ("MBS")
and U.S. government/agency securities.

     At December 31, 2004, the Bond Portfolio included $386.4 million of bonds
that were not investment grade. These non-investment-grade bonds accounted for
approximately 1% of the Company's total assets and approximately 5% of its
invested assets. Non-investment-grade securities generally provide higher yields
and involve greater risks than investment-grade securities because their issuers
typically are more highly leveraged and more vulnerable to adverse economic
conditions than investment-grade issuers. In addition, the trading market for
these securities is usually more limited than for investment-grade securities.
An economic downturn could produce higher than average issuer defaults on the
non-investment-grade securities, which could cause the Company's investment
returns and net income to decline. At December 31, 2004, the Company's
non-investment-grade bond portfolio consisted of 171 issues with no single
issuer representing more than 10% of the total non-investment-grade portfolio.
These non-investment-grade securities are comprised of bonds spanning 10
industries with 19%, 16%, 16% and 10% concentrated in telecommunications,
utilities, financial services and noncyclical consumer products industries,
respectively. No other industry concentration constituted more than 10% of these
assets.

                                       F-14


     The table below summarizes the Company's rated bonds by rating
classification as of December 31, 2004.

                      RATED BONDS BY RATING CLASSIFICATION


<Table>
<Caption>
             ISSUES RATED BY                          ISSUES NOT RATED BY
            S&P/MOODY'S/FITCH                 S&P/MOODY'S/FITCH, BY NAIC CATEGORY                      TOTAL
- ------------------------------------------   -------------------------------------   ------------------------------------------
S&P/MOODY'S/FITCH  AMORTIZED    ESTIMATED        NAIC       AMORTIZED   ESTIMATED    AMORTIZED    ESTIMATED    PERCENT OF TOTAL
   CATEGORY(1)        COST      FAIR VALUE   CATEGORY(2)      COST      FAIR VALUE      COST      FAIR VALUE   INVESTED ASSETS
- -----------------  ----------   ----------   ------------   ---------   ----------   ----------   ----------   ----------------
                                                    (DOLLARS IN THOUSANDS)
                                                                                       
AAA+ to A-
(Aaa to A3)
[AAA to A-]        $2,888,647   $2,964,803        1         $266,034     $270,334    $3,154,681   $3,235,137        45.40%

BBB+ to BBB-
(Baa to Baa3)
[BBB+ to BBB-]      1,203,109    1,233,692        2          276,973      284,221     1,480,082    1,517,913        21.30%

BB+ to BB-
(Bal to Ba3)
[BB+ to BB-]          133,070      138,091        3           36,371       36,462       169,441      174,553         2.45%

B+ to B-
(Bl to B3)
[B+ to B-]            129,347      140,699        4           11,600       11,524       140,947      152,223         2.14%

CCC+ to CCC-
(Caal to Caa3)
[CCC+ to CCC-]         18,954       19,353        5            7,305        6,695        26,259       26,048         0.37%

CC to D
(Ca to C)
[CC to D]               1,842        4,722        6           14,476       28,880        16,318       33,602         0.47%
                   ----------   ----------                  --------     --------    ----------   ----------
TOTAL RATED
ISSUES             $4,374,969   $4,501,360                  $612,759     $638,116    $4,987,728   $5,139,476
                   ==========   ==========                  ========     ========    ==========   ==========
</Table>


Footnotes to the table of Rated Bonds by Rating Classification


(1) S&P and Fitch rate debt securities in rating categories ranging from AAA
    (the highest) to D (in payment default). A plus (+) or minus (-) indicates
    the debt's relative standing within the rating category. A security rated
    BBB- or higher is considered investment grade. Moody's rates debt securities
    in rating categories ranging from Aaa (the highest) to C (extremely poor
    prospects of ever attaining any real investment standing). The number 1, 2
    or 3 (with 1 the highest and 3 the lowest) indicates the debt's relative
    standing within the rating category. A security rated Baa3 or higher is
    considered investment grade. Issues are categorized based on the highest of
    the S&P, Moody's and Fitch ratings if rated by multiple agencies.



(2) Bonds and short-term promissory instruments are divided into six quality
    categories for NAIC rating purposes, ranging from 1 (highest) to 5 (lowest)
    for non-defaulted bonds plus one category 6, for bonds in or near default.
    These six categories correspond with the S&P/ Moody's/Fitch rating groups
    listed above, with categories 1 and 2 considered investment grade. The NAIC
    categories include $131.5 million of assets that were rated by the Company
    pursuant to applicable NAIC rating guidelines.


     The valuation of invested assets involves obtaining a fair value for each
security. The source for the fair value is generally from market exchanges, with
the exception of non-traded securities.

     Another aspect of valuation pertains to impairment. As a matter of policy,
the determination that a security has incurred an other-than-temporary decline
in value and the amount of any loss recognition requires the judgment of the
Company's management and a continual review of its investments. In general, a
security is considered a candidate for impairment if it meets any of the
following criteria:

     -   Trading at a significant discount to par, amortized cost (if lower) or
         cost for an extended period of time;

     -   The occurrence of a discrete credit event resulting in: (i) the issuer
         defaulting on a material outstanding obligation; (ii) the issuer
         seeking protection from creditors under the bankruptcy laws or similar
         laws intended for the court supervised reorganization of insolvent
         enterprises; or (iii) the issuer proposing a voluntary reorganization
         pursuant to which creditors are asked to exchange their claims for cash
         or securities having a fair value substantially lower than the par
         value of their claims; or

     -   In the opinion of the Company's management, it is unlikely the Company
         will realize a full recovery on its investment, irrespective of the
         occurrence of one of the foregoing events.

                                       F-15


     Once a security has been identified as potentially impaired, the amount of
such impairment is determined by reference to that security's contemporaneous
market price.

     The Company has the ability to hold any security to its stated maturity.
Therefore, the decision to sell reflects the judgment of the Company's
management that the security sold is unlikely to provide, on a relative value
basis, as attractive a return in the future as alternative securities entailing
comparable risks. With respect to distressed securities, the sale decision
reflects management's judgment that the risk-discounted anticipated ultimate
recovery is less than the value achieved on sale.

     As a result of these policies, the Company recorded pretax impairment
writedowns of $21.1 million, $54.1 million and $57.3 million in 2004, 2003 and
2002, respectively. No individual impairment loss, net of DAC and taxes, during
the year exceeded 10% of the Company's net income for the year ended December
31, 2004.

     Excluding the impairments noted above, the changes in fair value for the
Company's Bond Portfolio, which constitutes the vast majority of the Company's
investments, were recorded as a component of other comprehensive income in
shareholder's equity as unrealized gains or losses.

     At December 31, 2004, the fair value of the Company's Bond Portfolio
aggregated $5.16 billion. Of this aggregate fair value, approximately 0.03%
represented securities trading at or below 75% of amortized cost. The impact of
unrealized losses on net income will be further mitigated upon realization,
because realization will result in current decreases in the amortization of DAC
and decreases in income taxes.

     At December 31, 2004, approximately $3.91 billion, at amortized cost, of
the Bond Portfolio had a fair value of $4.09 billion resulting in an aggregate
unrealized gain of $180.3 million. At December 31, 2004, approximately $1.10
billion, at amortized cost, of the Bond Portfolio had a fair value of $1.07
billion resulting in an aggregate unrealized loss of $27.1 million. No single
issuer accounted for more than 10% of unrealized losses. Approximately 36%, 15%
and 11% of unrealized losses were from the financial services, transportation
and noncyclical consumer products industries, respectively. No other industry
accounted for more than 10% of unrealized losses.

     The amortized cost of the Bond Portfolio in an unrealized loss position at
December 31, 2004, by contractual maturity, is shown below.


<Table>
<Caption>
                                                              AMORTIZED COST
                                                              --------------
                                                              (IN THOUSANDS)
                                                           
Due in one year or less.....................................    $   46,250
Due after one year through five years.......................       422,237
Due after five years through ten years......................       389,073
Due after ten years.........................................       243,973
                                                                ----------
Total.......................................................    $1,101,533
                                                                ==========
</Table>


                                       F-16


     The aging of the Bond Portfolio in an unrealized loss position at December
31, 2004 is shown below:
<Table>
<Caption>
                          LESS THAN OR EQUAL TO 20%         GREATER THAN 20% TO 50%              GREATER THAN 50%
                              OF AMORTIZED COST                OF AMORTIZED COST                OF AMORTIZED COST
                       -------------------------------   ------------------------------   ------------------------------
                       AMORTIZED    UNREALIZED           AMORTIZED   UNREALIZED           AMORTIZED   UNREALIZED
MONTHS                    COST         LOSS      ITEMS     COST         LOSS      ITEMS     COST         LOSS      ITEMS
- ------                 ----------   ----------   -----   ---------   ----------   -----   ---------   ----------   -----
                                                            (DOLLARS IN THOUSANDS)
                                                                                        
Investment Grade
  Bonds
  0-6                  $  455,818    $ (4,128)     73     $    --     $    --       --      $ --        $  --        --
  7-12                    387,123      (6,808)     57          --          --       --        --           --        --
  >12                     171,695      (7,108)     22      17,477      (4,046)       3        --           --        --
                       ----------    --------     ---     -------     -------     ----      ----        -----      ----
  Total                $1,014,636    $(18,044)    152     $17,477     $(4,046)       3      $ --        $  --        --
                       ==========    ========     ===     =======     =======     ====      ====        =====      ====
Below Investment
  Grade Bonds
  0-6                  $   28,496    $ (1,806)     13     $    --     $    --       --      $452        $(292)        3
  7-12                      8,773        (489)      8          --          --       --        --           --        --
  >12                      31,699      (2,467)     11          --          --       --        --           --        --
                       ----------    --------     ---     -------     -------     ----      ----        -----      ----
  Total                $   68,968    $ (4,762)     32     $    --     $    --       --      $452        $(292)        3
                       ==========    ========     ===     =======     =======     ====      ====        =====      ====
Total Bonds
  0-6                  $  484,314    $ (5,934)     86     $    --     $    --       --      $452        $(292)        3
  7-12                    395,896      (7,297)     65          --          --       --        --           --        --
  >12                     203,394      (9,575)     33      17,477      (4,046)       3        --           --        --
                       ----------    --------     ---     -------     -------     ----      ----        -----      ----
  Total                $1,083,604    $(22,806)    184     $17,477     $(4,046)       3      $452        $(292)        3
                       ==========    ========     ===     =======     =======     ====      ====        =====      ====

<Caption>

                                    TOTAL
                       -------------------------------
                       AMORTIZED    UNREALIZED
MONTHS                    COST         LOSS      ITEMS
- ------                 ----------   ----------   -----
                           (DOLLARS IN THOUSANDS)
                                        
Investment Grade
  Bonds
  0-6                  $  455,818    $ (4,128)     73
  7-12                    387,123      (6,808)     57
  >12                     189,172     (11,154)     25
                       ----------    --------     ---
  Total                $1,032,113    $(22,090)    155
                       ==========    ========     ===
Below Investment
  Grade Bonds
  0-6                  $   28,948    $ (2,098)     16
  7-12                      8,773        (489)      8
  >12                      31,699      (2,467)     11
                       ----------    --------     ---
  Total                $   69,420    $ (5,054)     35
                       ==========    ========     ===
Total Bonds
  0-6                  $  484,766    $ (6,226)     89
  7-12                    395,896      (7,297)     65
  >12                     220,871     (13,621)     36
                       ----------    --------     ---
  Total                $1,101,533    $(27,144)    190
                       ==========    ========     ===
</Table>

     In 2004, the pretax realized losses incurred with respect to the sale of
fixed-rate securities in the Bond Portfolio was $12.6 million. The aggregate
fair value of securities sold was $140.3 million, which was approximately 92% of
amortized cost. The average period of time that securities sold at a loss during
2004 were trading continuously at a price below amortized cost was approximately
21 months.

     The valuation for the Company's Bond Portfolio comes from market exchanges
or dealer quotations, with the exception of non-traded securities. The Company
considers non-traded securities to mean certain fixed income investments and
certain structured securities. The aggregate fair value of these securities at
December 31, 2004 was approximately $813.0 million. The Company estimates the
fair value with internally prepared valuations (including those based on
estimates of future profitability). Otherwise, the Company uses its most recent
purchases and sales of similar unquoted securities, independent broker quotes or
comparison to similar securities with quoted prices when possible to estimate
the fair value of those securities. All such securities are classified as
available for sale.

     For certain structured securities, the carrying value is based on an
estimate of the security's future cash flows pursuant to the requirements of
Emerging Issues Task Force Issue No. 99-20, "Recognition of Interest Income and
Impairment on Purchased and Retained Beneficial Interests in Securitized
Financial Assets." The change in carrying value is recognized in income.

     Each of these investment categories is regularly tested to determine if
impairment in value exists. Various valuation techniques are used with respect
to each category in this determination.

     Senior secured loans ("Secured Loans") are included in the Bond Portfolio
and aggregated $277.2 million at December 31, 2004. Secured Loans are senior to
subordinated debt and equity and are secured by assets of the issuer. At
December 31, 2004, Secured Loans consisted of $190.1 million of privately traded
securities and $87.1 million of publicly traded securities. These Secured Loans
are composed of loans to 59 borrowers spanning 10 industries, with 26%, 18%,
15%, 12% and 11% from the utilities, telecommunications, transportation,
noncyclical consumer products and cyclical consumer products industries,
respectively. No other industry constituted more than 10% of these assets.

     While the trading market for the Company's privately traded Secured Loans
is more limited than for publicly traded issues, participation in these
transactions has enabled the Company to improve its investment yield. As a
result of restrictive financial covenants, these Secured Loans involve greater
risk of technical default than do publicly traded investment-grade securities.
However, management believes that the risk of loss upon default for these
Secured Loans is mitigated by such financial covenants and the collateral values
underlying the Secured Loans.

                                       F-17


     MORTGAGE LOANS aggregated $624.2 million at December 31, 2004 and consisted
of 100 commercial first mortgage loans with an average loan balance of
approximately $6.2 million, collateralized by properties located in 30 states.
Approximately 32% of this portfolio was office, 17% was manufactured housing,
17% was multifamily residential, 11% was industrial, 11% was hotels, and 12% was
other types. At December 31, 2004, approximately 27%, 11% and 10% of this
portfolio were secured by properties located in California, Michigan and
Massachusetts, respectively. No more than 10% of this portfolio was secured by
properties located in any other single state. At December 31, 2004, 13 mortgage
loans have an outstanding balance of $10 million or more, which collectively
aggregated approximately 45% of this portfolio. At December 31, 2004,
approximately 42% of the mortgage loan portfolio consisted of loans with balloon
payments due before January 1, 2008. During 2004 and 2003, loans delinquent by
more than 90 days, foreclosed loans and structured loans have not been
significant in relation to the total mortgage loan portfolio.

     Substantially all of the mortgage loan portfolio has been originated by the
Company under its underwriting standards. Commercial mortgage loans on
properties such as offices, hotels and shopping centers generally represent a
higher level of risk than do mortgage loans secured by multifamily residences.
This greater risk is due to several factors, including the larger size of such
loans and the more immediate effects of general economic conditions on these
commercial property types. However, due to the Company's underwriting standards,
the Company believes that it has prudently managed the risk attributable to its
mortgage loan portfolio while maintaining attractive yields.

     SECURITIES LENDING COLLATERAL totaled $883.8 million at December 31, 2004,
compared to $514.1 million at December 31, 2003, and consisted of cash
collateral invested in highly rated short-term securities received in connection
with the Company's securities lending program. The increase in securities
lending collateral in 2004 results from increased demand for securities in the
Company's portfolio. Although the cash collateral is currently invested in
highly rated short-term securities, the applicable collateral agreements permit
the cash collateral to be invested in highly liquid short and long-term
investment portfolios. At least 75% of the portfolio's short-term investments
must have external issue ratings of A-1/P-1, one of the highest ratings for
short-term credit quality. Long-term investments include corporate notes with
maturities of five years or less and a credit rating by at least two nationally
recognized statistical rating organizations ("NRSRO"), with no less than a S&P
rating of A or equivalent by any other NRSRO.

     ASSET-LIABILITY MATCHING is utilized by the Company in an effort to
minimize the risks of interest rate fluctuations and disintermediation (i.e. the
risk of being forced to sell investments during unfavorable market conditions).
The Company believes that its fixed-rate liabilities should be backed by a
portfolio principally composed of fixed-rate investments that generate
predictable rates of return. The Company does not have a specific target rate of
return. Instead, its rates of return vary over time depending on the current
interest rate environment, the slope of the yield curve, the spread at which
fixed-rate investments are priced over the yield curve, default rates and
general economic conditions. Its portfolio strategy is constructed with a view
to achieve adequate risk-adjusted returns consistent with its investment
objectives of effective asset-liability matching, liquidity and safety. The
Company's Fixed-Rate Products incorporate incentives, surrender charges and/or
other restrictions in order to encourage persistency. Approximately 77% of the
Company's reserves for Fixed-Rate Products had surrender penalties or other
restrictions at December 31, 2004.

     As part of its asset-liability matching discipline, the Company conducts
detailed computer simulations that model its fixed-rate assets and liabilities
under commonly used interest rate scenarios. With the results of these computer
simulations, the Company can measure the potential gain or loss in fair value of
its interest-rate sensitive instruments and seek to protect its economic value
and achieve a predictable spread between what it earns on its invested assets
and what it pays on its liabilities by designing its Fixed-Rate Products and
conducting its investment operations to closely match the duration and cash
flows of the fixed-rate assets to that of its fixed-rate liabilities. The
fixed-rate assets in the Company's asset-liability modeling include: cash and
short-term investments; bonds, notes and redeemable preferred stocks; mortgage
loans; policy loans; and investments in limited partnerships that invest
primarily in fixed-rate securities. At December 31, 2004, these assets had an
aggregate fair value of $6.17 billion with an option-adjusted duration of 3.2
years. The Company's fixed-rate liabilities include Fixed Options, as well as
universal life insurance, fixed annuity and GIC contracts. At December 31, 2004,
these liabilities had an aggregate fair value (determined by discounting future
contractual cash flows by related market rates of interest) of $5.54 billion
with an option-adjusted duration of 3.6 years. The Company's potential exposure
due to a relative 10% decrease in prevailing interest rates from its December
31, 2004 levels is a loss of approximately $0.3 million, representing an
increase in fair value of its fixed-rate liabilities that is not offset by an
increase in fair value of its fixed-rate assets. Because the Company actively
manages its assets and liabilities and has strategies in place to minimize its
exposure to loss as interest rate changes occur, it expects that actual losses
would be less than the estimated potential loss.

     Option-adjusted duration is a common measure for the price sensitivity of a
fixed-maturity portfolio to changes in interest rates. For example, if interest
rates increase 1%, the fair value of an asset with a duration of 5.0 years is
expected to decrease in value by approximately 5%. The Company estimates the
option-adjusted duration of its assets and liabilities using a number of

                                       F-18


different interest rate scenarios, assuming continuation of existing investment
and interest crediting strategies, including maintaining an appropriate level of
liquidity. Actual company and contract owner behaviors may be different than was
assumed in the estimate of option-adjusted duration and these differences may be
material.

     A significant portion of the Company's fixed annuity contracts (including
the Fixed Options) has reached or is near the minimum contractual guaranteed
rate (generally 3%). Continual declines in interest rates could cause the spread
between the yield on the portfolio and the interest rate credited to
policyholders to deteriorate.

     The Company has had the ability, limited by minimum interest rate
guarantees, to respond to the generally declining interest rate environment in
the last five years by lowering crediting rates in response to lower investment
returns. See the earlier discussion under "Management's Discussion and Analysis
of Financial Condition and Results of Operations" for additional information on
the calculation of investment yield and net investment spread used by the
Company's management as a key component in evaluating the profitability of its
annuity business. The trends experienced during 2004, 2003 and 2002 in the
Company's yield on average invested assets and rate of interest credited on
average interest-bearing liabilities, compared to the market trend in long-term
interest rates as illustrated by the average ten-year U.S. Treasury bond rate,
are presented in the following table:

<Table>
<Caption>
                                                              2004   2003   2002
                                                              ----   ----   ----
                                                                   
AVERAGE 10-YEAR U.S. TREASURY BOND RATE:....................  4.26%  4.01%  4.61%
AIG SunAmerica Life Assurance Company:
  Average yield on Bond Portfolio...........................  5.66   5.75   6.23
  Rate paid on average interest-bearing liabilities.........  3.71   3.71   3.93
</Table>

     Since the Company's investing strategy is to hold fixed-rate assets for
long-term investment, the Company's average yield tends to trail movements in
the average U.S. treasury yield. For further discussion on average yield on the
bond portfolio and the rate paid on average interest-bearing liabilities, see
discussion on "Investment Spread."

     As a component of its asset-liability management strategy, the Company may
utilize interest rate swap agreements ("Swap Agreements") to match assets more
closely to liabilities. Swap Agreements exchange interest rate payments of
differing character (for example, variable-rate payments exchanged for
fixed-rate payments) with a counterparty, based on an underlying principal
balance (notional principal) to hedge against interest rate changes.

     The Company seeks to enhance its spread income with dollar roll repurchase
agreements ("Dollar Roll Repos"). Dollar Roll Repos involve a sale of MBS by the
Company and an agreement to repurchase substantially similar MBS at a later date
at an agreed upon price. No Dollar Roll Repos were outstanding at December 31,
2004. The Company also seeks to provide liquidity by investing in MBS. MBS are
generally investment-grade securities collateralized by large pools of mortgage
loans. MBS generally pay principal and interest monthly. The amount of principal
and interest payments may fluctuate as a result of prepayments of the underlying
mortgage loans.

     There are risks associated with some of the techniques the Company uses to
provide liquidity, enhance its spread income and match its assets and
liabilities. The primary risk associated with the Company's Dollar Roll Repos
and Swap Agreements is counterparty risk. The Company believes, however, that
the counterparties to its Dollar Roll Repos and Swap Agreements are financially
responsible and that the counterparty risk associated with those transactions is
minimal. It is the Company's policy that these agreements are entered into with
counterparties who have a debt rating of A/A2 or better from both S&P and
Moody's. The Company continually monitors its credit exposure with respect to
these agreements. In addition to counterparty risk, Swap Agreements also have
interest rate risk. However, the Company's Swap Agreements are intended to hedge
variable-rate assets or liabilities. The primary risk associated with MBS is
that a changing interest rate environment might cause prepayment of the
underlying obligations at speeds slower or faster than anticipated at the time
of their purchase. As part of its decision to purchase such a security, the
Company assesses the risk of prepayment by analyzing the security's projected
performance over an array of interest-rate scenarios. Once such a security is
purchased, the Company monitors its actual prepayment experience monthly to
reassess the relative attractiveness of the security with the intent to maximize
total return.

     INVESTED ASSETS EVALUATION is routinely conducted by the Company.
Management identifies monthly those investments that require additional
monitoring and carefully reviews the carrying values of such investments at
least quarterly to determine whether specific investments should be placed on a
nonaccrual basis and to determine declines in value that may be other than
temporary. In conducting these reviews for bonds, management principally
considers the adequacy of any collateral, compliance with contractual covenants,
the borrower's recent financial performance, news reports and other externally
generated information concerning the creditor's affairs. In the case of publicly
traded bonds, management also considers market value quotations, if available.
For mortgage loans, management generally considers information concerning the
mortgaged property and, among other things, factors impacting the current and
expected payment status of the loan and, if available, the current fair

                                       F-19


value of the underlying collateral. For investments in partnerships, management
reviews the financial statements and other information provided by the general
partners.

     The carrying values of investments that are determined to have declines in
value that are other than temporary are reduced to net realizable value and, in
the case of bonds, no further accruals of interest are made. The provisions for
impairment on mortgage loans are based on losses expected by management to be
realized on transfers of mortgage loans to real estate, on the disposition and
settlement of mortgage loans and on mortgage loans that management believes may
not be collectible in full. Accrual of interest is suspended when principal and
interest payments on mortgage loans are past due more than 90 days. Impairment
losses on securitized assets are recognized if the fair value of the security is
less than its book value, and the net present value of expected future cash
flows is less than the net present value of expected future cash flows at the
most recent (prior) estimation date.

     DEFAULTED INVESTMENTS, comprising all investments that are in default as to
the payment of principal or interest, totaled $40.1 million of bonds at December
31, 2004, and constituted approximately 0.6% of total invested assets. At
December 31, 2003, defaulted investments totaled $49.6 million of bonds, which
constituted approximately 0.7% of total invested assets.

     SOURCES OF LIQUIDITY are readily available to the Company in the form of
the Company's existing portfolio of cash and short-term investments, reverse
repurchase agreement capacity on invested assets and, if required, proceeds from
invested asset sales. The Company's liquidity is primarily derived from
operating cash flows from annuity operations. At December 31, 2004,
approximately $4.09 billion of the Bond Portfolio had an aggregate unrealized
gain of $180.3 million, while approximately $1.07 billion of the Bond Portfolio
had an aggregate unrealized loss of $27.1 million. In addition, the Company's
investment portfolio currently provides approximately $44.0 million of monthly
cash flow from scheduled principal and interest payments. Historically, cash
flows from operations and from the sale of the Company's annuity products have
been more than sufficient in amount to satisfy the Company's liquidity needs.

     Management is aware that prevailing market interest rates may shift
significantly and has strategies in place to manage either an increase or
decrease in prevailing rates. In a rising interest rate environment, the
Company's average cost of funds would increase over time as it prices its new
and renewing Fixed-Rate Products to maintain a generally competitive market
rate. Management would seek to place new funds in investments that were matched
in duration to, and higher yielding than, the liabilities assumed. The Company
believes that liquidity to fund withdrawals would be available through incoming
cash flow, the sale of short-term or floating-rate instruments or Dollar Roll
Repos on the Company's substantial MBS segment of the Bond Portfolio, thereby
avoiding the sale of fixed-rate assets in an unfavorable bond market.

     In a declining interest rate environment, the Company's cost of funds would
decrease over time, reflecting lower interest crediting rates on its Fixed-Rate
Products. Should increased liquidity be required for withdrawals, the Company
believes that a significant portion of its investments could be sold without
adverse consequences in light of the general strengthening that would be
expected in the bond market.

     If a substantial portion of the Company's Bond Portfolio diminished
significantly in value and/or defaulted, the Company would need to liquidate
other portions of its investment portfolio and/or arrange financing. Such events
that may cause such a liquidity strain could be the result of economic collapse
or terrorist acts.

     Management believes that the Company's liquid assets and its net cash
provided by operations will enable the Company to meet any foreseeable cash
requirements for at least the next twelve months.

GUARANTEES AND OTHER COMMITMENTS

     The Company has six agreements outstanding in which it has provided
liquidity support for certain short-term securities of municipalities and
non-profit organizations by agreeing to purchase such securities in the event
there is no other buyer in the short-term marketplace. In return the Company
receives a fee. In addition, the Company guarantees the payment of these
securities upon redemption. The maximum liability under these guarantees at
December 31, 2004 is $195.4 million. These commitments have contractual maturity
dates in 2005. Related to each of these agreements are participation agreements
with the Parent, under which the Parent will share in $62.6 million of these
liabilities in exchange for a proportionate percentage of the fees received
under these agreements. The Internal Revenue Service examined the transactions
underlying these commitments, including the Company's role in the transactions.
The examination did not result in a material loss to the Company.

     At December 31, 2004, the Company held reserves for GICs with maturity
dates as follows: $186.5 million in 2005 and $28.8 million in 2024.

                                       F-20



RECENTLY ISSUED ACCOUNTING STANDARDS


     In July 2003, the American Institute of Certified Public Accountants issued
Statement of Position 03-1, "Accounting and Reporting by Insurance Enterprises
for Certain Nontraditional Long-Duration Contracts and for Separate Accounts."
(For further discussion see Note 2 of Notes to Consolidated Financial
Statements.)

CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL
DISCLOSURE

     None.

QUANTITATIVE AND QUALITATIVE DISCLOSURES

     The quantitative and qualitative disclosures about market risk are
contained in the Asset-Liability Matching section of Management's Discussion and
Analysis of Financial Condition and Results of Operations.

DIRECTORS AND OFFICERS

     Directors are elected for one year terms at the annual meeting of the
shareholder. They receive no additional compensation for serving as directors.
The board of directors elects executive officers to one year terms subject to
removal at the board's discretion. The directors and principal officers of AIG
SunAmerica Life Assurance Company (the "Company") as of March 31, 2005 are
listed below, together with information as to their ages, dates of election and
principal business occupations during the last five years (if other than their
present business occupations).

<Table>
<Caption>
                                                           YEAR
                                                         ASSUMED    OTHER POSITIONS AND OTHER BUSINESS EXPERIENCE
NAME                       AGE      PRESENT POSITION     POSITION              WITHIN LAST FIVE YEARS               FROM-TO
- ----                       ---   ----------------------  --------   ---------------------------------------------  ---------
                                                                                                    
Jay S. Wintrob*..........  48    Chairman and Chief        2001     Chief Executive Officer, AIGRS, SunAmerica     2001-
                                 Executive Officer                  Life Insurance Company ("SALIC") and First     2001-
                                                                    SunAmerica Life Insurance Company ("FSA")
                                                                    President, FSA                                 2001-
                                                                    President, AIGRS                               2000-
                                                                    Chief Operating Officer, AIGRS                 1998-2000
                                                                    Vice Chairman, AIGRS (Joined AIGRS in 1987)    1995-2000
James R. Belardi*........  48    Senior Vice President     1994     President, SALIC                               2002-
                                                                    Executive Vice President, AIGRS (Joined AIGRS  1995-
                                                                    in 1986)
Marc H. Gamsin*..........  49    Senior Vice President     1999     Executive Vice President, AIGRS                2001-
                                                                    Senior Vice President, SALIC and FSA           1999-
                                                                    Executive Vice President SunAmerica            1998-
                                                                    Investments, Inc.
N. Scott Gillis*.........  51    Senior Vice President     2003     Chief Financial Officer, AIGRS, SALIC and FSA  2003-
                                 and Chief Financial                Senior Vice President, AIGRS                   2002-
                                 Officer                            Controller, AIGRS                              2000-
                                                                    Vice President, AIGRS (Joined AIGRS in 1985)   1998-2002
Jana W. Greer*...........  53    President                 2002     Executive Vice President, AIGRS                2001-
                                                                    President, SunAmerica Retirement Markets,      1996-
                                                                    Inc.                                           1994-
                                                                    Senior Vice President, SALIC and FSA           1992-2000
                                                                    Senior Vice President, AIGRS (Joined AIGRS in
                                                                    1974)
Michael J. Akers.........  55    Senior Vice President     2003     Chief Actuary, AIGRS                           2003-
                                                                    Senior Vice President, SALIC and FSA           2003-
                                                                    Senior Vice President, AIGRS                   2002-
                                                                    Senior Vice President and Chief Actuary, The   1999-2002
                                                                    Variable Annuity Life Insurance Company
Christine A. Nixon.......  40    Senior Vice President,    2003     Senior Vice President, General Counsel and     2003-
                                 General Counsel and                Secretary, SALIC and FSA
                                 Secretary                          Chief Compliance Officer, AIGRS                2003
                                                                    Secretary and Deputy Chief Legal Counsel,      2002-
                                                                    AIGRS                                          2000-
                                                                    Vice President, AIGRS (Joined AIGRS in 1993)   1997-2000
                                                                    Associate General Counsel, AIGRS
Gregory M. Outcalt.......  42    Senior Vice President     2000     Vice President, SunAmerica Investments, Inc.   2002-
                                                                    Senior Vice President, SALIC and FSA (Joined   2000-
                                                                    AIGRS in 1986)

<Caption>

                           DIRECTOR
NAME                        SINCE
- ----                       --------
                        
Jay S. Wintrob*..........    1990
James R. Belardi*........    1990
Marc H. Gamsin*..........    2000
N. Scott Gillis*.........    2000
Jana W. Greer*...........    1993
Michael J. Akers.........      --
Christine A. Nixon.......      --
Gregory M. Outcalt.......      --
</Table>


                                       F-21


<Table>
<Caption>
                                                           YEAR
                                                         ASSUMED    OTHER POSITIONS AND OTHER BUSINESS EXPERIENCE
NAME                       AGE      PRESENT POSITION     POSITION              WITHIN LAST FIVE YEARS               FROM-TO
- ----                       ---   ----------------------  --------   ---------------------------------------------  ---------
                                                                                                    
Stewart Polakov..........  45    Senior Vice President     2003     Senior Vice President and Controller, FSA and  2003-
                                 and Controller                     SALIC
                                                                    Vice President, SALIC and FSA (Joined AIGRS    1997-2003
                                                                    in 1991)
Edwin R. Raquel..........  47    Senior Vice President     1995     Senior Vice President and Chief Actuary,       1995-
                                 and Chief Actuary                  SALIC and FSA (Joined AIGRS in 1990)
Mallary L. Reznik........  36    Vice President            2005     Vice President, FSA                            2005-
                                                                    Associate General Counsel, AIGRS               1998-
Stephen J. Stone.........  46    Vice President            2005     Vice President, FSA                            2005-
                                                                    Senior Portfolio Manager, Allstate Insurance   1989-2004
                                                                    Company
Edward T. Texeria........  40    Vice President            2003     Vice President, SALIC and FSA                  2003-
                                                                    Assistant Controller, AIGRS                    2003-
                                                                    Assistant Controller, SALIC and FSA            2000-2003
                                                                    Senior Manager, Assurance and Advisory         1994-2000
                                                                    Business Services, Ernst & Young LLP

<Caption>

                           DIRECTOR
NAME                        SINCE
- ----                       --------
                        
Stewart Polakov..........      --
Edwin R. Raquel..........      --
Mallary L. Reznik........      --
Stephen J. Stone.........      --
Edward T. Texeria........      --
</Table>


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

* Also serves as a director

     The Company does not have an audit committee and relies on the Audit
Committee of the Board of Directors of AIG.

EXECUTIVE COMPENSATION

     The Company's executive officers provide services for the Company, its
subsidiaries and, for certain officers, its affiliates. Allocations have been
made to the Company and its subsidiaries based upon each individual's time
devoted to his or her duties for the Company and its subsidiaries. All
compensation information provided under this Item 11 is based on these
allocations.

     The following table sets forth allocable compensation awarded to, earned by
or paid to the Company's chief executive officer and four other most highly
compensated executive officers for the years ended December 31, 2004, 2003 and
2002:

                           SUMMARY COMPENSATION TABLE


<Table>
<Caption>
                                                                          LONG TERM COMPENSATION
                                          ANNUAL COMPENSATION           ---------------------------
                                   ----------------------------------     SECURITIES
NAME AND                                                 OTHER ANNUAL     UNDERLYING        LTIP         ALL OTHER      SICO LTIP
PRINCIPAL POSITION          YEAR    SALARY    BONUS(1)   COMPENSATION   OPTIONS (#)(2)   PAYOUTS(3)   COMPENSATION(4)   AWARDS(5)
- ------------------          ----   --------   --------   ------------   --------------   ----------   ---------------   ---------
                                                                                                
Jay S. Wintrob............  2004   $ 84,500   $104,000     $21,580           6,500        $194,526      $    5,068      $341,484
  Chief Executive Officer   2003     86,125     71,500      18,330          10,400         183,365           3,041            --
                            2002    316,050    215,600      56,840          19,600         719,992       2,467,413       907,088
Jana W. Greer.............  2004    329,648    517,634          --           6,762         417,973          18,109       695,051
  President                 2003    318,000    371,353          --          10,560         327,366          17,208            --
                            2002    220,789    111,250          --           4,005         363,902       2,014,889       556,054
Peter A. Harbeck..........  2004    254,567    442,500          --           7,500         364,920          14,475       531,927
  President & Chief
  Executive                 2003    331,250    390,000          --          13,000         389,782          18,950            --
  Officer, Asset
  Management                2002    223,269    160,000      50,000           6,500         444,581       1,512,950       590,070
N. Scott Gillis...........  2004     69,863     65,138          --           1,782          36,437           5,360       170,217
  Senior Vice President
  and                       2003     69,317     58,050          --           3,240          24,726           6,448            --
  Chief Financial Officer   2002     61,027     71,750          --           2,460          49,230         169,465       104,361
Christine A. Nixon........  2004     92,250     50,840          --           2,009          20,997           7,558        64,619
  Senior Vice President,
  General                   2003     89,038     39,600          --           3,600          15,860           7,889            --
  Counsel and Secretary     2002     46,142     27,900          --           1,395          14,839          65,863        57,387
</Table>


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

(1) Amounts represent year-end and bonuses paid quarterly pursuant to a
    quarterly bonus program sponsored by AIG and marketing incentives.

(2) Amounts represent the number of shares of common stock of AIG subject to
    options granted during the year indicated.

(3) Amounts shown represent payments under the Company's 2000 and 2001 Five-Year
    Deferred Bonus Plans. Awards were granted under these plans in 2000 and 2001
    and additional grants are not anticipated. Each award pays out in 20%
    installments over five years of continued employment. The last installment
    is to be paid in 2006.

(4) Amounts shown primarily represent Company matching contributions under the
    401(k) Plan and the Executive Savings Plan. Additionally, the 2002 amounts
    shown for Mr. Wintrob, Ms. Greer, Mr. Harbeck, Mr. Gillis and Ms. Nixon
    include allocated retention bonuses awarded in connection with the
    acquisition of SunAmerica Inc. by AIG consummated on January 1, 1999.

                                       F-22


(5) The SICO LTIP awards were granted by Starr International Company, Inc.
    pursuant to its Deferred Compensation Profit Participation Plan (the "SICO
    Plan").

     The following table summarizes certain information with respect to the
allocable portion of grants of options to purchase AIG common stock which were
granted during 2004 to the individuals named in the Summary Compensation Table.

                             OPTION GRANTS IN 2004

<Table>
<Caption>
                                                                                                     POTENTIAL REALIZABLE VALUE*
                                                           PERCENTAGE OF                              AT ASSUMED ANNUAL RATES OF
                                              NUMBER OF    TOTAL OPTIONS                                STOCK APPRECIATION FOR
                                              SECURITIES   GRANTED TO AIG   EXERCISE                         OPTION TERM
                                  DATE OF     UNDERLYING     EMPLOYEES      PRICE PER   EXPIRATION   ----------------------------
NAME                               GRANT      OPTIONS(1)   DURING 2004(2)     SHARE        DATE      5 PERCENT(3)   10 PERCENT(4)
- ----                             ----------   ----------   --------------   ---------   ----------   ------------   -------------
                                                                                               
Jay S. Wintrob.................  12/16/2004     6,500           0.19%        $64.47      12/16/14      $263,510       $667,875
Jana W. Greer..................  12/16/2004     6,762           0.20%         64.47      12/16/14       274,131        694,795
Peter A. Harbeck...............  12/16/2004     7,500           0.22%         64.47      12/16/14       304,050        770,625
N. Scott Gillis................  12/16/2004     1,782           0.05%         64.47      12/16/14        72,242        183,101
Christine A. Nixon.............  12/16/2004     2,009           0.06%         64.47      12/16/14        81,445        206,425
</Table>

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

 *  Options would have no realizable value if there were no appreciation or if
    there were depreciation from the price at which options were granted.

(1) All options relate to shares of common stock of AIG and were granted
    pursuant to AIG's Amended and Restated 1999 Stock Option Plan at an exercise
    price equal to the fair market value of such stock at the date of grant. The
    option grants in 2004 provide that 25 percent of the options granted on any
    date become exercisable on each anniversary date in each of the successive
    four years and expire ten years from the date of grant.

(2) It is impractical to determine the percent the grant represents of total
    options granted to the Company's employees, since the Company has no
    employees. The percentage is provided with regard to options granted to
    employees of AIG and its subsidiaries.

(3) The appreciated price per share at 5 percent is $105.01 per share.

(4) The appreciated price per share at 10 percent is $167.22 per share.

     The following table summarizes certain information with respect to the
allocable exercise of options to purchase AIG common stock during 2004 by the
individuals named in the Summary Compensation Table and the allocable
unexercised options to purchase AIG common stock held by such individuals at
December 31, 2004 based on the allocations described above.


      AGGREGATED OPTION EXERCISES DURING THE YEAR ENDED DECEMBER 31, 2004


                      AND DECEMBER 31, 2004 OPTION VALUES


<Table>
<Caption>
                                                                                 NUMBER OF
                                                                           SECURITIES UNDERLYING         VALUE OF UNEXERCISED
                                                                          UNEXERCISED OPTIONS AT        IN-THE-MONEY OPTIONS AT
                                              SHARES                         DECEMBER 31, 2004           DECEMBER 31, 2004(2)
                                            ACQUIRED ON      VALUE      ---------------------------   ---------------------------
NAME                                         EXERCISE     REALIZED(1)   EXERCISABLE   UNEXERCISABLE   EXERCISABLE   UNEXERCISABLE
- ----                                        -----------   -----------   -----------   -------------   -----------   -------------
                                                                                                  
Jay S. Wintrob............................    21,101      $1,368,055       95,143        21,288       $ 4,474,328      $98,683
Jana W. Greer.............................    53,023       3,315,702      259,354        61,642        11,565,498       87,719
Peter A. Harbeck..........................    14,428         710,616       57,373        45,471         1,464,499       94,203
N. Scott Gillis...........................     1,144          50,969       12,170         8,937           275,270       30,452
Christine A. Nixon........................     3,549         203,628       12,983         9,364           377,754       34,657
</Table>


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

(1) Aggregate market value on date of exercise (closing sale price as reported
    in the New York Stock Exchange Composite Transactions Report) less aggregate
    exercise price.

(2) Aggregate market value on December 31, 2004 (closing sale price as reported
    in the New York Stock Exchange Composite Transactions Report) less aggregate
    exercise price.

                                       F-23


     The following table summarizes certain information with respect to benefits
granted under the SICO Plan which were granted during 2002 (with respect to the
2003-2004 period) to the individuals named in the Summary Compensation Table.


                       SICO LONG-TERM INCENTIVE PLANS(1)


<Table>
<Caption>
                                                               NUMBER    UNIT AWARD      ESTIMATED
NAME                                                          OF UNITS     PERIOD      FUTURE PAYOUTS
- ----                                                          --------   ----------   ----------------
                                                                             
Jay S. Wintrob..............................................    325      Two years        5,200 shares
Jana W. Greer...............................................    882      Two years       10,584 shares
Peter A. Harbeck............................................    675      Two years        8,100 shares
N. Scott Gillis.............................................    216      Two years        2,592 shares
Christine A. Nixon..........................................    123      Two years          984 shares
</Table>

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

(1) Awards represent grants of units under the SICO Plan with respect to the
    two-year period from January 1, 2003 through December 31, 2004. The SICO
    Plan contains neither threshold amounts nor maximum payout limitations. The
    number of shares of AIG common stock, if any, allocated to a unit for the
    benefit of a participant in the SICO Plan is primarily dependent upon two
    factors: the growth in future earnings of AIG during the unit award period
    and the book value of AIG at the end of the award period. Prior to earning
    the right to payout, the participant is not entitled to any equity interest
    with respect to such shares, and the shares are subject to forfeiture under
    certain conditions, including but not limited to the participant's voluntary
    termination of employment with AIG or its subsidiaries prior to normal
    retirement age other than by death or disability.

EMPLOYEE BENEFIT PLANS

     The Company participates in several employee benefit plans sponsored by
AIG.

     RETIREMENT PLANS: The American International Group, Inc. Retirement Plan
(the "AIG Plan") is a non-contributory, qualified, defined benefit plan. For
employees of AIGRS and its subsidiaries, the formula equals .925% times Average
Final Compensation (defined as the average annual compensation, which includes
base pay and sales commissions, subject to limitations for certain highly
compensated employees imposed by law, during the three consecutive years in the
last ten years of credited service affording the highest such average) up to
150% of the employee's "covered compensation" (the average of the Social
Security Wage Bases during the 35 years preceding the Social Security retirement
age), plus 1.425% times Average Final Compensation in excess of 150% of the
employee's "covered compensation" times years of credited service up to 35
years; plus 1.425% times Average Final Compensation times years of credited
service in excess of 35 years but limited to 44 years.

     AIG also has in place the AIG Excess Retirement Income Plan ("AIG Excess
Plan") for employees participating in the AIG Plan whose benefits under the AIG
Plan are limited by applicable tax laws. The AIG Excess Plan provides benefits
in excess of the AIG Plan benefits determined as if the benefit under the AIG
Plan has been calculated without the limitations imposed by applicable tax laws.
The AIG Excess Plan is a nonqualified, unfunded plan.

     AIG also has approved a Supplemental Executive Retirement Plan ("AIG SERP")
which provides annual benefits to certain employees of AIGRS and its
subsidiaries, not to exceed 60% of Average Final Compensation, that accrue at a
rate of 2.4% of Average Final Compensation for each year of service or fraction
thereof for each full month of active employment. The benefit payable under the
AIG SERP is reduced by payments from the AIG Plan, the AIG Excess Plan, Social
Security and any payments from a qualified pension plan of a prior employer.

                                       F-24


     Annual amounts of normal retirement pension commencing at normal retirement
age of 65 based upon Average Final Compensation and credited service under the
AIG Plan and the AIG Excess Plan are illustrated in the following table:

                       ESTIMATED ANNUAL PENSION AT AGE 65

<Table>
<Caption>
AVERAGE FINAL
COMPENSATION    10 YEARS   15 YEARS   20 YEARS   25 YEARS   30 YEARS   35 YEARS    40 YEARS
- -------------   --------   --------   --------   --------   --------   --------   ----------
                                                             
 $  125,000     $ 14,341   $ 21,512   $ 28,682   $ 35,853   $ 43,024   $ 50,194   $   59,100
 $  150,000       17,904     26,856     35,807     44,759     53,711     62,663       73,350
 $  175,000       21,466     32,199     42,932     53,666     64,399     75,132       87,600
 $  200,000       25,029     37,543     50,057     62,572     75,086     87,600      101,850
 $  225,000       28,591     42,887     57,182     71,478     85,774    100,069      116,100
 $  250,000       32,154     48,231     64,307     80,384     96,461    112,538      130,350
 $  300,000       39,279     58,918     78,557     98,197    117,836    137,475      158,850
 $  375,000       49,966     74,949     99,932    124,916    149,899    174,882      201,600
 $  400,000       53,529     80,293    107,057    133,822    160,586    187,350      215,850
 $  500,000       67,779    101,668    135,557    169,447    203,336    237,225      272,850
 $  750,000      103,404    155,106    206,807    258,509    310,211    361,913      415,350
 $1,000,000      139,029    208,543    278,057    347,572    417,086    486,600      557,850
 $1,200,000      167,529    251,293    335,057    418,822    502,586    586,350      671,850
 $1,400,000      196,029    294,043    392,057    490,072    588,086    686,100      785,850
 $1,600,000      224,529    336,793    449,057    561,322    673,586    785,850      899,850
 $1,800,000      253,029    379,543    506,057    632,572    759,086    885,600    1,013,850
 $2,000,000      281,529    422,293    563,057    703,822    844,586    985,350    1,127,850
</Table>


     Each of the individuals named in the Summary Compensation Table have 2.0
years of credited service (under both plans) through December 31, 2004.
Pensionable salary includes the regular salary paid by AIG and its subsidiaries
and does not include amounts attributable to supplementary bonuses or overtime
pay. For such named individuals, pensionable salary allocable to the Company
during 2004 was as follows: Mr. Wintrob - $84,500; Ms. Greer - $329,648; Mr.
Harbeck - $339,423; Mr. Gillis - $69,863; and Ms. Nixon - $92,250.


     Employees of AIGRS and its subsidiaries participate in the American
International Group, Inc. Incentive Savings Plan (the "Incentive Savings Plan"),
a 401(k) plan established by AIG which includes salary reduction contributions
by employees and matching contributions. Matching contributions vary based on
the number of years the employee has been employed.

COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

     The Board of Directors of the Company does not have a Compensation
Committee. Compensation decisions regarding the Chief Executive Officer are made
by AIG. Compensation decisions regarding other executive officers are made by
the Chief Executive Officer.

SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     The Company is an indirect wholly owned subsidiary of American
International Group, Inc.

     The number of shares of AIG common stock beneficially owned as of January
31, 2005, by directors, executive officers named in the Summary Compensation
Table (as set forth in Item 11) and directors and executive officers as a group
were as follows:


<Table>
<Caption>
                                                                 AIG COMMON STOCK
                                                               --------------------
                                                               AMOUNT AND NATURE OF
                                                               BENEFICIAL OWNERSHIP
DIRECTOR OR EXECUTIVE OFFICER                                      (1)(2)(3)(5)
- -----------------------------                                  --------------------
                                                            
Jay S. Wintrob(4)...........................................        2,087,506
James R. Belardi............................................          861,222
Marc H. Gamsin..............................................          140,616
N. Scott Gillis.............................................           47,439
Jana W. Greer...............................................          304,877
Peter A. Harbeck............................................          132,846
Christine A. Nixon..........................................           33,003
All Directors and Executive Officers as a Group.............        3,607,509
</Table>


                                       F-25


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

(1) The number of shares of AIG common stock owned by each individual and by all
    directors and executive officers as a group represents less than 1% of the
    outstanding shares of AIG common stock.


(2) The number of shares of AIG common stock shown includes shares with respect
    to which the individual shares voting and investment power as follows: Mr.
    Belardi - 237 shares with his spouse; Ms. Greer - 39,105 shares with
    co-trustee.



(3) The number of shares of AIG common stock shown includes shares subject to
    options which may be exercised within 60 days as follows: Mr.
    Wintrob - 741,870; Mr. Belardi - 305,397; Ms. Greer - 265,772; Mr.
    Gillis - 46,575; Mr. Gamsin - 140,216; Mr. Harbeck - 78,122; Ms.
    Nixon - 32,790; and all directors and executive officers as a
    group - 1,610,742.


(4) Mr. Wintrob holds equity securities of C.V. Starr & Co., Inc. of 750 shares
    of Common Stock and 3,750 shares of various series of Preferred Stock.


(5) The number of shares of AIG common stock shown excludes the following shares
    owned by members of the named individual's immediate family as to which such
    individual has disclaimed beneficial ownership: Mr. Wintrob - 4,009 shares
    held by various family members.


CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS


     During 2004, the Company paid cash dividends to its shareholder aggregating
$2.5 million and received a capital contribution of 100% of the outstanding
capital stock of its consolidated subsidiary, AIG SunAmerica Asset Management
Corp. ("SAAMCo") (formerly SunAmerica Asset Management Corp.) which in turn has
two wholly owned subsidiaries: AIG SunAmerica Capital Services, Inc. ("SACS")
(formerly SunAmerica Capital Services, Inc.) and AIG SunAmerica Fund Services,
Inc. ("SFS") (formerly SunAmerica Fund Services, Inc.). This capital
contribution increased the Company's equity by $150,653,000.


     Beginning in 2004, the Company and its subsidiaries are included in the
consolidated federal income tax return of its ultimate parent, AIG. The Company
is a party to a written agreement (the "Tax Sharing Agreement") with AIG setting
forth the manner in which the total consolidated U.S. Federal income tax is
allocated to each entity that joins in the consolidated return. The Tax Sharing
Agreement provides that AIG agrees not to charge us a greater portion of the
consolidated tax liability than would have been paid by us had the Company filed
a separate federal income tax return. Additionally, AIG agrees to reimburse the
Company for any tax benefits arising out of net losses or tax credits, if any,
within ninety days after the filing of the consolidated federal income tax
return for the year in which such losses or tax credits are utilized by AIG.

     The Company paid commissions totaling $60,674,000 in 2004 to nine
affiliated broker-dealers: Royal Alliance Associates, Inc.; SunAmerica
Securities, Inc.; Advantage Capital Corporation; FSC Services Corporation;
Sentra Securities Corporation; Spelman & Co., Inc.; VALIC Financial Advisors;
American General Equity Securities Corporation and American General Securities
Inc. These affiliated broker-dealers distribute a significant portion of the
Company's variable annuity products amounting to approximately 23% of deposits
in 2004. Of the Company's mutual fund sales, approximately 25% were distributed
by these affiliated broker-dealers in 2004.

     On February 1, 2004, SAAMCo entered into an administrative services
agreement with FSA whereby SAAMCo will pay to FSA a fee based on a percentage of
all assets invested through FSA's variable annuity products in exchange for
services performed. SAAMCo is the investment advisor for certain trusts that
serve as investment options for FSA's variable annuity products. Amounts
incurred by the Company under this agreement totaled $1,537,000 in 2004.

     On October 1, 2001, SAAMCo entered into two administrative services
agreements with business trusts established by its affiliate, The Variable
Annuity Life Insurance Company ("VALIC"), whereby the trust pays to SAAMCo a fee
based on a percentage of average daily net assets invested through VALIC's
annuity products in exchange for services performed. Amounts earned by SAAMCo
under this agreement totaled $9,074,000 in 2004 and are net of certain
administrative costs incurred by VALIC of $2,593,000.

     Pursuant to a cost allocation agreement, the Company purchases
administrative, investment management, accounting, legal, marketing and data
processing services from the Parent, AIGRS and AIG. The allocation of such costs
for investment management services is based on the level of assets under
management. The allocation of costs for other services is based on estimated
levels of usage, transactions or time incurred in providing the respective
services. Amounts paid for such services totaled $148,554,000 in 2004.

     The majority of the Company's invested assets are managed by an affiliate
of the Company. The investment management fees incurred were $3,712,000 in 2004.
Additionally, the Company incurred $1,113,000 of management fees to an affiliate
of the Company to administer its securities lending program for 2004.

                                       F-26


FINANCIAL STATEMENTS

     The consolidated financial statements of AIG SunAmerica Life Assurance
Company which are included in this prospectus should be considered only as
bearing on the ability AIG SunAmerica Life to meet its obligations with respect
to amounts allocated to the fixed investment options and with respect to the
death and other living benefits and our assumption of the mortality and expense
risks and the risks that withdrawal charge will not be sufficient to cover the
cost of distributing the contracts. They should not be considered as bearing on
the investment performance of the variable Portfolios. The value of the variable
Portfolios is affected primarily by the performance of the underlying
investments.

                                       F-27



            REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM


To the Board of Directors and Shareholder of

AIG SunAmerica Life Assurance Company:


     In our opinion, the accompanying consolidated balance sheet and the related
consolidated statements of income and comprehensive income and of cash flows, in
all material respects, the financial position of AIG SunAmerica Life Assurance
Company (the "Company"), an indirect wholly owned subsidiary of American
International Group, Inc., at December 31, 2004 and 2003, and the results of
their operations and their cash flows for each of the three years in the period
ended December 31, 2004 in conformity with accounting principles generally
accepted in the United States of America. 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 the standards of the Public
Company Accounting Oversight Board (United States). Those standards require that
we plan and perform the audit to obtain reasonable assurance about whether the
financial statements are free of material misstatement. An audit includes
examining, on a test basis, evidence supporting the amounts and disclosures in
the financial statements, 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 our opinion.

     As discussed in Note 2 to the consolidated financial statements, the
Company changed its method of accounting and reporting for certain
nontraditional long-duration contracts in 2004.

PricewaterhouseCoopers LLP
Los Angeles, California
April 15, 2005

                                       F-28


                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

                           CONSOLIDATED BALANCE SHEET


<Table>
<Caption>
                                                              DECEMBER 31,   DECEMBER 31,
                                                                  2004           2003
                                                              ------------   ------------
                                                                    (IN THOUSANDS)
                                                                       
Assets
Investments and cash:
  Cash and short-term investments...........................  $   201,117    $   133,105
  Bonds, notes and redeemable preferred stocks available for
    sale, at fair value (amortized cost: December 31, 2004,
    $5,007,868; December 31, 2003, $5,351,183)..............    5,161,027      5,505,800
  Mortgage loans............................................      624,179        716,846
  Policy loans..............................................      185,958        200,232
  Mutual funds..............................................        6,131         21,159
  Common stocks available for sale, at fair value (cost:
    December 31, 2004, $4,876; December 31, 2003, $635).....        4,902            727
  Real estate...............................................       20,091         22,166
  Securities lending collateral.............................      883,792        514,145
  Other invested assets.....................................       38,789         10,453
                                                              -----------    -----------
  Total investments and cash................................    7,125,986      7,124,633
Variable annuity assets held in separate accounts...........   22,612,451     19,178,796
Accrued investment income...................................       73,769         74,647
Deferred acquisition costs..................................    1,349,089      1,268,621
Other deferred expenses.....................................      257,781        236,707
Income taxes currently receivable from Parent...............        9,945         15,455
Receivable from brokers for sales of securities.............          161             --
Goodwill....................................................       14,038         14,038
Other assets................................................       52,795         58,830
                                                              -----------    -----------
Total Assets................................................  $31,496,015    $27,971,727
                                                              ===========    ===========
</Table>


          See accompanying notes to consolidated financial statements.

                                       F-29


                     AIG SUNAMERICA LIFE ASSURANCE COMPANY



                     CONSOLIDATED BALANCE SHEET (Continued)



<Table>
<Caption>
                                                              DECEMBER 31,   DECEMBER 31,
                                                                  2004           2003
                                                              ------------   ------------
                                                                    (IN THOUSANDS)
                                                                       
Liabilities and Shareholder's Equity
Reserves, payables and accrued liabilities:
  Reserves for fixed annuity and fixed accounts of variable
    annuity contracts.......................................  $ 3,948,158    $ 4,274,329
  Reserves for universal life insurance contracts...........    1,535,905      1,609,233
  Reserves for guaranteed investment contracts..............      215,331        218,032
  Reserves for guaranteed benefits..........................       76,949         12,022
  Securities lending payable................................      883,792        514,145
  Due to affiliates.........................................       21,655         19,289
  Payable to brokers........................................           --          1,140
  Other liabilities.........................................      190,198        247,435
                                                              -----------    -----------
  Total reserves, payables and accrued liabilities..........    6,871,988      6,895,625
Variable annuity liabilities related to separate accounts...   22,612,451     19,178,796
Subordinated notes payable to affiliates....................           --         40,960
Deferred income taxes.......................................      257,532        242,556
                                                              -----------    -----------
Total liabilities...........................................   29,741,971     26,357,937
                                                              -----------    -----------
Shareholder's equity:
  Common stock..............................................        3,511          3,511
  Additional paid-in capital................................      758,346        709,246
  Retained earnings.........................................      919,612        828,423
  Accumulated other comprehensive income....................       72,575         72,610
                                                              -----------    -----------
  Total shareholder's equity................................    1,754,044      1,613,790
                                                              -----------    -----------
Total Liabilities and Shareholder's Equity..................  $31,496,015    $27,971,727
                                                              ===========    ===========
</Table>


          See accompanying notes to consolidated financial statements.

                                       F-30


                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

           CONSOLIDATED STATEMENT OF INCOME AND COMPREHENSIVE INCOME


<Table>
<Caption>
                                                                 YEARS ENDED DECEMBER 31,
                                                              ------------------------------
                                                                2004       2003       2002
                                                              --------   --------   --------
                                                                      (IN THOUSANDS)
                                                                           
Revenues:
  Fee income:
    Variable annuity policy fees, net of reinsurance........  $369,141   $281,359   $286,919
    Asset management fees...................................    89,569     66,663     66,423
    Universal life insurance fees, net of reinsurance.......    33,899     35,816     36,253
    Surrender charges.......................................    26,219     27,733     32,507
    Other fees..............................................    15,753     15,520     21,900
                                                              --------   --------   --------
      Total fee income......................................   534,581    427,091    444,002
Investment income...........................................   363,594    402,923    387,355
Net realized investment losses..............................   (23,807)   (30,354)   (65,811)
                                                              --------   --------   --------
Total revenues..............................................   874,368    799,660    765,546
                                                              ========   ========   ========
Benefits and Expenses:
Interest expense:
  Fixed annuity and fixed accounts of variable annuity
    contracts...............................................   140,889    153,636    142,973
  Universal life insurance contracts........................    73,745     76,415     80,021
  Guaranteed investment contracts...........................     6,034      7,534     11,267
  Subordinated notes payable to affiliates..................     2,081      2,628      3,868
                                                              --------   --------   --------
Total interest expense......................................   222,749    240,213    238,129
Amortization of bonus interest..............................    10,357     19,776     16,277
General and administrative expenses.........................   131,612    119,093    115,210
Amortization of deferred acquisition costs and other
  deferred expenses.........................................   157,650    160,106    222,484
Annual commissions..........................................    64,323     55,661     58,389
Claims on universal life contracts, net of reinsurance
  recoveries................................................    17,420     17,766     15,716
Guaranteed minimum death benefits, net of reinsurance
  recoveries................................................    58,756     63,268     67,492
                                                              --------   --------   --------
Total benefits and expenses.................................   662,867    675,883    733,697
                                                              ========   ========   ========
Pretax Income Before Cumulative Effect of Accounting
  Change....................................................   211,501    123,777     31,849
Income tax expense..........................................     6,410     30,247        160
                                                              --------   --------   --------
Net Income Before Cumulative Effect of Accounting Change....   205,091     93,530     31,689
Cumulative effect of accounting change, net of tax..........   (62,589)        --         --
                                                              --------   --------   --------
Net Income..................................................  $142,502   $ 93,530   $ 31,689
                                                              ========   ========   ========
Other Comprehensive Income (Loss),
  Net of Tax:
  Net unrealized gains (losses) on debt and equity
    securities available for sale identified in the current
    period less related amortization of deferred acquisition
    costs and other deferred expenses.......................  $(20,487)  $ 67,125   $ 20,358
  Less reclassification adjustment for net realized losses
    included in net income..................................    19,263     19,194     52,285
  Net unrealized gains (losses) on foreign currency.........     1,170         --         --
  Change related to cash flow hedges........................        --         --     (2,218)
  Income tax (benefit) expense..............................        19    (30,213)   (24,649)
                                                              --------   --------   --------
Other Comprehensive Income (Loss)...........................       (35)    56,106     45,776
                                                              --------   --------   --------
Comprehensive Income........................................  $142,467   $149,636   $ 77,465
                                                              ========   ========   ========
</Table>


          See accompanying notes to consolidated financial statements.

                                       F-31


                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

                      CONSOLIDATED STATEMENT OF CASH FLOWS


<Table>
<Caption>
                                                                    YEARS ENDED DECEMBER 31,
                                                              -------------------------------------
                                                                2004         2003          2002
                                                              ---------   -----------   -----------
                                                                         (IN THOUSANDS)
                                                                               
Cash Flow from Operating Activities:
Net income..................................................  $ 142,502   $    93,530   $    31,689
Adjustments to reconcile net income to net cash provided by
  operating activities:
  Cumulative effect of accounting change, net of tax........     62,589            --            --
  Interest credited to:
    Fixed annuity and fixed accounts of variable annuity
     contracts..............................................    140,889       153,636       142,973
    Universal life insurance contracts......................     73,745        76,415        80,021
    Guaranteed investment contracts.........................      6,034         7,534        11,267
  Net realized investment losses............................     23,807        30,354        65,811
  Accretion of net discounts on investments.................     (1,277)       (9,378)       (2,412)
  Loss on other invested assets.............................        572         2,859         3,932
  Amortization of deferred acquisition costs and other
    expenses................................................    168,007       179,882       238,761
  Acquisition costs deferred................................   (246,033)     (212,251)     (204,833)
  Other expenses deferred...................................    (62,906)      (70,158)      (77,602)
  Depreciation of fixed assets..............................      1,619         1,718           860
  Provision for deferred income taxes.......................     49,337      (129,591)      106,044
  Change in:
    Accrued investment income...............................        878           679        13,907
    Other assets............................................      4,416       (12,349)        4,736
    Income taxes currently payable to/receivable from
     Parent.................................................      5,157       148,898       (43,629)
    Due from/to affiliates..................................      2,366       (36,841)       (7,743)
    Other liabilities.......................................      7,485        10,697        (7,143)
  Other, net................................................      2,284        14,885        10,877
                                                              ---------   -----------   -----------
Net Cash Provided by Operating Activities...................    381,471       250,519       367,516
                                                              ---------   -----------   -----------
Cash Flows from Investing Activities:
Purchases of:
  Bonds, notes and redeemable preferred stocks..............   (964,705)   (2,078,310)   (2,403,362)
  Mortgage loans............................................    (31,502)      (44,247)     (128,764)
  Other investments, excluding short-term investments.......    (33,235)      (20,266)      (65,184)
Sales of:
  Bonds, notes and redeemable preferred stocks..............    383,695     1,190,299       849,022
  Other investments, excluding short-term investments.......     22,283        12,835           825
Redemptions and maturities of:
  Bonds, notes and redeemable preferred stocks..............    898,682       994,014       615,798
  Mortgage loans............................................    125,475        67,506        82,825
  Other investments, excluding short-term investments.......     10,915        72,970       114,347
                                                              ---------   -----------   -----------
Net Cash Provided By (Used in) Investing Activities.........  $ 411,608   $   194,801   $  (934,493)
                                                              =========   ===========   ===========
</Table>


          See accompanying notes to consolidated financial statements.

                                       F-32

                     AIG SUNAMERICA LIFE ASSURANCE COMPANY


                CONSOLIDATED STATEMENT OF CASH FLOWS (Continued)



<Table>
<Caption>
                                                                     YEARS ENDED DECEMBER 31,
                                                              --------------------------------------
                                                                 2004          2003          2002
                                                              -----------   -----------   ----------
                                                                          (IN THOUSANDS)
                                                                                 
Cash Flow from Financing Activities:
Deposits received on:
  Fixed annuity and fixed accounts of variable annuity
    contracts...............................................  $ 1,360,319   $ 1,553,000   $1,731,597
  Universal life insurance contracts........................       45,183        45,657       49,402
Net exchanges from the fixed accounts of variable annuity
  contracts.................................................   (1,332,240)   (1,108,030)    (503,221)
Withdrawal payments on:
  Fixed annuity and fixed accounts of variable annuity
    contracts...............................................     (458,052)     (464,332)    (529,466)
  Universal life insurance contracts........................      (69,185)      (61,039)     (68,444)
  Guaranteed investment contracts...........................       (8,614)     (148,719)    (135,084)
Claims and annuity payments, net of reinsurance, on:
  Fixed annuity and fixed accounts of variable annuity
    contracts...............................................     (108,691)     (109,412)     (98,570)
  Universal life insurance contracts........................     (105,489)     (111,380)    (100,995)
Net receipt from (repayments of) other short-term
  financings................................................      (41,060)       14,000           --
Net payment related to a modified coinsurance transaction...       (4,738)      (26,655)     (30,282)
Capital contribution received from Parent...................           --            --      200,000
Dividends paid to Parent....................................       (2,500)      (12,187)     (10,000)
                                                              -----------   -----------   ----------
Net Cash (Used in) Provided by Financing Activities.........     (725,067)     (429,097)     504,937
                                                              -----------   -----------   ----------
Net Increase (Decrease) in Cash and Short-term
  Investments...............................................       68,012        16,223      (62,040)
Cash and Short-term Investments at Beginning of Period......      133,105       116,882      178,922
                                                              -----------   -----------   ----------
Cash and Short-term Investments at End of Period............  $   201,117   $   133,105   $  116,882
                                                              ===========   ===========   ==========
Supplemental Cash Flow Formation:
Interest paid on indebtedness...............................  $     2,081   $     2,628   $    3,868
                                                              ===========   ===========   ==========
Net income taxes (received) paid to Parent..................  $   (47,749)  $    10,989   $    5,856
                                                              ===========   ===========   ==========
</Table>


          See accompanying notes to consolidated financial statements.

                                       F-33


                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.  BASIS OF PRESENTATION

    AIG SunAmerica Life Assurance Company (formerly Anchor National Life
    Insurance Company) (the "Company") is a direct wholly owned subsidiary of
    SunAmerica Life Insurance Company (the "Parent"), which is a wholly owned
    subsidiary of AIG Retirement Services, Inc. ("AIGRS") (formerly AIG
    SunAmerica Inc.), a wholly owned subsidiary of American International Group,
    Inc. ("AIG"). AIG is a holding company which through its subsidiaries is
    engaged in a broad range of insurance and insurance-related activities,
    financial services, retirement services and asset management. The Company is
    an Arizona-domiciled life insurance company principally engaged in the
    business of writing variable annuity contracts directed to the market for
    tax-deferred, long-term savings products.

    The Company changed its name to AIG SunAmerica Life Assurance Company on
    January 24, 2002. The Company continued to do business as Anchor National
    Life Insurance Company until February 28, 2003, at which time it began doing
    business under its new name.


    Effective January 1, 2004, the Parent contributed to the Company 100% of the
    outstanding capital stock of its consolidated subsidiary, AIG SunAmerica
    Asset Management Corp. ("SAAMCo") (formerly SunAmerica Asset Management
    Corp.) which in turn has two wholly owned subsidiaries: AIG SunAmerica
    Capital Services, Inc. ("SACS") (formerly SunAmerica Capital Services, Inc.)
    and AIG SunAmerica Fund Services, Inc. ("SFS") (formerly SunAmerica Fund
    Services, Inc.). Pursuant to this contribution, SAAMCo became a direct
    wholly owned subsidiary of the Company. Assets, liabilities and
    shareholder's equity at December 31, 2003 were restated to include
    $190,605,000, $39,952,000 and $150,653,000, respectively, of SAAMCo
    balances. Similarly, the results of operations and cash flows for the years
    ended December 31, 2003 and 2002 have been restated for the addition and
    subtraction to pretax income of $16,345,000 and $4,464,000 to reflect the
    SAAMCo activity. Prior to this capital contribution to the Company, SAAMCo
    distributed certain investments with a tax effect of $49,100,000 which was
    indemnified by its then parent, SALIC. See Note 10 of the Notes to
    Consolidated Financial Statements.


    SAAMCo and its wholly owned distributor, SACS, and its wholly owned
    servicing administrator, SFS, are included in the Company's asset management
    segment (see Note 13). These companies earn fee income by managing,
    distributing and administering a diversified family of mutual funds,
    managing certain subaccounts offered within the Company's variable annuity
    products and providing professional management of individual, corporate and
    pension plan portfolios.

    The operations of the Company are influenced by many factors, including
    general economic conditions, monetary and fiscal policies of the federal
    government, and policies of state and other regulatory authorities. The
    level of sales of the Company's financial products is influenced by many
    factors, including general market rates of interest, the strength, weakness
    and volatility of equity markets, and terms and conditions of competing
    financial products. The Company is exposed to the typical risks normally
    associated with a portfolio of fixed-income securities, namely interest
    rate, option, liquidity and credit risk. The Company controls its exposure
    to these risks by, among other things, closely monitoring and matching the
    duration of its assets and liabilities, monitoring and limiting prepayment
    and extension risk in its portfolio, maintaining a large percentage of its
    portfolio in highly liquid securities, and engaging in a disciplined process
    of underwriting, reviewing and monitoring credit risk. The Company also is
    exposed to market risk, as market volatility may result in reduced fee
    income in the case of assets held in separate accounts.


    Products for the annuity operations and asset management operations are
    marketed through affiliated and independent broker-dealers, full-service
    securities firms and financial institutions. One independent selling
    organization in the annuity operations represented 24.8% of deposits in the
    year ended December 31, 2004, 14.6% of deposits in the year ended December
    31, 2003 and 11.9% of deposits in the year ended December 31, 2002. No other
    independent selling organization was responsible for 10% or more of deposits
    for any such period. One independent selling organization in the asset
    management operations represented 16.0% of deposits in the year ended
    December 31, 2004 and 10.8% of deposits in the year ended December 31, 2003.
    No other independent selling organization was responsible for 10% or more of
    deposits for any such period.


2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

    BASIS OF PRESENTATION: The accompanying financial statements have been
    prepared in accordance with accounting principles generally accepted in the
    United States of America ("GAAP"). The preparation of financial statements
    in conformity with GAAP requires the use of estimates and assumptions that
    affect the amounts reported in the financial

                                       F-34

                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

    statements and the accompanying notes. Actual results could differ from
    those estimates. Certain prior period items have been reclassified to
    conform to the current period's presentation.

    INVESTMENTS: Cash and short-term investments primarily include cash,
    commercial paper, money market investments and short-term bank
    participations. All such investments are carried at cost plus accrued
    interest, which approximates fair value, have maturities of three months or
    less and are considered cash equivalents for purposes of reporting cash
    flows.

    Bonds, notes and redeemable preferred stocks available for sale and common
    stocks are carried at aggregate fair value and changes in unrealized gains
    or losses, net of deferred acquisition costs, deferred other expenses and
    income tax, are credited or charged directly to the accumulated other
    comprehensive income or loss component of shareholder's equity. Bonds,
    notes, redeemable preferred stocks and common stocks are reduced to
    estimated net fair value when declines in such values are considered to be
    other than temporary. Estimates of net fair value are subjective and actual
    realization will be dependent upon future events.

    Mortgage loans are carried at amortized unpaid balances, net of provisions
    for estimated losses. Policy loans are carried at unpaid balances. Mutual
    funds consist of seed money for mutual funds used as investment vehicles for
    the Company's variable annuity separate accounts and is carried at market
    value. Real estate is carried at the lower of cost or net realizable value.

    Securities lending collateral consist of securities provided as collateral
    with respect to the Company's securities lending program. The Company has
    entered into a securities lending agreement with an affiliated lending
    agent, which authorizes the agent to lend securities held in the Company's
    portfolio to a list of authorized borrowers. The fair value of securities
    pledged under the securities lending agreement were $862,481,000 and
    $502,885,000 as of December 31, 2004 and 2003, respectively, and represents
    securities included in bonds, notes and redeemable preferred stocks
    available for sale caption in the consolidated balance sheet as of December
    31, 2004 and 2003, respectively. The Company receives primarily cash
    collateral in an amount in excess of the market value of the securities
    loaned. The affiliated lending agent monitors the daily market value of
    securities loaned with respect to the collateral value and obtains
    additional collateral when necessary to ensure that collateral is maintained
    at a minimum of 102% of the value of the loaned securities. Such collateral
    is not available for the general use of the Company. Income earned on the
    collateral, net of interest paid on the securities lending agreements and
    the related management fees paid to administer the program, is recorded as
    investment income in the consolidated statement of income and comprehensive
    income.


    Other invested assets consist principally of investments in limited
    partnerships and put options on the S&P 500 index purchased to partially
    offset the risk of Guaranteed Minimum Account Value ("GMAV") benefits and
    Guaranteed Minimum Withdrawal ("GMWB") benefits (see Note 7). Limited
    partnerships are carried at cost. The put options do not qualify for hedge
    accounting and accordingly are marked to market and changes in market value
    are recorded through investment income.


    Realized gains and losses on the sale of investments are recognized in
    operations at the date of sale and are determined by using the specific cost
    identification method. Premiums and discounts on investments are amortized
    to investment income by using the interest method over the contractual lives
    of the investments.

    The Company regularly reviews its investments for possible impairment based
    on criteria including economic conditions, market prices, past experience
    and other issuer-specific developments among other factors. If there is a
    decline in a security's net realizable value, a determination is made as to
    whether that decline is temporary or "other than temporary". If it is
    believed that a decline in the value of a particular investment is
    temporary, the decline is recorded as an unrealized loss in accumulated
    other comprehensive income. If it is believed that the decline is "other
    than temporary", the Company writes down the carrying value of the
    investment and records a realized loss in the consolidated statement of
    income and comprehensive income. Impairments writedowns totaled $21,050,000,
    $54,092,000 and $57,273,000 in the years ending December 31, 2004, 2003 and
    2002.

    DERIVATIVE FINANCIAL INSTRUMENTS: Derivative financial instruments primarily
    used by the Company include interest rate swap agreements and put options on
    the S&P 500 index entered into to partially offset the risk of certain
    guarantees of annuity contract values. The Company is neither a dealer nor a
    trader in derivative financial instruments.

                                       F-35

                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

    The Company recognizes all derivatives in the consolidated balance sheet at
    fair value. Hedge accounting requires a high correlation between changes in
    fair values or cash flows of the derivative financial instrument and the
    specific item being hedged, both at inception and throughout the life of the
    hedge. For fair value hedges, gains and losses in the fair value of both the
    derivative and the hedged item attributable to the risk being hedged are
    recognized in earnings. For cash flow hedges, to the extent the hedge is
    effective, gains and losses in the fair value of both the derivative and the
    hedged item attributable to the risk being hedged are recognized as
    component of accumulated other comprehensive income in shareholder's equity.

    Any ineffective portion of cash flow hedges is reported in investment
    income. On the date a derivative contract is entered into, the Company
    formally documents all relationships between hedging instruments and hedged
    items, as well as its risk management objective and strategy for undertaking
    various hedge transactions. This process includes linking all derivatives
    designated as fair value or cash flow hedges to specific assets and
    liabilities on the balance sheet.

    Interest rate swap agreements convert specific investment securities from a
    floating-rate to a fixed-rate basis, or vice versa, and hedge against the
    risk of declining rates on anticipated security purchases. Interest rate
    swaps in which the Company agrees to pay a fixed rate and receive a floating
    rate are accounted for as fair value hedges. Interest rate swaps in which
    the Company agrees to pay a floating rate and receive a fixed rate are
    accounted for as cash flow hedges. The difference between amounts paid and
    received on swap agreements is recorded as an adjustment to investment
    income or interest expense, as appropriate, on an accrual basis over the
    periods covered by the agreements. The related amount payable to or
    receivable from counterparties is included in other liabilities or other
    assets.

    The Company issues certain variable annuity products that offer an optional
    GMAV and GMWB living benefit. If elected by the contract holder at the time
    of contract issuance, the GMAV feature guarantees that the account value
    under the contract will equal or exceed the amount of the initial principal
    invested, adjusted for withdrawals, at the end of a ten-year waiting period.
    If elected by the contract holder at the time of contract issuance, the GMWB
    feature guarantees an annual withdrawal stream, regardless of market
    performance, equal to deposits invested during the first ninety days,
    adjusted for any subsequent withdrawals. There is a separate charge to the
    contract holder for these features. The Company bears the risk that
    protracted under-performance of the financial markets could result in GMAV
    and GMWB benefits being higher than the underlying contract holder account
    balance and that the fees collected under the contract are insufficient to
    cover the costs of the benefit to be provided.

    Under Financial Accounting Standards Board Statement of Financial Accounting
    Standards No. 133, "Accounting for Derivative Instruments and Hedging
    Activities"("FAS 133"), the GMAV and GMWB benefits are considered embedded
    derivatives that are bifurcated and marked to market and recorded in other
    liabilities in the consolidated balance sheet. Changes in the market value
    of the estimated GMAV and GMWB benefits are recorded through investment
    income.

    DEFERRED ACQUISITION COSTS ("DAC"): Policy acquisition costs are deferred
    and amortized over the estimated lives of the annuity and universal life
    insurance contracts. Policy acquisition costs include commissions and other
    costs that vary with, and are primarily related to, the production or
    acquisition of new business.

    DAC is amortized based on a percentage of expected gross profits ("EGPs")
    over the life of the underlying contracts. EGPs are computed based on
    assumptions related to the underlying contracts, including their anticipated
    duration, the growth rate of the separate account assets (with respect to
    variable options of the variable annuity contracts) or general account
    assets (with respect to fixed options of variable annuity contracts ("Fixed
    Options") and universal life insurance contracts) supporting the annuity
    obligations, costs of providing for contract guarantees and the level of
    expenses necessary to maintain the contracts. The Company adjusts
    amortization of DAC and other deferred expenses (a "DAC unlocking") when
    estimates of future gross profits to be realized from its annuity contracts
    are revised.

    The assumption for the long-term annual net growth of the separate account
    assets used by the Company in the determination of DAC amortization with
    respect to its variable annuity contracts is 10% (the "long-term growth rate
    assumption"). The Company uses a "reversion to the mean" methodology that
    allows the Company to maintain this 10% long-term growth rate assumption,
    while also giving consideration to the effect of short-term swings in the
    equity markets. For example, if performance were 15% during the first year
    following the introduction of a product, the DAC model would assume that
    market returns for the following five years (the "short-term growth rate
    assumption") would approximate 9%, resulting in an average annual growth
    rate of 10% during the life of the product. Similarly, following periods of
    below 10%

                                       F-36

                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

    performance, the model will assume a short-term growth rate higher than 10%.
    A DAC unlocking will occur if management deems the short-term growth rate
    (i.e., the growth rate required to revert to the mean 10% growth rate over a
    five-year period) to be unreasonable. The use of a reversion to the mean
    assumption is common within the industry; however, the parameters used in
    the methodology are subject to judgment and vary within the industry.

    As debt and equity securities available for sale are carried at aggregate
    fair value, an adjustment is made to DAC equal to the change in amortization
    that would have been recorded if such securities had been sold at their
    stated aggregate fair value and the proceeds reinvested at current yields.
    The change in this adjustment, net of tax, is included with the change in
    net unrealized gains or losses on debt and equity securities available for
    sale which is a component of accumulated other comprehensive income (loss)
    and is credited or charged directly to shareholder's equity.

    The Company reviews the carrying value of DAC on at least an annual basis.
    Management considers estimated future gross profit margins as well as
    expected mortality, interest earned and credited rates, persistency and
    expenses in determining whether the carrying amount is recoverable. Any
    amounts deemed unrecoverable are charged to amortization expense on the
    consolidated statement of income and comprehensive income.


    OTHER DEFERRED EXPENSES: The annuity operations currently offers enhanced
    crediting rates or bonus payments to contract holders on certain of its
    products. Such amounts are deferred and amortized over the life of the
    contract using the same methodology and assumptions used to amortize DAC.
    The Company previously deferred these expenses as part of DAC and reported
    the amortization of such amounts as part of DAC amortization. Upon
    implementation of Statement of Position 03-1, "Accounting and Reporting by
    Insurance Enterprises for Certain Nontraditional Long-Duration Contracts and
    for Separate Accounts" ("SOP 03-1"), the Company reclassified $155,695,000
    of these expenses from DAC to other deferred expenses, which is reported on
    the consolidated balance sheet. The prior period consolidated balance sheet
    and consolidated statements of income and comprehensive income presentation
    has been reclassified to conform to the new presentation. See Recently
    Issued Accounting Standards below.


    The asset management operations defer distribution costs that are directly
    related to the sale of mutual funds that have a 12b-1 distribution plan
    and/or contingent deferred sales charge feature (collectively, "Distribution
    Fee Revenue"). The Company amortizes these deferred distribution costs on a
    straight-line basis, adjusted for redemptions, over a period ranging from
    one year to eight years depending on share class. Amortization of these
    deferred distribution costs is increased if at any reporting period the
    value of the deferred amount exceeds the projected Distribution Fee Revenue.
    The projected Distribution Fee Revenue is impacted by estimated future
    withdrawal rates and the rates of market return. Management uses historical
    activity to estimate future withdrawal rates and average annual performance
    of the equity markets to estimate the rates of market return.

    The Company reviews the carrying value of other deferred expenses on at
    least an annual basis. Management considers estimated future gross profit
    margins as well as expected mortality, interest earned, credited rates,
    persistency, withdrawal rates, rates of market return and expenses in
    determining whether the carrying amount is recoverable. Any amounts deemed
    unrecoverable are charged to expense.


    VARIABLE ANNUITY ASSETS AND LIABILITIES RELATED TO SEPARATE ACCOUNTS: The
    assets and liabilities resulting from the receipt of variable annuity
    deposits are segregated in separate accounts. The Company receives
    administrative fees for managing the funds and other fees for assuming
    mortality and certain expense risks. Such fees are included in variable
    annuity policy fees in the consolidated statement of income and
    comprehensive income.


    GOODWILL: Goodwill amounted to $14,038,000 (net of accumulated amortization
    of $18,838,000) at December 31, 2004 and 2003. In accordance with Statement
    of Financial Accounting Standard No. 142, "Goodwill and Other Intangible
    Assets" ("SFAS 142"), the Company assesses goodwill for impairment on an
    annual basis, or more frequently if circumstances indicate that a possible
    impairment has occurred. The assessment of impairment involves a two-step
    process whereby an initial assessment for potential impairment is performed,
    followed by a measurement of the amount of the impairment, if any. The
    Company has evaluated goodwill for impairment as of December 31, 2004 and
    2003, and has determined that no impairment provision is necessary.


    RESERVES FOR FIXED ANNUITY CONTRACTS, FIXED ACCOUNTS OF VARIABLE ANNUITY
    CONTRACTS, UNIVERSAL LIFE INSURANCE CONTRACTS AND GICS: Reserves for fixed
    annuity, Fixed Options, universal life insurance and GIC contracts are
    accounted for in accordance with Statement of Financial Accounting Standards
    No. 97,


                                       F-37

                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

    "Accounting and Reporting by Insurance Enterprises for Certain Long-Duration
    Contracts and for Realized Gains and Losses from the Sale of Investments,"
    and are recorded at accumulated value (deposits received, plus accrued
    interest, less withdrawals and assessed fees). Under GAAP, deposits
    collected on non-traditional life and annuity insurance products, such as
    those sold by the Company, are not reflected as revenues in the Company's
    consolidated statement of income and comprehensive income, as they are
    recorded directly to contract holders' liabilities upon receipt.


    RESERVES FOR GUARANTEED BENEFITS: Reserves for guaranteed minimum death
    benefits ("GMDB"), earnings enhancement benefit and guaranteed minimum
    income benefits are accounted for in accordance with SOP 03-1. See Recently
    Issued Accounting Standards below.



    FEE INCOME: Fee income includes variable annuity policy fees, asset
    management fees, universal life insurance fees, commissions and surrender
    charges. Variable annuity policy fees are generally based on the market
    value of assets in the separate accounts supporting the variable annuity
    contracts. Asset management fees include investment advisory fees and 12b-1
    distribution fees and are based on the market value of assets managed in
    mutual funds and certain variable annuity portfolios by SAAMCo. Universal
    life insurance policy fees consist of mortality charges, up-front fees
    earned on deposits received and administrative fees, net of reinsurance
    premiums. Surrender charges are assessed on withdrawals occurring during the
    surrender charge period. All fee income is recorded as income when earned
    with net retained commissions are recognized as income on a trade date
    basis.


    INCOME TAXES: Prior to the 2004, the Company was included in a consolidated
    federal income tax return with its Parent. Also, prior to 2004, SAAMCO, SFS
    and SACS were included in a separate consolidated federal income tax return
    with their parent, Saamsun Holdings Corporation. Beginning in 2004, all of
    these companies are included in the consolidated federal income tax return
    of their ultimate parent, AIG. Income taxes have been calculated as if each
    entity files a separate return. Deferred income tax assets and liabilities
    are recognized based on the difference between financial statement carrying
    amounts and income tax basis of assets and liabilities using enacted income
    tax rates and laws.

    RECENTLY ISSUED ACCOUNTING STANDARDS: In July 2003, the American Institute
    of Certified Public Accountants issued SOP 03-1. This statement was
    effective as of January 1, 2004, and requires the Company to recognize a
    liability for GMDB and certain living benefits related to its variable
    annuity contracts, account for enhanced crediting rates or bonus payments to
    contract holders and modifies certain disclosures and financial statement
    presentations for these products. In addition, SOP 03-1 addresses the
    presentation and reporting of separate accounts and the capitalization and
    amortization of certain other expenses. The Company reported for the first
    quarter of 2004 a one-time cumulative accounting charge upon adoption of
    $62,589,000 ($96,291,000 pre-tax) to reflect the liability and the related
    impact of DAC and reinsurance as of January 1, 2004.

3.  INVESTMENTS

    The amortized cost and estimated fair value of bonds, notes and redeemable
    preferred stocks by major category follow:


<Table>
<Caption>
                                                                  AMORTIZED    ESTIMATED
                                                                     COST      FAIR VALUE
                                                                  ----------   ----------
                                                                      (IN THOUSANDS)
                                                                         
    At December 31, 2004:
    U.S. government securities..................................  $   28,443   $   30,300
    Mortgage-backed securities..................................     926,274      956,567
    Securities of public utilities..............................     321,381      332,038
    Corporate bonds and notes...................................   2,797,943    2,902,829
    Redeemable preferred stocks.................................      20,140       21,550
    Other debt securities.......................................     913,687      917,743
                                                                  ----------   ----------
      Total.....................................................  $5,007,868   $5,161,027
                                                                  ==========   ==========
</Table>


                                       F-38

                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

3.  INVESTMENTS (Continued)



<Table>
<Caption>
                                                                  AMORTIZED    ESTIMATED
                                                                     COST      FAIR VALUE
                                                                  ----------   ----------
                                                                      (IN THOUSANDS)
                                                                         
    At December 31, 2003:
    U.S. government securities..................................  $   22,393   $   24,292
    Mortgage-backed securities..................................   1,148,452    1,191,817
    Securities of public utilities..............................     352,998      365,150
    Corporate bonds and notes...................................   2,590,254    2,697,142
    Redeemable preferred stocks.................................      21,515       22,175
    Other debt securities.......................................   1,215,571    1,205,224
                                                                  ----------   ----------
      Total.....................................................  $5,351,183   $5,505,800
                                                                  ==========   ==========
</Table>


    At December 31, 2004, bonds, notes and redeemable preferred stocks included
    $386,426,000 that were not rated investment grade. These
    non-investment-grade securities are comprised of bonds spanning 10
    industries with 19%, 16%, 16% and 10% concentrated in telecommunications,
    utilities, financial institutions and noncyclical consumer products
    industries, respectively. No other industry concentration constituted more
    than 10% of these assets.

    At December 31, 2004, mortgage loans were collateralized by properties
    located in 30 states, with loans totaling approximately 27%, 11% and 10% of
    the aggregate carrying value of the portfolio secured by properties located
    in California, Michigan and Massachusetts, respectively. No more than 10% of
    the portfolio was secured by properties in any other single state.

    At December 31, 2004, the carrying value, which approximates its estimated
    fair value, of all investments in default as to the payment of principal or
    interest totaled $40,051,000 of bonds.

    As a component of its asset and liability management strategy, the Company
    utilizes interest rate swap agreements to match assets more closely to
    liabilities. Interest rate swap agreements exchange interest rate payments
    of differing character (for example, variable-rate payments exchanged for
    fixed-rate payments) with a counterparty, based on an underlying principal
    balance (notional principal) to hedge against interest rate changes.

    The Company typically utilizes swap agreements to create a hedge that
    effectively converts floating-rate assets and liabilities to fixed-rate
    instruments.

    At December 31, 2004, $10,505,000 of bonds, at amortized cost, were on
    deposit with regulatory authorities in accordance with statutory
    requirements.

    At December 31, 2004, no investments in any one entity or its affiliates
    exceeded 10% of the Company's shareholder's equity.

    The amortized cost and estimated fair value of bonds, notes and redeemable
    preferred stocks by contractual maturity, as of December 31, 2004, follow:


<Table>
<Caption>
                                                                  AMORTIZED    ESTIMATED
                                                                     COST      FAIR VALUE
                                                                  ----------   ----------
                                                                      (IN THOUSANDS)
                                                                         
    Due in one year or less.....................................  $  278,939   $  281,954
    Due after one year through five years.......................   2,076,145    2,138,574
    Due after five years through ten years......................   1,299,345    1,339,499
    Due after ten years.........................................     427,165      444,433
    Mortgage-backed securities..................................     926,274      956,567
                                                                  ----------   ----------
      Total.....................................................  $5,007,868   $5,161,027
                                                                  ==========   ==========
</Table>


    Actual maturities of bonds, notes and redeemable preferred stocks may differ
    from those shown above due to prepayments and redemptions.

                                       F-39

                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

3.  INVESTMENTS (Continued)

    Gross unrealized gains and losses on bonds, notes and redeemable preferred
    stocks by major category follow:


<Table>
<Caption>
                                                                    GROSS        GROSS
                                                                  UNREALIZED   UNREALIZED
                                                                    GAINS        LOSSES
                                                                  ----------   ----------
                                                                      (IN THOUSANDS)
                                                                         
    At December 31, 2004:
    U.S. government securities..................................   $  1,857     $     --
    Mortgage-backed securities..................................     32,678       (2,385)
    Securities of public utilities..............................     11,418         (761)
    Corporate bonds and notes...................................    118,069      (13,183)
    Redeemable preferred stocks.................................      1,410           --
    Other debt securities.......................................     14,871      (10,815)
                                                                   --------     --------
      Total.....................................................   $180,303     $(27,144)
                                                                   ========     ========
</Table>



<Table>
<Caption>
                                                                    GROSS        GROSS
                                                                  UNREALIZED   UNREALIZED
                                                                    GAINS        LOSSES
                                                                  ----------   ----------
                                                                      (IN THOUSANDS)
                                                                         
    At December 31, 2003:
    U.S. government securities..................................   $  1,898     $     --
    Mortgage-backed securities..................................     46,346       (2,980)
    Securities of public utilities..............................     13,467       (1,315)
    Corporate bonds and notes...................................    127,996      (21,108)
    Redeemable preferred stocks.................................        660           --
    Other debt securities.......................................     24,366      (34,713)
                                                                   --------     --------
      Total.....................................................   $214,733     $(60,116)
                                                                   ========     ========
</Table>


    Gross unrealized gains on equity securities aggregated $26,000 at December
    31, 2004 and $112,000 at December 31, 2003. There were no unrealized losses
    on equity securities at December 31, 2004 and gross unrealized losses on
    equity securities aggregated $20,000 at December 31, 2003.

    The following tables summarize the Company's gross unrealized losses and
    estimated fair values on investments, aggregated by investment category and
    length of time that individual securities have been in a continuous
    unrealized loss position at December 31, 2004 and 2003.


<Table>
<Caption>
                                       LESS THAN 12 MONTHS              12 MONTHS OR MORE                      TOTAL
                                  -----------------------------   -----------------------------   -------------------------------
                                    FAIR     UNREALIZED             FAIR     UNREALIZED              FAIR      UNREALIZED
                                   VALUE        LOSS      ITEMS    VALUE        LOSS      ITEMS     VALUE         LOSS      ITEMS
                                  --------   ----------   -----   --------   ----------   -----   ----------   ----------   -----
                                                                      (DOLLARS IN THOUSANDS)
                                                                                                 
    December 31, 2004
    Mortgage-backed
      securities...............   $125,589    $ (1,282)     23    $ 40,275    $ (1,103)     9     $  165,864    $ (2,385)     32
    Securities of public
      utilities................     46,249        (761)      9           0           0      0         46,249        (761)      9
    Corporate bonds and
      notes....................    487,923      (7,418)     86      87,194      (5,765)    15        575,117     (13,183)    101
    Other debt securities......    207,378      (4,062)     36      79,782      (6,753)    12        287,160     (10,815)     48
                                  --------    --------     ---    --------    --------     --     ----------    --------     ---
      Total....................   $867,139    $(13,523)    154    $207,251    $(13,621)    36     $1,074,390    $(27,144)    190
                                  ========    ========     ===    ========    ========     ==     ==========    ========     ===
</Table>


                                       F-40

                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

3.  INVESTMENTS (Continued)


<Table>
<Caption>
                                          LESS THAN 12 MONTHS             12 MONTHS OR MORE                     TOTAL
                                     -----------------------------   ----------------------------   -----------------------------
                                       FAIR     UNREALIZED            FAIR     UNREALIZED             FAIR     UNREALIZED
                                      VALUE        LOSS      ITEMS    VALUE       LOSS      ITEMS    VALUE        LOSS      ITEMS
                                     --------   ----------   -----   -------   ----------   -----   --------   ----------   -----
                                                                                                 
    December 31, 2003
    Mortgage-backed securities.....  $180,559    $ (2,882)     49    $13,080    $   (98)      6     $193,639    $ (2,980)     55
    Securities of public
      utilities....................    67,626      (1,315)      8         --         --      --       67,626      (1,315)      8
    Corporate bonds and notes......   276,373     (17,086)     54     30,383     (4,022)      5      306,756     (21,108)     59
    Other debt securities..........   302,230     (33,951)     54     41,523       (762)      5      343,753     (34,713)     59
                                     --------    --------     ---    -------    -------      --     --------    --------     ---
      Total........................  $826,788    $(55,234)    165    $84,986    $(4,882)     16     $911,774    $(60,116)    181
                                     ========    ========     ===    =======    =======      ==     ========    ========     ===
</Table>

    Realized investment gains and losses on sales of investments are as follows:


<Table>
<Caption>
                                                                     YEARS ENDED DECEMBER 31,
                                                                  ------------------------------
                                                                    2004       2003       2002
                                                                  --------   --------   --------
                                                                          (IN THOUSANDS)
                                                                               
    Bonds, Notes and Redeemable Preferred Stocks:
      Realized gains............................................  $ 12,240   $ 30,896   $ 25,013
      Realized losses...........................................   (12,623)   (11,818)   (32,865)
    Common Stocks:
      Realized gains............................................         5        561         --
      Realized losses...........................................      (247)      (117)      (169)
</Table>


    The sources and related amounts of investment income are as follows:


<Table>
<Caption>
                                                                     YEARS ENDED DECEMBER 31,
                                                                  ------------------------------
                                                                    2004       2003       2002
                                                                  --------   --------   --------
                                                                          (IN THOUSANDS)
                                                                               
    Short-term investments......................................  $  2,483   $  1,363   $  5,447
    Bonds, notes and redeemable preferred stocks................   293,258    321,493    305,480
    Mortgage loans..............................................    50,825     53,951     55,417
    Partnerships................................................       417       (478)    12,344
    Policy loans................................................    17,130     15,925     18,796
    Real estate.................................................      (202)      (331)      (276)
    Other invested assets.......................................     2,149     13,308     (7,496)
    Less: investment expenses...................................    (2,466)    (2,308)    (2,357)
                                                                  --------   --------   --------
      Total investment income...................................  $363,594   $402,923   $387,355
                                                                  ========   ========   ========
</Table>


    Investment income was attributable to the following products:


<Table>
<Caption>
                                                                     YEARS ENDED DECEMBER 31,
                                                                  ------------------------------
                                                                    2004       2003       2002
                                                                  --------   --------   --------
                                                                          (IN THOUSANDS)
                                                                               
    Fixed annuity contracts.....................................  $ 34,135   $ 37,762   $ 41,856
    Variable annuity contracts..................................   222,660    239,863    201,766
    Guaranteed investment contracts.............................    13,191     20,660     28,056
    Universal life insurance contracts..........................    92,645    100,019    105,878
    Asset management............................................       963      4,619      9,799
                                                                  --------   --------   --------
      Total.....................................................  $363,594   $402,923   $387,355
                                                                  ========   ========   ========
</Table>


4.  FAIR VALUE OF FINANCIAL INSTRUMENTS

    The following estimated fair value disclosures are limited to reasonable
    estimates of the fair value of only the Company's financial instruments. The
    disclosures do not address the value of the Company's recognized and
    unrecognized non-financial

                                       F-41

                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

4.  FAIR VALUE OF FINANCIAL INSTRUMENTS (Continued)

    assets (including its real estate investments and other invested assets
    except for partnerships) and liabilities or the value of anticipated future
    business. The Company does not plan to sell most of its assets or settle
    most of its liabilities at these estimated fair values.

    The fair value of a financial instrument is the amount at which the
    instrument could be exchanged in a current transaction between willing
    parties, other than in a forced or liquidation sale. Selling expenses and
    potential taxes are not included. The estimated fair value amounts were
    determined using available market information, current pricing information
    and various valuation methodologies. If quoted market prices were not
    readily available for a financial instrument, management determined an
    estimated fair value. Accordingly, the estimates may not be indicative of
    the amounts the financial instruments could be exchanged for in a current or
    future market transaction.

    The following methods and assumptions were used to estimate the fair value
    of each class of financial instruments for which it is practicable to
    estimate that value:

    CASH AND SHORT-TERM INSTRUMENTS: Carrying value is considered to be a
    reasonable estimate of fair value.

    BONDS, NOTES AND REDEEMABLE PREFERRED STOCKS: Fair value is based
    principally on independent pricing services, broker quotes and other
    independent information. For securities that do not have readily
    determinable market prices, the fair value is estimated with internally
    prepared valuations (including those based on estimates of future
    profitability). Otherwise, the most recent purchases and sales of similar
    unquoted securities, independent broker quotes or comparison to similar
    securities with quoted prices when possible is used to estimate the fair
    value of those securities.

    MORTGAGE LOANS: Fair values are primarily determined by discounting future
    cash flows to the present at current market rates, using expected prepayment
    rates.

    POLICY LOANS: Carrying value is considered a reasonable estimate of fair
    value.

    MUTUAL FUNDS: Fair value is considered to be the market value of the
    underlying securities.

    COMMON STOCKS: Fair value is based principally on independent pricing
    services, broker quotes and other independent information.

    PARTNERSHIPS: Fair value of partnerships that invest in debt and equity
    securities is based upon the fair value of the net assets of the
    partnerships as determined by the general partners.

    VARIABLE ANNUITY ASSETS HELD IN SEPARATE ACCOUNTS: Variable annuity assets
    are carried at the market value of the underlying securities.


    RESERVES FOR FIXED ANNUITY AND FIXED ACCOUNTS OF VARIABLE ANNUITY
    CONTRACTS: Deferred annuity contracts are assigned a fair value equal to
    current net surrender value. Annuitized contracts are valued based on the
    present value of future cash flows at current pricing rates.


    RESERVES FOR GUARANTEED INVESTMENT CONTRACTS: Fair value is based on the
    present value of future cash flows at current pricing rates.

    SECURITIES LENDING COLLATERAL/PAYABLE: Carrying value is considered to be a
    reasonable estimate of fair value.

    VARIABLE ANNUITY LIABILITIES RELATED TO SEPARATE ACCOUNTS: Variable annuity
    liabilities are carried at the market value of the underlying securities of
    the variable annuity assets held in separate accounts.

    SUBORDINATED NOTES TO/FROM AFFILIATES: Fair value is estimated based on the
    quoted market prices for similar issues.

                                       F-42

                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

4.  FAIR VALUE OF FINANCIAL INSTRUMENTS (Continued)

    The estimated fair values of the Company's financial instruments at December
    31, 2004 and 2003 compared with their respective carrying values, are as
    follows:


<Table>
<Caption>
                                                                   CARRYING        FAIR
                                                                     VALUE         VALUE
                                                                  -----------   -----------
                                                                       (IN THOUSANDS)
                                                                          
    December 31, 2004:
    Assets:
      Cash and short-term investments...........................  $   201,117   $   201,117
      Bonds, notes and redeemable preferred stocks..............    5,161,027     5,161,027
      Mortgage loans............................................      624,179       657,828
      Policy loans..............................................      185,958       185,958
      Mutual funds..............................................        6,131         6,131
      Common stocks.............................................        4,902         4,902
      Partnerships..............................................        1,084         1,084
      Securities lending collateral.............................      883,792       883,792
      Put options hedging guaranteed benefits...................       37,705        37,705
      Variable annuity assets held in separate accounts.........   22,612,451    22,612,451
    Liabilities:
      Reserves for fixed annuity and fixed accounts of variable
        annuity contracts.......................................  $ 3,948,158   $ 3,943,265
      Reserves for guaranteed investment contracts..............      215,331       219,230
      Securities lending payable................................      883,792       883,792
      Variable annuity liabilities related to separate
        accounts................................................   22,612,451    22,612,451
</Table>



<Table>
<Caption>
                                                                   CARRYING        FAIR
                                                                     VALUE         VALUE
                                                                  -----------   -----------
                                                                       (IN THOUSANDS)
                                                                          
    December 31, 2003:
    Assets:
      Cash and short-term investments...........................  $   133,105   $   133,105
      Bonds, notes and redeemable preferred stocks..............    5,505,800     5,505,800
      Mortgage loans............................................      716,846       774,758
      Policy loans..............................................      200,232       200,232
      Mutual funds..............................................       21,159        21,159
      Common stocks.............................................          727           727
      Partnerships..............................................        1,312         1,685
      Securities lending collateral.............................      514,145       514,145
      Put options hedging guaranteed benefits...................        9,141         9,141
      Variable annuity assets held in separate accounts.........   19,178,796    19,178,796
    Liabilities:
      Reserves for fixed annuity and fixed accounts of variable
        annuity contracts.......................................  $ 4,274,329   $ 4,225,329
      Reserves for guaranteed investment contracts..............      218,032       223,553
      Securities lending payable................................      514,145       514,145
      Variable annuity liabilities related to separate
        accounts................................................   19,178,796    19,178,796
      Subordinated note payable to affiliate....................       40,960        40,960
</Table>


                                       F-43

                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

5.  DEFERRED ACQUISITION COSTS

    The following table summarizes the activity in deferred acquisition costs:


<Table>
<Caption>
                                                                  YEARS ENDED DECEMBER 31,
                                                                  -------------------------
                                                                     2004          2003
                                                                  -----------   -----------
                                                                       (IN THOUSANDS)
                                                                          
    Balance at beginning of year................................  $1,268,621    $1,224,101
    Acquisition costs deferred..................................     246,033       212,250
    Effect of net unrealized gains (losses) on securities.......         267       (30,600)
    Amortization charged to income..............................    (126,142)     (137,130)
    Cumulative effect of SOP 03-1...............................     (39,690)           --
                                                                  ----------    ----------
    Balance at end of year......................................  $1,349,089    $1,268,621
                                                                  ==========    ==========
</Table>


6.  OTHER DEFERRED EXPENSES

    The annuity operations defer enhanced crediting rates or bonus payments to
    contract holders on certain of its products ("Bonus Payments"). The asset
    management operations defer distribution costs that are directly related to
    the sale of mutual funds that have a 12b-1 distribution plan and/or
    contingent deferred sales charge feature. The following table summarizes the
    activity in these deferred expenses:


<Table>
<Caption>
                                                                   BONUS     DISTRIBUTION
                                                                  PAYMENTS      COSTS        TOTAL
                                                                  --------   ------------   --------
                                                                            (IN THOUSANDS)
                                                                                   
    Year Ended December 31, 2004
    Balance at beginning of year................................  $155,695     $ 81,012     $236,707
    Expenses deferred...........................................    36,732       26,174       62,906
    Effect of net unrealized gains (losses) on securities.......        33           --           33
    Amortization charged in income..............................   (10,357)     (31,508)     (41,865)
                                                                  --------     --------     --------
    Balance at end of year......................................  $182,103     $ 75,678     $257,781
                                                                  ========     ========     ========
    Year Ended December 31, 2003
    Balance at beginning of year................................  $140,647     $ 72,054     $212,701
    Expenses deferred...........................................    38,224       31,934       70,158
    Effect of net unrealized gains (losses) on securities.......    (3,400)          --       (3,400)
    Amortization charged in income..............................   (19,776)     (22,976)     (42,752)
                                                                  --------     --------     --------
    Balance at end of year......................................  $155,695     $ 81,012     $236,707
                                                                  ========     ========     ========
</Table>


7.  GUARANTEED BENEFITS

    The Company issues variable annuity contracts for which the investment risk
    is generally borne by the contract holder, except with respect to amounts
    invested in the Fixed Options. For many of the Company's variable annuity
    contracts, the Company offers contractual guarantees in the event of death,
    at specified dates during the accumulation period, upon certain withdrawals
    or at annuitization. Such benefits are referred to as GMDB, GMAV, GMWB and
    guaranteed minimum income benefits ("GMIB"), respectively. The Company also
    issues certain variable annuity products that offer an optional earnings
    enhancement benefit ("EEB") feature that provides an additional death
    benefit amount equal to a fixed percentage of earnings in the contract,
    subject to certain maximums.

    The assets supporting the variable portion of variable annuity contracts are
    carried at fair value and reported as summary total "variable annuity assets
    held in separate accounts" with an equivalent summary total reported for
    liabilities. Amounts assessed against the contract holders for mortality,
    administrative, other services and certain features are included in variable
    annuity policy fees, net of reinsurance, in the consolidated statement of
    income and comprehensive income. Changes in liabilities for minimum
    guarantees are included in guaranteed benefits, net of reinsurance, in the
    consolidated statement of income and comprehensive income. Separate account
    net investment income, net investment gains and losses and the related
    liability charges are offset within the same line item in the consolidated
    statement of income and comprehensive income.

                                       F-44

                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

7.  GUARANTEED BENEFITS (Continued)

    The Company offers GMDB options that guarantee for virtually all contract
    holders, that upon death, the contract holder's beneficiary will receive the
    greater of (1) the contract holder's account value, or (2) a guaranteed
    minimum death benefit that varies by product and election by policy owner.
    The GMDB liability is determined each period end by estimating the expected
    value of death benefits in excess of the projected account balance and
    recognizing the excess ratably over the accumulation period based on total
    expected assessments. The Company regularly evaluates estimates used and
    adjusts the additional liability balance, with a related charge or credit to
    guaranteed benefits, net of reinsurance recoveries, if actual experience or
    other evidence suggests that earlier assumptions should be revised.

    EEB is a feature the Company offers on certain variable annuity products.
    For contract holders who elect the feature, the EEB provides an additional
    death benefit amount equal to a fixed percentage of earnings in the
    contract, subject to certain maximums. The Company bears the risk that
    account values following favorable performance of the financial markets will
    result in greater EEB death claims and that the fees collected under the
    contract are insufficient to cover the costs of the benefit to be provided.

    If available and elected by the contract holder, GMIB provides a minimum
    fixed annuity payment guarantee after a seven, nine or ten-year waiting
    period. As there is a waiting period to annuitize using the GMIB, there are
    no policies eligible to receive this benefit at December 31, 2004. The GMIB
    liability is determined each period end by estimating the expected value of
    the annuitization benefits in excess of the projected account balance at the
    date of annuitization and recognizing the excess ratably over the
    accumulation period based on total expected assessments. The Company
    regularly evaluates estimates used and adjusts the additional liability
    balance, with a related charge or credit to guaranteed benefits, net of
    reinsurance recoveries, if actual experience or other evidence suggests that
    earlier assumptions should be revised.

    GMAV is a feature offered on certain variable annuity products. If available
    and elected by the contract holder at the time of contract issuance, GMAV
    guarantees that the account value under the contract will at least equal the
    amount of deposits invested during the first ninety days, adjusted for any
    subsequent withdrawals, at the end of a ten-year waiting period. The Company
    purchases put options on the S&P 500 index to partially offset this risk.
    GMAVs are considered to be derivatives under FAS 133, and are recognized at
    fair value in the consolidated balance sheet and through investment income
    in the consolidated statement of income and comprehensive income.

    GMWB is a feature offered on certain variable annuity products. If available
    and elected by the contract holder at the time of contract issuance, this
    feature provides a guaranteed annual withdrawal stream, regardless of market
    performance, equal to deposits invested during the first ninety days
    adjusted for any subsequent withdrawals ("Eligible Premium"). These
    guaranteed annual withdrawals of up to 10% of Eligible Premium are available
    after either a three-year or a five-year waiting period as elected by the
    contract holder at time of contract issuance, without reducing the future
    amounts guaranteed. If no withdrawals have been made during the waiting
    period of three or five years, the contract holder will realize an
    additional 10% or 20%, respectively, of Eligible Premium after all other
    amounts guaranteed under this benefit have been paid. GMWBs are considered
    to be derivatives under FAS 133 and are recognized at fair value in the
    consolidated balance sheet and through investment income in the consolidated
    statement of income and comprehensive income.

                                       F-45

                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

7.  GUARANTEED BENEFITS (Continued)

    Details concerning the Company's guaranteed benefit exposures as of December
    31, 2004 are as follows:


<Table>
<Caption>
                                                                                     HIGHEST SPECIFIED
                                                                   RETURN OF NET    ANNIVERSARY ACCOUNT
                                                                  DEPOSITS PLUS A       VALUE MINUS
                                                                      MINIMUM        WITHDRAWALS POST
                                                                      RETURN            ANNIVERSARY
                                                                  ---------------   -------------------
                                                                          (DOLLARS IN MILLIONS)
                                                                              
    In the event of death (GMDB and EEB):
      Account value.............................................    $    12,883           $12,890
      Net amount at risk(a).....................................    $       933           $ 1,137
      Average attained age of contract holders..................             67                64
      Range of guaranteed minimum return rates..................          0%-5%                0%
    At annuitization (GMIB):
      Account value.............................................    $     6,942
      Net amount at risk(b).....................................    $         3
      Weighted average period remaining until earliest                3.8 Years
        annuitization...........................................
      Range of guaranteed minimum return rates..................        0%-6.5%
    Accumulation at specified date (GMAV):
      Account value.............................................    $     1,533
      Net amount at risk(c).....................................    $        --
      Weighted average period remaining until guaranteed              9.0 Years
        payment.................................................
    Annual withdrawals at specified date (GMWB):
      Account value.............................................    $       294
      Net amount at risk(d).....................................    $        --
      Weighted average period remaining until expected payout...     13.9 Years
</Table>


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

    (a) Net amount at risk represents the guaranteed benefit exposure in excess
        of the current account value, net of reinsurance, if all contract
        holders died at the same balance sheet date. The net amount at risk does
        not take into account the effect of caps and deductibles from the
        various reinsurance treaties.

    (b) Net amount at risk represents the present value of the expected
        annuitization payments at the expected annuitization dates in excess of
        the present value of the expected account value at the expected
        annuitization dates, net of reinsurance.

    (c) Net amount at risk represents the guaranteed benefit exposure in excess
        of the current account value, if all contract holders reached the
        specified date at the same balance sheet date.

    (d) Net amount at risk represents the guaranteed benefit exposure in excess
        of the current account value if all contract holders exercise the
        maximum withdrawal benefits at the same balance sheet date. If no
        withdrawals have been made during the waiting period of 3 or 5 years,
        the contract holder will realize an additional 10% or 20% of Eligible
        Premium, respectively, after all other amounts guaranteed under this
        benefit have been paid. The additional 10% or 20% enhancement increases
        the net amount at risk by $26.3 million and is payable no sooner than 13
        or 15 years from contract issuance for the 3 or 5 year waiting periods,
        respectively.

       The following summarizes the reserve for guaranteed benefits, net of
       reinsurance, on variable contracts reflected in the general account:


<Table>
<Caption>
                                                                      (IN THOUSANDS)
                                                                   
        Balance at January 1, 2004 before reinsurance(e)............     $ 92,873
        Guaranteed benefits incurred................................       61,472
        Guaranteed benefits paid....................................      (49,947)
                                                                         --------
        Balance at December 31, 2004 before reinsurance.............      104,398
          Less reinsurance..........................................      (27,449)
                                                                         --------
        Balance at December 31, 2004, net of reinsurance............     $ 76,949
                                                                         ========
</Table>



    (e) Includes amounts from the one-time cumulative accounting change
        resulting from the adoption of SOP 03-1.


                                       F-46

                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

7.  GUARANTEED BENEFITS (Continued)

    The following assumptions and methodology were used to determine the reserve
    for guaranteed benefits at December 31, 2004:


     -   Data used was 5,000 stochastically generated investment performance
         scenarios.



     -   Mean investment performance assumption was 10%.



     -   Volatility assumption was 16%.



     -   Mortality was assumed to be 64% of the 75-80 ALB table.



     -   Lapse rates vary by contract type and duration and range from 0% to
         40%.



     -   The discount rate was approximately 8%.


8.  REINSURANCE

    Reinsurance contracts do not relieve the Company from its obligations to
    contract holders. The Company could become liable for all obligations of the
    reinsured policies if the reinsurers were to become unable to meet the
    obligations assumed under the respective reinsurance agreements. The Company
    monitors its credit exposure with respect to these agreements. However, due
    to the high credit ratings of the reinsurers, such risks are considered to
    be minimal. The Company has no reinsurance recoverable or related
    concentration of credit risk greater than 10% of shareholder's equity.

    Variable policy fees are net of reinsurance premiums of $28,604,000,
    $30,795,000 and $22,500,000 in 2004, 2003 and 2002, respectively. Universal
    life insurance fees are net of reinsurance premiums of $34,311,000,
    $33,710,000 and $34,098,000 in 2004, 2003 and 2002, respectively.

    The Company has a reinsurance treaty under which the Company retains no more
    than $100,000 of risk on any one insured life in order to limit the exposure
    to loss on any single insured. Reinsurance recoveries recognized as a
    reduction of claims on universal life insurance contracts amounted to
    $34,163,000, $34,036,000 and $29,171,000 in 2004, 2003 and 2002,
    respectively. Guaranteed benefits were reduced by reinsurance recoveries of
    $2,716,000, $8,042,000 and $8,362,000 in 2004, 2003 and 2002, respectively.

9.  COMMITMENTS AND CONTINGENT LIABILITIES

    The Company has six agreements outstanding in which it has provided
    liquidity support for certain short-term securities of municipalities and
    non-profit organizations by agreeing to purchase such securities in the
    event there is no other buyer in the short-term marketplace. In return the
    Company receives a fee. In addition, the Company guarantees the payment of
    these securities upon redemption. The maximum liability under these
    guarantees at December 31, 2004 is $195,442,000. These commitments have
    contractual maturity dates in 2005. Related to each of these agreements are
    participation agreements with the Parent under which the Parent will share
    in $62,590,000 of these liabilities in exchange for a proportionate
    percentage of the fees received under these agreements. The Internal Revenue
    Service has completed its examinations into the transactions underlying
    these commitments, including the Company's role in the transactions. The
    examination did not result in a material loss to the Company.

    At December 31, 2004, the Company has commitments to purchase a total of
    approximately $10,000,000 of asset- backed securities in the ordinary course
    of business. The expiration dates of these commitments are as follows:
    $2,000,000 in 2005 and $8,000,000 in 2007.

    Various federal, state and other regulatory agencies are reviewing certain
    transactions and practices of the Company and its subsidiaries in connection
    with industry-wide and other inquiries. In the opinion of the Company's
    management, based on the current status of these inquiries, it is not likely
    that any of these inquiries will have a material adverse effect on the
    Company's consolidated financial position, results of operations or cash
    flows of the Company.

    Various lawsuits against the Company and its subsidiaries have arisen in the
    ordinary course of business. Contingent liabilities arising from litigation,
    income taxes and regulatory and other matters are not considered material in
    relation to the consolidated financial position, results of operations or
    cash flows of the Company.

                                       F-47

                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

9.  COMMITMENTS AND CONTINGENT LIABILITIES (Continued)

    On April 5, 2004, a purported class action captioned Nitika Mehta, as
    Trustee of the N.D. Mehta Living Trust vs. AIG SunAmerica Life Assurance
    Company, Case 04L0199, was filed in the Circuit Court, Twentieth Judicial
    District in St. Clair County, Illinois. The lawsuit alleges certain
    improprieties in conjunction with alleged market timing activities. The
    probability of any particular outcome cannot be reasonably estimated at this
    time. The Company cannot estimate a range because the litigation has not
    progressed beyond the preliminary stage.

10. SHAREHOLDER'S EQUITY

    The Company is authorized to issue 4,000 shares of its $1,000 par value
    Common Stock. At December 31, 2004 and 2003, 3,511 shares were outstanding.

    Changes in shareholder's equity are as follows:


<Table>
<Caption>
                                                                     YEARS ENDED DECEMBER 31,
                                                                  ------------------------------
                                                                    2004       2003       2002
                                                                  --------   --------   --------
                                                                          (IN THOUSANDS)
                                                                               
    Additional Paid-in Capital:
      Beginning balances........................................  $709,246   $709,246   $509,246
      Capital contributions by Parent...........................    49,100         --    200,000
                                                                  --------   --------   --------
      Ending balances...........................................  $758,346   $709,246   $709,246
                                                                  ========   ========   ========
    Retained Earnings:
      Beginning balances........................................  $828,423   $730,321   $669,103
      Net income................................................   142,502     93,530     31,689
      Dividends paid to Parent..................................    (2,500)   (12,187)   (10,000)
      Adjustment for tax benefit of distributed subsidiary......       287     16,759     39,529
      Tax effect on a distribution of investment................   (49,100)        --         --
                                                                  --------   --------   --------
      Ending balances...........................................  $919,612   $828,423   $730,321
                                                                  ========   ========   ========
    Accumulated Other Comprehensive Income (Loss):
      Beginning balances........................................  $ 72,610   $ 16,504   $(29,272)
      Change in net unrealized gains (losses) on debt securities
        available for sale......................................    (1,459)   118,725     98,718
      Change in net unrealized gains (losses) on equity
        securities available for sale...........................       (65)     1,594     (1,075)
      Change in net unrealized gains on foreign currency........     1,170         --         --
      Change in adjustment to deferred acquisition costs and
        other deferred expenses.................................       300    (34,000)   (25,000)
      Net change related to cash flow hedges....................        --         --     (2,218)
      Tax effects of net changes................................        19    (30,213)   (24,649)
                                                                  --------   --------   --------
      Ending balances...........................................  $ 72,575   $ 72,610   $ 16,504
                                                                  ========   ========   ========
</Table>


    Gross unrealized gains (losses) on fixed maturity and equity securities
    included in accumulated other comprehensive income are as follows:


<Table>
<Caption>
                                                                  DECEMBER 31,   DECEMBER 31,
                                                                      2004           2003
                                                                  ------------   ------------
                                                                        (IN THOUSANDS)
                                                                           
    Gross unrealized gains......................................    $180,329       $214,845
    Gross unrealized losses.....................................     (27,144)       (60,136)
    Unrealized gain on foreign currency.........................       1,170             --
    Adjustment to DAC and other deferred expenses...............     (42,700)       (43,000)
    Deferred income taxes.......................................     (39,080)       (39,099)
                                                                    --------       --------
    Accumulated other comprehensive income......................    $ 72,575       $ 72,610
                                                                    ========       ========
</Table>


    On October 30, 2002, the Company received a capital contribution of
    $200,000,000 in cash from the Parent.

                                       F-48

                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

10. SHAREHOLDER'S EQUITY (Continued)

    Dividends that the Company may pay to its shareholder in any year without
    prior approval of the Arizona Department of Insurance are limited by
    statute. The maximum amount of dividends which can be paid to shareholders
    of insurance companies domiciled in the state of Arizona without obtaining
    the prior approval of the Insurance Commissioner is limited to the lesser of
    either 10% of the preceding year's statutory surplus or the preceding year's
    statutory net gain from operations if, after paying the dividend, the
    Company's capital and surplus would be adequate in the opinion of the
    Arizona Department of Insurance. Accordingly, the maximum amount of
    dividends that can be paid to stockholder in the year 2005 without obtaining
    prior approval is $83,649,000. Dividends of $2,500,000 were paid in 2004.
    Prior to the capital contribution of SAAMCo to the Company, SAAMCo paid
    dividends to its parent, SunAmerica Life Insurance Company, of $12,187,000
    and $10,000,000 in 2003 and 2002, respectively.

    Under statutory accounting principles utilized in filings with insurance
    regulatory authorities, the Company's net income totaled $99,288,000 for the
    year ended December 31, 2004, net income of $89,071,000 and net loss of
    $180,737,000 for the years ended December 31, 2003 and 2002, respectively.
    The Company's statutory capital and surplus totaled $840,001,000 at December
    31, 2004 and $602,348,000 at December 31, 2003.

11. INCOME TAXES

    The components of the provisions for income taxes on pretax income consist
    of the following:


<Table>
<Caption>
                                                                     YEARS ENDED DECEMBER 31,
                                                                  -------------------------------
                                                                    2004       2003       2002
                                                                  --------   --------   ---------
                                                                          (IN THOUSANDS)
                                                                               
    Current expense (benefit)...................................  $(42,927)  $127,655   $(105,369)
    Deferred expense (benefit)..................................    49,337    (97,408)    105,529
                                                                  --------   --------   ---------
    Total income tax expense....................................  $  6,410   $ 30,247   $     160
                                                                  ========   ========   =========
</Table>


    Income taxes computed at the United States federal income tax rate of 35%
    and income tax expenses reflected in statement of income and comprehensive
    income provided differ as follows:


<Table>
<Caption>
                                                                     YEARS ENDED DECEMBER 31,
                                                                  ------------------------------
                                                                    2004       2003       2002
                                                                  --------   --------   --------
                                                                          (IN THOUSANDS)
                                                                               
    Amount computed at statutory rate...........................  $ 74,025   $ 43,322   $ 11,147
    Increases (decreases) resulting from:
      State income taxes, net of federal tax benefit............     4,020      2,273       (567)
      Dividends received deduction..............................   (19,058)   (15,920)   (10,117)
      Tax credits...............................................    (4,000)        --         --
      Adjustment to prior year tax liability(a).................   (39,730)        --         --
      Other, net................................................    (8,847)       572       (303)
                                                                  --------   --------   --------
      Total income tax expense..................................  $  6,410   $ 30,247   $    160
                                                                  ========   ========   ========
</Table>


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

   (a) In 2004, the Company revised its estimate of tax contingency amount for
       prior year based on additional information that became available.

    Under prior federal income tax law, one-half of the excess of a life
    insurance company's income from operations over its taxable investment
    income was not taxed, but was set aside in a special tax account designated
    as "policyholders' surplus". At December 31, 2004, the Company had
    approximately $14,300,000 of policyholders' surplus on which no deferred tax
    liability has been recognized, as federal income taxes are not required
    unless this amount is distributed as a dividend or recognized under other
    specified conditions. The American Jobs Creation Act of 2004 modified
    federal income tax law to allow life insurance companies to distribute
    amounts from policyholders' surplus during 2005 and 2006 without incurring
    federal income tax on the distributions. The Company eliminated its
    policyholders' surplus balance in January 2005.

    At December 31, 2004, the Company had net operating carryforwards, capital
    loss carryforwards and tax credit carryforwards for Federal income tax
    purposes of $15,515,000, $63,774,000 and $44,604,000, respectively, arising
    from

                                       F-49

                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

11. INCOME TAXES (Continued)

    affordable housing investments no longer owned by SAAMCo. Such carryforwards
    expire in 2018, 2006 to 2008 and 2018, respectively.

    Deferred income taxes reflect the net tax effects of temporary differences
    between the carrying amounts of assets and liabilities for financial
    reporting purposes and the amounts used for income tax reporting purposes.
    The significant components of the liability for deferred income taxes are as
    follows:


<Table>
<Caption>
                                                                  DECEMBER 31,   DECEMBER 31,
                                                                      2004           2003
                                                                  ------------   ------------
                                                                        (IN THOUSANDS)
                                                                           
    Deferred Tax Liabilities:
    Deferred acquisition costs and other deferred expenses......   $ 432,868      $ 473,387
    State income taxes..........................................      10,283          5,744
    Other liabilities...........................................      15,629            350
    Net unrealized gains on debt and equity securities available
      for sale..................................................      39,080         39,098
                                                                   ---------      ---------
    Total deferred tax liabilities..............................     497,860        518,579
                                                                   ---------      ---------
    Deferred Tax Assets:
    Investments.................................................     (28,915)       (25,213)
    Contract holder reserves....................................    (122,691)      (158,112)
    Guaranty fund assessments...................................      (3,402)        (3,408)
    Deferred income.............................................      (5,604)        (3,801)
    Other assets................................................      (1,068)        (7,446)
    Net operating loss carryforward.............................      (5,430)            --
    Capital loss carryforward...................................     (22,321)       (20,565)
    Low income housing credit carryforward......................     (44,604)       (36,600)
    Partnership income/loss.....................................      (6,293)       (20,878)
                                                                   ---------      ---------
    Total deferred tax assets...................................    (240,328)      (276,023)
                                                                   ---------      ---------
    Deferred income taxes.......................................   $ 257,532      $ 242,556
                                                                   =========      =========
</Table>


    The Company has concluded that the deferred tax asset will be fully realized
    and no valuation allowance is necessary.

12. RELATED-PARTY MATTERS

    As of December 31, 2004, subordinated notes payable to affiliates were paid
    off except for accrued interest totaling $460,000 which is included in other
    liabilities on the consolidated balance sheet.

    On February 15, 2004, the Company entered into a short-term financing
    arrangement with the Parent whereby the Company has the right to borrow up
    to $500,000,000 from the Parent and vice versa. Any advances made under this
    arrangement must be repaid within 30 days. There were no balances
    outstanding under this agreement at December 31, 2004.

    On February 15, 2004, the Company entered into a short-term financing
    arrangement with its affiliate, First SunAmerica Life Insurance Company
    ("FSA"), whereby the Company has the right to borrow up to $15,000,000 from
    FSA and vice versa. Any advances made under this arrangement must be repaid
    within 30 days. There were no balances outstanding under this agreement at
    December 31, 2004.

    On December 19, 2001, the Company entered into a short-term financing
    arrangement with AIGRS whereby AIGRS has the right to borrow up to
    $500,000,000. Any advances made under this arrangement must be repaid within
    30 days. There were no balances outstanding under this agreement at December
    31, 2004.

    On December 19, 2001, the Company entered into a short-term financing
    arrangement with SunAmerica Investments, Inc. ("SAII"), whereby SAII has the
    right to borrow up to $500,000,000 from the Company. Any advances made under
    this agreement must be repaid within 30 days. There were no balances
    outstanding under this agreement at December 31, 2004.

                                       F-50

                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

12. RELATED-PARTY MATTERS (Continued)

    On September 26, 2001, the Company entered into a short-term financing
    arrangement with AIGRS. Under the terms of this agreement, the Company has
    immediate access of up to $500,000,000. Any advances made under this
    arrangement must be repaid within 30 days. There were no balances
    outstanding under this agreement at December 31, 2004.

    On September 26, 2001, the Company entered into a short-term financing
    arrangement with SAII, whereby the Company has the right to borrow up to
    $500,000,000. Any advances made under this agreement must be repaid within
    30 days. At December 31, 2004 and 2003, the Company owed $0 and $14,000,000,
    respectively, under this agreement, which was included in due to affiliates.

    On October 31, 2003, the Company became a party to an existing credit
    agreement under which the Company agreed to make loans to AIG in an
    aggregate amount of up to $60,000,000. This commitment expires on October
    28, 2005. There were no balances outstanding under this agreement at
    December 31, 2004.

    For the years ended December 31, 2004, 2003 and 2002, the Company paid
    commissions totaling $60,674,000, $51,716,000 and $59,058,000, respectively,
    to nine affiliated broker-dealers: Royal Alliance Associates, Inc.;
    SunAmerica Securities, Inc.; Advantage Capital Corporation; FSC Services
    Corporation; Sentra Securities Corporation; Spelman & Co., Inc.; VALIC
    Financial Advisors; American General Equity Securities Corporation and
    American General Securities Inc. These affiliated broker-dealers distribute
    a significant portion of the Company's variable annuity products amounting
    to approximately 23%, 24% and 31% of deposits for each of the respective
    years. Of the Company's mutual fund sales, approximately 25%, 23% and 28%
    were distributed by these affiliated broker-dealers for the years ended
    December 31, 2004, 2003 and 2002, respectively.

    On February 1, 2004, SAAMCo entered into an administrative services
    agreement with FSA whereby SAAMCo will pay to FSA a fee based on a
    percentage of all assets invested through FSA's variable annuity products in
    exchange for services performed. SAAMCo is the investment advisor for
    certain trusts that serve as investment options for FSA's variable annuity
    products. Amounts incurred by the Company under this agreement totaled
    $1,537,000 in 2004 and are included in the Company's consolidated statement
    of income and comprehensive income. A fee of $150,000, $1,620,000 and
    $1,777,000 was paid under a different agreement in 2004, 2003 and 2002,
    respectively.


    On October 1, 2001, SAAMCo entered into two administrative services
    agreements with business trusts established by its affiliate, The Variable
    Annuity Life Insurance Company ("VALIC"), whereby the trust pays to SAAMCo a
    fee based on a percentage of average daily net assets invested through
    VALIC's annuity products in exchange for services performed. Amounts earned
    by SAAMCo under this agreement totaled $9,074,000, $7,587,000 and $7,614,000
    in 2004, 2003 and 2002, respectively, and are net of certain administrative
    costs incurred by VALIC of $2,593,000, $2,168,000 and $2,175,000,
    respectively. The net amounts earned by SAAMCo are included in other fees in
    the consolidated statement of income and comprehensive income.


    The Company has a support agreement in effect between the Company and AIG
    (the "Support Agreement"), pursuant to which AIG has agreed that AIG will
    cause the Company to maintain a policyholder's surplus of not less than
    $1,000,000 or such greater amount as shall be sufficient to enable the
    Company to perform its obligations under any policy issued by it. The
    Support Agreement also provides that if the Company needs funds not
    otherwise available to it to make timely payment of its obligations under
    policies issued by it, AIG will provide such funds at the request of the
    Company. The Support Agreement is not a direct or indirect guarantee by AIG
    to any person of any obligations of the Company. AIG may terminate the
    Support Agreement with respect to outstanding obligations of the Company
    only under circumstances where the Company attains, without the benefit of
    the Support Agreement, a financial strength rating equivalent to that held
    by the Company with the benefit of the Support Agreement. Contract holders
    have the right to cause the Company to enforce its rights against AIG and,
    if the Company fails or refuses to take timely action to enforce the Support
    Agreement or if the Company defaults in any claim or payment owed to such
    contract holder when due, have the right to enforce the Support Agreement
    directly against AIG.

    The Company's insurance policy obligations are guaranteed by American Home
    Assurance Company ("American Home"), a subsidiary of AIG, and a member of an
    AIG intercompany pool. This guarantee is unconditional and irrevocable, and
    the Company's contract holders have the right to enforce the guarantee
    directly against American Home. While American Home does not publish
    financial statements, it does file statutory annual and quarterly reports
    with the New York State Insurance Department, where such reports are
    available to the public. AIG is a reporting company under the Securities
    Exchange Act of

                                       F-51

                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

12. RELATED-PARTY MATTERS (Continued)

    1934, and publishes annual reports on Form 10-K and quarterly reports on
    Form 10-Q, which are available from the Securities and Exchange Commission.

    The Company's ultimate parent, AIG, has announced that it has delayed filing
    its Annual Report on Form 10-K for the year ended December 31, 2004 to allow
    AIG's Board of Directors and new management adequate time to complete an
    extensive review of AIG's books and records. The review includes issues
    arising from pending investigations into non-traditional insurance products
    and certain assumed reinsurance transactions by the Office of the Attorney
    General for the State of New York and the SEC and from AIG's decision to
    review the accounting treatment of certain additional items. Circumstances
    affecting AIG can have an impact on the Company. For example, the recent
    downgrades and ratings actions taken by the major rating agencies with
    respect to AIG, resulted in corresponding downgrades and ratings actions
    being taken with respect to the Company's ratings. Accordingly, we can give
    no assurance that any further changes in circumstances for AIG will not
    impact us. While the outcome of this investigation is not determinable at
    this time, management believes that the ultimate outcome will not have a
    material adverse effect on Company operating results, cash flows or
    financial position.

    Pursuant to a cost allocation agreement, the Company purchases
    administrative, investment management, accounting, legal, marketing and data
    processing services from its Parent, AIGRS and AIG. The allocation of such
    costs for investment management services is based on the level of assets
    under management. The allocation of costs for other services is based on
    estimated levels of usage, transactions or time incurred in providing the
    respective services. Amounts paid for such services totaled $148,554,000 for
    the year ended December 31, 2004, $126,531,000 for the year ended December
    31, 2003 and $119,981,000 for the year ended December 31, 2002. The
    component of such costs that relate to the production or acquisition of new
    business during these periods amounted to $60,183,000, $48,733,000 and
    $49,004,000 respectively, and is deferred and amortized as part of deferred
    acquisition costs. The other components of such costs are included in
    general and administrative expenses in the consolidated statement of income
    and comprehensive income.

    The majority of the Company's invested assets are managed by an affiliate of
    the Company. The investment management fees incurred were $3,712,000,
    $3,838,000 and $3,408,000 for the years ended December 31, 2004, 2003 and
    2002, respectively.

    The Company incurred $1,113,000, $500,000 and $790,000 of management fees to
    an affiliate of the Company to administer its securities lending program for
    the years ended December 31, 2004, 2003 and 2002, respectively (see Note 2).

    In December 2003, the Company purchased an affiliated bond with a carrying
    value of $37,129,000. At December 31, 2004, the affiliated bond has a market
    value of $34,630,000.

                                       F-52

                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

13. BUSINESS SEGMENTS

    The Company conducts its business through two business segments, annuity
    operations and asset management operations. Annuity operations consists of
    the sale and administration of deposit-type insurance contracts, including
    fixed and variable annuity contracts, universal life insurance contracts and
    GICs. Asset management operations, which includes the managing, distributing
    and administering a diversified family of mutual funds, managing certain
    subaccounts offered within the Company's variable annuity products and
    providing professional management of individual, corporate and pension plan
    portfolios, is conducted by SAAMCo and its subsidiary and distributor, SACS,
    and its subsidiary and servicing administrator, SFS. Following is selected
    information pertaining to the Company's business segments.


<Table>
<Caption>
                                                                                   ASSET
                                                                     ANNUITY     MANAGEMENT
                                                                   OPERATIONS    OPERATIONS      TOTAL
                                                                   -----------   ----------   -----------
                                                                               (IN THOUSANDS)
                                                                                     
     Year Ended December 31, 2004:
     Revenues:
     Fee income:
       Variable annuity policy fees, net of reinsurance..........  $   369,141    $     --    $   369,141
       Asset management fees.....................................           --      89,569         89,569
       Universal life insurance policy fees, net of
         reinsurance.............................................       33,899          --         33,899
       Surrender charges.........................................       26,219          --         26,219
       Other fees................................................           --      15,753         15,753
                                                                   -----------    --------    -----------
     Total fee income............................................      429,259     105,322        534,581
     Investment income...........................................      362,631         963        363,594
     Net realized investment gains (losses)......................      (24,100)        293        (23,807)
                                                                   -----------    --------    -----------
     Total revenues..............................................      767,790     106,578        874,368
                                                                   -----------    --------    -----------
     Benefits and Expenses:
     Interest expense............................................      220,668       2,081        222,749
     Amortization of bonus interest..............................       10,357          --         10,357
     General and administrative expenses.........................       93,188      38,424        131,612
     Amortization of deferred acquisition costs and other
       deferred expenses.........................................      126,142      31,508        157,650
     Annual commissions..........................................       64,323          --         64,323
     Claims on universal life contracts, net of reinsurance
       recoveries................................................       17,420          --         17,420
     Guaranteed benefits, net of reinsurance recoveries..........       58,756          --         58,756
                                                                   -----------    --------    -----------
     Total benefits and expenses.................................      590,854      72,013        662,867
                                                                   -----------    --------    -----------
     Pretax income before cumulative effect of accounting
       change....................................................  $   176,936    $ 34,565    $   211,501
                                                                   ===========    ========    ===========
     Total assets................................................  $31,323,462    $217,155    $31,540,617
                                                                   ===========    ========    ===========
     Expenditures for long-lived assets..........................  $        --    $    132    $       132
                                                                   ===========    ========    ===========
</Table>


                                       F-53

                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

13. BUSINESS SEGMENTS (Continued)



<Table>
<Caption>
                                                                                   ASSET
                                                                     ANNUITY     MANAGEMENT
                                                                   OPERATIONS    OPERATIONS      TOTAL
                                                                   -----------   ----------   -----------
                                                                               (IN THOUSANDS)
                                                                                     
     Year Ended December 31, 2003:
     Revenues:
     Fee income:
       Variable annuity policy fees, net of reinsurance..........  $   281,359    $     --    $   281,359
       Asset management fees.....................................           --      66,663         66,663
       Universal life insurance policy fees, net of
         reinsurance.............................................       35,816          --         35,816
       Surrender charges.........................................       27,733          --         27,733
       Other fees................................................           --      15,520         15,520
                                                                   -----------    --------    -----------
     Total fee income............................................      344,908      82,183        427,091
     Investment income...........................................      398,304       4,619        402,923
     Net realized investment losses..............................      (30,354)         --        (30,354)
                                                                   -----------    --------    -----------
     Total revenues..............................................      712,858      86,802        799,660
                                                                   -----------    --------    -----------
     Benefits and Expenses:
     Interest expense............................................      237,585       2,628        240,213
     Amortization of bonus interest..............................       19,776          --         19,776
     General and administrative expenses.........................       83,013      36,080        119,093
     Amortization of deferred acquisition costs and other
       deferred expenses.........................................      137,130      22,976        160,106
     Annual commissions..........................................       55,661          --         55,661
     Claims on universal life contracts, net of reinsurance
       recoveries................................................       17,766          --         17,766
     Guaranteed benefits, net of reinsurance recoveries..........       63,268          --         63,268
                                                                   -----------    --------    -----------
     Total benefits and expenses.................................      614,199      61,684        675,883
                                                                   -----------    --------    -----------
     Pretax income before cumulative effect of accounting
       change....................................................  $    98,659    $ 25,118    $   123,777
                                                                   ===========    ========    ===========
     Total assets................................................  $27,781,457    $190,270    $27,971,727
                                                                   ===========    ========    ===========
     Expenditures for long-lived assets..........................  $        --    $  2,977    $     2,977
                                                                   ===========    ========    ===========
</Table>


                                       F-54

                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

13. BUSINESS SEGMENTS (Continued)



<Table>
<Caption>
                                                                                   ASSET
                                                                     ANNUITY     MANAGEMENT
                                                                   OPERATIONS    OPERATIONS      TOTAL
                                                                   -----------   ----------   -----------
                                                                               (IN THOUSANDS)
                                                                                     
     Year Ended December 31, 2002:
     Revenues:
     Fee income:
       Variable annuity policy fees, net of reinsurance..........  $   286,919    $     --    $   286,919
       Asset management fees.....................................           --      66,423         66,423
       Universal life insurance policy fees, net of
         reinsurance.............................................       36,253          --         36,253
       Surrender charges.........................................       32,507          --         32,507
       Other fees................................................        3,304      18,596         21,900
                                                                   -----------    --------    -----------
     Total fee income............................................      358,983      85,019        444,002
     Investment income...........................................      377,556       9,799        387,355
     Net realized investment losses..............................      (65,811)         --        (65,811)
                                                                   -----------    --------    -----------
     Total revenues..............................................      670,728      94,818        765,546
                                                                   -----------    --------    -----------
     Benefits and Expenses:
     Interest expense............................................      234,261       3,868        238,129
     Amortization of bonus interest..............................       16,277          --         16,277
     General and administrative expenses.........................       79,287      35,923        115,210
     Amortization of deferred acquisition costs and other
       deferred expenses.........................................      171,583      50,901        222,484
     Annual commissions..........................................       58,389          --         58,389
     Claims on universal life contracts, net of reinsurance
       recoveries................................................       15,716          --         15,716
     Guaranteed benefits, net of reinsurance recoveries..........       67,492          --         67,492
                                                                   -----------    --------    -----------
     Total benefits and expenses.................................      643,005      90,692        733,697
                                                                   -----------    --------    -----------
     Pretax income before cumulative effect of accounting
       change....................................................  $    27,723    $  4,126    $    31,849
                                                                   ===========    ========    ===========
     Total assets................................................  $23,538,832    $214,157    $23,752,989
                                                                   ===========    ========    ===========
     Expenditures for long-lived assets..........................  $        --    $  7,297    $     7,297
                                                                   ===========    ========    ===========
</Table>


                                       F-55


        ----------------------------------------------------------------
        ----------------------------------------------------------------
                              TABLE OF CONTENTS OF
                      STATEMENT OF ADDITIONAL INFORMATION
        ----------------------------------------------------------------
        ----------------------------------------------------------------


Additional information concerning the operations of the Separate Account is
contained in the Statement of Additional Information, which is available without
charge upon written request. Please use the request form at the back of this
prospectus and send it to our Annuity Service Center at P.O. Box 54299, Los
Angeles, California 90054-0299 or by calling 1-800-445-SUN2. The contents of the
SAI are listed below.



<Table>
                                             
Separate Account..............................     3
General Account...............................     3
Support Agreement Between the Company and
  AIG.........................................     4
Performance Data..............................     4
Income Payments...............................     7
Annuity Unit Values...........................     7
Death Benefit Options for Contracts Issued
  Before October 24, 2001.....................    10
Death Benefit Options for Contracts Issued
  Between October 24, 2001 and June 1, 2004...    12
Death Benefits Following Spousal Continuation
  for Contracts Issued Between October 24,
  2001 and May 31, 2004.......................    12
Taxes.........................................    13
Distribution of Contracts.....................    18
Financial Statements..........................    18
</Table>


                                       F-56


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

                  APPENDIX A - CONDENSED FINANCIAL INFORMATION

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

<Table>
<Caption>
                                                  FISCAL YEAR   FISCAL YEAR                 FISCAL YEAR     FISCAL YEAR
                                   INCEPTION TO      ENDED         ENDED      11/30/99-        ENDED           ENDED
           PORTFOLIOS                11/30/97      11/30/98      11/30/99      12/31/99       12/31/00        12/31/01
- -------------------------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------------------------------
                                                                                         
Capital Appreciation (Inception
 Date - 6/3/97)
        Beginning AUV............   $   18.52      $   21.26    $    23.72    $   36.39    (a)$43.17       (a)$39.336
                                                                                           (b)$43.17       (b)$39.336
        Ending AUV...............   $   21.26      $   23.72    $    36.39    $   43.17    (a)$39.34       (a)$33.864
                                                                                           (b)$39.34       (b)$33.775
        Ending Number of AUs.....   1,392,262      7,356,862    13,201,318    13,721,175   (a)19,549,855   (a)20,540,882
                                                                                           (b)--           (b)419,516

- -------------------------------------------------------------------------------------------------------------------------
Government and Quality Bond
  (Inception Date - 6/11/97)
        Beginning AUV............   $   11.99      $   12.65    $    13.66    $   13.37    (a)$13.28       (a)$14.557
                                                                                           (b)$13.28       (b)$14.557
        Ending AUV...............   $   12.65      $   13.66    $    13.37    $   13.28    (a)$14.56       (a)$15.330
                                                                                           (b)$14.56       (b)$15.292
        Ending Number of AUs.....     395,258      5,697,571    11,644,751    11,975,781   (a)14,182,463   (a)20,198,773
                                                                                           (b)--           (b)479,420

- -------------------------------------------------------------------------------------------------------------------------
Growth (Inception Date - 6/3/97)
        Beginning AUV............   $   17.93      $   20.31    $    24.41    $   29.74    (a)$32.61       (a)$31.785
                                                                                           (b)$32.61       (b)$31.785
        Ending AUV...............   $   20.31      $   24.41    $    29.74    $   32.61    (a)$31.78       (a)$27.208
                                                                                           (b)$31.78       (b)$27.144
        Ending Number of AUs.....     789,274      3,678,108     6,788,755    7,022,979    (a)10,117,970   (a)11,155,857
                                                                                           (b)--           (b)249,712

- -------------------------------------------------------------------------------------------------------------------------
Natural Resources (Inception
  Date - 6/4/97)
        Beginning AUV............   $   12.39      $   11.14    $     9.30    $   11.40    (a)$12.50       (a)$14.706
                                                                                           (b)$12.50       (b)$14.706
        Ending AUV...............   $   11.14      $    9.30    $    11.40    $   12.50    (a)$14.71       (a)$14.327
                                                                                           (b)$14.71       (b)$14.289
        Ending Number of AUs.....     195,946        641,479     1,180,750    1,166,052    (a)1,895,730    (a)2,107,217
                                                                                           (b)--           (b)65,345

- -------------------------------------------------------------------------------------------------------------------------
Aggressive Growth (Inception
  Date - 6/9/97)
        Beginning AUV............   $   10.03      $   11.51    $    11.86    $   19.02    (a)$24.30       (a)$20.283
                                                                                           (b)$24.30       (b)$20.283
        Ending AUV...............   $   11.51      $   11.86    $    19.02    $   24.30    (a)$20.28       (a)$13.648
                                                                                           (b)$20.28       (b)$13.621
        Ending Number of AUs.....     821,105      2,794,187     6,626,618    7,344,520    (a)12,934,676   (a)11,741,647
                                                                                           (b)--           (b)165,723

- -------------------------------------------------------------------------------------------------------------------------
Alliance Growth (Inception
  Date - 6/2/97)
        Beginning AUV............   $   21.81      $   24.51    $    32.81    $   44.31    (a)$48.56       (a)$38.509
                                                                                           (b)$48.56       (b)$38.509
        Ending AUV...............   $   24.51      $   32.81    $    44.31    $   48.56    (a)$38.51       (a)$32.621
                                                                                           (b)$38.51       (b)$32.541
        Ending Number of AUs.....   2,092,044     12,001,651    24,844,446    25,720,432   (a)33,118,445   (a)32,796,144
                                                                                           (b)--           (b)424,109

- -------------------------------------------------------------------------------------------------------------------------
Asset Allocation (Inception
  Date - 6/3/97)
        Beginning AUV............   $   16.59      $   17.98    $    18.22    $   19.10    (a)$19.81       (a)$19.448
                                                                                           (b)$19.81       (b)$19.448
        Ending AUV...............   $   17.98      $   18.22    $    19.10    $   19.81    (a)$19.45       (a)$18.614
                                                                                           (b)$19.45       (b)$18.582
        Ending Number of AUs.....   1,498,681      8,996,522    11,800,263    11,832,744   (a)11,738,646   (a)11,549,900
                                                                                           (b)--           (b)93,512

- -------------------------------------------------------------------------------------------------------------------------
Blue Chip Growth (Inception
  Date - 7/10/00)
        Beginning AUV............          --             --            --           --    (a)$10.00       (a)$8.569
                                                                                           (b)$10.00       (b)$8.569
        Ending AUV...............          --             --            --           --    (a)$8.57        (a)$6.692
                                                                                           (b)$8.57        (b)$6.674
        Ending Number of AUs.....          --             --            --           --    (a)1,222,398    (a)3,041,531
                                                                                           (b)--           (b)178,390

- -------------------------------------------------------------------------------------------------------------------------
Cash Management (Inception
  Date - 6/5/97)
        Beginning AUV............   $   11.24      $   11.43    $    11.83    $   12.20    (a)$12.25       (a)$12.793
                                                                                           (b)$12.25       (b)$12.793
        Ending AUV...............   $   11.43      $   11.83    $    12.20    $   12.25    (a)$12.79       (a)$13.062
                                                                                           (b)$12.79       (b)$13.028
        Ending Number of AUs.....   1,514,290      5,488,046    13,454,926    14,181,154   (a)14,798,813   (a)20,961,757
                                                                                           (b)--           (b)554,085

- -------------------------------------------------------------------------------------------------------------------------
Corporate Bond (Inception Date -
  6/9/97)
        Beginning AUV............   $   11.83      $   12.54    $    13.15    $   12.78    (a)$12.76       (a)$13.190
                                                                                           (b)$12.76       (b)$13.190
        Ending AUV...............   $   12.54      $   13.15    $    12.78    $   12.76    (a)$13.19       (a)$13.972
                                                                                           (b)$13.19       (b)$13.933
        Ending Number of AUs.....     328,300      3,633,064     7,121,685    7,196,448    (a)7,598,504    (a)10,226,795
                                                                                           (b)--           (b)249,861

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

<Caption>
                                    FISCAL YEAR     FISCAL YEAR     FISCAL YEAR
                                       ENDED           ENDED           ENDED
           PORTFOLIOS                 12/31/02        12/31/03        12/31/04
- ---------------------------------  ----------------------------------------------
- ---------------------------------  ----------------------------------------------
                                                          
Capital Appreciation (Inception
 Date - 6/3/97)
        Beginning AUV............  (a)$33.864      (a)$25.794      (a)$33.598
                                   (b)$33.775      (b)$25.662      (b)$33.343
        Ending AUV...............  (a)$25.794      (a)$33.598      (a)$36.106
                                   (b)$25.662      (b)$33.343      (b)$35.743
        Ending Number of AUs.....  (a)17,045,204   (a)15,471,842   (a)13,797,775
                                   (b)407,431      (b)393,375      (b)376,349
- ------------------------------------------------------------------------------------------------
Government and Quality Bond
  (Inception Date - 6/11/97)
        Beginning AUV............  (a)$15.330      (a)$16.504      (a)$16.664
                                   (b)$15.292      (b)$16.423      (b)$16.541
        Ending AUV...............  (a)$16.504      (a)$16.664      (a)$16.972
                                   (b)$16.423      (b)$16.541      (b)$16.805
        Ending Number of AUs.....  (a)24,546,091   (a)18,572,325   (a)14,930,287
                                   (b)646,465      (b)528,784      (b)423,388
- ----------------------------------------------------------------------------------------------------------------
Growth (Inception Date - 6/3/97)
        Beginning AUV............  (a)$27.208      (a)$20.859      (a)$26.692
                                   (b)$27.144      (b)$20.757      (b)$26.495
        Ending AUV...............  (a)$20.859      (a)$26.692      (a)$29.142
                                   (b)$20.757      (b)$26.495      (b)$28.856
        Ending Number of AUs.....  (a)9,536,437    (a)8,633,774    (a)8,145,742
                                   (b)212,667      (b)204,580      (b)208,505
- -------------------------------------------------------------------------------------------------------------------------
Natural Resources (Inception
  Date - 6/4/97)
        Beginning AUV............  (a)$14.327      (a)$15.293      (a)$22.251
                                   (b)$14.289      (b)$15.218      (b)$22.086
        Ending AUV...............  (a)$15.293      (a)$22.251      (a)$27.405
                                   (b)$15.218      (b)$22.086      (b)$27.133
        Ending Number of AUs.....  (a)2,662,401    (a)2,416,959    (a)2,653,254
                                   (b)109,835      (b)118,289      (b)66,539
- -------------------------------------------------------------------------------------------------------------------------
Aggressive Growth (Inception
  Date - 6/9/97)
        Beginning AUV............  (a)$13.648      (a)$10.123      (a)$12.807
                                   (b)$13.621      (b)$10.078      (b)$12.719
        Ending AUV...............  (a)$10.123      (a)$12.807      (a)$14.731
                                   (b)$10.078      (b)$12.719      (b)$14.592
        Ending Number of AUs.....  (a)8,530,678    (a)8,207,281    (a)6,905,813
                                   (b)162,350      (b)145,856      (b)108,850
- -------------------------------------------------------------------------------------------------------------------------
Alliance Growth (Inception
  Date - 6/2/97)
        Beginning AUV............  (a)$32.621      (a)$22.076      (a)$27.355
                                   (b)$32.541      (b)$21.966      (b)$27.152
        Ending AUV...............  (a)$22.076      (a)$27.355      (a)$29.082
                                   (b)$21.966      (b)$27.152      (b)$28.794
        Ending Number of AUs.....  (a)25,011,645   (a)20,919,003   (a)16,952,468
                                   (b)386,767      (b)336,505      (b)291,529
- -------------------------------------------------------------------------------------------------------------------------
Asset Allocation (Inception
  Date - 6/3/97)
        Beginning AUV............  (a)$18.614      (a)$16.951      (a)$20.546
                                   (b)$18.582      (b)$16.880      (b)$20.409
        Ending AUV...............  (a)$16.951      (a)$20.546      (a)$22.327
                                   (b)$16.880      (b)$20.409      (b)$22.124
        Ending Number of AUs.....  (a)10,122,684   (a)8,968,741    (a)8,063,922
                                   (b)106,752      (b)96,377       (b)88,396
- -------------------------------------------------------------------------------------------------------------------------
Blue Chip Growth (Inception
  Date - 7/10/00)
        Beginning AUV............  (a)$6.692       (a)$4.661       (a)$5.785
                                   (b)$6.674       (b)$4.637       (b)$5.741
        Ending AUV...............  (a)$4.661       (a)$5.785       (a)$5.996
                                   (b)$4.637       (b)$5.741       (b)$5.935
        Ending Number of AUs.....  (a)2,893,851    (a)3,002,368    (a)2,896,122
                                   (b)201,536      (b)184,797      (b)163,817
- -------------------------------------------------------------------------------------------------------------------------
Cash Management (Inception
  Date - 6/5/97)
        Beginning AUV............  (a)$13.062      (a)$13.040      (a)$12.929
                                   (b)$13.028      (b)$12.976      (b)$12.834
        Ending AUV...............  (a)$13.040      (a)$12.929      (a)$12.838
                                   (b)$12.976      (b)$12.834      (b)$12.712
        Ending Number of AUs.....  (a)14,513,235   (a)8,864,318    (a)7,161,836
                                   (b)270,474      (b)199,902      (b)184,469
- -------------------------------------------------------------------------------------------------------------------------
Corporate Bond (Inception Date -
  6/9/97)
        Beginning AUV............  (a)$13.972      (a)$14.788      (a)$16.304
                                   (b)$13.933      (b)$14.709      (b)$16.176
        Ending AUV...............  (a)$14.788      (a)$16.304      (a)$17.153
                                   (b)$14.709      (b)$16.176      (b)$16.977
        Ending Number of AUs.....  (a)9,793,558    (a)9,505,442    (a)8,290,818
                                   (b)310,775      (b)318,157      (b)338,590
- -------------------------------------------------------------------------------------------------------------------------
</Table>



         AU - Accumulation Unit


         AUV - Accumulation Unit Value


         (a) Without election of the optional EstatePlus feature


         (b) With election of the optional EstatePlus feature


                                       A-1


<Table>
<Caption>
                                                  FISCAL YEAR   FISCAL YEAR                 FISCAL YEAR     FISCAL YEAR
                                   INCEPTION TO      ENDED         ENDED      11/30/99-        ENDED           ENDED
           PORTFOLIOS                11/30/97      11/30/98      11/30/99      12/31/99       12/31/00        12/31/01
- -------------------------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------------------------------
                                                                                         
Davis Venture Value (Inception
  Date - 6/2/97)
        Beginning AUV............   $   18.63      $   21.30    $    23.36    $   26.57    (a)$27.88       (a)$30.052
                                                                                           (b)$27.88       (b)$30.052
        Ending AUV...............   $   21.30      $   23.36    $    26.57    $   27.88    (a)$30.05       (a)$26.245
                                                                                           (b)$30.05       (b)$26.176
        Ending Number of AUs.....   4,281,879     20,734,371    32,218,454    32,960,877   (a)42,436.151   (a)45,588,640
                                                                                           (b)--           (b)933,871

- -------------------------------------------------------------------------------------------------------------------------
"Dogs of Wall Street" (Inception
  Date - 4/1/98)
        Beginning AUV............   $      --      $   10.00    $     9.71    $    9.12    (a)$8.99        (a)$9.122
                                                                                           (b)$8.99        (b)$9.122
        Ending AUV...............   $      --      $    9.71    $     9.12    $    8.99    (a)$9.12        (a)$9.692
                                                                                           (b)$9.12        (b)$9.668
        Ending Number of AUs.....          --      4,324,225     8,879,703    8,952,838    (a)7,474,726    (a)8,422,179
                                                                                           (b)--           (b)132,744

- -------------------------------------------------------------------------------------------------------------------------
Emerging Markets (Inception
  Date - 6/5/97)
        Beginning AUV............   $   10.14      $    7.97    $     6.14    $    8.99    (a)$10.77       (a)$6.755
                                                                                           (b)$10.77       (b)$6.755
        Ending AUV...............   $    7.97      $    6.14    $     8.99    $   10.77    (a)$6.75        (a)$6.539
                                                                                           (b)$6.75        (b)$6.523
        Ending Number of AUs.....     663,212      2,574,316     4,857,715    5,310,973    (a)8,357,898    (a)8,225,699
                                                                                           (b)--           (b)84,736

- -------------------------------------------------------------------------------------------------------------------------
Federated American Leaders
  (Inception Date - 6/4/97)
        Beginning AUV............   $   12.14      $   13.62    $    15.86    $   16.43    (a)$16.89       (a)$17.029
                                                                                           (b)$16.89       (b)$17.029
        Ending AUV...............   $   13.62      $   15.86    $    16.43    $   16.89    (a)$17.03       (a)$16.381
                                                                                           (b)$17.03       (b)$16.335
        Ending Number of AUs.....     736,333      3,783,248     6,616,993    6,700,126    (a)7,439,722    (a)9,390,883
                                                                                           (b)--           (b)148,736

- -------------------------------------------------------------------------------------------------------------------------
Foreign Value (Inception Date -
  8/11/03)
        Beginning AUV............          --             --            --           --    --              --
                                                                                           --              --
        Ending AUV...............          --             --            --           --    --              --
                                                                                           --              --
        Ending Number of AUs.....          --             --            --           --    --              --
                                                                                           --              --

- -------------------------------------------------------------------------------------------------------------------------
Global Bond (Inception Date -
  6/11/97)
        Beginning AUV............   $   12.41      $   13.08    $    14.40    $   14.11    (a)$14.09       (a)$15.158
                                                                                           (b)$14.09       (b)$15.158
        Ending AUV...............   $   13.08      $   14.40    $    14.11    $   14.09    (a)$15.16       (a)$15.678
                                                                                           (b)$15.16       (b)$15.639
        Ending Number of AUs.....     183,563      1,342,157     2,692,066    2,749,995    (a)3,502,566    (a)4,077,848
                                                                                           (b)--           (b)139,008

- -------------------------------------------------------------------------------------------------------------------------
Global Equities (Inception Date -
  6/3/97)
        Beginning AUV............   $   16.54      $   16.90    $    19.21    $   24.20    (a)$26.57       (a)$21.653
                                                                                           (b)$26.57       (b)$21.653
        Ending AUV...............   $   16.90      $   19.21    $    24.20    $   26.57    (a)$21.65       (a)$17.472
                                                                                           (b)$21.65       (b)$17.425
        Ending Number of AUs.....     600,294      2,566,912     4,915,631    5,366,080    (a)9,807,829    (a)10,081,336
                                                                                           (b)--           (b)85,889

- -------------------------------------------------------------------------------------------------------------------------
Goldman Sachs Research (Inception
  Date - 7/5/00)
        Beginning AUV............          --             --            --           --    (a)$10.00       (a)$9.735
                                                                                           (b)$10.00       (b)$9.735
        Ending AUV...............          --             --            --           --    (a)$9.74        (a)$7.173
                                                                                           (b)$9.74        (b)$7.154
        Ending Number of AUs.....          --             --            --           --    (a)2,906,979    (a)3,150,473
                                                                                           (b)--           (b)227,904

- -------------------------------------------------------------------------------------------------------------------------
Growth-Income (Inception Date -
  6/3/97)
        Beginning AUV............   $   18.84      $   21.41    $    25.71    $   33.11    (a)$35.91       (a)$32.417
                                                                                           (b)$35.91       (b)$32.417
        Ending AUV...............   $   21.41      $   25.71    $    33.11    $   35.91    (a)$32.42       (a)$26.847
                                                                                           (b)$32.42       (b)$26.783
        Ending Number of AUs.....   1,949,292      9,786,202    19,070,913    19,671,134   (a)25,858,191   (a)26,032,596
                                                                                           (b)--           (b)345,030

- -------------------------------------------------------------------------------------------------------------------------
Growth Opportunities (Inception
  Date - 7/6/00)
        Beginning AUV............          --             --            --           --    (a)$10.00       (a)$8.829
                                                                                           (b)$10.00       (b)$8.829
        Ending AUV...............          --             --            --           --    (a)$8.83        (a)$5.807
                                                                                           (b)$8.83        (b)$5.798
        Ending Number of AUs.....          --             --            --           --    (a)2,537,947    (a)4,404,177
                                                                                           (b)--           (b)150,318

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

<Caption>
                                    FISCAL YEAR     FISCAL YEAR     FISCAL YEAR
                                       ENDED           ENDED           ENDED
           PORTFOLIOS                 12/31/02        12/31/03        12/31/04
- ---------------------------------  ----------------------------------------------
- ---------------------------------  ----------------------------------------------
                                                          
Davis Venture Value (Inception
  Date - 6/2/97)
        Beginning AUV............  (a)$26.245      (a)$21.522      (b)$28.218
                                   (b)$26.176      (b)$21.413      (b)$28.004
        Ending AUV...............  (a)$21.522      (a)$28.218      (a)$31.548
                                   (b)$21.413      (b)$28.004      (b)$31.231
        Ending Number of AUs.....  (a)38,952,303   (a)35,349,926   (a)31,846,961
                                   (b)895,679      (b)851,758      (b)786,722
- -------------------------------------------------------------------------------------------------------------------------
"Dogs of Wall Street" (Inception
  Date - 4/1/98)
        Beginning AUV............  (a)$9.692       (a)$8.919       (a)$10.544
                                   (b)$9.668       (b)$8.875       (b)$10.466
        Ending AUV...............  (a)$8.919       (a)$10.544      (a)$11.385
                                   (b)$8.875       (b)$10.466      (b)$11.272
        Ending Number of AUs.....  (a)8,137,931    (a)6,751,376    (a)5,815,144
                                   (b)231,993      (b)209,921      (b)118,228
- -------------------------------------------------------------------------------------------------------------------------
Emerging Markets (Inception
  Date - 6/5/97)
        Beginning AUV............  (a)$6.539       (a)$5.980       (a)$8.988
                                   (b)$6.523       (b)$5.952       (b)$8.924
        Ending AUV...............  (a)$5.980       (a)$8.988       (a)$11.022
                                   (b)$5.952       (b)$8.924       (b)$10.916
        Ending Number of AUs.....  (a)7,672,975    (a)7,006,555    (a)6,380,472
                                   (b)111,240      (b)134,595      (b)104,113
- -------------------------------------------------------------------------------------------------------------------------
Federated American Leaders
  (Inception Date - 6/4/97)
        Beginning AUV............  (a)$16.381      (a)$12.944      (a)$16.264
                                   (b)$16.335      (b)$12.875      (b)$16.138
        Ending AUV...............  (a)$12.944      (a)$16.264      (a)$17.603
                                   (b)$12.875      (b)$16.138      (b)$17.423
        Ending Number of AUs.....  (a)8,394,495    (a)6,858,474    (a)5,765,362
                                   (b)161,493      (b)152,325      (b)143,604
- -------------------------------------------------------------------------------------------------------------------------
Foreign Value (Inception Date -
  8/11/03)
        Beginning AUV............  --              (a)$10.429      (a)$12.463
                                   --              (b)$10.394      (b)$12.410
        Ending AUV...............  --              (a)$12.463      (a)$14.701
                                   --              (b)$12.410      (b)$14.602
        Ending Number of AUs.....  --              (a)356,089      (a)1,580,936
                                   --              (b)2,169        (b)30,132
- -------------------------------------------------------------------------------------------------------------------------
Global Bond (Inception Date -
  6/11/97)
        Beginning AUV............  (a)$15.678      (a)$16.361      (a)$16.687
                                   (b)$15.639      (b)$16.279      (b)$16.562
        Ending AUV...............  (a)$16.361      (a)$16.687      (a)$17.087
                                   (b)$16.279      (b)$16.562      (b)$16.917
        Ending Number of AUs.....  (a)3,474,173    (a)3,049,878    (a)2,773,344
                                   (b)122,154      (b)113,246      (b)111,661
- -------------------------------------------------------------------------------------------------------------------------
Global Equities (Inception Date -
  6/3/97)
        Beginning AUV............  (a)$17.472      (a)$12.588      (a)$15.688
                                   (b)$17.425      (b)$12.523      (b)$15.568
        Ending AUV...............  (a)$12.588      (a)$15.688      (a)$17.285
                                   (b)$12.523      (b)$15.568      (b)$17.111
        Ending Number of AUs.....  (a)7,631,561    (a)6,384,144    (a)5,130,569
                                   (b)97,379       (b)85,227       (b)67,080
- -------------------------------------------------------------------------------------------------------------------------
Goldman Sachs Research (Inception
  Date - 7/5/00)
        Beginning AUV............  (a)$7.173       (a)$5.080       (a)$6.266
                                   (b)$7.154       (b)$5.054       (b)$6.218
        Ending AUV...............  (a)$5.080       (a)$6.266       (a)$6.975
                                   (b)$5.054       (b)$6.218       (b)$6.904
        Ending Number of AUs.....  (a)3,781,616    (a)2,751,886    (a)2,044,956
                                   (b)202,239      (b)180,504      (b)152,963
- -------------------------------------------------------------------------------------------------------------------------
Growth-Income (Inception Date -
  6/3/97)
        Beginning AUV............  (a)$26.847      (a)$20.850      (a)$25.801
                                   (b)$26.783      (b)$20.748      (b)$25.611
        Ending AUV...............  (a)$20.850      (a)$25.801      (a)$28.342
                                   (b)$20.748      (b)$25.611      (b)$28.063
        Ending Number of AUs.....  (a)20,340,353   (a)16,846,784   (a)13,973,576
                                   (b)360,087      (b)310,363      (b)272,375
- -------------------------------------------------------------------------------------------------------------------------
Growth Opportunities (Inception
  Date - 7/6/00)
        Beginning AUV............  (a)$5.807       (a)$3.443       (a)$4.577
                                   (b)$5.798       (b)$3.429       (b)$4.547
        Ending AUV...............  (a)$3.443       (a)$4.577       (a)$4.786
                                   (b)$3.429       (b)$4.547       (b)$4.742
        Ending Number of AUs.....  (a)2,821,168    (a)4,320,776    (a)2,738,563
                                   (b)185,337      (b)173,217      (b)125,203
- -------------------------------------------------------------------------------------------------------------------------
</Table>



         AU - Accumulation Unit


         AUV - Accumulation Unit Value


         (a) Without election of the optional EstatePlus feature


         (b) With election of the optional EstatePlus feature


                                       A-2


<Table>
<Caption>
                                                  FISCAL YEAR   FISCAL YEAR                 FISCAL YEAR     FISCAL YEAR
                                   INCEPTION TO      ENDED         ENDED      11/30/99-        ENDED           ENDED
           PORTFOLIOS                11/30/97      11/30/98      11/30/99      12/31/99       12/31/00        12/31/01
- -------------------------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------------------------------
                                                                                         
High-Yield Bond (Inception
  Date - 6/9/97)
        Beginning AUV............   $   13.63      $   14.66    $    14.25    $   14.71    (a)$14.87       (a)$13.278
                                                                                           (b)$14.87       (b)$13.278
        Ending AUV...............   $   14.66      $   14.25    $    14.71    $   14.87    (a)$13.28       (a)$12.511
                                                                                           (b)$13.28       (b)$12.489
        Ending Number of AUs.....     758,856      5,006,115     7,918,425    8,096,738    (a)8,995,563    (a)9,717,178
                                                                                           (b)--           (b)211,929

- -------------------------------------------------------------------------------------------------------------------------
International Diversified
  Equities (Inception
  Date - 6/4/97)
        Beginning AUV............   $   12.04      $   11.62    $    13.53    $   15.49    (a)$16.92       (a)$13.614
                                                                                           (b)$16.92       (b)$13.614
        Ending AUV...............   $   11.62      $   13.53    $    15.49    $   16.92    (a)$13.61       (a)$10.196
                                                                                           (b)$13.61       (b)$10.162
        Ending Number of AUs.....   1,040,812      4,519,545     6,989,492    7,176,791    (a)9,563,404    (a)9,259,404
                                                                                           (b)--           (b)145,800

- -------------------------------------------------------------------------------------------------------------------------
International Growth and Income
  (Inception Date - 6/4/97)
        Beginning AUV............   $    9.97      $   10.33    $    11.16    $   13.40    (a)$14.07       (a)$14.023
                                                                                           (b)$14.07       (b)$14.023
        Ending AUV...............   $   10.33      $   11.16    $    13.40    $   14.07    (a)$14.02       (a)$10.743
                                                                                           (b)$14.02       (b)$10.713
        Ending Number of AUs.....   1,310,126      6,738,263    11,676,801    12,288,580   (a)17,253,320   (a)17,888,673
                                                                                           (b)--           (b)344,784

- -------------------------------------------------------------------------------------------------------------------------
Marsico Growth (Inception Date -
  12/29/00)
        Beginning AUV............          --             --            --           --    (a)$10.00       (a)$10.000
                                                                                           (b)$10.00       (b)$10.000
        Ending AUV...............          --             --            --           --    (a)$10.00       (a)$8.521
                                                                                           (b)$10.00       (b)$8.498
        Ending Number of AUs.....          --             --            --           --    (a)$46.00       (a)1,236,562
                                                                                           (b)--           (b)277,115

- -------------------------------------------------------------------------------------------------------------------------
MFS Massachusetts Investors Trust
  (Inception Date - 6/4/97)
        Beginning AUV............   $   15.82      $   17.63    $    20.46    $   22.55    (a)$23.67       (a)$23.224
                                                                                           (b)$23.67       (b)$23.224
        Ending AUV...............   $   17.63      $   20.46    $    22.55    $   23.67    (a)$23.22       (a)$19.203
                                                                                           (b)$23.22       (b)$19.159
        Ending Number of AUs.....     191,101        694,076     4,109,201    4,397,413    (a)6,735,966    (a)8,156,869
                                                                                           (b)--           (b)255,263

- -------------------------------------------------------------------------------------------------------------------------
MFS Mid-Cap Growth (Inception
  Date - 4/5/99)
        Beginning AUV............          --             --            --    $   14.23    (a)$16.31       (a)$17.607
                                                                                           (b)$16.31       (b)$17.607
        Ending AUV...............          --             --    $    14.23    $   16.31    (a)$17.61       (a)$13.420
                                                                                           (b)$17.61       (b)$13.385
        Ending Number of AUs.....          --             --     2,204,857    2,713,848    (a)13,667,663   (a)16,760,748
                                                                                           (b)--           (b)642,519

- -------------------------------------------------------------------------------------------------------------------------
MFS Total Return (Inception
  Date - 6/10/97)
        Beginning AUV............   $   14.44      $   15.45    $    17.28    $   18.50    (a)$18.60       (a)$21.433
                                                                                           (b)$18.60       (b)$21.433
        Ending AUV...............   $   15.45      $   17.28    $    18.50    $   18.60    (a)$21.43       (a)$21.225
                                                                                           (b)$21.43       (b)$21.183
        Ending Number of AUs.....     218,391      1,492,175     4,740,884    5,054,346    (a)7,385,194    (a)13,032,692
                                                                                           (b)--           (b)673,743

- -------------------------------------------------------------------------------------------------------------------------
Putnam Growth: Voyager (Inception
  Date - 6/3/97)
        Beginning AUV............   $   15.80      $   18.47    $    22.29    $   28.36    (a)$31.67       (a)$25.556
                                                                                           (b)$31.67       (b)$25.556
        Ending AUV...............   $   18.47      $   22.29    $    28.36    $   31.67    (a)$25.56       (a)$19.097
                                                                                           (b)$25.56       (b)$19.049
        Ending Number of AUs.....     831,178      4,949,624    11,111,497    11,459,476   (a)15,003,547   (a)14,599,473
                                                                                           (b)--           (b)133,955

- -------------------------------------------------------------------------------------------------------------------------
Real Estate (Inception Date -
  6/4/97)
        Beginning AUV............   $    9.98      $   11.44    $     9.80    $    8.50    (a)$8.91        (a)$10.856
                                                                                           (b)$8.91        (b)$10.856
        Ending AUV...............   $   11.44      $    9.80    $     8.50    $    8.91    (a)$10.86       (a)$11.339
                                                                                           (b)$10.86       (b)$11.307
        Ending Number of AUs.....     887,321      3,336,767     3,959,755    3,993,765    (a)4,778,388    (a)5,036,997
                                                                                           (b)--           (b)46,928

- -------------------------------------------------------------------------------------------------------------------------
Small & Mid Cap Value (Inception
  Date - 8/11/03)
        Beginning AUV............          --             --            --           --    --              --
                                                                                           --              --
        Ending AUV...............          --             --            --           --    --              --
                                                                                           --              --
        Ending Number of AUs.....          --             --            --           --    --              --
                                                                                           --              --

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

<Caption>
                                    FISCAL YEAR     FISCAL YEAR     FISCAL YEAR
                                       ENDED           ENDED           ENDED
           PORTFOLIOS                 12/31/02        12/31/03        12/31/04
- ---------------------------------  ----------------------------------------------
- ---------------------------------  ----------------------------------------------
                                                          
High-Yield Bond (Inception
  Date - 6/9/97)
        Beginning AUV............  (a)$12.511      (a)$11.607      (a)$15.041
                                   (b)$12.489      (b)$11.564      (b)$14.947
        Ending AUV...............  (a)$11.607      (a)$15.041      (a)$17.401
                                   (b)$11.564      (b)$14.947      (b)$17.250
        Ending Number of AUs.....  (a)9,721,045    (a)10,841,273   (a)8,604,969
                                   (b)277,747      (b)222,143      (b)179,313
- -------------------------------------------------------------------------------------------------------------------------
International Diversified
  Equities (Inception
  Date - 6/4/97)
        Beginning AUV............  (a)$10.196      (a)$7.175       (a)$9.314
                                   (b)$10.162      (b)$7.140       (b)$9.245
        Ending AUV...............  (a)$7.175       (a)$9.314       (a)$10.686
                                   (b)$7.140       (b)$9.245       (b)$10.581
        Ending Number of AUs.....  (a)8,373,221    (a)8,452,013    (a)7,529,771
                                   (b)161,711      (b)167,377      (b)159,689
- -------------------------------------------------------------------------------------------------------------------------
International Growth and Income
  (Inception Date - 6/4/97)
        Beginning AUV............  (a)$10.743      (a)$8.367       (a)$11.283
                                   (b)$10.713      (b)$8.322       (b)$11.195
        Ending AUV...............  (a)$8.367       (a)$11.283      (a)$13.431
                                   (b)$8.322       (b)$11.195      (b)$13.293
        Ending Number of AUs.....  (a)15,524,444   (a)13,356,805   (a)12,409,390
                                   (b)345,080      (b)303,267      (b)275,293
- -------------------------------------------------------------------------------------------------------------------------
Marsico Growth (Inception Date -
  12/29/00)
        Beginning AUV............  (a)$8.521       (a)$7.447       (a)$9.552
                                   (b)$8.498       (b)$7.409       (b)$9.478
        Ending AUV...............  (a)$7.447       (a)$9.552       (a)$10.466
                                   (b)$7.409       (b)$9.478       (b)$10.360
        Ending Number of AUs.....  (a)5,737,494    (a)7,350,664    (a)5,653,213
                                   (b)370,133      (b)478,074      (b)625,177
- -------------------------------------------------------------------------------------------------------------------------
MFS Massachusetts Investors Trust
  (Inception Date - 6/4/97)
        Beginning AUV............  (a)$19.203      (a)$14.944      (a)$18.028
                                   (b)$19.159      (b)$14.872      (b)$17.897
        Ending AUV...............  (a)$14.944      (a)$18.028      (a)$19.863
                                   (b)$14.872      (b)$17.897      (b)$19.669
        Ending Number of AUs.....  (a)6,869,791    (a)6,036,183    (a)5,030,044
                                   (b)243,337      (b)236,783      (b)179,848
- -------------------------------------------------------------------------------------------------------------------------
MFS Mid-Cap Growth (Inception
  Date - 4/5/99)
        Beginning AUV............  (a)$13.420      (a)$6.982       (a)$9.438
                                   (b)$13.385      (b)$6.947       (b)$9.367
        Ending AUV...............  (a)$6.982       (a)$9.438       (a)$10.605
                                   (b)$6.947       (b)$9.367       (b)$10.499
        Ending Number of AUs.....  (a)12,529,321   (a)13,189,307   (a)11,192,071
                                   (b)649,185      (b)649,002      (b)578,950
- -------------------------------------------------------------------------------------------------------------------------
MFS Total Return (Inception
  Date - 6/10/97)
        Beginning AUV............  (a)$21.225      (a)$19.891      (a)$22.894
                                   (b)$21.183      (b)$19.802      (b)$22.735
        Ending AUV...............  (a)$19.891      (a)$22.894      (a)$25.099
                                   (b)$19.802      (b)$22.735      (b)$24.861
        Ending Number of AUs.....  (a)15,844,679   (a)15,720,321   (a)14,610,247
                                   (b)789,355      (b)848,211      (b)818,656
- -------------------------------------------------------------------------------------------------------------------------
Putnam Growth: Voyager (Inception
  Date - 6/3/97)
        Beginning AUV............  (a)$19.097      (a)$13.832      (a)$16.896
                                   (b)$19.049      (b)$13.764      (b)$16.770
        Ending AUV...............  (a)$13.832      (a)$16.896      (a)$17.473
                                   (b)$13.764      (b)$16.770      (b)$17.300
        Ending Number of AUs.....  (a)11,061,667   (a)8,944,662    (a)7,382,362
                                   (b)137,282      (b)120,024      (b)109,812
- -------------------------------------------------------------------------------------------------------------------------
Real Estate (Inception Date -
  6/4/97)
        Beginning AUV............  (a)$11.339      (a)$11.860      (a)$16.120
                                   (b)$11.307      (b)$11.799      (b)$15.997
        Ending AUV...............  (a)$11.860      (a)$16.120      (a)$21.364
                                   (b)$11.799      (b)$15.997      (b)$21.149
        Ending Number of AUs.....  (a)5,553,559    (a)5,407,606    (a)5,172,490
                                   (b)82,996       (b)85,154       (b)90,514
- -------------------------------------------------------------------------------------------------------------------------
Small & Mid Cap Value (Inception
  Date - 8/11/03)
        Beginning AUV............  --              (a)$11.330      (a)$13.588
                                   --              (b)$11.288      (b)$13.525
        Ending AUV...............  --              (a)$13.588      (a)$15.770
                                   --              (b)$13.525      (b)$15.657
        Ending Number of AUs.....  --              (a)192,827      (a)1,340,971
                                   --              (b)2,048        (b)48,142
- -------------------------------------------------------------------------------------------------------------------------
</Table>



         AU - Accumulation Unit


         AUV - Accumulation Unit Value


         (a) Without election of the optional EstatePlus feature


         (b) With election of the optional EstatePlus feature


                                       A-3


<Table>
<Caption>
                                                  FISCAL YEAR   FISCAL YEAR                 FISCAL YEAR     FISCAL YEAR
                                   INCEPTION TO      ENDED         ENDED      11/30/99-        ENDED           ENDED
           PORTFOLIOS                11/30/97      11/30/98      11/30/99      12/31/99       12/31/00        12/31/01
- -------------------------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------------------------------
                                                                                         
SunAmerica Balanced (Inception
  Date - 6/5/97)
        Beginning AUV............   $   11.84      $   13.22    $    15.60    $   18.23    (a)$19.69       (a)$17.560
                                                                                           (b)$19.69       (b)$17.560
        Ending AUV...............   $   13.22      $   15.60    $    18.23    $   19.69    (a)$17.56       (a)$15.021
                                                                                           (b)$17.56       (b)$14.988
        Ending Number of AUs.....     363,136      3,543,245    11,283,979    11,995,695   (a)17,356,197   (a)18,029,355
                                                                                           (b)--           (b)169,447

- -------------------------------------------------------------------------------------------------------------------------
Technology (Inception Date -
  7/5/00)
        Beginning AUV............          --             --            --           --    (a)$10.00       (a)$6.692
                                                                                           (b)$10.00       (b)$6.692
        Ending AUV...............          --             --            --           --    (a)$6.69        (a)$3.452
                                                                                           (b)$6.69        (b)$3.444
        Ending Number of AUs.....          --             --            --           --    (a)5,369,650    (a)8,649,828
                                                                                           (b)--           (b)547,923

- -------------------------------------------------------------------------------------------------------------------------
Telecom Utility (Inception Date -
  6/6/97)
        Beginning AUV............   $   11.41      $   12.74    $    14.56    $   15.16    (a)$15.11       (a)$13.538
                                                                                           (b)$15.11       (b)$13.538
        Ending AUV...............   $   12.74      $   14.56    $    15.16    $   15.11    (a)$13.54       (a)$11.504
                                                                                           (b)$13.54       (b)$11.480
        Ending Number of AUs.....     177,618      1,807,529     4,083,169    4,232,249    (a)4,961,979    (a)4,657,143
                                                                                           (b)--           (b)55,333

- -------------------------------------------------------------------------------------------------------------------------
Worldwide High Income (Inception
  Date - 6/5/97)
        Beginning AUV............   $   15.57      $   15.98    $    13.57    $   15.23    (a)$15.70       (a)$15.005
                                                                                           (b)$15.70       (b)$15.005
        Ending AUV...............   $   15.98      $   13.57    $    15.23    $   15.70    (a)$15.00       (a)$14.299
                                                                                           (b)$15.00       (b)$14.278
        Ending Number of AUs.....     596,308      2,430,509     2,853,924    2,824,430    (a)2,942,189    (a)2,783,883
                                                                                           (b)--           (b)32,981

- -------------------------------------------------------------------------------------------------------------------------
American Funds Insurance
  Series - Asset Allocation
  (Inception Date: - 9/30/02)
        Beginning AUV............          --             --            --           --    --              --
        Ending AUV...............          --             --            --           --    --              --
        Ending Number of AUs.....          --             --            --           --    --              --

- -------------------------------------------------------------------------------------------------------------------------
American Funds Insurance
  Series - Global Growth
  (Inception Date: - 9/30/02)
        Beginning AUV............          --             --            --           --    --              --
        Ending AUV...............          --             --            --           --    --              --
        Ending Number of AUs.....          --             --            --           --    --              --

- -------------------------------------------------------------------------------------------------------------------------
American Funds Insurance
  Series - Growth (Inception
  Date: - 9/30/02)
        Beginning AUV............          --             --            --           --    --              --
        Ending AUV...............          --             --            --           --    --              --
        Ending Number of AUs.....          --             --            --           --    --              --

- -------------------------------------------------------------------------------------------------------------------------
American Funds Insurance
  Series - Growth-Income
  (Inception Date: - 9/30/02)
        Beginning AUV............          --             --            --           --    --              --
        Ending AUV...............          --             --            --           --    --              --
        Ending Number of AUs.....          --             --            --           --    --              --

- -------------------------------------------------------------------------------------------------------------------------
Lord Abbett Series Fund, Inc. -
  Growth and Income* (Inception
  Date - 5/1/02)
        Beginning AUV............          --             --            --           --    --              --
        Ending AUV...............          --             --            --           --    --              --
        Ending Number of AUs.....          --             --            --           --    --              --

- -------------------------------------------------------------------------------------------------------------------------
Lord Abbett Series Fund, Inc. -
  Mid-Cap Value (Inception
  Date - 5/1/02)
        Beginning AUV............          --             --            --           --    --              --
        Ending AUV...............          --             --            --           --    --              --
        Ending Number of AUs.....          --             --            --           --    --              --

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

<Caption>
                                    FISCAL YEAR     FISCAL YEAR     FISCAL YEAR
                                       ENDED           ENDED           ENDED
           PORTFOLIOS                 12/31/02        12/31/03        12/31/04
- ---------------------------------  ----------------------------------------------
- ---------------------------------  ----------------------------------------------
                                                          
SunAmerica Balanced (Inception
  Date - 6/5/97)
        Beginning AUV............  (a)$15.021      (a)$12.550      (a)$14.229
                                   (b)$14.988      (b)$12.491      (b)$14.127
        Ending AUV...............  (a)$12.550      (a)$14.229      (a)$14.964
                                   (b)$12.491      (b)$14.127      (b)$14.819
        Ending Number of AUs.....  (a)13,838,869   (a)11,795,775   (a)9,914,159
                                   (b)176,634      (b)167,155      (b)114,340
- -------------------------------------------------------------------------------------------------------------------------
Technology (Inception Date -
  7/5/00)
        Beginning AUV............  (a)$3.452       (a)$1.722       (a)$2.557
                                   (b)$3.444       (b)$1.714       (b)$2.538
        Ending AUV...............  (a)$1.722       (a)$2.557       (a)$2.455
                                   (b)$1.714       (b)$2.538       (b)$2.431
        Ending Number of AUs.....  (a)7,906,530    (a)12,912,979   (a)8,157,315
                                   (b)508,690      (b)542,405      (b)443,513
- -------------------------------------------------------------------------------------------------------------------------
Telecom Utility (Inception Date -
  6/6/97)
        Beginning AUV............  (a)$11.504      (a)$8.638       (a)$10.104
                                   (b)$11.480      (b)$8.597       (b)$10.031
        Ending AUV...............  (a)$8.638       (a)$10.104      (a)$11.621
                                   (b)$8.597       (b)$10.031      (b)$11.508
        Ending Number of AUs.....  (a)3,982,390    (a)3,082,570    (a)2,797,532
                                   (b)59,762       (b)55,462       (b)54,993
- -------------------------------------------------------------------------------------------------------------------------
Worldwide High Income (Inception
  Date - 6/5/97)
        Beginning AUV............  (a)$14.299      (a)$14.029      (a)$17.402
                                   (b)$14.278      (b)$13.987      (b)$17.306
        Ending AUV...............  (a)$14.029      (a)$17.402      (a)$18.754
                                   (b)$13.987      (b)$17.306      (b)$18.604
        Ending Number of AUs.....  (a)2,384,608    (a)2,417,245    (a)2,145,516
                                   (b)17,768       (b)31,142       (b)27,923
- -------------------------------------------------------------------------------------------------------------------------
American Funds Insurance
  Series - Asset Allocation
  (Inception Date: - 9/30/02)
        Beginning AUV............  (a)$10.000      (a)$10.359      (a)$12.423
                                   (b)$10.000      (b)$10.353      (b)$12.384
        Ending AUV...............  (a)$10.359      (a)$12.423      (a)$13.256
                                   (b)$10.353      (b)$12.384      (b)$13.182
        Ending Number of AUs.....  (a)1,031,949    (a)4,873,672    (a)7,633,623
                                   (b)54,240       (b)210,925      (b)367,292
- -------------------------------------------------------------------------------------------------------------------------
American Funds Insurance
  Series - Global Growth
  (Inception Date: - 9/30/02)
        Beginning AUV............  (a)$10.000      (a)$10.949      (a)$14.590
                                   (b)$10.000      (b)$10.936      (b)$14.537
        Ending AUV...............  (a)$10.949      (a)$14.590      (a)$16.310
                                   (b)$10.936      (b)$14.537      (b)$16.209
        Ending Number of AUs.....  (a)352,490      (a)2,143,699    (a)4,592,988
                                   (b)6,497        (b)79,226       (b)161,857
- -------------------------------------------------------------------------------------------------------------------------
American Funds Insurance
  Series - Growth (Inception
  Date: - 9/30/02)
        Beginning AUV............  (a)$10.000      (a)$10.884      (a)$14.667
                                   (b)$10.000      (b)$10.876      (b)$14.621
        Ending AUV...............  (a)$10.884      (a)$14.667      (a)$16.252
                                   (b)$10.876      (b)$14.621      (b)$16.161
        Ending Number of AUs.....  (a)876,471      (a)6,528,755    (a)10,379,138
                                   (b)13,564       (b)207,087      (b)379,822
- -------------------------------------------------------------------------------------------------------------------------
American Funds Insurance
  Series - Growth-Income
  (Inception Date: - 9/30/02)
        Beginning AUV............  (a)$10.000      (a)$10.884      (a)$14.197
                                   (b)$10.000      (b)$10.872      (b)$14.148
        Ending AUV...............  (a)$10.884      (a)$14.197      (a)$15.434
                                   (b)$10.872      (b)$14.148      (b)$15.342
        Ending Number of AUs.....  (a)1,553,328    (a)8,278,965    (a)13,431,881
                                   (b)36,692       (b)358,531      (b)581,187
- -------------------------------------------------------------------------------------------------------------------------
Lord Abbett Series Fund, Inc. -
  Growth and Income* (Inception
  Date - 5/1/02)
        Beginning AUV............  (a)$10.000      (a)$8.180       (a)$10.556
                                   (b)$10.000      (b)$8.159       (b)$10.503
        Ending AUV...............  (a)$8.180       (a)$10.556      (a)$11.713
                                   (b)$8.159       (b)$10.503      (b)$11.624
        Ending Number of AUs.....  (a)2,080,159    (a)4,373,549    (a)6,804,573
                                   (b)41,556       (b)249,363      (b)365,045
- -------------------------------------------------------------------------------------------------------------------------
Lord Abbett Series Fund, Inc. -
  Mid-Cap Value (Inception
  Date - 5/1/02)
        Beginning AUV............  (a)$10.000      (a)$8.524       (a)$10.475
                                   (b)$10.000      (b)$8.509       (b)$10.430
        Ending AUV...............  (a)$8.524       (a)$10.475      (a)$12.798
                                   (b)$8.509       (b)$10.430      (b)$12.711
        Ending Number of AUs.....  (a)1,675,350    (a)3,582,951    (a)6,980,096
                                   (b)47,182       (b)172,132      (b)302,778
- -------------------------------------------------------------------------------------------------------------------------
</Table>



         AU - Accumulation Unit


         AUV - Accumulation Unit Value


         (a) Without election of the optional EstatePlus feature


         (b) With election of the optional EstatePlus feature


                                       A-4


<Table>
<Caption>
                                                  FISCAL YEAR   FISCAL YEAR                 FISCAL YEAR     FISCAL YEAR
                                   INCEPTION TO      ENDED         ENDED      11/30/99-        ENDED           ENDED
           PORTFOLIOS                11/30/97      11/30/98      11/30/99      12/31/99       12/31/00        12/31/01
- -------------------------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------------------------------
                                                                                         
Van Kampen LIT Comstock, Class II
  Shares (Inception
  Date - 10/15/01)
        Beginning AUV............          --             --            --           --    --              (a)$10.000
                                                                                                           (b)$10.000
        Ending AUV...............          --             --            --           --    --              (a)$10.214
                                                                                                           (b)$10.216
        Ending Number of AUs.....          --             --            --           --    --              (a)664,336
                                                                                                           (b)10,966

- -------------------------------------------------------------------------------------------------------------------------
Van Kampen LIT Emerging Growth,
  Class II Shares (Inception
  Date - 10/15/01)
        Beginning AUV............          --             --            --           --    --              (a)$10.000
                                                                                                           (b)$10.000
        Ending AUV...............          --             --            --           --    --              (a)$10.377
                                                                                                           (b)$10.334
        Ending Number of AUs.....          --             --            --           --    --              (a)125,556
                                                                                                           (b)1,065

- -------------------------------------------------------------------------------------------------------------------------
Van Kampen LIT Growth and Income,
  Class II Shares (Inception
  Date - 10/15/01)
        Beginning AUV............          --             --            --           --    --              (a)$10.000
                                                                                                           (b)$10.000
        Ending AUV...............          --             --            --           --    --              (a)$10.556
                                                                                                           (b)$10.549
        Ending Number of AUs.....          --             --            --           --    --              (a)242,732
                                                                                                           (b)6,733

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

<Caption>
                                    FISCAL YEAR     FISCAL YEAR     FISCAL YEAR
                                       ENDED           ENDED           ENDED
           PORTFOLIOS                 12/31/02        12/31/03        12/31/04
- ---------------------------------  ----------------------------------------------
- ---------------------------------  ----------------------------------------------
                                                          
Van Kampen LIT Comstock, Class II
  Shares (Inception
  Date - 10/15/01)
        Beginning AUV............  (a)$10.214      (a)$8.098       (a)$10.431
                                   (b)$10.216      (b)$8.081       (b)$10.382
        Ending AUV...............  (a)$8.098       (a)$10.431      (a)$12.064
                                   (b)$8.081       (b)$10.382      (b)$11.978
        Ending Number of AUs.....  (a)5,538,887    (a)8,080,079    (a)10,472,732
                                   (b)162,364      (b)482,806      (b)633,288
- -------------------------------------------------------------------------------------------------------------------------
Van Kampen LIT Emerging Growth,
  Class II Shares (Inception
  Date - 10/15/01)
        Beginning AUV............  (a)$10.377      (a)$6.883       (a)$8.612
                                   (b)$10.334      (b)$6.837       (b)$8.533
        Ending AUV...............  (a)$6.883       (a)$8.612       (a)$9.057
                                   (b)$6.837       (b)$8.533       (b)$8.952
        Ending Number of AUs.....  (a)714,688      (a)1,129,170    (a)1,126,616
                                   (b)43,328       (b)75,718       (b)101,246
- -------------------------------------------------------------------------------------------------------------------------
Van Kampen LIT Growth and Income,
  Class II Shares (Inception
  Date - 10/15/01)
        Beginning AUV............  (a)$10.556      (a)$8.857       (a)$11.139
                                   (b)$10.549      (b)$8.833       (b)$11.081
        Ending AUV...............  (a)$8.857       (a)$11.139      (a)$12.520
                                   (b)$8.833       (b)$11.081      (b)$12.424
        Ending Number of AUs.....  (a)4,541,821    (a)5,593,346    (a)6,910,098
                                   (b)107,418      (b)209,230      (b)314,766
- -------------------------------------------------------------------------------------------------------------------------
</Table>



         AU - Accumulation Unit


         AUV - Accumulation Unit Value


         (a) Without election of the optional EstatePlus feature


         (b) With election of the optional EstatePlus feature


                                       A-5


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

                  APPENDIX B - MARKET VALUE ADJUSTMENT ("MVA")

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


The information in this Appendix applies only if you take money out of a Fixed
Account (with a duration longer than 1 year) before the end of the guarantee
period.



We calculate the MVA by doing a comparison between current rates and the rate
being credited to you in the Fixed Account. For the current rate we use a rate
being offered by us for a guarantee period that is equal to the time remaining
in the Fixed Account from which you seek withdrawal (rounded up to a full number
of years). If we are not currently offering a guarantee period for that period
of time, we determine an applicable rate by using a formula to arrive at a
number based on the interest rates currently offered for the two closest periods
available.



Where the MVA is negative, we first deduct the adjustment from any money
remaining in the Fixed Account. If there is not enough money in the Fixed
Account to meet the negative deduction, we deduct the remainder from your
withdrawal. Where the MVA is positive, we add the adjustment to your withdrawal
amount. If a withdrawal charge applies, it is deducted before the MVA
calculation. The MVA is assessed on the amount withdrawn less any withdrawal
charges.


The MVA is computed by multiplying the amount withdrawn, transferred or taken
under an income option by the following factor:

                             [(1+I/(1+J+L)]N/12 - 1

     where:


       I is the interest rate you are earning on the money invested in the Fixed
       Account;



       J is the interest rate then currently available for the period of time
       equal to the number of years remaining in the term you initially agreed
       to leave your money in the Fixed Account;



       N is the number of full months remaining in the term you initially agreed
       to leave your money in the Fixed Account; and


       L is 0.005 (Some states require a different value. Please see your
       contract.)


We do not assess an MVA against withdrawals from an Fixed Account under the
following circumstances:


     -   If a withdrawal is made within 30 days after the end of a guarantee
         period;

     -   If a withdrawal is made to pay contract fees and charges;

     -   To pay a death benefit; and

     -   Upon beginning an income option, if occurring on the Latest Annuity
         Date.

EXAMPLES OF THE MVA

    The purpose of the examples below is to show how the MVA adjustments are
                       calculated and may not reflect the

Guarantee periods available or Surrender Charges applicable under your contract.

The examples below assume the following:


     (1) You made an initial Purchase Payment of $10,000 and allocated it to a
         Fixed Account at a rate of 5%;



     (2) You make a partial withdrawal of $4,000 when 1 1/2 years (18 months)
         remain in the term you initially agreed to leave your money in the
         Fixed Account (N = 18);


     (3) You have not made any other transfers, additional Purchase Payments, or
         withdrawals; and

     (4) Your contract was issued in a state where L = 0.005.

                                       B-1


POSITIVE ADJUSTMENT, NO WITHDRAWAL CHARGE APPLIES


Assume that on the date of withdrawal, the interest rate in effect for new
Purchase Payments in the 1-year Fixed Account is 3.5% and the 3-year Fixed
Account is 4.5%. By linear interpolation, the interest rate for the remaining 2
years (1 1/2 years rounded up to the next full year) in the contract is
calculated to be 4%. No withdrawal charge is reflected in this example, assuming
that the Purchase Payment withdrawn falls within the free withdrawal amount.


The MVA factor is = [(1+I/(1+J+0.005)]N/12 - 1

                  = [(1.05)/(1.04+0.005)]18/12 - 1

                  = (1.004785)(1.5) - 1

                  = 1.007186 - 1

                  = + 0.007186

The requested withdrawal amount is multiplied by the MVA factor to determine the
MVA:

                         $4,000 X (+0.007186) = +$28.74

$28.74 represents the positive MVA that would be added to the withdrawal.

NEGATIVE ADJUSTMENT, NO WITHDRAWAL CHARGE APPLIES


Assume that on the date of withdrawal, the interest rate in effect for new
Purchase Payments in the 1-year Fixed Account is 5.5% and the 3-year Fixed
Account is 6.5%. By linear interpolation, the interest rate for the remaining 2
years (1 1/2 years rounded up to the next full year) in the contract is
calculated to be 6%. No withdrawal charge is reflected in this example, assuming
that the Purchase Payment withdrawn falls with the free withdrawal amount.


The MVA factor is = [(1+I/(1+J+0.005)]N/12 - 1

                  = [(1.05)/(1.06+0.005)]18/12 - 1

                  = (0.985915)(1.5) - 1

                  = 0.978948 - 1

                  = - 0.021052

The requested withdrawal amount is multiplied by the MVA factor to determine the
MVA:

                         $4,000 X (-0.021052) = -$84.21


$84.21 represents the negative MVA that will be deducted from the withdrawal.


POSITIVE ADJUSTMENT, WITHDRAWAL CHARGE APPLIES


Assume that on the date of withdrawal, the interest rate in effect for new
Purchase Payments in the 1-year Fixed Account is 3.5% and the 3-year Fixed
Account is 4.5%. By linear interpolation, the interest rate for the remaining 2
years (1 1/2 years rounded up to the next full year) in the contract is
calculated to be 4%. A withdrawal charge of 6% is reflected in this example,
assuming that the Purchase Payment withdrawn exceeds the free withdrawal amount.


The MVA factor is = [(1+I)/(1+J+0.005)]N/12 - 1

                  = [(1.05)/(1.04+0.005)]18/12 - 1

                  = (1.004785)(1.5) - 1

                  = 1.007186 - 1

                  = + 0.007186

The requested withdrawal amount, less the withdrawal charge ($4,000 - 6% =
$3,760) is multiplied by the MVA factor to determine the MVA:

                         $3,760 X (+0.007186) = +$27.02

$27.02 represents the positive MVA that would be added to the withdrawal.

                                       B-2


NEGATIVE ADJUSTMENT, WITHDRAWAL CHARGE APPLIES


Assume that on the date of withdrawal, the interest rate in effect for new
Purchase Payments in the 1-year Fixed Account is 5.5% and the 3-year Fixed
Account is 6.5%. By linear interpolation, the interest rate for the remaining 2
years (1 1/2 years rounded up to the next full year) in the contract is
calculated to be 6%. A withdrawal charge of 6% is reflected in this example,
assuming that the Purchase Payment withdrawn exceeds the free withdrawal amount.


The MVA factor is = [(1+I/(1+J+0.005)]N/12 - 1

                  = [(1.05)/(1.06+0.005)]18/12 - 1

                  = (0.985915)(1.5) - 1

                  = 0.978948 - 1

                  = -0.021052

The requested withdrawal amount, less the withdrawal charge ($4,000 - 6% =
$3,760) is multiplied by the MVA factor to determine the MVA:

                         $3,760 X (-0.021052) = -$79.16

$79.16 represents the negative MVA that would be deducted from the withdrawal.

                                       B-3


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

           APPENDIX C - DEATH BENEFITS FOLLOWING SPOUSAL CONTINUATION

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

Capitalized terms used in this Appendix have the same meaning as they have in
prospectus.

The term "Continuation Net Purchase Payment" is used frequently to describe the
death benefit options payable to the beneficiary of the Continuing Spouse. We
define Continuation Net Purchase Payment as Net Purchase Payments made as of the
Continuation Date. For the purpose of calculating Continuation Net Purchase
Payments, the amount that equals the contract value on the Continuation Date,
including the Continuation Contribution is considered a Purchase Payment. If the
Continuing Spouse makes no additional Purchase Payments or withdrawal,
Continuation Net Purchase Payments equals the contract value on the Continuation
Date, including the Continuation Contribution.

The term "withdrawals" as used in describing the death benefit options below is
defined as withdrawals and any fees and charges applicable to those withdrawals.

The following details the death benefit options and EstatePlus benefit upon the
Continuing Spouse's death:

The death benefit we will pay to the new Beneficiary chosen by the Continuing
Spouse varies depending on the death benefit option elected by the original
owner of the contract and the age of the Continuing Spouse as of the
Continuation Date.

A.  DEATH BENEFIT PAYABLE UPON CONTINUING SPOUSE'S DEATH:


     1.  Purchase Payment Accumulation Option



          If the Continuing Spouse is age 74 or younger on the Continuation
          Date, the death benefit will be the greatest of:


          a. Contract value; or

          b. Contract value on the Continuation Date plus Continuation Net
             Purchase Payments, compounded at 3% annual growth rate, to the
             earlier of the Continuing Spouse's 75th birthday or date of death;
             reduced for any withdrawals and increased by any Continuation Net
             Purchase Payments received after the Continuing Spouse's 75th
             birthday to the earlier of the Continuing Spouse's 86th birthday or
             date of death; or


          c. Contract value on the seventh contract anniversary (from the
             original contract issue date), reduced for withdrawals since the
             seventh contract anniversary in the same proportion that the
             contract value was reduced on the date of such withdrawal, plus any
             Net Purchase Payments received between the seventh contract
             anniversary date but prior to the Continuing Spouse's 86th
             birthday.



          If the Continuing Spouse is age 75-82 on the Continuation Date, then
          the death benefit will be the greatest of:


          a. Contract value; or

          b. Contract value on the Continuation Date plus any Continuation Net
             Purchase Payments received prior to the Continuing Spouse's 86th
             birthday; or

          c. Maximum anniversary value on any contract anniversary that occurred
             after the Continuation Date, but prior to the Continuing Spouse's
             83rd birthday. The anniversary value for any year is equal to the
             contract value on the applicable contract anniversary date, plus
             any Purchase Payments received since that anniversary date but
             prior to the Continuing Spouse's 86th birthday, and reduced for any
             withdrawals since that contract anniversary in the same proportion
             that the withdrawal reduced the contract value on the date of
             withdrawal.


          If the Continuing Spouse is age 83-85 on the Continuation Date, then
          the death benefit will be the greatest of:


          a. Contract value; or

          b. the lesser of:

             (1) Contract value on the Continuation Date plus Continuation Net
                 Purchase Payments received prior to the Continuing Spouse's
                 86th birthday; or

             (2) 125% of the contract value.


          If the Continuing Spouse is age 86 or older on the Continuation Date,
          the death benefit will be equal to the contract value.



     2.  Maximum Anniversary Value Option



          If the Continuing Spouse is age 82 or younger on the Continuation
          Date, then upon the death of the Continuing Spouse, the death benefit
          will be the greatest of:


          a. Contract value; or

          b. Contract value on the Continuation Date plus Continuation Net
             Purchase Payments received prior to the Continuing Spouse's 86th
             birthday; or

          c. Maximum anniversary value on any contract anniversary that occurred
             after the Continuation

                                       C-1


             Date, but prior to the Continuing Spouse's 83rd birthday. The
             anniversary value for any year is equal to the contract value on
             the applicable contract anniversary date after the Continuation
             Date, plus any Purchase Payments received since that anniversary
             date but prior to the Continuing Spouse's 86th birthday, and
             reduced for any withdrawals since that contract anniversary in the
             same proportion that the withdrawal reduced the contract value on
             the date of withdrawal.


          If the Continuing Spouse is age 83-85 on the Continuation Date, then
          the death benefit will be the greater of:


          a. Contract value; or

          b. the lesser of:

             (3) Contract value on the Continuation Date plus any Continuation
                 Net Purchase Payments received prior to the Continuing Spouse's
                 86th birthday; or

             (4) 125% of the contract value.


          If the Continuing Spouse is age 86 or older at the time of death, the
          death benefit is equal to contract value.



Please see the Statement of Additional Information for a description of the
death benefit calculations following a Spousal Continuation for contracts issued
before June 1, 2004.


B. THE ESTATEPLUS BENEFIT PAYABLE UPON CONTINUING SPOUSE'S DEATH:


The EstatePlus benefit is only available if the original owner elected
EstatePlus and the Continuing Spouse is age 80 or younger on the Continuation
Date. EstatePlus benefit is not payable after the Latest Annuity Date.


If the Continuing Spouse had earnings in the contract at the time of his/her
death, we will add a percentage of those earnings (the "EstatePlus Percentage"),
subject to a maximum dollar amount (the "Maximum EstatePlus Percentage"), to the
death benefit payable. The contract year of death will determine the EstatePlus
Percentage and the Maximum EstatePlus Benefit. The EstatePlus benefit, if any,
is added to the death benefit payable under the Purchase Payment Accumulation or
the Maximum Anniversary option.

On the Continuation Date, if the Continuing Spouse is 69 or younger, the table
below shows the available EstatePlus benefit:

<Table>
<Caption>
- ----------------------------------------------------------------
 CONTRACT YEAR        ESTATEPLUS                MAXIMUM
    OF DEATH          PERCENTAGE           ESTATEPLUS AMOUNT
- ----------------------------------------------------------------
                                 
 Years 0-4         25% of Earnings     40% of Continuation Net
                                       Purchase Payments
- ----------------------------------------------------------------
 Years 5-9         40% of Earnings     65% of Continuation Net
                                       Purchase Payments*
- ----------------------------------------------------------------
 Years 10+         50% of Earnings     75% of Continuation Net
                                       Purchase Payments*
- ----------------------------------------------------------------
</Table>

On the Continuation Date, if the Continuing Spouse is between his/her 70th and
81st birthdays, table below shows the available EstatePlus benefit:

<Table>
<Caption>
- ----------------------------------------------------------------
 CONTRACT YEAR        ESTATEPLUS                MAXIMUM
    OF DEATH          PERCENTAGE           ESTATEPLUS AMOUNT
- ----------------------------------------------------------------
                                 
 All Contract      25% of Earnings     40% of Continuation Net
 Years                                 Purchase Payments*
- ----------------------------------------------------------------
</Table>


* Purchase Payments received after the 5th anniversary of the Continuation Date
  must remain in the contract for at least 6 full months to be included as part
  of the Continuation Net Purchase Payments for the purpose of the Maximum
  EstatePlus Percentage calculation.


What is the Contract Year of Death?

Contract Year of Death is the number of full 12-month periods starting on the
Continuation Date and ending on the Continuing Spouse's date of death.


What is the EstatePlus benefit?



We determine the EstatePlus benefit based upon a percentage of earnings, as
indicated in the tables above, in the contract at the time of the Continuing
Spouse's death. For the purpose of this calculation, earnings are defined as (1)
minus (2) where


     (1) equals the contract value on the Continuing Spouse's date of death;

     (2) equals the Continuation Net Purchase Payment(s).


What is the Maximum EstatePlus benefit?



The EstatePlus benefit is subject to a maximum dollar amount. The Maximum
EstatePlus Benefit is equal to a specified percentage of the Continuation Net
Purchase Payments, as indicated in the tables above.


WE RESERVE THE RIGHT TO MODIFY, SUSPEND OR TERMINATE THE SPOUSAL CONTINUATION
PROVISION (IN ITS ENTIRETY OR ANY COMPONENT) AT ANY TIME WITH RESPECT TO
PROSPECTIVELY ISSUED CONTRACTS.

                                       C-2


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

   APPENDIX D - HYPOTHETICAL EXAMPLE OF THE OPERATION OF THE INCOME PROTECTOR
                                    FEATURE

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

This table assumes $100,000 initial investment in a Non-qualified contract with
no withdrawals, additional Purchase Payments or premium taxes.


<Table>
<Caption>
- --------------------------------------------------------------------------------------------------------
  IF AT ISSUE     MINIMUM ANNUAL INCOME IF YOU ELECT TO RECEIVE INCOME PAYMENTS ON CONTRACT ANNIVERSARY
    YOU ARE                7                     10                    15                    20
- --------------------------------------------------------------------------------------------------------
                                                                        
Male                       6,108                 6,672                 7,716                 8,832
age 60*
- --------------------------------------------------------------------------------------------------------
Female                     5,388                 5,880                 6,900                 8,112
age 60*
- --------------------------------------------------------------------------------------------------------
Joint**                    4,716                 5,028                 5,544                 5,928
Male-60
Female-60
- --------------------------------------------------------------------------------------------------------
</Table>


 * Life annuity with 10 years guaranteed
** Joint and survivor life annuity with 20 years guaranteed

                                       D-1


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

APPENDIX E -- STATE CONTRACT AVAILABILITY AND/OR VARIATIONS OF CERTAIN FEATURES
                                  AND BENEFITS

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


<Table>
<Caption>
- --------------------------------------------------------------------------------------------------------------------
      PROSPECTUS PROVISION                          AVAILABILITY OR VARIATION                          STATES
- --------------------------------------------------------------------------------------------------------------------
                                                                                           
 Transfer Privilege                Any transfer over the limit of 15 will incur a $10 transfer   Pennsylvania
                                   fee.                                                          Texas
- --------------------------------------------------------------------------------------------------------------------
 Administration Charge             Contract Maintenance Fee is $30.                              North Dakota
- --------------------------------------------------------------------------------------------------------------------
 Administration Charge             Will be deducted pro-rata from variable portfolios only. If   Oregon
                                   premiums are allocated among fixed funds only, no             Texas
                                   Administration Charge will be deducted.                       Washington
- --------------------------------------------------------------------------------------------------------------------
 Free Look                         Free Look period is 20 days.                                  Idaho
                                                                                                 North Dakota
                                                                                                 Utah
- --------------------------------------------------------------------------------------------------------------------
 Free Look                         If you reside in California and are age 60 or older on your   California
                                   Contract Date, the Free Look period is 30 days.
- --------------------------------------------------------------------------------------------------------------------
 Free Look                         If you cancel your contract during the Free Look period, we   Minnesota
                                   return the greater of (1) your Purchase Payments; or (2) the
                                   value of your contract.
- --------------------------------------------------------------------------------------------------------------------
 Free Look                         If you cancel your contract during the Free Look period, we   Colorado
                                   return the greater of Purchase Payment(s) paid or contract    Delaware
                                   value.                                                        Georgia
                                                                                                 Hawaii
                                                                                                 Idaho
                                                                                                 Iowa
                                                                                                 Kansas
                                                                                                 Louisiana
                                                                                                 Massachusetts
                                                                                                 Michigan
                                                                                                 Missouri
                                                                                                 Nebraska
                                                                                                 Nevada
                                                                                                 New Hampshire
                                                                                                 North Carolina
                                                                                                 Ohio
                                                                                                 Oklahoma
                                                                                                 Rhode Island
                                                                                                 South Carolina
                                                                                                 Utah
                                                                                                 Washington
                                                                                                 West Virginia
- --------------------------------------------------------------------------------------------------------------------
 Free Withdrawal Amounts           DURING THE FIRST CONTRACT YEAR:                               Washington
                                   You may withdraw the greater of (1) your penalty-free
                                   earnings; (2) if you are participating in the Systematic
                                   Withdrawal program, a total of 10% of your total invested
                                   amount or (3) interest earnings from the amounts allocated
                                   to the fixed accounts, not previously withdrawn.
                                   AFTER THE FIRST CONTRACT YEAR:
                                   Your maximum free withdrawal amount is the greater of (1)
                                   your penalty-free earnings and any portion of your total
                                   invested amount no longer subject to a withdrawal charge;
                                   (2) 10% of the portion of your total invested amount that
                                   has been in your contract for at least one year; or (3)
                                   interest earnings from amounts allocated to the fixed
                                   accounts, no previously withdrawn.
- --------------------------------------------------------------------------------------------------------------------
 Systematic Withdrawal             Minimum withdrawal amount is $250 per withdrawal or the       Oregon
                                   penalty free withdrawal amount.
- --------------------------------------------------------------------------------------------------------------------
 Minimum Contract Value            We may terminate your contract if both the following occur:   Texas
                                   (1) your contract is less than $500 as a result of
                                   withdrawals; and (2) you have not made any Purchase Payments
                                   during the past three years. We will provide you with sixty
                                   days written notice. At the end of the notice period, we
                                   will distribute the contract's remaining value to you.
- --------------------------------------------------------------------------------------------------------------------
 Market Value Adjustment           L equal to zero                                               Pennsylvania
- --------------------------------------------------------------------------------------------------------------------
</Table>


                                       E-1



<Table>
<Caption>
- --------------------------------------------------------------------------------------------------------------------
      PROSPECTUS PROVISION                          AVAILABILITY OR VARIATION                          STATES
- --------------------------------------------------------------------------------------------------------------------
                                                                                           
 Market Value Adjustment           L equal to 0.0025                                             Florida
- --------------------------------------------------------------------------------------------------------------------
 Premium Tax                       We do not deduct premium tax charges when you surrender your  New Mexico
                                   contract or begin the Income Phase.                           Texas
                                                                                                 Washington
- --------------------------------------------------------------------------------------------------------------------
</Table>


                                       E-2


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

   Please forward a copy (without charge) of the Polaris II Variable Annuity
   Statement of Additional Information to:

             (Please print or type and fill in all information.)

        ----------------------------------------------------------------
        Name

        ----------------------------------------------------------------
        Address

        ----------------------------------------------------------------
        City/State/Zip

<Table>
                                   
Date:                                 Signed:
- -----------------------------------   -----------------------------------
</Table>

   Return to:  AIG SunAmerica Life Assurance Company, Annuity Service Center,
   P.O. Box 52499, Los Angeles, California 90054-0299
- --------------------------------------------------------------------------------


                             [POLARISAMERICA LOGO]

                                   PROSPECTUS
                                  MAY 2, 2005

<Table>
                                        
Please read this prospectus carefully         FLEXIBLE PAYMENT DEFERRED ANNUITY CONTRACTS
before investing and keep it for                  issued by
future reference. It contains                 AIG SUNAMERICA LIFE ASSURANCE COMPANY
important information about the                   in connection with
PolarisAmerica Variable Annuity.              VARIABLE SEPARATE ACCOUNT
                                              The annuity has several investment choices - both Fixed Account options and Variable
To learn more about the annuity               Portfolios listed below. The Variable Portfolios are part of the Anchor Series Trust
offered by this prospectus, you can           ("AST"), the SunAmerica Series Trust ("SAST") or the Nations Separate Account Trust
obtain a copy of the Statement of             ("NSAT").
Additional Information ("SAI") dated
May 2, 2005. The SAI has been filed           STOCKS:
with the Securities and Exchange                  MANAGED BY AIG SUNAMERICA ASSET MANAGEMENT CORP.
Commission ("SEC") and is                           - Aggressive Growth Portfolio                                              SAST
incorporated by reference into this                 - Blue Chip Growth Portfolio                                               SAST
prospectus. The Table of Contents of              MANAGED BY ALLIANCE CAPITAL MANAGEMENT, L.P.
the SAI appears at the end of this                  - Alliance Growth Portfolio                                                SAST
prospectus. For a free copy of the                  - Global Equities Portfolio                                                SAST
SAI, call us at 1-877-932-SUN9 or                   - Growth-Income Portfolio                                                  SAST
write to us at our Annuity Service                MANAGED BY BANC OF AMERICA CAPITAL MANAGEMENT, LLC
Center, P.O. Box 54299, Los Angeles,                - Nations Small Company Portfolio                                          NSAT
California 90054-0299.                              - Nations Value Portfolio                                                  NSAT
                                                  MANAGED BY BRANDES INVESTMENT PARTNERS, L.P.
In addition, the SEC maintains a                    - Nations International Value Portfolio                                    NSAT
website (http://www.sec.gov) that                 MANAGED BY DAVIS ADVISORS
contains the SAI, materials                         - Davis Venture Value Portfolio                                            SAST
incorporated by reference and other               MANAGED BY MARSICO CAPITAL MANAGEMENT, LLC
information filed electronically with               - Nations Marsico 21st Century Portfolio                                   NSAT
the SEC by AIG SunAmerica Life                      - Nations Marsico Focused Equities Portfolio                               NSAT
Assurance Company.                                  - Nations Marsico Growth Portfolio                                         NSAT
                                                    - Nations Marsico International Opportunities Portfolio                    NSAT
ANNUITIES INVOLVE RISKS, INCLUDING                  - Nations Marsico MidCap Growth Portfolio                                  NSAT
POSSIBLE LOSS OF PRINCIPAL, AND ARE               MANAGED BY MASSACHUSETTS FINANCIAL SERVICES COMPANY
NOT A DEPOSIT OR OBLIGATION OF, OR                  - MFS Massachusetts Investors Trust Portfolio                              SAST
GUARANTEED OR ENDORSED BY, ANY BANK.                - MFS Mid-Cap Growth Portfolio                                             SAST
THEY ARE NOT FEDERALLY INSURED BY THE             MANAGED BY PUTNAM INVESTMENT MANAGEMENT LLC
FEDERAL DEPOSIT INSURANCE                           - Emerging Markets Portfolio                                               SAST
CORPORATION, THE FEDERAL RESERVE                    - International Growth and Income Portfolio                                SAST
BOARD OR ANY OTHER AGENCY.                          - Putnam Growth: Voyager Portfolio                                         SAST
                                                  MANAGED BY WELLINGTON MANAGEMENT COMPANY, LLP
                                                    - Capital Appreciation Portfolio                                            AST
                                              BALANCED:
                                                  MANAGED BY AIG SUNAMERICA ASSET MANAGEMENT CORP.
                                                    - SunAmerica Balanced Portfolio                                            SAST
                                                  MANAGED BY BANC OF AMERICA CAPITAL MANAGEMENT, LLC
                                                    - Nations Asset Allocation Portfolio                                       NSAT
                                                  MANAGED BY MASSACHUSETTS FINANCIAL SERVICES COMPANY
                                                    - MFS Total Return Portfolio                                               SAST
                                              BONDS:
                                                  MANAGED BY GOLDMAN SACHS ASSET MANAGEMENT
                                                    - Global Bond Portfolio                                                    SAST
                                                  MANAGED BY MACKAY SHIELDS LLC
                                                    - Nations High Yield Bond Portfolio                                        NSAT
                                                  MANAGED BY WELLINGTON MANAGEMENT COMPANY, LLP
                                                    - Government & Quality Bond Portfolio                                       AST
                                              CASH:
                                                  MANAGED BY BANC OF AMERICA CAPITAL MANAGEMENT, LLC
                                                    - Cash Management Portfolio                                                SAST
</Table>

  THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION, NOR HAS THE COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY
 OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.



<Table>
                                                                                
 ---------------------------------------------------------------------------------------
 ---------------------------------------------------------------------------------------
                                    TABLE OF CONTENTS
 ---------------------------------------------------------------------------------------
 ---------------------------------------------------------------------------------------
 GLOSSARY........................................................................
                                                                                       2
 HIGHLIGHTS......................................................................
                                                                                       3
 FEE TABLE.......................................................................
                                                                                       4
    Maximum Owner Transaction Expenses...........................................
                                                                                       4
    Contract Maintenance Fee.....................................................
                                                                                       4
    Separate Account Annual Expenses.............................................
                                                                                       4
    Underlying Fund Expenses.....................................................
                                                                                       4
 EXAMPLES........................................................................
                                                                                       5
 THE POLARISAMERICA VARIABLE ANNUITY.............................................
                                                                                       6
 PURCHASING A POLARISAMERICA VARIABLE ANNUITY....................................
                                                                                       6
    Allocation of Purchase Payments..............................................
                                                                                       7
    Accumulation Units...........................................................
                                                                                       7
    Free Look....................................................................
                                                                                       7
    Exchange Offers..............................................................
                                                                                       7
 INVESTMENT OPTIONS..............................................................
                                                                                       8
    Variable Portfolios..........................................................
                                                                                       8
        Anchor Series Trust......................................................
                                                                                       8
        SunAmerica Series Trust..................................................
                                                                                       8
        Nations Separate Account Trust...........................................
                                                                                       8
    Fixed Account Options........................................................
                                                                                       8
    Dollar Cost Averaging Program................................................
                                                                                       9
    Transfers During the Accumulation Phase......................................
                                                                                      10
    Automatic Asset Rebalancing Program..........................................
                                                                                      11
    Return Plus Program..........................................................
                                                                                      12
    Voting Rights................................................................
                                                                                      12
    Substitution.................................................................
                                                                                      12
 ACCESS TO YOUR MONEY............................................................
                                                                                      12
    Systematic Withdrawal Program................................................
                                                                                      13
    Nursing Home Waiver..........................................................
                                                                                      14
    Minimum Contract Value.......................................................
                                                                                      14
 DEATH BENEFIT...................................................................
                                                                                      14
    EstatePlus...................................................................
                                                                                      15
    Spousal Continuation.........................................................
                                                                                      16
 EXPENSES........................................................................
                                                                                      16
    Insurance Charges............................................................
                                                                                      16
    Withdrawal Charges...........................................................
                                                                                      17
    Underlying Fund Expenses.....................................................
                                                                                      17
    Contract Maintenance Fee.....................................................
                                                                                      17
    Transfer Fee.................................................................
                                                                                      17
    EstatePlus Fee...............................................................
                                                                                      17
    Premium Tax..................................................................
                                                                                      17
    Income Taxes.................................................................
                                                                                      17
    Reduction or Elimination of Charges and Expenses, and Additional Amounts
      Credited...................................................................
                                                                                      17
 INCOME OPTIONS..................................................................
                                                                                      18
    Annuity Date.................................................................
                                                                                      18
    Income Options...............................................................
                                                                                      18
    Fixed or Variable Income Payments............................................
                                                                                      19
    Income Payments..............................................................
                                                                                      19
    Transfers During the Income Phase............................................
                                                                                      19
    Deferment of Payments........................................................
                                                                                      19
    The Income Protector Feature.................................................
                                                                                      19
 TAXES...........................................................................
                                                                                      20
    Annuity Contracts in General.................................................
                                                                                      20
    Tax Treatment of Distributions - Non-Qualified Contracts.....................
                                                                                      21
    Tax Treatment of Distributions - Qualified Contracts.........................
                                                                                      21
    Minimum Distributions........................................................
                                                                                      21
    Tax Treatment of Death Benefits..............................................
                                                                                      22
    Contracts Owned by a Trust or Corporation....................................
                                                                                      22
    Gifts, Pledges and/or Assignments of a Contract..............................
                                                                                      22
    Diversification and Investor Control.........................................
                                                                                      23
 OTHER INFORMATION...............................................................
                                                                                      23
    The Separate Account.........................................................
                                                                                      23
    The General Account..........................................................
                                                                                      23
    Payment in Connection with Distribution of the Contract......................
                                                                                      23
    Administration...............................................................
                                                                                      24
    Legal Proceedings............................................................
                                                                                      24
 TABLE OF CONTENTS OF STATEMENT OF ADDITIONAL INFORMATION........................
                                                                                    F-56
 APPENDIX A - CONDENSED FINANCIAL INFORMATION....................................
                                                                                     A-1
 APPENDIX B - MARKET VALUE ADJUSTMENT ("MVA")....................................
                                                                                     B-1
 APPENDIX C - DEATH BENEFITS FOLLOWING SPOUSAL CONTINUATION......................
                                                                                     C-1
 APPENDIX D - HYPOTHETICAL EXAMPLE OF THE OPERATION OF THE INCOME PROTECTOR
  FEATURE........................................................................
                                                                                     D-1
</Table>


        ----------------------------------------------------------------
        ----------------------------------------------------------------
                                    GLOSSARY
        ----------------------------------------------------------------
        ----------------------------------------------------------------
We have capitalized some of the technical terms used in this prospectus. To help
you understand these terms, we have defined them in this glossary.

ACCUMULATION PHASE - The period during which you invest money in your contract.

ACCUMULATION UNITS - A measurement we use to calculate the value of the variable
portion of your contract during the Accumulation Phase.

ANNUITANT(S) - The person(s) on whose life (lives) we base income payments.

ANNUITY DATE - The date on which income payments are to begin, as selected by
you.

ANNUITY UNITS - A measurement we use to calculate the amount of income payments
you receive from the variable portion of your contract during the Income Phase.

BENEFICIARY - The person designated to receive any benefits under the contract
if you or the Annuitant dies.

COMPANY - Refers to AIG SunAmerica Life Assurance Company, the insurer that
issues this contract. The term "we," "us," "our" and "AIG SunAmerica Life" are
also used to identify the Company.


FIXED ACCOUNT - An account, if available, that we may offer in which you may
invest money and earn a fixed rate of return.


INCOME PHASE - The period during which we make income payments to you.

IRS - The Internal Revenue Service.

LATEST ANNUITY DATE - Your 90th birthday or tenth contract anniversary,
whichever is later.

MARKET CLOSE - The close of the New York Stock Exchange, usually at 1:00 p.m.
Pacific Time.

NYSE - New York Stock Exchange.

NON-QUALIFIED (CONTRACT) - A contract purchased with after-tax dollars. In
general, these contracts are not under any pension plan, specially sponsored
program or individual retirement account ("IRA").

PURCHASE PAYMENTS - The money you give us to buy the contract, as well as any
additional money you give us to invest in the contract after you own it.

QUALIFIED (CONTRACT) - A contract purchased with pretax dollars. These contracts
are generally purchased under a pension plan, specially sponsored program or
IRA.

SEPARATE ACCOUNT - A segregated asset account maintained separately from the
Company's regular portfolio of investments and general account. The Separate
Account is established by the Company to purchase and hold the Variable
Portfolios.

TRUSTS - Collectively refers to the Anchor Series Trust, the SunAmerica Series
Trust and the Nations Separate Account Trust.

UNDERLYING FUNDS - The underlying investment options available under the
contract. Each Variable Portfolio has its own investment objective and is
invested in the Underlying Funds of the Trusts.

VARIABLE PORTFOLIO(S) - The variable investment options available under the
contract. Each Variable Portfolio has its own investment objective and is
invested in the Underlying Funds of the Trusts.

                                        2


        ----------------------------------------------------------------
        ----------------------------------------------------------------
                                   HIGHLIGHTS
        ----------------------------------------------------------------
        ----------------------------------------------------------------

The PolarisAmerica Variable Annuity is a contract between you and AIG SunAmerica
Life Assurance Company ("AIG SunAmerica Life"). It is designed to help you
invest on a tax-deferred basis and meet long-term financial goals. There are
minimum Purchase Payment amounts required to purchase a contract. Purchase
payments may be invested in a variety of variable and Fixed Account options.
Like all deferred annuities, the contract has an Accumulation Phase and an
Income Phase. During the Accumulation Phase, you invest money in your contract.
The Income Phase begins when you start receiving income payments from your
annuity to provide for your retirement.

FREE LOOK: If you decide to cancel your contract within 10 days after receiving
it (or whatever period is required in your state), we will cancel the contract
without charging a withdrawal charge. You will receive whatever your contract is
worth on the day that we receive your request. This amount may be more or less
than your original Purchase Payment. We will return your original Purchase
Payment if required by law. PLEASE SEE PURCHASING A POLARISAMERICA VARIABLE
ANNUITY IN THE PROSPECTUS.

EXPENSES: There are fees and charges associated with the contract. Each year, we
deduct a $35 contract maintenance fee from your contract, which may be waived
for contracts of $50,000 or more. We also deduct insurance charges, which equal
1.52% annually of the average daily value of your contract allocated to the
Variable Portfolios. There are investment charges on amounts invested in the
Variable Portfolios. If you elect optional features available under the contract
we may charge additional fees for these features. A separate withdrawal charge
schedule applies to each Purchase Payment. The amount of the withdrawal charge
declines over time. After a Purchase Payment has been in the contract for seven
complete years, withdrawal charges no longer apply to that portion of the
Purchase Payment. PLEASE SEE THE FEE TABLE, PURCHASING A POLARISAMERICA VARIABLE
ANNUITY AND EXPENSES IN THE PROSPECTUS.

ACCESS TO YOUR MONEY: You may withdraw money from your contract during the
Accumulation Phase. If you do so, earnings are deemed to be withdrawn first. You
will pay income taxes on earnings and untaxed contributions when you withdraw
them. Payments received during the Income Phase are considered partly a return
of your original investment. A federal tax penalty may apply if you make
withdrawals before age 59 1/2. As noted above, a withdrawal charge may apply.
PLEASE SEE ACCESS TO YOUR MONEY AND TAXES IN THE PROSPECTUS.

DEATH BENEFIT: A death benefit feature is available under the contract to
protect your Beneficiaries in the event of your death during the Accumulation
Phase. PLEASE SEE DEATH BENEFITS IN THE PROSPECTUS.

INCOME OPTIONS: When you are ready to begin taking income, you can choose to
receive income payments on a variable basis, fixed basis or a combination of
both. You may also chose from five different income options, including an option
for income that you cannot outlive. PLEASE SEE INCOME OPTIONS IN THE PROSPECTUS.

INQUIRIES: If you have questions about your contract call your financial
representative or contact us at AIG SunAmerica Life Assurance Company Annuity
Service Center P.O. Box 54299 Los Angeles, California 90054-0299. Telephone
Number: (877) 932-SUN9.

 AIG SUNAMERICA LIFE OFFERS SEVERAL DIFFERENT VARIABLE ANNUITY PRODUCTS TO MEET
THE DIVERSE NEEDS OF OUR INVESTORS. OUR PRODUCTS PROVIDES DIFFERENT FEATURES AND
BENEFITS OFFERED AT DIFFERENT FEES, CHARGES AND EXPENSES. WHEN WORKING WITH YOUR
 FINANCIAL REPRESENTATIVE TO DETERMINE THE BEST PRODUCT TO MEET YOUR NEEDS YOU
 SHOULD CONSIDER, AMONG OTHER THINGS, WHETHER THE FEATURES OF THIS CONTRACT AND
  THE RELATED FEES PROVIDE THE MOST APPROPRIATE PACKAGE TO HELP YOU MEET YOUR
                      LONG-TERM RETIREMENT SAVINGS GOALS.

  IF YOU WOULD LIKE MORE INFORMATION REGARDING HOW MONEY IS SHARED AMONGST OUR
  BUSINESS PARTNERS, INCLUDING BROKER-DEALERS THROUGH WHICH YOU MAY PURCHASE A
   VARIABLE ANNUITY, SEE PAYMENTS IN CONNECTION WITH THE DISTRIBUTION OF THE
                          CONTRACT IN THE PROSPECTUS.

  PLEASE READ THE PROSPECTUS CAREFULLY FOR MORE DETAILED INFORMATION REGARDING
 THESE AND OTHER FEATURES AND BENEFITS OF THE CONTRACT, AS WELL AS THE RISKS OF
                                   INVESTING.

                                        3


- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
                                   FEE TABLE
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

THE FOLLOWING DESCRIBES THE FEES AND EXPENSES THAT YOU WILL PAY AT THE TIME THAT
YOU BUY THE CONTRACT, TRANSFER CASH VALUE BETWEEN INVESTMENT OPTIONS OR
SURRENDER THE CONTRACT, OR TRANSFER CASH VALUE BETWEEN INVESTMENT OPTIONS. IF
APPLICABLE, YOU MAY ALSO BE SUBJECT TO STATE PREMIUM TAXES.

MAXIMUM OWNER TRANSACTION EXPENSES

<Table>
                                                                                         
MAXIMUM WITHDRAWAL CHARGES (AS A PERCENTAGE OF EACH PURCHASE PAYMENT)(1)..................  7%
</Table>

<Table>
                     
TRANSFER FEE..........  $25 per transfer ($10 in Pennsylvania and Texas) after the first 15 transfers in any
                        contract year.
</Table>

THE FOLLOWING DESCRIBES THE FEES AND EXPENSES THAT YOU MAY PAY PERIODICALLY
DURING THE TIME THAT YOU OWN THE CONTRACT, NOT INCLUDING UNDERLYING FUND FEES
AND EXPENSES WHICH ARE OUTLINED IN THE NEXT SECTION.

CONTRACT MAINTENANCE FEE(2)

$35 ($30 in North Dakota)

SEPARATE ACCOUNT ANNUAL EXPENSES

(deducted from the average daily ending net asset value allocated to the
Variable Portfolio)



<Table>
                                                                               
Mortality and Expense Risk charge...............................................  1.37%
Distribution Expense charge.....................................................  0.15%
Optional EstatePlus Fee(3)......................................................  0.25%
                                                                                  =====
    TOTAL SEPARATE ACCOUNT ANNUAL EXPENSES......................................  1.77%
</Table>


THE FOLLOWING SHOWS THE MINIMUM AND MAXIMUM TOTAL OPERATING EXPENSES CHARGED BY
THE UNDERLYING FUNDS OF THE TRUSTS BEFORE ANY WAIVERS OR REIMBURSEMENTS THAT YOU
MAY PAY PERIODICALLY DURING THE TIME THAT YOU OWN THE CONTRACT. MORE DETAIL
CONCERNING THE UNDERLYING FUNDS' EXPENSES IS CONTAINED IN THE PROSPECTUS FOR
EACH OF THE TRUSTS. PLEASE READ THEM CAREFULLY BEFORE INVESTING.


UNDERLYING FUND EXPENSES


<Table>
<Caption>
                          TOTAL ANNUAL UNDERLYING FUND EXPENSES                             MINIMUM   MAXIMUM
                          -------------------------------------                             -------   -------
                                                                                                
(expenses that are deducted from the Underlying Funds of the Trusts, including management
 fees and other expenses).................................................................   0.56%     2.06%
</Table>

FOOTNOTES TO FEE TABLE:

(1) Withdrawal Charge Schedule (as a percentage of each Purchase Payment)
    Declines over 7 years as follows:

<Table>
                                                                         
YEARS:......................................................   1    2    3    4    5    6    7   8+
                                                              7%   6%   5%   4%   3%   2%   1%   0%
</Table>

(2) The contract maintenance fee is waived if contract value is $50,000 or more.

(3) EstatePlus, an enhanced death benefit feature is optional. If you do not
    elect the EstatePlus feature your total Separate Account Annual Expenses
    would be 1.52%.

                                        4


- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
                      MAXIMUM AND MINIMUM EXPENSE EXAMPLES
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

These examples are intended to help you compare the cost of investing in the
contract with the cost of investing in other variable annuity contracts. These
costs include owner transaction expenses, contract maintenance fees, Separate
Account Annual Expenses and fees and expenses of the Underlying Funds of the
Trusts.

The Examples assume that you invest $10,000 in the contract for the time periods
indicated; that your investment has a 5% return each year; and that the maximum
and minimum fees and expenses of the Trusts are reflected. Although your actual
costs may be higher or lower, based on these assumptions, your costs at the end
of the stated period would be:

MAXIMUM EXPENSE EXAMPLES

(assuming maximum Separate Account annual expenses of 1.77% (including
EstatePlus) and investment in an Underlying Fund with total expenses of 2.06%)

(1) If you surrender your contract at the end of the applicable time period and
    you elect the optional EstatePlus (0.25%) feature:

<Table>
<Caption>
    1 YEAR            3 YEARS           5 YEARS          10 YEARS
- ---------------------------------------------------------------------
- ---------------------------------------------------------------------
                                             
    $1,091            $1,685            $2,297            $4,108
- ---------------------------------------------------------------------
- ---------------------------------------------------------------------
</Table>

(2) If you annuitize your contract at the end of the applicable time period:

<Table>
<Caption>
    1 YEAR            3 YEARS           5 YEARS          10 YEARS
- ---------------------------------------------------------------------
- ---------------------------------------------------------------------
                                             
     $361             $1,097            $1,855            $3,845
- ---------------------------------------------------------------------
- ---------------------------------------------------------------------
</Table>

(3) If you do not surrender your contract and you elect the optional EstatePlus
    (0.25%) feature:

<Table>
<Caption>
    1 YEAR            3 YEARS           5 YEARS          10 YEARS
- ---------------------------------------------------------------------
- ---------------------------------------------------------------------
                                             
     $391             $1,185            $1,997            $4,108
- ---------------------------------------------------------------------
- ---------------------------------------------------------------------
</Table>

MINIMUM EXPENSE EXAMPLES

(assuming minimum Separate Account annual charges of 1.52% and investment in an
Underlying Fund with total expenses of 0.56%)

(1) If you surrender your contract at the end of the applicable time period and
    you do not elect any optional features:

<Table>
<Caption>
    1 YEAR            3 YEARS           5 YEARS          10 YEARS
- ---------------------------------------------------------------------
- ---------------------------------------------------------------------
                                             
     $916             $1,168            $1,446            $2,466
- ---------------------------------------------------------------------
- ---------------------------------------------------------------------
</Table>

(2) If you annuitize your contract at the end of the applicable time period:

<Table>
<Caption>
    1 YEAR            3 YEARS           5 YEARS          10 YEARS
- ---------------------------------------------------------------------
- ---------------------------------------------------------------------
                                             
     $211              $652             $1,119            $2,410
- ---------------------------------------------------------------------
- ---------------------------------------------------------------------
</Table>

(3) If you do not surrender your contract and you do not elect any optional
    features:

<Table>
<Caption>
    1 YEAR            3 YEARS           5 YEARS          10 YEARS
- ---------------------------------------------------------------------
- ---------------------------------------------------------------------
                                             
     $216              $668             $1,146            $2,466
- ---------------------------------------------------------------------
- ---------------------------------------------------------------------
</Table>

EXPLANATION OF FEE TABLE AND EXAMPLES


1.  The purpose of the Fee Table and Expense Examples is to show you the various
    fees and expenses you would incur directly and indirectly by investing in
    this variable annuity contract. The Fee Table and Expense Examples represent
    both fees of the separate account as well as the maximum and minimum total
    annual Underlying Fund operating expenses. We converted the contract
    maintenance fee to a percentage (0.05%). The actual impact of the contract
    maintenance fee may differ from this percentage and may be waived for
    contract values over $50,000. Additional information on the Underlying Fund
    fees can be found in the Trust prospectuses.



2.  In addition to the stated assumptions, the Examples also assume that no
    transfer fees were imposed. Although premium taxes may apply in certain

    states, they are not reflected in the Expense Examples.


   THESE EXAMPLES SHOULD NOT BE CONSIDERED A REPRESENTATION OF PAST OR FUTURE
                                   EXPENSES.
            ACTUAL EXPENSES MAY BE GREATER OR LESS THAN THOSE SHOWN.

            THE HISTORICAL ACCUMULATION UNIT VALUES ARE CONTAINED IN
                 APPENDIX A -- CONDENSED FINANCIAL INFORMATION.

                                        5


        ----------------------------------------------------------------
        ----------------------------------------------------------------
                               THE POLARISAMERICA
                                VARIABLE ANNUITY
        ----------------------------------------------------------------
        ----------------------------------------------------------------

An annuity is a contract between you and an insurance company. You are the owner
of the contract. The contract provides three main benefits:

     - Tax Deferral: This means that you do not pay taxes on your earnings from
       the annuity until you withdraw them.

     - Death Benefit: If you die during the Accumulation Phase, the insurance
       company pays a death benefit to your Beneficiary.

     - Guaranteed Income: If elected, you receive a stream of income for your
       lifetime, or another available period you select.

Tax-qualified retirement plans (e.g., IRAs, 401(k) or 403(b) plans) defer
payment of taxes on earnings until withdrawal. If you are considering funding a
tax-qualified retirement plan with an annuity, you should know that an annuity
does not provide any additional tax deferral treatment of earnings beyond the
treatment provided by the tax-qualified retirement plan itself. However,
annuities do provide other features and benefits which may be valuable to you.
You should fully discuss this decision with your financial representative.

This annuity was developed to help you contribute to your retirement savings.
This annuity works in two stages, the Accumulation Phase and the Income Phase.
Your contract is in the Accumulation Phase during the period when you make
payments into the contract. The Income Phase begins when you request us to start
making income payments to you out of the money accumulated in your contract.

The contract is called a "variable" annuity because it allows you to invest in
Variable Portfolios which like mutual funds, have different investment
objectives and performance which varies. You can gain or lose money if you
invest in these Variable Portfolios. The amount of money you accumulate in your
contract depends on the performance of the Variable Portfolios in which you
invest.

Fixed Account options earn interest at a rate set and guaranteed by AIG
SunAmerica Life. If you allocate money to the Fixed Account options, the amount
of money that accumulates in the contract depends on the total interest credited
to the particular Fixed Account option(s) in which you invest.

For more information on investment options available under this contract SEE
INVESTMENT OPTIONS BELOW.

This annuity is designed to assist in contributing to retirement savings of
investors whose personal circumstances allow for a long-term investment time
horizon. As a function of the Internal Revenue Code ("IRC"), you may be assessed
a 10% federal tax penalty on the taxable portion of any withdrawal made prior to
your reaching age 59 1/2. Additionally, this contract provides that you will be
charged a withdrawal charge on each Purchase Payment withdrawn if that Purchase
Payment has not been invested in this contract for at least 7 years. Because of
these potential penalties, you should fully discuss all of the benefits and
risks of this contract with your financial representative prior to purchase.

        ----------------------------------------------------------------
        ----------------------------------------------------------------
                          PURCHASING A POLARISAMERICA
                                VARIABLE ANNUITY
        ----------------------------------------------------------------
        ----------------------------------------------------------------

An initial Purchase Payment is the money you give us to buy a contract. Any
additional money you give us to invest in the contract after purchase is a
subsequent Purchase Payment.

The following chart shows the minimum initial and subsequent Purchase Payments
permitted under your contract. These amounts depend upon whether a contract is
Qualified or Non-qualified for tax purposes. FOR FURTHER EXPLANATION, SEE TAXES
BELOW.

<Table>
<Caption>
- --------------------------------------------------------------------------------------------
                                                                         MINIMUM
                                      MINIMUM INITIAL                   SUBSEQUENT
                                      PURCHASE PAYMENT               PURCHASE PAYMENT
- --------------------------------------------------------------------------------------------
                                                        
          Qualified                        $2,000                          $250
- --------------------------------------------------------------------------------------------
        Non-Qualified                      $5,000                          $500
- --------------------------------------------------------------------------------------------
</Table>

We reserve the right to require Company approval prior to accepting Purchase
Payments greater than $1,000,000. For contracts owned by a non-natural owner, we
reserve the right to require prior Company approval to accept Purchase Payments
greater than $250,000. Subsequent Purchase Payments that would cause total
Purchase Payments in all contracts issued by AIG SunAmerica Life and First
SunAmerica Life Insurance Company, an affiliate of AIG SunAmerica Life, to the
same owner to exceed these limits may also be subject to company pre-approval.
We reserve the right to change the amount at which pre-approval is required, at
any time.

Once you have contributed at least the minimum initial Purchase Payment, you can
establish an automatic payment plan that allows you to make subsequent Purchase
Payments of as little as $100.

In general, we will not issue a Qualified contract to anyone who is age 70 1/2
or older, unless it is shown that the minimum distribution required by the IRS
is being made. In addition, we may not issue a contract to anyone age 91 or
older. You may not elect EstatePlus if you are age 81 or older at the time of
contract issue.

We allow spouses to jointly own this contract. However, the age of the older
spouse is used to determine the availability of any age driven benefits. The
addition of a joint owner after the contract has been issued is contingent upon
prior review and approval by the Company.

                                        6


If we learn of a misstatement of age, we reserve the right to fully pursue our
remedies including termination of the contract and/or revocation of any
age-driven benefit.

You may assign this contract before beginning the Income Phase by sending us a
written request for an assignment. Your rights and those of any other person
with rights under this contract will be subject to the assignment. WE RESERVE
THE RIGHT TO NOT RECOGNIZE ASSIGNMENTS IF IT CHANGES THE RISK PROFILE OF THE
OWNER OF THE CONTRACT, AS DETERMINED IN OUR SOLE DISCRETION. Please see the
Statement of Additional Information for details on the tax consequences of an
assignment.

ALLOCATION OF PURCHASE PAYMENTS


In order to issue your contract, we must receive your initial Purchase Payment
and all required paperwork including Purchase Payment allocation instructions at
our Annuity Service Center. We will accept initial and subsequent Purchase
Payments by electronic transmission from certain broker-dealer firms. In
connection with arrangements we have to transact business electronically, we may
have agreements in place whereby your broker-dealer may be deemed our agent for
receipt of your Purchase Payments.



Provided we have received your Purchase Payment and all required paperwork by
Market Close, we allocate your initial Purchase Payment within two days of
receiving it. If we do not have complete information necessary to issue your
contract, we will contact you. If we do not have the information necessary to
issue your contract within 5 business days, we will send your money back to you,
or ask your permission to keep your money until we get the information necessary
to issue the contract.



We invest your subsequent Purchase Payments in the Variable Portfolios and Fixed
Accounts according to any allocation instructions that accompany the subsequent
Purchase Payment. If we receive a Purchase Payment without allocation
instructions, we will invest the money according to your allocation instructions
on file. SEE INVESTMENT OPTIONS BELOW.


ACCUMULATION UNITS


When you allocate a Purchase Payment to the Variable Portfolios, we credit your
contract with Accumulation Units of the Separate Account. We base the number of
Accumulation Units you receive on the unit value of the Variable Portfolio as of
the day we receive your money if we receive it before Market Close, or on the
next business day's unit value if we receive your money after Market Close. The
value of an Accumulation Unit goes up and down based on the performance of the
Variable Portfolios.



We calculate the value of an Accumulation Unit each day that the NYSE is open as
follows:


     1. We determine the total value of money invested in a particular Variable
        Portfolio;

     2. We subtract from that amount all applicable contract charges; and


     3. We divide this amount by the number of outstanding Accumulation Units.



We determine the number of Accumulation Units credited to your contract by
dividing the Purchase Payment by the Accumulation Unit value for the specific
Variable Portfolio.


EXAMPLE:


We receive a $25,000 Purchase Payment from you on Wednesday. You allocate the
money to Variable Portfolio A. We determine that the value of an Accumulation
Unit for Variable Portfolio A is $11.10 at Market Close on Wednesday. We then
divide $25,000 by $11.10 and credit your contract on Wednesday night with
2,252.2523 Accumulation Units for Variable Portfolio A.


FREE LOOK

You may cancel your contract within ten days after receiving it (or longer if
required by state law). We call this a "free look." To cancel, you must mail the
contract along with your free look request to our Annuity Service Center at P.O.
Box 54299, Los Angeles, California 90054-0299.

If you decide to cancel your contract during the free look period, generally we
will refund to you the value of your contract on the day we receive your
request.


Certain states require us to return your Purchase Payments upon a free look
request. Additionally, all contracts issued as an IRA require the full return of
Purchase Payments upon a free look. If your contract was issued in a state
requiring return of Purchase Payments or as an IRA, and you cancel your contract
during the free look period, we return the greater of (1) your Purchase
Payments; or (2) the value of your contract.



With respect to those contracts, we reserve the right to put your money in the
Cash Management Variable Portfolio during the free look period. If we place your
money in the Cash Management Variable Portfolio during the free look period, we
will allocate your money according to your instructions at the end of the
applicable free look period.


EXCHANGE OFFERS


From time to time, we may offer to allow you to exchange an older variable
annuity issued by the Company or one of its affiliates, for a newer product with
more current features and benefits also issued by the Company or one of its
affiliates. Such an exchange offer will be made in accordance with


                                        7


applicable state and federal securities and insurance rules and regulations. We
will provide the specific terms and conditions of any such exchange offer at the
time the offer is made.

        ----------------------------------------------------------------
        ----------------------------------------------------------------
                               INVESTMENT OPTIONS
        ----------------------------------------------------------------
        ----------------------------------------------------------------

VARIABLE PORTFOLIOS


The Variable Portfolios invest in the Underlying Funds of the Trusts. Additional
Variable Portfolios may be available in the future. The Variable Portfolios are
only available through the purchase of certain insurance contracts.



The Trusts serve as the underlying investment vehicles for other variable
annuity contracts issued by the Company and other affiliated and unaffiliated
insurance companies. Neither the Company nor the Trusts believe that offering
shares of the Trusts in this manner disadvantages you. The Trusts are monitored
for potential conflicts. The Trusts may have other Underlying Funds in addition
to those listed here that are not available for investment under this contract.



The Variable Portfolios along with their respective advisers are listed below:


     ANCHOR SERIES TRUST ("AST") - CLASS I


     AIG SunAmerica Asset Management Corp. ("AIG SAAMCo"), an indirect
     wholly-owned subsidiary of AIG, is the investment adviser and Wellington
     Management Company, LLP is the subadviser to Anchor Series Trust ("AST").


     SUNAMERICA SERIES TRUST ("SAST") - CLASS I


     AIG SAAMCo is the investment adviser and various managers are the
     subadvisers to SunAmerica Series Trust ("SAST").



     NATIONS SEPARATE ACCOUNT TRUST ("NSAT")



     Bank of America Capital Management, LLC is the investment adviser and
     various managers are the subadvisers to Nations Separate Account Trust
     ("NSAT").


STOCKS:

     MANAGED BY AIG SUNAMERICA ASSET MANAGEMENT CORP.

       - Aggressive Growth Portfolio                                        SAST

       - Blue Chip Growth Portfolio                                         SAST

     MANAGED BY ALLIANCE CAPITAL MANAGEMENT, L.P.

       - Alliance Growth Portfolio                                          SAST

       - Global Equities Portfolio                                          SAST

       - Growth-Income Portfolio                                            SAST

     MANAGED BY BANC OF AMERICA CAPITAL MANAGEMENT, LLC

       - Nations Small Company Portfolio                                    NSAT

       - Nations Value Portfolio                                            NSAT

     MANAGED BY BRANDES INVESTMENT PARTNERS, L.P.

       - Nations International Value Portfolio                              NSAT

     MANAGED BY DAVIS ADVISORS

       - Davis Venture Value Portfolio                                      SAST

     MANAGED BY MARSICO CAPITAL MANAGEMENT, LLC

       - Nations Marsico 21st Century Portfolio                             NSAT

       - Nations Marsico Focused Equities Portfolio  NSAT

       - Nations Marsico Growth Portfolio                                   NSAT

       - Nations Marsico Int'l Opportunities Portfolio  NSAT

       - Nations Marsico MidCap Growth Portfolio  NSAT

     MANAGED BY MASSACHUSETTS FINANCIAL SERVICES COMPANY

       - MFS Massachusetts Investors Trust Portfolio SAST

       - MFS Mid-Cap Growth Portfolio                                       SAST

     MANAGED BY PUTNAM INVESTMENT MANAGEMENT LLC

       - Emerging Markets Portfolio                                         SAST

       - International Growth and Income Portfolio                          SAST

       - Putnam Growth: Voyager Portfolio                                   SAST

     MANAGED BY WELLINGTON MANAGEMENT COMPANY, LLP

       - Capital Appreciation Portfolio                                      AST

BALANCED:

     MANAGED BY AIG SUNAMERICA ASSET MANAGEMENT CORP.

       - SunAmerica Balanced Portfolio                                      SAST

     MANAGED BY BANC OF AMERICA CAPITAL MANAGEMENT, LLC

       - Nations Asset Allocation Portfolio                                 NSAT

     MANAGED BY MASSACHUSETTS FINANCIAL SERVICES COMPANY

       - MFS Total Return Portfolio                                         SAST

BONDS:

     MANAGED BY GOLDMAN SACHS ASSET MANAGEMENT

       - Global Bond Portfolio                                              SAST

     MANAGED BY MACKAY SHIELDS LLC

       - Nations High Yield Bond Portfolio                                  NSAT

     MANAGED BY WELLINGTON MANAGEMENT COMPANY, LLP

       - Government & Quality Bond Portfolio                                 AST

CASH:

     MANAGED BY BANC OF AMERICA CAPITAL MANAGEMENT, LLC

       - Cash Management Portfolio                                          SAST

YOU SHOULD READ THE ATTACHED PROSPECTUSES FOR THE TRUSTS CAREFULLY. THESE
PROSPECTUSES CONTAIN DETAILED INFORMATION ABOUT THE VARIABLE PORTFOLIOS,
INCLUDING EACH VARIABLE PORTFOLIO'S INVESTMENT OBJECTIVE AND RISK FACTORS.

FIXED ACCOUNT OPTIONS


Your contract may offer Fixed Accounts for varying guarantee periods. A Fixed
Account may be available for differing lengths of time (such as 1, 3, or 5
years). Each guarantee period may have different guaranteed interest rates.



We guarantee that the interest rate credited to amounts allocated to any Fixed
Account guarantee periods will never be less than the minimum guaranteed
interest rate specified in your contract. Once the rate is established, it will
not change for the duration of the guarantee period. We determine which,


                                        8



if any, guarantee periods will be offered at any time in our sole discretion,
unless state law requires us to do otherwise. Please check with your financial
representative regarding the availability of Fixed Accounts.



There are three categories of interest rates for money allocated to the Fixed
Accounts. The applicable rate is guaranteed until the corresponding guarantee
period expires. With each category of interest rate, your money may be credited
a different rate as follows:



     - Initial Rate:  The rate credited to any portion of the initial Purchase
       Payment allocated to a Fixed Account.



     - Current Rate:  The rate credited to any portion of a subsequent Purchase
       Payment allocated to a Fixed Account.



     - Renewal Rate:  The rate credited to money transferred from a Fixed
       Account or a Variable Portfolio into a Fixed Account and to money
       remaining in a Fixed Account after expiration of a guarantee period.



When a guarantee period ends, you may leave your money in the same Fixed Account
or you may reallocate your money to another Fixed Account or to the Variable
Portfolios. If you do not want to leave your money in the same Fixed Account,
you must contact us within 30 days after the end of the guarantee period and
provide us with new allocation instructions. WE DO NOT CONTACT YOU. IF YOU DO
NOT CONTACT US, YOUR MONEY WILL REMAIN IN THE SAME FIXED ACCOUNT WHERE IT WILL
EARN INTEREST AT THE RENEWAL RATE THEN IN EFFECT FOR THAT FIXED ACCOUNT.


If you take money out of any available multi-year Fixed Account, before the end
of the guarantee period, we make an adjustment to your contract. We refer to the
adjustment as a market value adjustment ("MVA"). The MVA does not apply to any
available one year Fixed Account. The MVA reflects any difference in the
interest rate environment between the time you place your money in the Fixed
Account and the time when you withdraw or transfer that money. This adjustment
can increase or decrease your contract value. Generally, if interest rates drop
between the time you put your money into a Fixed Account and the time you take
it out, we credit a positive adjustment to your contract. Conversely, if
interest rates increase during the same period, we post a negative adjustment to
your contract. You have 30 days after the end of each guarantee period to
reallocate your funds without incurring any MVA. APPENDIX B SHOWS HOW WE
CALCULATE AND APPLY THE MVA.


If available, you may systematically transfer interest earned in available Fixed
Accounts into any of the Variable Portfolios on certain periodic schedules
offered by us. Systematic transfers may be started, changed or terminated at any
time by contacting our Annuity Service Center. Check with you financial
representative about the current availability of this service.



All Fixed Accounts may not be available in your state. At any time we are
crediting the minimum guaranteed interest rate specified in your contract, we
reserve the right to restrict your ability to make transfers and Purchase
Payments into the Fixed Accounts.


DOLLAR COST AVERAGING FIXED ACCOUNTS


You may invest initial and/or subsequent Purchase Payments in the dollar cost
averaging ("DCA") Fixed Accounts, if available. The minimum Purchase Payment
that you must invest for the 6-month DCA Fixed Account is $600 and for the
12-month DCA Fixed Account is $1,200. Purchase Payments less than these minimum
amounts will automatically be allocated to the Variable Portfolios according to
your instructions or your current allocation instruction on file.



DCA Fixed Accounts credit a fixed rate of interest and can only be elected to
facilitate a DCA program. SEE DOLLAR COST AVERAGING PROGRAM BELOW for more
information. Interest is credited to amounts allocated to the DCA Fixed Accounts
while your money is transferred to the Variable Portfolios over certain
specified time frames. The interest rates applicable to the DCA Fixed Accounts
may differ from those applicable to any other Fixed Account but will never be
less than the minimum guaranteed interest rate specified in your contract.
However, when using a DCA Fixed Account, the annual interest rate is paid on a
declining balance as you systematically transfer your money to the Variable
Portfolios. Therefore, the actual effective yield will be less than the stated
annual crediting rate. We reserve the right to change the availability of DCA
Fixed Accounts offered, unless state law requires us to do otherwise.


DOLLAR COST AVERAGING PROGRAM


The DCA program allows you to invest gradually in the Variable Portfolios at no
additional cost. Under the program, you systematically transfer a specified
dollar amount or percentage of contract value from a Variable Portfolio, Fixed
Account or DCA Fixed Account ("source account") to any other Variable Portfolio
("target account"). Transfers may occur on certain periodic schedules such as
monthly or weekly. You may change the frequency to other available options at
any time by notifying us in writing. The minimum transfer amount under the DCA
program is $100 per transaction, regardless of the source account. Fixed
Accounts are not available as target accounts for the DCA program.



If available, you may systematically transfer interest earned in available Fixed
Accounts into any of the Variable Portfolios on certain periodic schedules
offered by us. You may change or terminate these systematic transfers by
contacting our Annuity Service Center. Check with your financial representative
about the current availability of this service.



We may also offer DCA Fixed Accounts as source accounts exclusively to
facilitate the DCA program for a specified time


                                        9



period. The DCA Fixed Account only accepts initial or subsequent Purchase
Payments. You may not make a transfer from a Variable Portfolio or Fixed Account
into a DCA Fixed Account.



You may terminate the DCA program at any time. If you terminate the DCA program
and money remains in the DCA Fixed Accounts, we transfer the remaining money
according to your current allocation instructions on file.



The DCA program is designed to lessen the impact of market fluctuations on your
investment. However, the DCA program can neither guarantee a profit nor protect
your investment against a loss. When you elect the DCA program, you are
continuously investing in securities fluctuating at different price levels. You
should consider your tolerance for investing through periods of fluctuating
price levels.


Assume that you want to move $750 each quarter from one Variable Portfolio to
another Variable Portfolio over six months. You set up a DCA program and
purchase Accumulation Units at the following values:

<Table>
<Caption>
    -------------------------------------------------------------------------
            MONTH             ACCUMULATION UNIT          UNITS PURCHASED
    -------------------------------------------------------------------------
                                               
              1                     $ 7.50                     100
              2                     $ 5.00                     150
              3                     $10.00                      75
              4                     $ 7.50                     100
              5                     $ 5.00                     150
              6                     $ 7.50                     100
    -------------------------------------------------------------------------
</Table>

     You paid an average price of only $6.67 per Accumulation Unit over six
     months, while the average market price actually was $7.08. By investing an
     equal amount of money each month, you automatically buy more Accumulation
     Units when the market price is low and fewer Accumulation Units when the
     market price is high. This example is for illustrative purposes only.


WE RESERVE THE RIGHT TO MODIFY, SUSPEND OR TERMINATE THE DCA PROGRAM AT ANY
TIME.


TRANSFERS DURING THE ACCUMULATION PHASE


Subject to our rules, restrictions and policies, during the Accumulation Phase
you may transfer funds between the Variable Portfolios and/or any Fixed Accounts
by telephone or through the Company's website (http://www.aigsunamerica.com) or
in writing by mail or facsimile. All transfer instructions submitted via
facsimile must be sent to (818) 615-1543, otherwise they will not be considered
received by us. We may accept transfers by telephone or the Internet unless you
tell us not to on your contract application. When receiving instructions over
the telephone or the Internet, we follow procedures we have adopted to provide
reasonable assurance that the transactions executed are genuine. Thus, we are
not responsible for any claim, loss or expense from any error resulting from
instructions received over the telephone or the Internet. If we fail to follow
our procedures, we may be liable for any losses due to unauthorized or
fraudulent instructions.



Any transfer request will be priced as of the day it is confirmed in good order
by us if the request is processed before Market Close. If the transfer request
is processed after Market Close, the request will be priced as of the next
business day.



Funds already in your contract cannot be transferred into the DCA Fixed
Accounts. You must transfer at least $100 per transfer. If less than $100
remains in any Variable Portfolio after a transfer, that amount must be
transferred as well.


     TRANSFER POLICIES


We do not want to issue this variable annuity contract to contract owners
engaged in trading strategies that seek to benefit from short-term price
fluctuations or price inefficiencies in the Variable Portfolios of this product
("Short-Term Trading") and we discourage Short-Term Trading as more fully
described below. However, we cannot always anticipate if a potential contract
owner intends to engage in Short-Term Trading. Short-Term Trading may create
risks that may result in adverse effects on investment return of an Underlying
Fund. Such risks may include, but are not limited to: (1) interference with the
management and planned investment strategies of an Underlying Fund and/or (2)
increased brokerage and administrative costs due to forced and unplanned fund
turnover; both of which may dilute the value of the shares in the Underlying
Fund and reduce value for all investors in the Variable Portfolio. In addition
to negatively impacting the contract owner, a reduction in contract value may
also be harmful to annuitants and/or beneficiaries.



We have adopted the following administrative procedures to discourage Short-Term
Trading.



We charge for transfers in excess of 15 in any contract year. Currently, the fee
is $25 for each transfer exceeding this limit. Transfers resulting from your
participation in the DCA or Asset Rebalancing programs are not counted towards
the number of free transfers per contract year.



In addition to charging a fee when you exceed 15 transfers as described in the
preceding paragraph, all transfer requests in excess of 15 transfers per
contract year must be submitted in writing by United States Postal Service
first-class mail ("U.S. Mail") until your next contract anniversary ("Standard
U.S. Mail Policy"). We will not accept transfer requests sent by any other
medium except U.S. Mail until your next contract anniversary. Transfer requests
required to be submitted by U.S. Mail can only be cancelled by a written request
sent by U.S. Mail with the appropriate paperwork received prior to the execution
of the transfer. All transfers made on the same day prior to Market Close are
considered one transfer request. Transfers resulting from your participation in
the DCA or Asset Rebalancing programs are not included for the purposes of
determining the number of transfers before applying the Standard U.S. Mail
Policy. We apply the Standard U.S. Mail Policy uniformly and


                                        10



consistently to all contract owners except for omnibus group contracts and
contracts utilizing third party asset allocation services as described below.



We believe that the Standard U.S. Mail Policy is a sufficient deterrent to
Short-Term Trading and we do not conduct any additional routine monitoring.
However, we may become aware of transfer patterns among the Variable Portfolios
and/or Fixed Accounts which reflect what we consider to be Short-Term Trading or
otherwise detrimental to the Variable Portfolios but have not yet triggered the
limitations of the Standard U.S. Mail Policy described above. If such transfer
activity cannot be controlled by the Standard U.S. Mail Policy, we may require
you to adhere to our Standard U.S. Mail Policy prior to reaching the specified
number of transfers ("Accelerated U.S. Mail Policy"). To the extent we become
aware of Short-Term Trading activities which cannot be reasonably controlled by
the Standard U.S. Mail Policy or the Accelerated U.S. Mail Policy, we also
reserve the right to evaluate, in our sole discretion, whether to impose further
limits on the number and frequency of transfers you can make, impose minimum
holding periods and/or reject any transfer request or terminate your transfer
privileges. We will notify you in writing if your transfer privileges are
terminated. In addition, we reserve the right to not accept transfers from a
third party acting for you and not to accept preauthorized transfer forms.



Some of the factors we may consider when determining whether to accelerate the
Standard U.S. Mail Policy, reject or impose other conditions on transfer
privileges include:



     (1) the number of transfers made in a defined period;



     (2) the dollar amount of the transfer;



     (3) the total assets of the Variable Portfolio involved in the transfer
         and/or transfer requests that represent a significant portion of the
         total assets of the Variable Portfolio;



     (4) the investment objectives and/or asset classes of the particular
         Variable Portfolio involved in your transfers;



     (5) whether the transfer appears to be part of a pattern of transfers to
         take advantage of short-term market fluctuations or market
         inefficiencies; and/or



     (6) other activity, as determined by us, that creates an appearance, real
         or perceived, of Short-Term Trading.



Notwithstanding the administrative procedures above, there are limitations on
the effectiveness of these procedures. Our ability to detect and/or deter
Short-Term Trading is limited by operational systems and technological
limitations. We cannot guarantee that we will detect and/or deter all Short-
Term Trading. To the extent that we are unable to detect and/or deter Short-Term
Trading, the Variable Portfolios may be negatively impacted as described above.
Additionally, the Variable Portfolios may be harmed by transfer activity related
to other insurance companies and/or retirement plans or other investors that
invest in shares of the Underlying Fund. You should be aware that the design of
our administrative procedures involves inherently subjective decisions, which we
attempt to make in a fair and reasonable manner consistent with the interests of
all owners of this contract. We do not enter into agreements with contract
owners whereby we permit or intentionally disregard Short-Term Trading.



The Standard and Accelerated U.S. Mail Policies are applied uniformly and
consistently to contract owners utilizing third party trading
services/strategies performing asset allocation services for a number of
contract owners at the same time except for purposes of calculating the number
of transfers for the Standard U.S. Mail Policy. A calendar year will be used
(instead of a contract year) for these contracts. You should be aware that such
third party trading services may engage in transfer activities that can also be
detrimental to the Variable Portfolios. These transfer activities may not be
intended to take advantage of short-term price fluctuations or price
inefficiencies. However, such activities can create the same or similar risks to
Short-Term Trading and negatively impact the Variable Portfolios as described
above.



Omnibus group contracts may invest in the same Underlying Funds available in
your contract but on an aggregate, not individual basis. Thus, we have limited
ability to detect Short-Term Trading in omnibus group contracts and the Standard
U.S. Mail Policy does not apply to these contracts. Our inability to detect
Short-Term Trading may negatively impact the Variable Portfolios as described
above.



WE RESERVE THE RIGHT TO MODIFY THE POLICIES AND PROCEDURES DESCRIBED IN THIS
SECTION AT ANY TIME. To the extent that we exercise this reservation of rights,
we will do so uniformly and consistently unless we disclose otherwise.



For information regarding transfers during the Income Phase, SEE INCOME OPTIONS
BELOW.



AUTOMATIC ASSET REBALANCING PROGRAM


Market fluctuations may cause the percentage of your investment in the Variable
Portfolios to differ from your original allocations. Under the Automatic Asset
Rebalancing program, your investments in the Variable Portfolios are
periodically rebalanced to return your allocations to their original percentages
for no additional charge. Automatic Asset Rebalancing typically involves
shifting a portion of your money out of a Variable Portfolio with a higher
return into a Variable Portfolio with a lower return. At your request,
rebalancing occurs on a quarterly, semiannual or annual basis.


     EXAMPLE OF AUTOMATIC ASSET REBALANCING PROGRAM:


     Assume that you want your initial Purchase Payment split between two
     Variable Portfolios. You want 50% in a

                                        11


     bond Variable Portfolio and 50% in a growth Variable Portfolio. Over the
     next calendar quarter, the bond market does very well while the stock
     market performs poorly. At the end of the calendar quarter, the bond
     Variable Portfolio now represents 60% of your holdings because it has
     increased in value and the growth Variable Portfolio represents 40% of your
     holdings. If you chose quarterly rebalancing, on the last day of that
     quarter, we would sell some of your Accumulation Units in the bond Variable
     Portfolio to bring its holdings back to 50% and use the money to buy more
     Accumulation Units in the growth Variable Portfolio to increase those
     holdings to 50%.


WE RESERVE THE RIGHT TO MODIFY, SUSPEND OR TERMINATE THE AUTOMATIC ASSET
REBALANCING PROGRAM AT ANY TIME.


RETURN PLUS PROGRAM

The Return Plus Program, available if we are offering multi-year Fixed Accounts,
allows you to invest in one or more Variable Portfolios without putting your
principal at direct risk. The program accomplishes this by allocating your
investment strategically between the Fixed Account options (other than the DCA
Fixed Accounts) and Variable Portfolios you select. You decide how much you want
to invest and approximately when you want a return of principal. We calculate
how much of your Purchase Payment to allocate to the particular Fixed Account
option to ensure that it grows to an amount equal to your total principal
invested under this program. We invest the rest of your principal in the
Variable Portfolio(s) of your choice. There is no fee for participating in this
program.

     EXAMPLE:

     Assume that you want to allocate a portion of your initial Purchase Payment
     of $100,000 to the Fixed Account option. You want the amount allocated to
     the Fixed Account option to grow to $100,000 in 7 years. If the 7-year
     Fixed Account option is offering a 5% interest rate, we will allocate
     $71,069 to the 7-year Fixed Account option to ensure that this amount will
     grow to $100,000 at the end of the 7-year period. The remaining $28,931 may
     be allocated among the Variable Portfolios, as determined by you, to
     provide opportunity for greater growth.

WE RESERVE THE RIGHT TO MODIFY, SUSPEND OR TERMINATE THIS PROGRAM AT ANY TIME.

VOTING RIGHTS

The Company is the legal owner of the Trusts' shares. However, when a Variable
Portfolio solicits proxies in conjunction with a vote of shareholders, we must
obtain your instructions on how to vote those shares. We vote all of the shares
we own in proportion to your instructions. This includes any shares we own on
our own behalf. Should we determine that we are no longer required to comply
with these rules, we will vote the shares in our own right.

SUBSTITUTION


We may, subject to any applicable law, make certain changes to the Variable
Portfolios offered in your contract. We may, in our sole discretion, offer new
Variable Portfolios or stop offering existing Variable Portfolios. New Variable
Portfolios may be made available to existing contract owners and Variable
Portfolios may be closed to new or subsequent Purchase Payments, transfers or
allocations as we determine appropriate.



In addition, we may also liquidate the shares of any Variable Portfolio,
substitute the shares of one Underlying Fund for another and/or merge Underlying
Funds. This would occur for various reasons, such as a determination that a
Underlying Fund is no longer an appropriate investment for the contract due to
continuing substandard performance; changes to the portfolio manager, investment
objectives, risks and strategies; or changes in federal or state laws. To the
extent required by the Investment Company Act of 1940, we may be required to
obtain your approval through a proxy vote or SEC approval, prior to a
substitution of shares of an Underlying Fund. We will notify you in writing of
any proxies or substitutions that affect the Variable Portfolios offered in your
contract.


        ----------------------------------------------------------------
        ----------------------------------------------------------------
                              ACCESS TO YOUR MONEY
        ----------------------------------------------------------------
        ----------------------------------------------------------------


You can access money in your contract by making a partial withdrawal and/or by
receiving income payments during the Income Phase. See INCOME OPTIONS below.



Generally, we deduct a withdrawal charge applicable to any partial or total
withdrawal before the end of the withdrawal charge period and a MVA if a
withdrawal comes from certain fixed account options. If you made a total
withdrawal, we also deduct premium taxes if applicable and a contract
maintenance fee. SEE EXPENSES BELOW.



Your contract provides for a free withdrawal amount each year. A free withdrawal
amount is the portion of your contract that we allow you to take out each year
without being charged a withdrawal charge. HOWEVER, UPON A FUTURE TOTAL
WITHDRAWAL OF YOUR CONTRACT, IF WITHDRAWAL CHARGES ARE STILL APPLICABLE, ANY
PREVIOUS FREE WITHDRAWALS WOULD BE SUBJECT TO A WITHDRAWAL CHARGE.



Purchase Payments in excess of your free withdrawal amount, that are withdrawn
prior to the end of the withdrawal schedule, will result in payment of a
withdrawal charge. The amount of the withdrawal charge and how it applies are
discussed more fully in EXPENSES below. You should consider, before purchasing
this contract, the effect this withdrawal charge will have on your investment if
you need to withdraw more money than the free withdrawal


                                        12



amount. You should fully discuss this decision with your financial
representative.


To determine your free withdrawal amount and the amount if any, on which we
assess a withdrawal charge, we refer to two special terms. These are Penalty
Free Earnings and the Total Invested Amount.

The Penalty-Free Earnings portion of your contract is simply your account value
less your Total Invested Amount. The Total Invested Amount is the total of all
Purchase Payments you have made into the contract less portions of some prior
withdrawals you made. The portions of prior withdrawals that reduce your Total
Invested Amount are as follows:

     - Withdrawals in excess of Penalty Free Earnings, that are free because the
       Purchase Payment withdrawn has been invested for seven years or longer;
       and

     - Withdrawals on which you have previously paid a withdrawal charge, plus
       the amount of the withdrawal charge.

When you make a withdrawal, we assume that it is taken from Penalty-Free
Earnings first, then from the Total Invested Amount on a first-in, first-out
basis. This means that you can also access your Purchase Payments which are no
longer subject to a withdrawal charge before those Purchase Payments which are
still subject to the withdrawal charge.

During your first contract year your free withdrawal amount is the greater of
(1) your Penalty-Free Earnings; and (2) if you are participating in the
Systematic Withdrawal program, a total of 10% of your Total Invested Amount. If
you are a Washington resident, you may withdraw during the first contract year,
the greater of (1); (2); or (3) interest earnings from the amounts allocated to
the Fixed Account options, not previously withdrawn.

After the first contract year, you can take out the greater of the following
amounts each year (1) your penalty-free earnings and any portion of your Total
Invested Amount no longer subject to withdrawal charges; or (2) 10% of the
portion of your Total Invested Amount that has been in your contract for at
least one year. If you are a Washington resident, your maximum free withdrawal
amount, after the first contract year, is the greater of (1); (2); or (3)
interest earnings from amounts allocated to the Fixed Account options, not
previously withdrawn.

We calculate charges due on a total withdrawal on the day after we receive your
request and your contract. We return to you your contract value less any
applicable fees and charges.

The withdrawal charge percentage applicable is determined by the age of the
Purchase Payment being withdrawn. For purposes of calculating the withdrawal
charge in the event of a full surrender, the charge is calculated based on the
remaining Total Invested Amount still subject to a withdrawal charge. However,
any prior Free Withdrawal is not subtracted from the Total Invested Amount
remaining and is still subject to withdrawal charges.

For example, you make an initial Purchase Payment of $100,000. For purposes of
this example we will assume a 0% growth rate over the life of the contract, and
no subsequent Purchase Payments. In contract year 2, you take out your maximum
free withdrawal of $10,000. After that free withdrawal your contract value is
$90,000. In contract year 5 you request a full surrender of your contract. We
will apply the following calculation,

A-(B x C)=D, where:

    A=Your contract value at the time of your request for surrender ($90,000)

    B=The amount of your Total Invested Amount ($100,000)

    C=The withdrawal charge percentage applicable to the age of each Purchase
      Payment at the time of the full surrender (3%)[B x C=$3,000]

    D=Your full surrender value ($87,000)

Under most circumstances, the partial withdrawal minimum is $1,000. We require
that the value left in any investment option be at least $100, after the
withdrawal. You must send a written withdrawal request. For withdrawals of
$500,000 and more, you must submit a signature guarantee at the time of your
request. Unless you provide us with different instructions, partial withdrawals
will be made pro rata from each Variable Portfolio and the Fixed Account option
in which your contract is invested. IN THE EVENT THAT A PRO RATA PARTIAL
WITHDRAWAL WOULD CAUSE THE VALUE OF ANY VARIABLE PORTFOLIO OR FIXED ACCOUNT
INVESTMENT TO BE LESS THAN $100, WE WILL CONTACT YOU TO OBTAIN ALTERNATE
INSTRUCTIONS ON HOW TO STRUCTURE THE WITHDRAWAL.

Under certain Qualified plans, access to the money in your contract may be
restricted. Additionally, withdrawals made prior to age 59 1/2 may result in a
10% IRS penalty tax. SEE TAXES BELOW.

We may be required to suspend or postpone the payment of a withdrawal for any
period of time when: (1) the NYSE is closed (other than a customary weekend and
holiday closings); (2) trading with the NYSE is restricted; (3) an emergency
exists such that disposal of or determination of the value of shares of the
Variable Portfolios is not reasonably practicable; (4) the SEC, by order, so
permits for the protection of contract owners.

Additionally, we reserve the right to defer payments for a withdrawal from a
Fixed Account option. Such deferrals are limited to no longer than six months.

SYSTEMATIC WITHDRAWAL PROGRAM

During the Accumulation Phase, you may elect to receive periodic income payments
under the systematic withdrawal program. Under the program, you may choose to
take monthly, quarterly, semi-annual or annual payments from

                                        13


your contract. Electronic transfer of these funds to your bank account is also
available. The minimum amount of each withdrawal is $100. If you are an Oregon
resident, the minimum withdrawal amount is $250 per withdrawal or an amount
equal to your free withdrawal amount. There must be at least $500 remaining in
your contract at all times. Withdrawals may be taxable and a 10% IRS penalty tax
may apply if you are under age 59 1/2. There is no additional charge for
participating in this program, although a withdrawal charge and/or MVA may
apply.

The program is not available to everyone. Please check with our Annuity Service
Center, which can provide the necessary enrollment forms.

WE RESERVE THE RIGHT TO MODIFY, SUSPEND OR TERMINATE THIS PROGRAM AT ANY TIME.

NURSING HOME WAIVER


If you are confined to a nursing home for 60 days or longer, we may waive the
withdrawal charge and/or MVA on certain withdrawals prior to the Annuity Date.
The waiver applies only to withdrawals made while you are in a nursing home or
within 90 days after you leave the nursing home. Your cannot use this waiver
during the first 90 days after your contract is issued. In addition, the
confinement period for which you seek the waiver must begin after you purchase
your contract. We will only waive the withdrawal charges on withdrawals or
surrenders of contract value paid directly to the contract owner, and not to a
third party or other financial services company.



In order to use this waiver, you must submit with your withdrawal request, the
following documents: (1) a doctor's note recommending admittance to a nursing
home; (2) an admittance form which shows the type of facility you entered; and
(3) a bill from the nursing home which shows that you met the 60-day confinement
requirement.


MINIMUM CONTRACT VALUE

Where permitted by state law, we may terminate your contract if both of the
following occur: (1) your contract is less than $500 as a result of withdrawals;
and (2) you have not made any Purchase Payments during the past three years. We
will provide you with sixty days written notice. At the end of the notice
period, we will distribute the contract's remaining value to you.

        ----------------------------------------------------------------
        ----------------------------------------------------------------
                                 DEATH BENEFIT
        ----------------------------------------------------------------
        ----------------------------------------------------------------

If you die during the Accumulation Phase of your contract, we pay a death
benefit to your Beneficiary. At the time you purchase your contract, you must
select one of the two death benefits described below. Once selected, you cannot
change your death benefit option. You should discuss the available options with
your financial representative to determine which option is best for you.

We do not pay the death benefit if you die after you switch to the Income Phase.
However, if you die during the Income Phase, your Beneficiary receives any
remaining guaranteed income payments in accordance with the income option you
selected. SEE INCOME OPTIONS BELOW.

You name your Beneficiary. You may change the Beneficiary at any time, unless
you previously made an irrevocable Beneficiary designation.

We pay the death benefit when we receive satisfactory proof of death. We
consider the following satisfactory proof of death:

     1. a certified copy of the death certificate; or

     2. a certified copy of a decree of a court of competent jurisdiction as to
        the finding of death; or

     3. a written statement by a medical doctor who attended the deceased at the
        time of death; or

     4. any other proof satisfactory to us.

The death benefit must be paid within 5 years of the date of death unless the
Beneficiary elects to have it payable in the form of an income option. If the
Beneficiary elects an income option, it must be paid over the Beneficiary's
lifetime or for a period not extending beyond the Beneficiary's life expectancy.
Payments must begin within one year of your death.

If the Beneficiary is the spouse of a deceased owner, he or she can elect to
continue the Contract at the then current value. If the Beneficiary/spouse
continues the contract, we do not pay a death benefit to him or her. SEE SPOUSAL
CONTINUATION BELOW.

The term Net Purchase Payment is used frequently in explaining these death
benefit options. Net Purchase Payments is an on-going calculation. It does not
represent a contract value.

We define Net Purchase Payments as Purchase Payments less an Adjustment for each
withdrawal. If you have not taken any withdrawals from your contract, Net
Purchase Payments equals total purchase payments into your contract. To
calculate the Adjustment amount for the first withdrawal made under the
contract, we determine the percentage by which the withdrawal reduced the
contract value. For example, a $10,000 withdrawal from a $100,000 contract is a
10% reduction in value. This percentage is calculated by dividing the amount of
each withdrawal (and any applicable fees and charges) by the contract value
immediately before taking the withdrawal. The resulting percentage is then
multiplied by the amount of the total Purchase Payments and subtracted from the
amount of the total Purchase Payments on deposit at the time of the withdrawal.
The resulting amount is the initial Net Purchase Payment.

To arrive at the Net Purchase Payment calculation for subsequent withdrawals, we
determine the percentage by which the contract value is reduced by taking the
amount of

                                        14


the withdrawal in relation to the contract value immediately before taking the
withdrawal. We then multiply the Net Purchase Payment calculation as determined
prior to the withdrawal, by this percentage. We subtract that result from the
Net Purchase Payment calculation as determined prior to the withdrawal to arrive
at all subsequent Net Purchase Payment calculations.

The term "Gross Withdrawals" as used in describing the death benefit option
below is defined as withdrawals and the fees and charges applicable to those
withdrawals.

The information below describes the death benefits on contracts issued on or
after October 24, 2001:

OPTION 1 - PURCHASE PAYMENT ACCUMULATION OPTION

The death benefit is the greatest of:

     1. the contract value at the time we receive all required paperwork and
        satisfactory proof of death; or

     2. Net Purchase Payments compounded at a 4% annual growth rate until the
        date of death (3% growth rate if age 70 or older at the time of contract
        issue) plus any Purchase Payments recorded after the date of death; and
        reduced for any Gross Withdrawals in the same proportion that the Gross
        Withdrawal reduced contract value on the date of the Gross Withdrawal;
        or

     3. the contract value on the seventh contract anniversary, plus any
        Purchase Payments since the seventh contract anniversary; and reduced
        for any Gross Withdrawals since the seventh contract anniversary in the
        same proportion that each Gross Withdrawal reduced the contract value on
        the date of the Gross Withdrawal, all compounded at a 4% annual growth
        rate until the date of death (3% growth rate if age 70 or older at the
        time of contract issue) plus any purchase payments recorded after the
        date of death; and reduced for each Gross Withdrawal recorded after the
        date of death in the same proportion that each Gross Withdrawal reduced
        the contract value on the date of the Gross Withdrawal.

The Purchase Payment Accumulation option may not be available to Washington
state policyowners. Please check with your financial representative regarding
availability.

OPTION 2 - MAXIMUM ANNIVERSARY OPTION

The death benefit is the greatest of:

     1. the contract value at the time we receive all required paperwork and
        satisfactory proof of death; or

     2. Net Purchase Payments; or

     3. the maximum anniversary value on any contract anniversary prior to your
        81st birthday. The anniversary value equals the contract value on a
        contract anniversary plus any Purchase Payments since that contract
        anniversary; and reduced for any Gross Withdrawals since the contract
        anniversary in the same proportion that each Gross Withdrawal reduced
        the contract value on the date of the Gross Withdrawal.

If you are age 90 or older at the time of death and selected the Option 2 death
benefit, the death benefit will be equal to contract value at the time we
receive all required paperwork and satisfactory proof of death. Accordingly, you
do not get the advantage of Option 2 if:

     - you are age 81 or older at the time of contract issue; or

     - you are age 90 or older at the time of your death.

The death benefit options on contracts issued before October 24, 2001 would be
subject to a different calculation. Please see the Statement of Additional
Information for details.

ESTATEPLUS

EstatePlus is an optional benefit that, if selected, may increase your death
benefit amount.

The EstatePlus benefit may increase the death benefit amount. If you have
earnings in your contract at the time of death, we will add a percentage of
those earnings (the "EstatePlus Percentage"), subject to a maximum dollar amount
(the "Maximum EstatePlus Percentage"), to the death benefit payable. The
contract year of your death will determine the EstatePlus Percentage and the
Maximum EstatePlus Percentage.

The table below provides the details, if you are age 69 or younger at the time
we issue your contract:

<Table>
<Caption>
- ----------------------------------------------------------------------------
   CONTRACT YEAR              ESTATEPLUS                    MAXIMUM
      OF DEATH                PERCENTAGE             ESTATEPLUS PERCENTAGE
- ----------------------------------------------------------------------------
                                             
 Years 0 - 4           25% of Earnings             40% of Net Purchase
                                                   Payments
- ----------------------------------------------------------------------------
 Years 5 - 9           40% of Earnings             65% of Net Purchase
                                                   Payments*
- ----------------------------------------------------------------------------
 Years 10+             50% of Earnings             75% of Net Purchase
                                                   Payments*
- ----------------------------------------------------------------------------
</Table>

If you are between your 70th and 81st birthdays at the time we issue your
contract, the table below shows the available EstatePlus benefit:

<Table>
<Caption>
- --------------------------------------------------------------------------------
      CONTRACT YEAR                ESTATEPLUS                   MAXIMUM
        OF DEATH                   PERCENTAGE            ESTATEPLUS PERCENTAGE
- --------------------------------------------------------------------------------
                                                 
 Years 0 - 10+              25% of Earnings            40% of Net Purchase
                                                       Payments*
- --------------------------------------------------------------------------------
</Table>

* Purchase Payments received after the 5th contract anniversary must remain in
  the contract for at least 6 full months to be included as part of Net Purchase
  Payments for the purpose of the Maximum EstatePlus calculation.

                                        15


What is the Contract Year of Death?

Contract Year of Death is the number of full 12 month periods beginning with the
date your contract is issued and ending on the date of death.

What is the EstatePlus Percentage Amount?

We determine the amount of the EstatePlus benefit, based on a percentage of the
earnings in your contract at the time of your death. For the purpose of this
calculation, earnings equals contract value minus Net Purchase Payments as of
the date of death. If the earnings amount is negative, no EstatePlus amount will
be added.

What is the Maximum EstatePlus Amount?

The EstatePlus benefit is subject to a maximum dollar amount. The maximum
EstatePlus amount is equal to a percentage of your Net Purchase Payments.

You must elect EstatePlus at the time of contract application. Once elected, you
may not terminate or change this election.We assess a 0.25% fee for EstatePlus.
On a daily basis we deduct this annual charge from the average daily ending
value of the assets you have allocated to the Variable Portfolios.

EstatePlus is not available if you are age 81 or older at the time we issue your
contract. Furthermore, a Continuing Spouse cannot benefit from EstatePlus if
he/she is age 81 or older on the Continuation Date. SEE SPOUSAL CONTINUATION
BELOW. The EstatePlus benefit is not available after the latest Annuity Date.
You may pay for the EstatePlus benefit and your beneficiary may never receive
the benefit if you live past the latest Annuity Date. SEE INCOME OPTIONS BELOW.

EstatePlus may not be available in your state or through the broker-dealer with
which your financial representative is affiliated. See your financial
representative for information regarding availability.

WE RESERVE THE RIGHT TO MODIFY, SUSPEND OR TERMINATE THE ESTATEPLUS BENEFIT (IN
ITS ENTIRETY OR ANY COMPONENT AT ANY TIME) AT ANY TIME ON PROSPECTIVELY ISSUED
CONTRACTS.

SPOUSAL CONTINUATION

If you are the original owner of the contract and the Beneficiary is your
spouse, your spouse may elect to continue the contract after your death. The
spouse becomes the new owner ("Continuing Spouse"). Generally, the contract and
its elected features, if any, remain the same. The Continuing Spouse is subject
to the same fees, charges and expenses applicable to the original owner of the
contract. A spousal continuation can only take place upon the death of the
original owner of the contract.

Upon a spouse's continuation of the contract, we will contribute to the contract
value an amount by which the death benefit that would have been paid to the
beneficiary upon the death of the original owner exceeds the contract value
("Continuation Contribution"), if any. We calculate the Continuation
Contribution as of the date of the original owner's death. We will add the
Continuation Contribution as of the date we receive both the Continuing Spouse's
written request to continue the contract and proof of death of the original
owner in a form satisfactory to us ("Continuation Date"). The Continuation
Contribution is not considered a Purchase Payment for the purposes of any other
calculations, except as explained in Appendix C. SEE APPENDIX C FOR FURTHER
EXPLANATION OF THE DEATH BENEFIT CALCULATIONS FOLLOWING A SPOUSAL CONTINUATION.

To the extent that the Continuing Spouse invests in the Variable Portfolios or
MVA Fixed Accounts they will be subject to investment risk as was the original
owner.

Generally, the Continuing Spouse cannot change any contract provisions as the
new owner. However, on the Continuation Date, the Continuing Spouse may
terminate the original owner's election of EstatePlus. We will terminate
EstatePlus if the Continuing Spouse is age 81 or older on the Continuation Date.
If EstatePlus is discontinued or if the Continuing Spouse dies after the latest
Annuity Date, no EstatePlus benefit will be payable. The age of the Continuing
Spouse on the Continuation Date and on the date of the Continuing Spouse's death
will be used in determining any future death benefits under the Contract. SEE
APPENDIX C FOR A DISCUSSION OF THE DEATH BENEFIT CALCULATIONS AFTER A SPOUSAL
CONTINUATION.

WE RESERVE THE RIGHT TO MODIFY, SUSPEND OR TERMINATE THE SPOUSAL CONTINUATION
PROVISION (IN ITS ENTIRETY OR ANY COMPONENT) AT ANY TIME ON PROSPECTIVELY ISSUED
CONTRACTS.

        ----------------------------------------------------------------
        ----------------------------------------------------------------
                                    EXPENSES
        ----------------------------------------------------------------
        ----------------------------------------------------------------


There are fees and expenses associated with your contract which reduce your
investment return. We will not increase the contract level fees, such as
mortality and expense charges or withdrawal charges for the life of your
contract. Underlying Fund fees may increase or decrease. Some states may require
that we charge less than the amounts described below.


INSURANCE CHARGES

The mortality and expense risk charge and distribution expense charge is 1.52%
of the average daily ending net asset value allocated to the Variable
Portfolios. This charge compensates the Company for the mortality and expense
risk and the costs of contract distribution assumed by the Company.

Generally, the mortality risks assumed by the Company arise from its contractual
obligations to make income payments

                                        16


after the Annuity Date and to provide a death benefit. The expense risk assumed
by the Company is that the costs of administering the contracts and the Separate
Account will exceed the amount received from the administrative fees and charges
assessed under the contract.

If these charges do not cover all of our expenses, we will pay the difference.
Likewise, if these charges exceed our expenses, we will keep the difference. The
Separate Account charge is expected to result in a profit. Profit may be used
for any legitimate cost or expense including distribution, depending upon market
conditions.

SEE PAYMENTS IN CONNECTION WITH DISTRIBUTION OF THE CONTRACT.

WITHDRAWAL CHARGES

The contract provides a free withdrawal amount every year. SEE ACCESS TO YOUR
MONEY ABOVE. If you take money out in excess of the free withdrawal amount, you
may incur a withdrawal charge. You may also, incur a withdrawal charge upon a
full surrender.

We apply a withdrawal charge against each Purchase Payment you put into the
contract. After a Purchase Payment has been in the contract for 7 complete years
no withdrawal charge applies. The withdrawal charge equals a percentage of the
Purchase Payment you take out of the contract. The withdrawal charge percentage
declines each year a Purchase Payment is in the contract.

<Table>
<Caption>
- -----------------------------------------------------------------------------------------
      YEAR           1        2        3        4        5        6        7        8+
- -----------------------------------------------------------------------------------------
                                                         
 WITHDRAWAL
 CHARGE              7%       6%       5%       4%       3%       2%       1%       0%
- -----------------------------------------------------------------------------------------
</Table>

When calculating the withdrawal charge, we treat withdrawals as coming first
from the Purchase Payments that have been in your contract the longest. However,
for tax purposes, your withdrawals are considered earnings first, then Purchase
Payments.

Whenever possible, we deduct the withdrawal charge from the money remaining in
your contract. If you withdraw all of your contract value, we deduct any
applicable withdrawal charges from the amount withdrawn.

We will not assess a withdrawal charge for money withdrawn to pay a death
benefit or to pay contract fees or charges. We will not assess a withdrawal
charge when you switch to the Income Phase, except when you elect to receive
income payments using the Income Protector feature. If you elect to receive
income payments using the Income Protector feature, we assess the entire
withdrawal charge applicable to Purchase Payments remaining in your contract
when calculating your income benefit base. SEE INCOME OPTIONS BELOW.

Withdrawals made prior to age 59 1/2 may result in tax penalties. SEE TAXES
BELOW.

UNDERLYING FUND EXPENSES

INVESTMENT MANAGEMENT FEES


The Separate Account purchases shares of the Variable Portfolios. The
Accumulation Unit value for each Variable Portfolio reflects the investment
management fees and other expenses of the Underlying Funds. These fees may vary.
They are not fixed or specified in your annuity contract, rather the Variable
Portfolios are governed by their own boards of trustees.



CONTRACT MAINTENANCE FEE


During the Accumulation Phase, we subtract a contract maintenance fee from your
contract once per year. This charge compensates us for the cost of contract
administration. We deduct the $35 contract maintenance fee ($30 in North Dakota)
from your contract value on your contract anniversary. If you withdraw your
entire contract value, we deduct the fee from that withdrawal.

If your contract value is $50,000 or more on your contract anniversary date, we
will waive the charge. This waiver is subject to change without notice.

TRANSFER FEE

Generally, we currently permit 15 free transfers between investment options each
contract year. We charge you $25 for each additional transfer that contract year
($10 in Pennsylvania and Texas). SEE INVESTMENT OPTIONS BELOW.

ESTATEPLUS FEE


The fee for EstatePlus is 0.25% of the average daily ending net asset value
allocated to the Variable Portfolio.


PREMIUM TAX


Certain states charge the Company a tax on Purchase Payments up to a maximum of
3.5%. We deduct these premium tax charges when you fully surrender your contract
or begin the Income Phase. In the future, we may deduct this premium tax at the
time you make a Purchase Payment or upon payment of a death benefit.


INCOME TAXES

We do not currently deduct income taxes from your contract. We reserve the right
to do so in the future.

REDUCTION OR ELIMINATION OF CHARGES AND EXPENSES, AND ADDITIONAL AMOUNTS
CREDITED

Sometimes sales of the contracts to groups of similarly situated individuals may
lower our administrative and/or sales expenses. We reserve the right to reduce
or waive certain charges and expenses when this type of sale occurs. In
addition, we may also credit additional interest to policies sold to such
groups. We determine which groups are eligible for

                                        17


such treatment. Some of the criteria we evaluate to make a determination are:
size of the group; amount of expected Purchase Payments; relationship existing
between us and prospective purchaser; nature of the purchase; length of time a
group of contracts is expected to remain active; purpose of the purchase and
whether that purpose increases the likelihood that our expenses will be reduced;
and/or any other factors that we believe indicate that administrative and/or
sales expenses may be reduced.

The Company may make such a determination regarding sales to its employees, its
affiliates' employees and employees of currently contracted broker-dealers; its
registered representatives and immediate family members of all of those
described.

WE RESERVE THE RIGHT TO CHANGE OR MODIFY ANY SUCH DETERMINATION OR THE TREATMENT
APPLIED TO A PARTICULAR GROUP, AT ANY TIME.

        ----------------------------------------------------------------
        ----------------------------------------------------------------
                                 INCOME OPTIONS
        ----------------------------------------------------------------
        ----------------------------------------------------------------

ANNUITY DATE

During the Income Phase, we use the money accumulated in your contract to make
regular income payments to you. You may switch to the Income Phase any time
after your second contract anniversary. You select the month and year you want
income payments to begin. The first day of that month is the Annuity Date. You
may change your Annuity Date, so long as you do so at least seven days before
the income payments are scheduled to begin. Once you begin receiving income
payments, you cannot change your income option. Except as indicated under Option
5 below, once you begin receiving income payments, you cannot otherwise access
your money through a withdrawal or surrender.

Income payments must begin on or before your 95th birthday or on your tenth
contract anniversary, whichever occurs later (latest Annuity Date). If you do
not choose an Annuity Date, your income payments will automatically begin on
this date. Certain states may require your income payments to start earlier.

If the Annuity Date is past your 85th birthday, your contract could lose its
status as an annuity under Federal tax laws. This may cause you to incur adverse
tax consequences.

In addition, most Qualified contracts require you to take minimum distributions
after you reach age 70 1/2. SEE TAXES BELOW.

INCOME OPTIONS

Currently, this Contract offers five standard income options. Other payout
options may be available. Contact the Annuity Service Center for more
information. If you elect to receive income payments but do not select an
option, your income payments will be made in accordance with Option 4 for a
period of 10 years. For income payments based on joint lives, we pay according
to Option 3 for a period of 10 years.

We base our calculation of income payments on the life of the Annuitant and the
annuity rates set forth in your contract. As the contract owner, you may change
the Annuitant at any time prior to the Annuity Date. You must notify us if the
Annuitant dies before the Annuity Date and designate a new Annuitant.

OPTION 1 - LIFE INCOME ANNUITY

This option provides income payments for the life of the Annuitant. Income
payments stop when the Annuitant dies.

OPTION 2 - JOINT AND SURVIVOR LIFE ANNUITY

This option provides income payments for the life of the Annuitant and for the
life of another designated person. Upon the death of either person, we will
continue to make income payments during the lifetime of the survivor. Income
payments stop when the survivor dies.

OPTION 3 - JOINT AND SURVIVOR LIFE ANNUITY WITH 10 OR 20 YEARS GUARANTEED

This option is similar to Option 2 above, with an additional guarantee of
payments for at least 10 years. If the Annuitant and the survivor die before all
of the guaranteed income payments have been made, the remaining payments are
made to the Beneficiary under your contract.

OPTION 4 - LIFE ANNUITY WITH 10 OR 20 YEARS GUARANTEED

This option is similar to Option 1 above. In addition, this option provides a
guarantee that income payments will be made for at least 10 or 20 years. You
select the number of years. If the Annuitant dies before all guaranteed income
payments are made, the remaining income payments go to the Beneficiary under
your contract.

OPTION 5 - INCOME FOR A SPECIFIED PERIOD

This option provides income payments for a guaranteed period ranging from 5 to
30 years. If the Annuitant dies before all the guaranteed income payments are
made, the remaining income payments are made to the Beneficiary under your
contract. Additionally, if variable income payments are elected under this
option, you (or the Beneficiary under the contract if the Annuitant dies prior
to all guaranteed income payments being made) may redeem any remaining
guaranteed variable income payments after the Annuity Date. The amount available
upon such redemption would be the discounted

                                        18


present value of any remaining guaranteed variable income payments. If provided
for in your contract, any applicable withdrawal charge will be deducted from the
discounted value as if you fully surrendered your contract.

The value of an Annuity Unit, regardless of the option chosen, takes into
account the Mortality and Expense Risk Charge. Since Option 5 does not contain
an element of mortality risk, no benefit is derived from this charge.

Please read the Statement of Additional Information ("SAI") for a more detailed
discussion of the income options. For more information regarding income options
using the Income Protector feature, please see below.

FIXED OR VARIABLE INCOME PAYMENTS

You can choose income payments that are fixed, variable or both. Unless
otherwise elected, if at the date when income payments begin you are invested in
the Variable Portfolios only, your income payments will be variable and if your
money is only in Fixed Accounts at that time, your income payments will be fixed
in amount. Further, if you are invested in both fixed and variable investment
options when income payments begin, your payments will be fixed and variable,
unless otherwise elected. If income payments are fixed, AIG SunAmerica Life
guarantees the amount of each payment. If the income payments are variable the
amount is not guaranteed.

INCOME PAYMENTS

We make income payments on a monthly, quarterly, semiannual or annual basis. You
instruct us to send you a check or to have the payments directly deposited into
your bank account. If state law allows, we distribute annuities with a contract
value of $5,000 or less in a lump sum. Also, if the selected income option
results in income payments of less than $50 per payment, we may decrease the
frequency of payments, state law allowing.

If you are invested in the Variable Portfolios after the Annuity Date, your
income payments vary depending on four things:

     - for life options, your age when payments begin, and in most states, if a
       non-qualified contract, your gender, and;

     - the value of your contract in the Variable Portfolios on the Annuity
       Date, and;

     - the 3.5% assumed investment rate used in the annuity table for the
       contract, and;

     - the performance of the Variable Portfolios in which you are invested
       during the time you receive income payments.

If you are invested in both the Fixed Account options and the Variable
Portfolios after the Annuity Date, the allocation of funds between the fixed and
variable options also impacts the amount of your annuity payments.

The value of variable income payments, if elected, is based on an assumed
interest rate ("AIR") of 3.5% compounded annually. Variable income payments
generally increase or decrease from one income payment date to the next based
upon the performance of the applicable Variable Portfolios. If the performance
of the Variable Portfolios selected is equal to the AIR, the income payments
will remain constant. If performance of Variable Portfolios is greater than the
AIR, the income payments will increase and if it is less than the AIR, the
income payments will decline.

TRANSFERS DURING THE INCOME PHASE

During the Income Phase, one transfer per month is permitted between the
Variable Portfolios. No other transfers are allowed during the Income Phase.
After the Annuity Date, transfers may not take place between a fixed annuity
option and a variable annuity option.

DEFERMENT OF PAYMENTS

We may defer making fixed payments for up to six months, or less if required by
law. Interest is credited to you during the deferral period. SEE ALSO "ACCESS TO
YOUR MONEY" FOR A DISCUSSION OF WHEN PAYMENTS FROM A VARIABLE PORTFOLIO MAY BE
SUSPENDED OR POSTPONED.

THE INCOME PROTECTOR FEATURE

The Income Protector feature is a future "safety net" which offers you the
ability to receive a guaranteed fixed minimum retirement income when you switch
to the Income Phase. With the Income Protector feature you know the level of
minimum income that will be available to you upon annuitization, regardless of
fluctuating market conditions.

The Income Protector is a standard feature of your contract. There is no
additional charge associated with this feature. This feature may not be
available in your state. Check with your financial representative regarding
availability.

We reserve the right to modify, suspend or terminate the Income Protector
feature at any time.

How We Determine the Amount of Your Minimum Guaranteed Income

We base the amount of minimum income available to you if you elect to receive
income payments using the Income Protector feature upon a calculation we call
the income benefit base.

The income benefit base is only a calculation. It does not represent a contract
value, nor does it guarantee performance of the Variable Portfolios in which you
invest.

Your income benefit base increases if you make subsequent Purchase Payments and
decreases if you withdraw money

                                        19


from your contract. The exact income benefit base calculation is equal to (a)
plus (b) minus (c) where:

     (a) is equal to, for the first year of calculation, your initial Purchase
         Payment, or for each subsequent year of calculation, the income benefit
         base on the prior contract anniversary, and;

     (b) is equal to the sum of all subsequent Purchase Payments made into the
         contract since the last contract anniversary, and;

     (c) is equal to all withdrawals and applicable fees and charges since the
         last contract anniversary, in an amount proportionate to the amount by
         which such withdrawals decreased your contract value.

Electing to Receive Income Payments

You may elect to begin the Income Phase of your contract using the Income
Protector feature ONLY within the 30 days after the seventh or later contract
anniversary.

The contract anniversary prior to your election to begin receiving income
payments is your income benefit date. This is the date as of which we calculate
your income benefit base to use in determining your guaranteed minimum fixed
retirement income. Your final income benefit base is equal to (a) minus (b)
where:

     (a) is equal to your income benefit base as of your income benefit date,
         and;

     (b) is equal to any partial withdrawals of contract value and any charges
         applicable to those withdrawals and any withdrawal charges otherwise
         applicable, calculated as if you fully surrender your contract as the
         income benefit date, and any applicable premium taxes.

To arrive at the minimum guaranteed retirement income available to you we apply
your final income benefit base to the annuity rates stated in your Income
Protector endorsement for the income option you select. You then choose if you
would like to receive that income annually, semi-annually, quarterly or monthly
for the time guaranteed under your selected income option. The income options
available when using the Income Protector feature to receive your retirement
income are:

     - Life Annuity with 10 Years Guaranteed, or

     - Joint and Survivor Life Annuity with 20 Years Guaranteed

At the time you elect to begin receiving income payments, we will calculate your
income payments using both your income benefit base and your contract value. We
will use the same income option for each calculation, however, the annuity
factors used to calculate your income under the Income Protector feature will be
different. You will receive whichever provides a greater stream of income. If
you elect to receive income payments using the Income Protector feature your
income payments will be fixed in amount. You are not required to use the Income
Protector feature to receive income payments.

If a Spousal Beneficiary elects to continue the contract upon the death of the
original owner, the Income Protector feature will continue. The Continuation
Contribution is not a purchase payment and therefore will not impact the income
benefit base calculation. The waiting period before electing to use the Income
Protector feature will be counted from the original issue date of the contract.

Note to Qualified Contract Holders

Qualified contracts generally require that you select an income option which
does not exceed your life expectancy. That restriction, if it applies to you,
may limit your ability to use the Income Protector feature.

You may wish to consult your tax advisor for information concerning your
particular circumstances. SEE APPENDIX D FOR AN EXAMPLE OF THE OPERATION OF THE
INCOME PROTECTOR FEATURE.

        ----------------------------------------------------------------
        ----------------------------------------------------------------
                                     TAXES
        ----------------------------------------------------------------
        ----------------------------------------------------------------


NOTE:  THE BASIC SUMMARY BELOW ADDRESSES BROAD FEDERAL TAXATION MATTERS, AND
GENERALLY DOES NOT ADDRESS STATE TAXATION ISSUES OR QUESTIONS. IT IS NOT TAX
ADVICE. WE CAUTION YOU TO SEEK COMPETENT TAX ADVICE ABOUT YOUR OWN
CIRCUMSTANCES. WE DO NOT GUARANTEE THE TAX STATUS OF YOUR ANNUITY. TAX LAWS
CONSTANTLY CHANGE; THEREFORE, WE CANNOT GUARANTEE THAT THE INFORMATION CONTAINED
HEREIN IS COMPLETE AND/OR ACCURATE. WE HAVE INCLUDED AN ADDITIONAL DISCUSSION
REGARDING TAXES IN THE STATEMENT OF ADDITIONAL INFORMATION.


ANNUITY CONTRACTS IN GENERAL

The Internal Revenue Code ("IRC") provides for special rules regarding the tax
treatment of annuity contracts. Generally, taxes on the earnings in your annuity
contract are deferred until you take the money out. Qualified retirement
investments that satisfy specific tax and ERISA requirements automatically
provide tax deferral regardless of whether the underlying contract is an
annuity, a trust, or a custodial account. Different rules apply depending on how
you take the money out and whether your contract is Qualified or Non-Qualified.

If you do not purchase your contract under a pension plan, a specially sponsored
employer program or an individual retirement account, your contract is referred
to as a Non-Qualified contract. A Non-Qualified contract receives different tax
treatment than a Qualified contract. In general, your cost in a Non-Qualified
contract is equal to the Purchase Payments you put into the contract. You have
already been taxed on the cost basis in your contract.

                                        20


If you purchase your contract under a pension plan, a specially sponsored
employer program or as an individual retirement account, your contract is
referred to as a Qualified contract. Examples of qualified plans or arrangements
are: Individual Retirement Accounts ("IRAs"), Roth IRAs, Tax-Sheltered Annuities
(referred to as 403(b) contracts), plans of self-employed individuals (often
referred to as H.R.10 Plans or Keogh Plans) and pension and profit sharing
plans, including 401(k) plans. Typically, for employer plans and tax-deductible
IRA contributions, you have not paid any tax on the Purchase Payments used to
buy your contract and therefore, you have no cost basis in your contract.
However, you normally will have cost basis in a Roth IRA, and you may have cost
basis in a traditional IRA or in another Qualified Contract.

TAX TREATMENT OF DISTRIBUTIONS - NON-QUALIFIED CONTRACTS


If you make a partial or total withdrawal from a Non-Qualified contract, the IRC
treats such a withdrawal as first coming from the earnings and then as coming
from your Purchase Payments. Purchase payments made prior to August 14, 1982,
however, are an important exception to this general rule, and for tax purposes
are treated as being distributed before the earnings on those contributions. If
you annuitize your contract, a portion of each income payment will be
considered, for tax purposes, to be a return of a portion of your Purchase
Payment(s). Any portion of each income payment that is considered a return of
your Purchase Payment will not be taxed. Withdrawn earnings are treated as
income to you and are taxable. The IRC provides for a 10% penalty tax on any
earnings that are withdrawn other than in conjunction with the following
circumstances: (1) after reaching age 59 1/2; (2) when paid to your Beneficiary
after you die; (3) after you become disabled (as defined in the IRC); (4) when
paid in a series of substantially equal periodic payments calculated over your
life or for the joint lives of you and your Beneficiary for a period of 5 years
or attainment of age 59 1/2, whichever is longer; (5) under an immediate
annuity; or (6) which are attributable to Purchase Payments made prior to August
14, 1982.


TAX TREATMENT OF DISTRIBUTIONS - QUALIFIED CONTRACTS (INCLUDING GOVERNMENTAL
457(B) ELIGIBLE DEFERRED COMPENSATION PLANS)


Generally, you have not paid any taxes on the Purchase Payments used to buy a
Qualified contract. As a result, with certain limited exceptions, any amount of
money you take out as a withdrawal or as income payments is taxable income. In
the case of certain Qualified contracts, the IRC further provides for a 10%
penalty tax on any taxable withdrawal or income payment paid to you other than
in conjunction with the following circumstances: (1) after reaching age 59 1/2;
(2) when paid to your Beneficiary after you die; (3) after you become disabled
(as defined in the IRC); (4) in a series of substantially equal periodic
payments calculated over your life or for the joint lives of you and your
Beneficiary, that begins after separation from service with the employer
sponsoring the plan and continued for a period of 5 years until you attain age
59 1/2, whichever is longer; (5) to the extent such withdrawals do not exceed
limitations set by the IRC for deductible amounts paid during the taxable year
for medical care; (6) to fund higher education expenses (as defined in the IRC;
only from an IRA); (7) to fund certain first-time home purchase expenses (only
from an IRA); (8) when you separate from service after attaining age 55 (does
not apply to an IRA); (9) when paid for health insurance, if you are unemployed
and meet certain requirements; and (10) when paid to an alternate payee pursuant
to a qualified domestic relations order (does not apply to IRAs). This 10%
penalty tax does not apply to withdrawals or income payments from governmental
457(b) eligible deferred compensation plans, except to the extent that such
withdrawals or income payments are attributable to a prior rollover to the plan
(or earnings thereon) from another plan or arrangement that was subject to the
10% penalty tax.


The IRC limits the withdrawal of an employee's voluntary Purchase Payments from
a Tax-Sheltered Annuity (TSA). Withdrawals can only be made when an owner: (1)
reaches age 59 1/2; (2) severs employment with the employer; (3) dies; (4)
becomes disabled (as defined in the IRC); or (5) experiences a financial
hardship (as defined in the IRC). In the case of hardship, the owner can only
withdraw Purchase Payments. Additional plan limitations may also apply. Amounts
held in a TSA annuity contract as of December 31, 1988 are not subject to these
restrictions. Qualifying transfers of amounts from one TSA contract to another
TSA contract under section 403(b) or to a custodial account under section
403(b)(7), and qualifying transfers to a state defined benefit plan to purchase
service credits, are not considered distributions, and thus are not subject to
these withdrawal limitations. If amounts are transferred from a custodial
account described in Code section 403(b)(7) to this contract the transferred
amount will retain the custodial account withdrawal restrictions.

Withdrawals from other Qualified Contracts are often limited by the IRC and by
the employer's plan.

MINIMUM DISTRIBUTIONS


Generally, the IRC requires that you begin taking annual distributions from
qualified annuity contracts by April 1 of the calendar year following the later
of (1) the calendar year in which you attain age 70 1/2 or (2) the calendar year
in which you separate from service from the employer sponsoring the plan. If you
own an IRA, you must begin taking distributions when you attain age 70 1/2. If
you own more than one TSA, you may be permitted to take your annual
distributions in any combination from your TSAs. A similar rule applies if you
own more than one IRA. However, you cannot satisfy this distribution requirement
for your TSA contract by taking a distribution from an IRA, and you cannot
satisfy the


                                        21


requirement for your IRA by taking a distribution from a TSA.

You may be subject to a surrender charge on withdrawals taken to meet minimum
distribution requirements, if the withdrawals exceed the contract's maximum
penalty free amount.

Failure to satisfy the minimum distribution requirements may result in a tax
penalty. You should consult your tax advisor for more information.

You may elect to have the required minimum distribution amount on your contract
calculated and withdrawn each year under the automatic withdrawal option. You
may select monthly, quarterly, semiannual, or annual withdrawals for this
purpose. This service is provided as a courtesy and we do not guarantee the
accuracy of our calculations. Accordingly, we recommend you consult your tax
advisor concerning your required minimum distribution. You may terminate your
election for automated minimum distribution at any time by sending a written
request to our Annuity Service Center. We reserve the right to change or
discontinue this service at any time.


The IRS issued regulations, effective January 1, 2003, regarding required
minimum distributions from qualified annuity contracts. One of the regulations
effective January 1, 2006 will require that the annuity contract value used to
determine required minimum distributions include the actuarial value of other
benefits under the contract, such as optional death benefits. This regulation
does not apply to required minimum distributions made under an irrevocable
annuity income option. Generally, we are currently awaiting further
clarification from the IRS on this regulation, including how the value of such
benefits is determined. You should discuss the effect of these new regulations
with your tax advisor.


TAX TREATMENT OF DEATH BENEFITS

Any death benefits paid under the contract are taxable to the Beneficiary. The
rules governing the taxation of payments from an annuity contract, as discussed
above, generally apply whether the death benefits are paid as lump sum or
annuity payments. Estate taxes may also apply.

Certain enhanced death benefits may be purchased under your contract. Although
these types of benefits are used as investment protection and should not give
rise to any adverse tax effects, the IRS could take the position that some or
all of the charges for these death benefits should be treated as a partial
withdrawal from the contract. In that case, the amount of the partial withdrawal
may be includible in taxable income and subject to the 10% penalty if the owner
is under 59 1/2.

If you own a Qualified contract and purchase these enhanced death benefits, the
IRS may consider these benefits "incidental death benefits." The IRC imposes
limits on the amount of the incidental death benefits allowable for Qualified
contracts. If the death benefit(s) selected by you are considered to exceed
these limits, the benefit(s)could result in taxable income to the owner of the
Qualified contract. Furthermore, the IRC provides that the assets of an IRA
(including a Roth IRA) may not be invested in life insurance, but may provide,
in the case of death during the Accumulation Phase, for a death benefit payment
equal to the greater of Purchase Payments or Contract Value. This contract
offers death benefits, which may exceed the greater of Purchase Payments or
Contract Value. If the IRS determines that these benefits are providing life
insurance, the contract may not qualify as an IRA (including Roth IRAs). You
should consult your tax advisor regarding these features and benefits prior to
purchasing a contract.

CONTRACTS OWNED BY A TRUST OR CORPORATION

A Trust or Corporation ("Non-Natural Owner") that is considering purchasing this
contract should consult a tax advisor. Generally, the IRC does not treat a
Non-Qualified contract owned by a non-natural owner as an annuity contract for
Federal income tax purposes. The non-natural owner pays tax currently on the
contract's value in excess of the owner's cost basis. However, this treatment is
not applied to a contract held by a trust or other entity as an agent for a
natural person nor to contracts held by Qualified Plans. See the SAI for a more
detailed discussion of the potential adverse tax consequences associated with
non-natural ownership of a non-qualified annuity contract.

GIFTS, PLEDGES AND/OR ASSIGNMENTS OF A CONTRACT

If you transfer ownership of your Non-Qualified contract to a person other than
your spouse (or former spouse incident to divorce) as a gift you will pay
federal income tax on the contract's cash value to the extent it exceeds your
cost basis. The recipient's cost basis will be increased by the amount on which
you will pay federal taxes. In addition, the IRC treats any assignment or pledge
(or agreement to assign or pledge) of any portion of a Non- Qualified contract
as a withdrawal. See the SAI for a more detailed discussion regarding potential
tax consequences of gifting, assigning, or pledging a Non-Qualified contract.

The IRC prohibits Qualified annuity contracts including IRAs from being
transferred, assigned or pledged as security for a loan. This prohibition,
however, generally does not apply to loans under an employer-sponsored plan
(including loans from the annuity contract) that satisfy certain requirements,
provided that: (a) the plan is not an unfunded deferred compensation plan; and
(b) the plan funding vehicle is not an IRA.

                                        22


DIVERSIFICATION AND INVESTOR CONTROL

The IRC imposes certain diversification requirements on the underlying
investments for a variable annuity. We believe that the management of the
Underlying Funds monitors the Funds so as to comply with these requirements. To
be treated as a variable annuity for tax purposes, the underlying investments
must meet these requirements.

The diversification regulations do not provide guidance as to the circumstances
under which you, and not the Company, would be considered the owner of the
shares of the Variable Portfolios under your Non-Qualified Contract, because of
the degree of control you exercise over the underlying investments. This
diversification requirement is sometimes referred to as "investor control." It
is unknown to what extent owners are permitted to select investments, to make
transfers among Variable Portfolios or the number and type of Variable
Portfolios owners may select from. If any guidance is provided which is
considered a new position, then the guidance should generally be applied
prospectively. However, if such guidance is considered not to be a new position,
it may be applied retroactively. This would mean that you, as the owner of the
Non-qualified Contract, could be treated as the owner of the underlying Variable
Portfolios. Due to the uncertainty in this area, we reserve the right to modify
the contract in an attempt to maintain favorable tax treatment.


These investor control limitations generally do not apply to Qualified
Contracts, which are referred to as "Pension Plan Contracts" for purposes of
this rule, although the limitations could be applied to Qualified Contracts in
the future.


        ----------------------------------------------------------------
        ----------------------------------------------------------------
                               OTHER INFORMATION
        ----------------------------------------------------------------
        ----------------------------------------------------------------


THE SEPARATE ACCOUNT



The Company established the Separate Account, Variable Separate Account, under
Arizona law on January 1, 1996 when it assumed the Separate Account, originally
established under California law on June 25, 1981. The Separate Account is
registered with the SEC as a unit investment trust under the Investment Company
Act of 1940, as amended.



The Company owns the assets in the Separate Account. However, the assets in the
Separate Account are not chargeable with liabilities arising out of any other
business conducted by the Company. Income gains and losses (realized and
unrealized) resulting from assets in the Separate Account are credited to or
charged against the Separate Account without regard to other income gains or
losses of the Company.


THE GENERAL ACCOUNT


Money allocated to any Fixed Accounts goes into the Company's general account.
The general account consists of all of the company's assets other than assets
attributable to a Separate Account. All of the assets in the general account are
chargeable with the claims of any of the Company's contract holders as well as
all of its creditors. The general account funds are invested as permitted under
state insurance laws.



The Company has a support agreement in effect between the Company and its
ultimate parent company, American International Group, Inc. ("AIG"), and the
Company's insurance policy obligations are guaranteed by American Home Assurance
Company, a subsidiary of AIG. See the Statement of Additional Information for
more information regarding these arrangements.


PAYMENTS IN CONNECTION WITH DISTRIBUTION OF THE CONTRACT

PAYMENTS TO BROKER-DEALERS


Registered representatives of broker-dealers sell the contract. We pay
commissions to the broker-dealers for the sale of your contract ("Contract
Commissions"). There are different structures by which a broker-dealer can
choose to have their Contract Commissions paid. For example, as one option, we
may pay upfront Contract Commission only, that may be up to a maximum 7% of each
Purchase Payment you invest (which may include promotional amounts). Another
option may be a lower upfront Contract Commission on each Purchase Payment, with
a trail commission of up to a maximum 1.50% of contract value annually.
Generally, the higher the upfront commissions, the lower the trail and vice
versa. We pay Contract Commissions directly to the broker-dealer with whom your
registered representative is affiliated. Registered representatives may receive
a portion of these amounts we pay in accordance with any agreement in place
between the registered representative and his/her broker-dealer firm.



We may pay broker-dealers support fees in the form of additional cash or
non-cash compensation. These payments may be intended to reimburse for specific
expenses incurred or may be based on sales, certain assets under management,
longevity of assets invested with us or a flat fee. These payments may be
consideration for, among other things, product placement/preference, greater
access to train and educate the firm's registered representatives about our
products, our participation in sales conferences and educational seminars and
allowing broker-dealers to perform due diligence on our products. The amount of
these fees may be tied to the anticipated level of our access in that firm. We
enter into such arrangements in our discretion and we may negotiate customized
arrangements with firms, including affiliated and non-affiliated broker-dealers
based on various factors. We do not deduct these amounts directly from your
Purchase Payments. We anticipate recovering these amounts from the fees and
charges collected under the contract.



Contract commissions and other support fees may influence the way that a
broker-dealer and its registered representatives market the contracts and
service customers who purchase the contracts and may influence the broker-


                                        23



dealer and its registered representatives to present this contract over others
available in the market place. You should discuss with your broker-dealer and/or
registered representative how they are compensated for sales of a contract
and/or any resulting real or perceived conflicts of interest.



AIG SunAmerica Capital Services, Inc., Harborside Financial Center, 3200 Plaza
5, Jersey City, NJ 07311-4992, distributes the contracts. AIG SunAmerica Capital
Services, an affiliate of the Company, is a registered broker-dealer under the
Exchange Act of 1934 and is a member of the National Association of Securities
Dealers, Inc. No underwriting fees are paid in connection with the distribution
of the contracts.


PAYMENTS WE RECEIVE


In addition to amounts received pursuant to established 12b-1 Plans from the
Underlying Funds, we receive compensation of up to 0.50% annually based on
assets under management from certain Trusts' investment advisers or their
affiliates for services related to the availability of the Underlying Funds in
the contract. We receive such payments in connection with each of the Trusts
available in this Contract. Such amounts received from our affiliate, AIG
SAMMCo, are paid pursuant to a profit sharing agreement and are not expected to
exceed 0.50%. Furthermore, certain investment advisers and/or subadvisers may
help offset the costs we incur for training to support sales of the Underlying
Funds in the contract.


ADMINISTRATION

We are responsible for the administrative servicing of your contract. Please
contact our Annuity Service Center at 1-877-932-SUN9, if you have any comment,
question or service request.

We send out transaction confirmations and quarterly statements. During the
Accumulation Phase, you will receive confirmation of transactions within your
contract. Transactions made pursuant to contractual or systematic agreements,
such as dollar cost averaging, may be confirmed quarterly. Purchase Payments
received through the automatic payment plan or a salary reduction arrangement,
may also be confirmed quarterly. For other transactions, we send confirmations
immediately. It is your responsibility to review these documents carefully and
notify us of any inaccuracies immediately. We investigate all inquiries. To the
extent that we believe we made an error, we retroactively adjust your contract,
provided you notify us within 30 days of receiving the transaction confirmation
or quarterly statement. Any other adjustments we deem warranted are made as of
the time we receive notice of the error.

LEGAL PROCEEDINGS


There are no pending legal proceedings affecting the Separate Account. The
Company and its subsidiaries are parties to various kinds of litigation
incidental to their respective business operations. In management's opinion,
these matters are not material in relation to the financial position of the
Company with the exception of the matter disclosed below.



A purported class action captioned Nitika Mehta, as Trustee of the N.D. Mehta
Living Trust vs. AIG SunAmerica Life Assurance Company, Case 04L0199, was filed
on April 5, 2004 in the Circuit Court, Twentieth Judicial District in St. Clair
County, Illinois. The action has been transferred to and is currently pending in
the United States District Court for the District of Maryland, Case No.
04-md-15863, as part of a Multi-District Litigation proceeding. The lawsuit
alleges certain improprieties in conjunction with alleged market timing
activities. The probability of any particular outcome cannot be reasonably
estimated at this time.



AIG has announced that it has delayed filing its Annual Report on Form 10-K for
the year ended December 31, 2004 to allow AIG's Board of Directors and new
management adequate time to complete an extensive review of AIG's books and
records. The review includes issues arising from pending investigations into
non-traditional insurance products and certain assumed reinsurance transactions
by the Office of the Attorney General for the State of New York and the
Securities and Exchange Commission and from AIG's decision to review the
accounting treatment of certain additional items. Circumstances affecting AIG
can have an impact on the Company. For example, the recent downgrades and
ratings actions taken by the major rating agencies with respect to AIG resulted
in corresponding downgrades and ratings actions being taken with respect to the
Company's ratings. Accordingly, we can give no assurance that any further
changes in circumstances for AIG will not impact us.


                                        24



- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
                     AIG SUNAMERICA LIFE ASSURANCE COMPANY
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

     AIG SunAmerica Life Assurance Company (the "Company") was incorporated as
Anchor National Life Insurance Company under the laws of the State of Arizona on
April 12, 1965 while the Company changed its name to AIG SunAmerica Life
Assurance Company on January 24, 2002. The Company continued to do business as
Anchor National Life Insurance Company until February 28, 2003, after which time
it began doing business under its new name, AIG SunAmerica Life Assurance
Company.

     The Company is a direct wholly owned subsidiary of SunAmerica Life
Insurance Company (the "Parent"), which is a wholly owned subsidiary of AIG
Retirement Services, Inc. ("AIGRS") (formerly AIG SunAmerica Inc.), a wholly
owned subsidiary of American International Group, Inc. ("AIG"). AIG is a holding
company, which through its subsidiaries is engaged in a broad range of insurance
and insurance-related activities, financial services and retirement services and
asset management.

     The Company has no employees; however, employees of AIGRS and other
affiliates of the Company perform various services for the Company. AIGRS had
approximately 1,900 employees at December 31, 2004, approximately 1,100 of whom
perform services for the Company as well as for certain of its affiliates.

     The Company's primary activities are retirement services, herein discussed
as annuity operations and asset management operations. The annuity operations
consist of the sale and administration of deposit-type insurance contracts, such
as variable and fixed annuity contracts, universal life insurance contracts and
guaranteed investment contracts ("GICs"). The asset management operations are
conducted by the Company's registered investment advisor subsidiary, AIG
SunAmerica Asset Management Corp ("SAAMCo"), and its wholly owned distributor,
AIG SunAmerica Capital Services, Inc. ("SACS"), and its wholly owned servicing
administrator, AIG SunAmerica Fund Services, Inc. ("SFS"). See Note 13 of Notes
to the Consolidated Financial Statements for operating results by segment.

     The Company ranks among the largest U.S. issuers of variable annuity
contracts. The Company distributes its products and services through an
extensive network of independent broker-dealers, full-service securities firms
and financial institutions. In prior years, GICs were marketed directly to
banks, municipalities, asset management firms and direct plan sponsors and
through intermediaries, such as managers or consultants servicing these groups.
In addition to distributing its variable annuity products through its nine
affiliated broker-dealers, the Company distributes its products through a vast
network of independent broker-dealers, full-service securities firms and
financial institutions. In total, more than 84,000 independent sales
representatives are appointed to sell the Company's annuity products. The
Company's nine affiliated broker-dealers are among the largest networks of
registered representatives in the nation. Sales through affiliated
broker-dealers accounted for approximately a quarter of the Company's total
annuity sales in 2004.

     The Company believes that demographic trends have produced strong consumer
demand for long-term, investment-oriented products. According to U.S. Census
Bureau projections, the number of individuals between the ages of 45 to 64 grew
from 51 million to 69 million from 1994 to 2003, making this age group the
fastest-growing segment of the U.S. population. Between 1994 and 2003, annual
industry premiums from fixed and variable annuities increased from $155 billion
to $267 billion.

     Benefiting from continued strong growth of the retirement savings market,
industry sales of tax-deferred savings products have represented, for a number
of years, a significantly larger source of new premiums for the U.S. life
insurance industry than have traditional life insurance products. Recognizing
the growth potential of this market, the Company focuses its life operations on
the sale of variable annuity contracts. In recent years, the Company has
enhanced its marketing efforts and expanded its offerings of fee-based variable
annuity contracts. Variable accounts within the Company's variable annuity
business entail no portfolio credit risk and requires significantly less capital
support than the fixed accounts of variable annuity contracts ("Fixed Options"),
which generate net investment income.

                                       F-1


     The following table shows the Company's investment income, net realized
investment losses and fee income for the year ended December 31, 2004 by primary
product line or service:

                         NET INVESTMENT AND FEE INCOME


<Table>
<Caption>
                                                               AMOUNT       PERCENT           PRIMARY PRODUCT OR SERVICE
                                                              ---------     --------   -----------------------------------------
                                                              (IN THOUSANDS, EXCEPT
                                                                 FOR PERCENTAGES)
                                                                              
Fee income:
  Variable annuity policy fees, net of reinsurance..........  $369,141       42.2%     Variable annuity contracts
  Asset management fees.....................................    89,569        10.2     Asset management
  Universal life policy fees, net of reinsurance............    33,899         3.9     Universal life products
  Surrender charges.........................................    26,219         3.0     Fixed and variable annuity contracts
  Other fees................................................    15,753         1.8     Asset management
                                                              --------       -----
  Total fee income..........................................   534,581        61.1
Investment income...........................................   363,594        41.6     Fixed annuity contracts and Fixed Options
Net realized investment losses..............................   (23,807)       (2.7)    Fixed annuity contracts and Fixed Options
                                                              --------       -----
Total net investment and fee income.........................  $874,368      100.0%
                                                              ========       =====
</Table>



ANNUITY OPERATIONS - SEPARATE ACCOUNT


     The annuity operations principally engaged in the business of issuing
variable annuity contracts directed to the market for tax-deferred, long-term
savings products. It also administers closed blocks of fixed annuity contracts,
universal life insurance contracts and GICs directed to the institutional
marketplace.

     The Company's variable annuity products offer investors a broad spectrum of
fund alternatives, with a choice of investment managers, as well as Fixed
Options. The Company earns fees on the amounts earned in variable account
options of its variable annuity products held in separate accounts and net
investment income on the Fixed Options held in the general account. Variable
annuity contracts offer retirement planning features similar to those offered by
fixed annuity contracts, but differ in that the contract holder's rate of return
is generally dependent upon the investment performance of the particular equity,
fixed-income, money market or asset allocation fund selected by the contract
holder. Because the investment risk is generally borne by the customer in all
but the Fixed Options, these products require significantly less capital support
than fixed annuity contracts.

     At December 31, 2004, variable product liabilities were $26.04 billion, of
which $22.61 billion were held in separate accounts and $3.43 billion were the
liabilities of the Fixed Options, held in the Company's general account. The
Company's variable annuity products incorporate incentives, surrender charges
and/or other restrictions to encourage persistency. At December 31, 2004, 71% of
the Company's variable annuity liabilities held in separate accounts were
subject to surrender penalties or other restrictions. The Company's variable
annuity products also generally limit the number of transfers made in a
specified period between account options without the assessment of a fee. The
average size of a new variable annuity contract sold by the Company in 2004 was
approximately $74,000.


ANNUITY OPERATIONS - GENERAL ACCOUNT


     The Company's general account obligations are fixed-rate products,
principally Fixed Options, but also including fixed annuity contracts, GICs and
universal life insurance contracts ("Fixed-Rate Products") issued in prior
years. The Fixed Options provide interest rate guarantees of certain periods
ranging up to ten years. Although the Company's annuity contracts remain in
force an average of seven to ten years, approximately 77% of the reserves for
fixed annuity contracts and Fixed Options, as well as the universal life
insurance contracts, reprice annually at discretionary rates determined by the
Company subject to a minimum rate guarantee ranging from 1.5% to 4.0%, depending
on the contract. In repricing, the Company takes into account yield
characteristics of its investment portfolio, surrender assumptions and
competitive industry pricing, among other factors.

     In prior years, the Company augmented its retail annuity business with the
sale of institutional products. At December 31, 2004, the Company had $211.4
million of fixed-maturity, variable-rate GIC obligations that reprice
periodically based upon certain defined indices and $3.9 million of
fixed-maturity, fixed-rate GICs.

     The Company designs its Fixed-Rate Products and conducts its investment
operations in order to closely match the duration and cash flows of the assets
in its investment portfolio to its fixed-rate obligations. The Company seeks to
achieve a predictable spread between what it earns on its assets and what it
pays on its liabilities by investing principally in fixed-rate securities. The
Company's Fixed-Rate Products incorporate incentives, surrender charges and
other restrictions in order to encourage

                                       F-2


persistency. Approximately 77% of the Company's reserves for Fixed-Rate Products
had incentives, surrender penalties and/or other restrictions at December 31,
2004.

INVESTMENT OPERATIONS

     The Company believes a portfolio principally composed of fixed-rate
investments that generate predictable rates of return should back its
liabilities for Fixed-Rate Products. The Company does not have a specific target
rate of return. Instead, its rates of return vary over time depending on the
current interest rate environment, the slope of the yield curve, the spread at
which fixed-rate investments are priced over the yield curve, default rates and
general economic conditions. The majority of the Company's invested assets are
managed by an affiliate of AIG. Its portfolio strategy is constructed with a
view to achieve adequate risk-adjusted returns consistent with its investment
objectives of effective asset-liability matching, liquidity and safety.


     For more information concerning the Company's investments, including the
risks inherent in such investments, see Item 7, "Management's Discussion and
Analysis of Financial Condition and Results of Operations - Capital Resources
and Liquidity."


ASSET MANAGEMENT OPERATIONS

     Effective January 1, 2004, the Parent contributed to the Company 100% of
the outstanding capital stock of its consolidated subsidiary, SAAMCo, which in
turn has two wholly owned subsidiaries: SACS and SFS. Pursuant to this
contribution, SAAMCo became a direct wholly owned subsidiary of the Company.
This contribution increased the Company's shareholder's equity by $150,653,000.
Assets, liabilities and shareholder's equity at December 31, 2003 were restated
to include $190,605,000, $39,952,000 and $150,653,000, respectively, of SAAMCo
balances. Similarly, the results of operations and cash flows have been restated
for the years ended December 31, 2003 and 2002 for the addition and subtraction
to pretax income of $16,345,000 and $4,464,000, respectively, to reflect the
SAAMCo activity.

     The asset management operations are conducted by the Company's registered
investment advisor subsidiary, SAAMCo, and its wholly owned distributor, SACS,
and its wholly owned servicing administrator, SFS. These companies earn fee
income by managing, distributing and administering a diversified family of
mutual funds, serving as investment advisor to certain variable investment
portfolios offered within the Company's variable annuity products and providing
professional management of individual, corporate and pension plan portfolios.

REGULATION

     The Company, in common with other insurers, is subject to regulation and
supervision by the states and jurisdictions in which it does business. Within
the United States, the method of such regulation varies but generally has its
source in statutes that delegate regulatory and supervisory powers to an
insurance official. The regulation and supervision relate primarily to approval
of policy forms and rates, the standards of solvency that must be met and
maintained, including risk based capital measurements, the licensing of insurers
and their agents, the nature of and limitations on investments, restrictions on
the size of risks which may be insured under a single contract, deposits of
securities for the benefit of contract holders, methods of accounting, periodic
examinations of the affairs of insurance companies, the form and content of
reports of financial condition required to be filed, and reserves for unearned
premiums, losses and other purposes. In general, such regulation is for the
protection of contract holders rather than security holders.

     Risk-based capital ("RBC") standards are designed to measure the adequacy
of an insurer's statutory capital and surplus in relation to the risks inherent
in its business. The standards are intended to help identify inadequately
capitalized companies and require specific regulatory actions in the event an
insurer's RBC is deficient. The RBC formula develops a risk-adjusted target
level of adjusted statutory capital and surplus by applying certain factors to
various asset, premium and reserve items. Higher factors are applied to more
risky items and lower factors are applied to less risky items. Thus, the target
level of statutory surplus varies not only as a result of the insurer's size,
but also on the risk profile of the insurer's operations. The RBC Model Law
provides four incremental levels of regulatory attention for insurers whose
surplus is below the calculated RBC target. These levels of attention range in
severity from requiring the insurer to submit a plan for corrective action to
actually placing the insurer under regulatory control. The statutory capital and
surplus of the Company exceeded its RBC requirements as of December 31, 2004.

     The federal government does not directly regulate the business of
insurance, however, the Company, its subsidiaries and its products are governed
by federal agencies, including the Securities and Exchange Commission ("SEC"),
the Internal Revenue Service and the self-regulatory organization, National
Association of Securities Dealers, Inc. ("NASD"). Federal legislation and
administrative policies in several areas, including financial services
regulation, pension regulation and federal taxation, can significantly and
adversely affect the insurance industry. The federal government has from time to
time considered legislation relating to the deferral of taxation on the
accretion of value within certain annuities and life insurance products, changes
in the

                                       F-3


Employee Retirement Income Security Act regulations, the alteration of the
federal income tax structure and the availability of Section 401(k) and
individual retirement accounts. Although the ultimate effect of any such
changes, if implemented, is uncertain, both the persistency of our existing
products and our ability to sell products may be materially impacted in the
future.

     Recently there has been a significant increase in federal and state
regulatory activity relating to financial services companies, particularly
mutual fund companies and life insurers issuing variable annuity products. These
inquiries have focused on a number of issues including, among other items,
after-hours trading, short-term trading (sometimes referred to as market
timing), suitability, revenue sharing arrangements and greater transparency
regarding compensation arrangements. There are several rule proposals pending at
the SEC, the NASD and on a federal level, which, if passed, could have an impact
on the business of the Company and/or its subsidiaries.

COMPETITION

     The businesses conducted by the Company are highly competitive. The Company
competes with other life insurers, and also competes for customers' funds with a
variety of investment products offered by financial services companies other
than life insurance companies, such as banks, investment advisors, mutual fund
companies and other financial institutions. In 2003, net annuity premiums
written among the top 100 companies ranged from approximately $79 million to
approximately $20 billion annually. The Company together with its affiliates
ranked third largest of this group. The Company believes the primary competitive
factors among life insurance companies for investment-oriented insurance
products, such as annuities include product flexibility, net return after fees,
innovation in product design, the insurer financial strength rating and the name
recognition of the issuing company, the availability of distribution channels
and service rendered to the customer before and after a contract is issued.
Other factors affecting the annuity business include the benefits (including
before-tax and after-tax investment returns) and guarantees provided to the
customer and the commissions paid.

AVAILABLE INFORMATION

     AIG SunAmerica Life Assurance Company (the "Company") files annual,
quarterly, and current reports and other information with the Securities and
Exchange Commission (the "SEC"). The SEC maintains a website that contains
annual, quarterly, and current reports and other information that issuers
(including the Company) file electronically with the SEC. The SEC's website is
http://www.sec.gov. Additionally, any materials the Company files with the SEC
may be read and copied at the SEC's Public Reference Room at 450 Fifth Street,
NW, Washington, DC 20549. The public may obtain information on the operation of
the Public Reference Room by calling the SEC at 1-800-SEC-0330. The Company does
not maintain a website.

     The Company makes available free of charge, Annual Reports on Form 10-K,
Quarterly Reports of Form 10-Q and Current Reports of Form 8-K and amendments to
those reports filed or furnished pursuant to Section 13(a) or 15(d) of the
Securities Exchange Act of 1934 as soon as reasonably practicable after such
materials are electronically filed with, or furnished to the SEC.


SECURITIES AND EXCHANGE COMMISSION POSITION ON INDEMNIFICATION



     Indemnification for liabilities arising under the 1933 Act is provided to
the Company's officers, directors and controlling persons. The SEC has advised
that it believes such indemnification is against public policy under the
Securities Act and unenforceable. If a claim for indemnification against such
liabilities (other than for payment of expenses incurred or paid by its
directors, officers or controlling persons in the successful defense of any
legal action) is asserted by a director, officer or controlling person of the
Company in connection with the securities registered under this prospectus, the
Company will submit to a court with jurisdiction to determine whether the
indemnification is against public policy under the Act. The Company will be
governed by final judgment of the issue. However, if in the opinion of the
Company's counsel this issue has been determined by controlling precedent, the
Company will not submit the issue to a court for determination.


DESCRIPTION OF PROPERTY

     The Company's executive offices and its principal office are in leased
premises at 1 SunAmerica Center, Los Angeles, California 90067. The Company,
through an affiliate, also leases office space in Woodland Hills, California and
Jersey City, New Jersey.

     The Company believes that such properties, including the equipment located
therein, are suitable and adequate to meet the requirements of its businesses.

                                       F-4


SELECTED FINANCIAL DATA

     The following selected financial data of the Company should be read in
conjunction with the consolidated financial statements and notes thereto and
Management's Discussion and Analysis of Financial Condition and Results of
Operations, both of which are included elsewhere herein.

     The following selected financial date of the Company for years prior to
December 31, 2004 have been restated as if the contribution of SAAMCo and its
related subsidiaries were effective as of the earliest period reported below.
The following amounts include only the subsidiaries of SAAMCo as of December 31,
2004.


<Table>
<Caption>
                                                                            YEARS ENDED DECEMBER 31,
                                                              ----------------------------------------------------
                                                                2004       2003       2002       2001       2000
                                                              --------   --------   --------   --------   --------
                                                                                 (IN THOUSANDS)
                                                                                           
Results of Operations
Revenues:
Fee income, net of reinsurance..............................  $534,581   $427,091   $444,002   $481,945   $549,970
Investment income...........................................   363,594    402,923    387,355    370,198    398,168
Net realized investment losses..............................   (23,807)   (30,354)   (65,811)   (59,784)   (15,177)
                                                              --------   --------   --------   --------   --------
  Total revenues............................................   874,368    799,660    765,546    792,359    932,961
Benefits and Expenses:
Interest expense............................................   222,749    240,213    238,129    244,614    264,493
Amortization of bonus interest..............................    10,357     19,776     16,277     11,938      3,824
General and administrative expenses.........................   131,612    119,093    115,210     99,232    138,955
Amortization of deferred acquisition costs and other
  deferred expenses.........................................   157,650    160,106    222,484    208,378    154,183
Annual commissions..........................................    64,323     55,661     58,389     58,278     56,473
Claims on universal life contracts, net of reinsurance
  recoveries................................................    17,420     17,766     15,716     17,566     19,914
Guaranteed minimum death benefits, net of reinsurance
  recoveries................................................    58,756     63,268     67,492     17,839        614
                                                              --------   --------   --------   --------   --------
  Total benefits & expenses.................................   662,867    675,883    733,697    657,845    638,456
                                                              --------   --------   --------   --------   --------
Pretax income before cumulative effect of accounting
  change....................................................   211,501    123,777     31,849    134,514    294,505
Income tax expense..........................................     6,410     30,247        160     21,824     94,400
                                                              --------   --------   --------   --------   --------
Net income before cumulative effect of accounting change....   205,091     93,530     31,689    112,690    200,105
                                                              --------   --------   --------   --------   --------
Cumulative effect of accounting change, net of tax..........   (62,589)        --         --    (10,342)        --
                                                              --------   --------   --------   --------   --------
Net Income..................................................  $142,502   $ 93,530   $ 31,689   $102,348   $200,105
                                                              ========   ========   ========   ========   ========
</Table>



     In 2004, the Company adopted AICPA Statement of Position 03-1, "Accounting
and Reporting by Insurance Enterprises for Certain Nontraditional Long-Duration
Contracts and for Separate Accounts ("SOP 03-1"), which was recorded as a
cumulative effect of accounting change. (See Note 2 of Notes to Consolidated
Financial Statements).


                                       F-5


     In 2001, the Company adopted EITF 99-20 "Recognition of Interest Income and
Impairment on Purchased and Retained Beneficial Interests in Securitized
Financial Assets" and Statement of Financial Accounting Standard 133,
"Accounting for Derivative Instruments and Hedging Activities" (FAS 133), which
were recorded as a cumulative effect of accounting change.


<Table>
<Caption>
                                                                                   DECEMBER 31,
                                                        -------------------------------------------------------------------
                                                           2004          2003          2002          2001          2000
                                                        -----------   -----------   -----------   -----------   -----------
                                                                                  (IN THOUSANDS)
                                                                                                 
Financial Position
Investments and cash..................................  $ 7,125,986   $ 7,124,633   $ 7,248,324   $ 6,294,148   $ 5,249,827
Variable annuity assets held in separate accounts.....   22,612,451    19,178,796    14,758,642    18,526,413    20,393,820
Deferred acquisition costs and other deferred
  expenses............................................    1,606,870     1,505,328     1,436,802     1,419,498     1,286,456
Other assets..........................................      150,708       162,970       309,221       258,446       177,468
                                                        -----------   -----------   -----------   -----------   -----------
Total Assets..........................................  $31,496,015   $27,971,727   $23,752,989   $26,498,505   $27,107,571
                                                        ===========   ===========   ===========   ===========   ===========
Reserves for fixed annuity and fixed accounts of
  variable annuity contracts..........................  $ 3,948,158   $ 4,274,329   $ 4,285,098   $ 3,498,917   $ 2,778,229
Reserves for universal life insurance contracts.......    1,535,905     1,609,233     1,676,073     1,738,493     1,832,667
Reserves for guaranteed investment contracts..........      215,331       218,032       359,561       483,861       610,672
Variable annuity liabilities related to separate
  accounts............................................   22,612,451    19,178,796    14,758,642    18,526,413    20,393,820
Other payables and accrued liabilities................    1,172,594       794,031       831,138       839,032       268,201
Subordinated notes payable to affiliates..............           --        40,960        40,960        47,960        55,119
Deferred income taxes.................................      257,532       242,556       341,935       211,242        81,989
Shareholder's equity..................................    1,754,044     1,613,790     1,459,582     1,152,587     1,086,874
                                                        -----------   -----------   -----------   -----------   -----------
Total Liabilities and Shareholder's Equity............  $31,496,015   $27,971,727   $23,752,989   $26,498,505   $27,107,571
                                                        ===========   ===========   ===========   ===========   ===========
</Table>


MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS

     Management's discussion and analysis of financial condition and results of
operations of AIG SunAmerica Life Assurance Company (the "Company") for the
years ended December 31, 2004 ("2004"), 2003 ("2003") and 2002 ("2002") follows.
Certain prior period amounts have been reclassified to conform to the current
period's presentation.

     In connection with the "safe harbor" provisions of the Private Securities
Litigation Reform Act of 1995, the Company cautions readers regarding certain
forward-looking statements contained in this report and in any other statements
made by, or on behalf of, the Company, whether or not in future filings with the
Securities and Exchange Commission (the "SEC"). Forward-looking statements are
statements not based on historical information and which relate to future
operations, strategies, financial results, or other developments. Statements
using verbs such as "expect," "anticipate," "believe" or words of similar import
generally involve forward-looking statements. Without limiting the foregoing,
forward-looking statements include statements which represent the Company's
beliefs concerning future levels of sales and redemptions of the Company's
products, investment spreads and yields, or the earnings and profitability of
the Company's activities.

     Forward-looking statements are necessarily based on estimates and
assumptions that are inherently subject to significant business, economic and
competitive uncertainties and contingencies, many of which are beyond the
Company's control and many of which are subject to change. These uncertainties
and contingencies could cause actual results to differ materially from those
expressed in any forward-looking statements made by, or on behalf of, the
Company. Whether or not actual results differ materially from forward-looking
statements may depend on numerous foreseeable and unforeseeable developments.
Some may be national in scope, such as general economic conditions, changes in
tax law and changes in interest rates. Some may be related to the insurance
industry generally, such as pricing, competition, regulatory developments and
industry consolidation. Others may relate to the Company specifically, such as
credit, volatility and other risks associated with the Company's investment
portfolio. Investors are also directed to consider other risks and uncertainties
discussed in documents filed by the Company with the SEC. The Company disclaims
any obligation to update forward-looking information.

CRITICAL ACCOUNTING POLICIES

     The Company considers its most critical accounting policies those policies
with respect to valuation of certain financial instruments, amortization of
deferred acquisition costs ("DAC") and other deferred expenses and the reserve
for guaranteed benefits. In the implementation of each of the aforementioned
policies, management is required to exercise its judgment on both a quantitative
and qualitative basis. Further explanation of how management exercises that
judgment follows.

                                       F-6



     Valuation of Certain Financial Instruments: Gross unrealized losses on debt
and equity securities available for sale amounted to $27.1 million at December
31, 2004. In determining if and when a decline in fair value below amortized
cost is other than temporary, the Company evaluates at each reporting period the
market conditions, offering prices, trends of earnings, price multiples, and
other key measures for investments in debt and equity securities. In particular,
for debt securities, the Company assesses the probability that all amounts due
are collectible according to the contractual terms of the obligation. When such
a decline in value is deemed to be other than temporary, the Company recognizes
an impairment loss in the current period operating results to the extent of the
decline (See also discussion within "Capital Resources and Liquidity" herein).


     Securities in the Company's portfolio with a carrying value of
approximately $813.0 million at December 31, 2004 do not have readily
determinable market prices. For these securities, the Company estimates the fair
value with internally prepared valuations (including those based on estimates of
future profitability). Otherwise, the Company uses its most recent purchases and
sales of similar unquoted securities, independent broker quotes or comparison to
similar securities with quoted prices when possible to estimate the fair value
of those securities. All such securities are classified as available for sale.
The Company's ability to liquidate its positions in these securities will be
impacted to a significant degree by the lack of an actively traded market, and
the Company may not be able to dispose of these investments in a timely manner.
Although the Company believes its estimates reasonably reflect the fair value of
those securities, the key assumptions about the risk-free interest rates, risk
premiums, performance of underlying collateral, if any, and other factors may
not reflect those of an active market.

     Amortization of Deferred Acquisition Costs and Other Deferred Expenses:
Policy acquisition costs include commissions and other costs that vary with, and
are primarily related to, the production or acquisition of new business. Such
costs are deferred and amortized over the estimated lives of the annuity
contracts. Approximately 81% of the amortization of DAC and other deferred
expenses was attributed to policy acquisition costs deferred by the annuity
operations and 19% was attributed to the distribution costs deferred by the
asset management operations. For the annuity operations, the Company amortizes
DAC and other deferred expenses based on a percentage of expected gross profits
("EGPs") over the life of the underlying policies. EGPs are computed based on
assumptions related to the underlying policies written, including their
anticipated duration, the growth rate of the separate account assets (with
respect to variable options of the variable annuity contracts) or general
account assets (with respect to fixed annuity contracts, Fixed Options and
universal life insurance contracts) supporting these obligations, costs of
providing contract guarantees and the level of expenses necessary to administer
the policies. The Company adjusts amortization of DAC and other deferred
expenses (a "DAC unlocking") when current or estimates of future gross profits
to be realized from its annuity contracts are revised as more fully described
below. Substantially all of the DAC balance attributed to annuity operations at
December 31, 2004 related to variable annuity contracts.

     DAC amortization on annuities is impacted by surrender rates, claims costs,
and the actual and assumed future growth rate of the assets supporting the
Company's obligations under annuity policies. With respect to Fixed Options, the
growth rate depends on the yield on the general account assets supporting those
annuity contracts. With respect to the variable options of the variable annuity
contracts, the growth rate depends on the performance of the investment options
available under the annuity contract and the allocation of assets among these
various investment options.

     The assumption the Company uses for the long-term annual net growth rate of
the separate account assets in the determination of DAC amortization with
respect to its variable annuity contracts is 10% (the "long-term growth rate
assumption"). The Company uses a "reversion to the mean" methodology that allows
it to maintain this 10% long-term growth rate assumption, while also giving
consideration to the effect of short-term swings in the equity markets. For
example, if performance was 15% during the first year following the introduction
of a product, the DAC model would assume that market returns for the following
five years (the "short-term growth rate assumption") would be approximately 9%,
resulting in an average annual growth rate of 10% during the life of the
product. Similarly, following periods of below 10% performance, the model will
assume a short-term growth rate higher than 10%. A DAC unlocking will occur if
management deems the short-term growth rate assumption (i.e., the growth rate
required to revert to the mean 10% growth rate over a five-year period) to be
unreasonable. The use of a reversion to the mean assumption is common within the
industry; however, the parameters used in the methodology are subject to
judgment and vary within the industry.

     For the asset management operations, the Company defers distribution costs
that are directly related to the sale of mutual funds that have a 12b-1
distribution plan and/or a contingent deferred sales charge feature
(collectively, "Distribution Fee Revenue"). These costs are amortized on a
straight-line basis, adjusted for redemptions, over a period ranging from one
year to eight years depending on share class. The carrying value of the deferred
asset is subject to continuous review based on projected Distribution Fee
Revenue. Amortization of deferred distribution costs is increased if at any
reporting period the value of the deferred amount exceeds the projected
Distribution Fee Revenue. The projected Distribution Fee Revenue is impacted by
estimated future withdrawal rates and the rates of market return. Management
uses historical activity to estimate future withdrawal rates and average annual
performance of the equity markets to estimate the rates of market return.

                                       F-7



     Reserve for Guaranteed Benefits: Pursuant to the adoption of Statement of
Position 03-1, "Accounting and Reporting by Insurance Enterprises for Certain
Nontraditional Long-Duration Contracts and for Separate Accounts" ("SOP 03-1")
which was adopted on January 1, 2004, the Company is required to recognize a
liability for guaranteed minimum death benefits and other guaranteed benefits.
In calculating the projected liability, five thousand stochastically generated
investment performance scenarios were developed using the Company's best
estimates. These assumptions included, among others, mean equity return and
volatility, mortality rates and lapse rates. The estimation of cash flow and the
determination of the assumptions used require judgment, which can, at times, be
subjective.


     Several of the guaranteed benefits are sensitive to equity market
conditions. The Company uses the purchase of reinsurance and capital market
hedging strategies to mitigate the risk of paying benefits in excess of account
values as a result of significant downturns in equity markets. Risk mitigation
may or may not reduce the volatility of net income resulting from equity market
volatility. Reinsurance or hedges are secured when the cost is less than the
risk reduction. The Company expects to use either additional reinsurance or
capital market hedges for risk mitigation on an opportunistic basis. Despite the
purchase of reinsurance or hedges, the reinsurance or hedge secured may be
inadequate to completely offset the effects of changes in equity markets.

BUSINESS SEGMENTS

     Effective January 1, 2004, SunAmerica Life Insurance Company (the
"Parent"), the parent of the Company, contributed to the Company 100% of the
outstanding capital stock of its consolidated subsidiary, AIG SunAmerica Asset
Management Corp. ("SAAMCo"), which in turn has two wholly owned subsidiaries:
AIG SunAmerica Capital Services, Inc. ("SACS") and AIG SunAmerica Fund Services,
Inc. ("SFS"). This contribution increased the Company's shareholder's equity by
approximately $150.7 million (see Note 1 of Notes to Consolidated Financial
Statements). Effective January 1, 2004, the Company's earnings include the asset
management operations of SAAMCo, SACS and SFS. Prior year results have been
restated to account for this contribution as if it had occurred at the beginning
of the earliest period presented.


     The Company has two business segments: annuity operations and asset
management operations. The annuity operations consist of the sale and
administration of deposit-type insurance contracts, such as variable and fixed
annuity contracts, universal life insurance contracts and guaranteed investment
contracts. The Company focuses primarily on the marketing of variable annuity
products. The variable annuity products offer investors a broad spectrum of fund
alternatives, with a choice of investment managers, as well as Fixed Options.
The Company earns fee income on amounts invested in the variable account options
and net investment spread on the Fixed Options.


     The asset management operations are conducted by the Company's registered
investment advisor subsidiary, SAAMCo, and its wholly owned distributor, SACS,
and its wholly owned servicing administrator, SFS. These companies earn fee
income by managing, distributing and administering a diversified family of
mutual funds, servicing as investment advisor to certain variable investment
portfolios offered within the Company's variable annuity products and providing
professional management of individual, corporate and pension plan portfolios.

RESULTS OF OPERATIONS

     NET INCOME totaled $142.5 million in 2004, compared with $93.5 million in
2003 and $31.7 million in 2002.

     CUMULATIVE EFFECT OF ACCOUNTING CHANGE, NET OF TAX reflected the adoption
of SOP 03-1 on January 1, 2004. The Company recorded a loss of $62.6 million,
net of tax, which is recognized in the consolidated statement of income and
comprehensive income as a cumulative effect of accounting change for the year
ended December 31, 2004.

     PRETAX INCOME BEFORE CUMULATIVE EFFECT OF ACCOUNTING CHANGE totaled $211.5
million in 2004, compared with $123.8 million in 2003 and $31.8 million in 2002.
The increase in 2004 compared to 2003 was primarily due to higher variable
annuity policy fee and asset management fee income, partially offset by lower
investment income and higher general and administrative and other expenses. The
increase in 2003 compared to 2002 was primarily due to reductions in net
realized investment losses and amortization of DAC and other expenses.

     INCOME TAX EXPENSE totaled $6.4 million in 2004, $30.2 million in 2003 and
$0.2 million in 2002 representing effective tax rates of 3%, 24% and 1%,
respectively. The tax expense in 2004 included the benefit of $39.7 million
resulting from the reduction of the prior year tax liability based on additional
information becoming available. Excluding this benefit the effective tax rate is
22% in 2004. The unusually low effective tax rate for 2002 is due primarily to
the lower relative pretax income without corresponding reductions in permanent
tax differences. See Note 11 of the Notes to Consolidated Financial Statements
for a reconciliation of income tax expense to the federal statutory rate.

                                       F-8


ANNUITY OPERATIONS

     PRETAX INCOME BEFORE CUMULATIVE EFFECT OF ACCOUNTING CHANGE totaled $176.9
million in 2004, compared with $98.7 million in 2003 and $27.7 million in 2002.
The increase in 2004 compared to 2003 was primarily due to higher variable
annuity policy fee income and lower amortization of deferred acquisition costs
and other deferred expenses partially offset by higher general and
administrative and other expenses. The increase in 2003 compared to 2002 was
primarily due to lower net realized investment losses and improved net
investment income as customers allocated more dollars to the fixed rate portion
of variable annuity contracts.

     NET INVESTMENT SPREAD, a non-GAAP measure, represents investment income
less interest credited to Fixed-Rate Products is a key measurement used by the
Company in evaluating the profitability of its annuity business. Investment
income includes income earned on invested assets, as well as the mark-to-market
on both purchased derivatives and embedded derivatives inherent in certain
product guarantees. Accordingly, the Company presents an analysis of net
investment spread because the Company has determined this measure to be useful
and meaningful.

     In evaluating its investment yield and net investment spread, the Company
calculates average invested assets using the amortized cost of bonds, notes and
redeemable preferred stocks. This basis does not include unrealized gains and
losses, which are reflected in the carrying value (i.e., fair value) of those
investments pursuant to Statement of Financial Accounting Standards No. 115,
"Accounting for Certain Investments in Debt and Equity Securities". In the
calculation of average invested assets, the Company excludes collateral received
from a securities lending program, which is offset by a securities lending
payable in the same amount. The Company participates in a securities lending
program with an affiliated agent, pursuant to which it lends its securities and
primarily takes cash as collateral with respect to the securities lent.
Participation in securities lending agreements provides additional net
investment income for the Company, resulting from investment income earned on
the collateral, less interest paid on the securities lending agreements and the
related management fees paid to an affiliate to administer the program.

     An analysis of net investment spread and a reconciliation to pretax income
before cumulative effect of accounting change is presented in the following
table:


<Table>
<Caption>
                                                                  YEARS ENDED DECEMBER 31,
                                                              ---------------------------------
                                                                2004        2003        2002
                                                              ---------   ---------   ---------
                                                                       (IN THOUSANDS)
                                                                             
Investment income...........................................  $ 362,631   $ 398,304   $ 377,556
Interest credited to fixed annuity contracts and Fixed
  Options...................................................   (140,889)   (153,636)   (142,973)
Interest credited to universal life insurance contracts.....    (73,745)    (76,415)    (80,021)
Interest credited to guaranteed investment contracts........     (6,034)     (7,534)    (11,267)
                                                              ---------   ---------   ---------
Net investment spread.......................................    141,963     160,719     143,295
Net realized investment losses..............................    (24,100)    (30,354)    (65,811)
Fee income, net of reinsurance..............................    429,259     344,908     358,983
Amortization of bonus interest..............................    (10,357)    (19,776)    (16,277)
General and administrative expenses.........................    (93,188)    (83,013)    (79,287)
Amortization of DAC and other deferred expenses.............   (126,142)   (137,130)   (171,583)
Annual commissions..........................................    (64,323)    (55,661)    (58,389)
Claims on UL contracts, net of reinsurance recoveries.......    (17,420)    (17,766)    (15,716)
Guaranteed benefits, net of reinsurance recoveries..........    (58,756)    (63,268)    (67,492)
                                                              ---------   ---------   ---------
Pretax income before cumulative effect of accounting
  change....................................................  $ 176,936   $  98,659   $  27,723
                                                              =========   =========   =========
</Table>


     Net investment spread totaled $142.0 million in 2004, compared to $160.7
million in 2003 and $143.3 million in 2002. These amounts equal 2.28% on average
invested assets (computed on a daily basis) of $6.22 billion in 2004, 2.37% on
average invested assets of $6.66 billion in 2003 and 2.41% on average invested
assets of $6.09 billion in 2002. The decrease in net investment spread in 2004
from 2003 reflected results from lower average invested assets as discussed
below and reinvesting in the historically low prevailing interest rate
environment that has persisted throughout 2003 and 2004. The increase in net
investment spread in 2003 from 2002 resulted from substantial growth in average
invested assets and effective management of interest crediting rates to offset
lower yields available on invested assets.

                                       F-9


     The components of net investment spread were as follows:


<Table>
<Caption>
                                                                     YEARS ENDED DECEMBER 31,
                                                              ---------------------------------------
                                                                 2004          2003          2002
                                                              -----------   -----------   -----------
                                                                      (DOLLARS IN THOUSANDS)
                                                                                 
Net investment spread.......................................  $   141,963   $   160,719   $   143,295
Average invested assets.....................................    6,216,792     6,656,360     6,086,517
Average interest-bearing liabilities........................   (5,942,627)   (6,407,102)   (5,962,521)
Yield on average invested assets............................         5.83%         5.98%         6.20%
Rate paid on average interest-bearing liabilities...........         3.71          3.71          3.93
                                                              -----------   -----------   -----------
Difference between yield and interest rate paid.............         2.12%         2.27%         2.27%
                                                              ===========   ===========   ===========
Net investment spread as a percentage of average invested
  assets....................................................         2.28%         2.41%         2.35%
                                                              ===========   ===========   ===========
</Table>


     The decline in average invested assets resulted primarily from net
exchanges from Fixed Options into the separate accounts of variable annuity
contracts, partially offset by new deposits of Fixed Options. Deposits of Fixed
Options and renewal deposits on its universal life insurance contracts totaled
$1.41 billion 2004, $1.58 billion in 2003 and $1.78 billion in 2002, and are
primarily deposits for the Fixed Options. Deposits of Fixed Options represent
24% in 2004, 27% in 2003 and 34% in 2002, of the related reserve balances at the
beginning of the respective periods.

     Net investment spread includes the effect of income earned or interest paid
on the difference between average invested assets and average interest-bearing
liabilities. Average invested assets exceeded average interest-bearing
liabilities by $274.2 million in 2004, compared with $249.3 million in 2003 and
$124.0 million in 2002. The difference between the Company's yield on average
invested assets and the rate paid on average interest-bearing liabilities was
2.12% in 2004 and 2.27% in 2003 and 2.27% in 2002.

     Investment income (and the related yields on average invested assets)
totaled $362.6 million (5.83%) in 2004, compared with $398.3 million (5.98%) in
2003 and $377.6 million (6.20%) in 2002. The decrease in the investment yield
primarily reflects the reinvesting in the historically low prevailing interest
rate environment that has persisted throughout 2002, 2003 and 2004, as well as a
$4.3 million reduction in income from the mark to market of the S&P 500 put
options and the guaranteed minimum account value and guaranteed minimum
withdrawal benefit embedded derivatives in 2004. Excluding the impact of the put
options and embedded derivatives, investment income would have been $361.6
million (5.82%) and $393.0 million (5.90%) in 2004 and 2003, respectively.
Expenses incurred to manage the investment portfolio amounted to $2.5 million in
2004, $2.3 million in 2003 and $2.4 million in 2002. These expenses are included
as a reduction of investment income in the consolidated statement of income and
comprehensive income.

     Interest expense (and the related rate paid on average interest-bearing
liabilities) totaled $220.7 million (3.71%) in 2004, $237.6 million (3.71%) in
2003 and $234.3 million (3.93%) in 2002. Interest-bearing liabilities averaged
$5.94 billion during 2004, $6.41 billion during 2003 and $5.96 billion during
2002.

     NET REALIZED INVESTMENT LOSSES totaled $24.1 million in 2004, $30.4 million
in 2003 and $65.8 million in 2002 and include impairment writedowns of $21.1
million, $54.1 million and $57.3 million, respectively. Thus, net realized
losses from sales and redemptions of investments totaled $3.0 million in 2004,
compared with net realized gains of $23.7 million in 2003 and net realized
losses of $8.5 million in 2002.

     The Company sold or redeemed invested assets, principally bonds and notes,
aggregating $1.97 billion in 2004, $2.21 billion in 2003 and $1.60 billion in
2002. Sales of investments result from the active management of the Company's
investment portfolio. Because redemptions of investments are generally
involuntary and sales of investments are made in both rising and falling
interest rate environments, net gains and losses from sales and redemptions of
investments fluctuate from period to period, and represent 0.05%, 0.36% and
0.14% of average invested assets for 2004, 2003 and 2002, respectively. Active
portfolio management involves the ongoing evaluation of asset sectors,
individual securities within the investment portfolio and the reallocation of
investments from sectors that are perceived to be relatively overvalued to
sectors that are perceived to be relatively undervalued. The intent of the
Company's active portfolio management is to maximize total returns on the
investment portfolio, taking into account credit, option, liquidity and
interest-rate risk.

     Impairment writedowns include $21.1 million, $54.1 million and $57.3
million of provisions principally applied to bonds in 2004, 2003 and 2002,
respectively. Impairment writedowns represent 0.34%, 0.81% and 0.96% of average
invested assets in the respective periods. For the five years ended December 31,
2004, impairment writedowns as a percentage of average invested assets have
ranged from 0.34% to 1.27% and have averaged 0.75%. Such writedowns are based
upon estimates of the fair value of invested assets and recorded when declines
in the value of such assets are considered to be other than temporary. Actual
realization will be dependent upon future events.

                                       F-10


     VARIABLE ANNUITY POLICY FEES, NET OF REINSURANCE are generally based on the
market value of assets in the separate accounts supporting variable annuity
contracts. Such fees totaled $369.1 million in 2004, $281.4 million in 2003 and
$286.9 million in 2002 and are net of reinsurance premiums of $28.6 million,
$30.8 million and $22.5 million, respectively. The increased fees in 2004
compared to 2003 primarily reflect the improved equity market conditions in 2004
and the latter part of 2003, and the resulting favorable impact on market values
of the assets in the separate accounts. The decreased fees in 2003 as compared
to 2002 reflected increased reinsurance premiums. Variable annuity policy fees
represent 1.8%, 1.7% and 1.7% of average variable annuity assets in 2004, 2003
and 2002, respectively. Variable annuity assets averaged $20.41 billion, $16.32
billion and $16.45 billion during the respective periods. Variable annuity
deposits, which exclude deposits allocated to the Fixed Options, totaled $2.65
billion in 2004, $1.73 billion in 2003 and $1.18 billion in 2002. These amounts
represent 14%, 12% and 6% of variable annuity reserves at the beginning of the
respective periods. The increase in variable annuity deposits in 2004 and 2003
reflected increased demand for variable annuity products due to the improved
equity market conditions in 2004 and the latter part of 2003. Transfers from the
Fixed Options to the separate accounts are not classified as variable annuity
deposits. Accordingly, changes in variable annuity deposits are not necessarily
indicative of the ultimate allocation by customers among fixed and variable
account options of the Company's variable annuity products.

     Sales of variable annuity products (which include deposits allocated to the
Fixed Options) ("Variable Annuity Product Sales") amounted to $4.01 billion,
$3.27 billion and $2.92 billion in 2004, 2003 and 2002, respectively. Such sales
primarily reflect those of the Company's Polaris and Seasons families of
variable annuity products. The Company's variable annuity products are primarily
multi-manager variable annuities that offer investors a choice of several
variable funds as well as up to seven fixed funds, depending on the product. The
increase in Variable Annuity Product Sales in 2004 and 2003 reflects the
generally improved equity market conditions in 2004 and the latter part of 2003.

     The Company has encountered increased competition in the variable annuity
marketplace during recent years and anticipates that the market will remain
highly competitive for the foreseeable future. Also, from time to time, federal
initiatives are proposed that could affect the taxation of annuities (see
"Regulation").

     With respect to all reinsurance agreements, the Company could become liable
for all obligations of the reinsured policies if the reinsurers were to become
unable to meet the obligations assumed under the respective reinsurance
agreements. The Company monitors its credit exposure with respect to these
agreements. Due to the high credit ratings and periodic monitoring of these
ratings of the reinsurers, such risks are considered to be minimal.

     UNIVERSAL LIFE INSURANCE POLICY FEES, NET OF REINSURANCE amounted to $33.9
million in 2004, $35.8 million in 2003 and $36.3 million in 2002 and are net of
reinsurance premiums of $34.3 million, $33.7 million and $34.1 million,
respectively. Universal life insurance policy fees consist of mortality charges,
up-front fees earned on deposits received and administrative fees, net of
reinsurance premiums. The administrative fees are assessed based on the number
of policies in force as of the end of each month. The Company acquired its
universal life insurance contracts as part of the acquisition of business from
MBL Life Assurance Corporation on December 31, 1998 and does not actively market
such contracts. Such fees represent 2.20%, 2.23% and 2.17% of average reserves
for universal life insurance contracts in the respective periods.

     SURRENDER CHARGES on variable annuity and universal life insurance
contracts totaled $26.2 million in 2004, $27.7 million in 2003 and $32.5 million
in 2002. Surrender charge periods range from zero to nine years from the date a
deposit is received. Surrender charges generally are assessed on withdrawals at
declining rates.

     GENERAL AND ADMINISTRATIVE EXPENSES totaled $93.2 million in 2004, $83.0
million in 2003 and $79.3 million in 2002. The increase in 2004 results from
higher information technology costs and payroll related expenses resulting from
the servicing of a larger block of annuity contracts. General and administrative
expenses remain closely controlled through a company-wide cost containment
program and continue to represent less than 1% of average total assets.


     AMORTIZATION OF DEFERRED ACQUISITION COSTS AND OTHER DEFERRED EXPENSES
totaled $126.1 million in 2004, compared with $137.1 million in 2003 and $171.6
million in 2002. DAC amortization in 2003 reflected a declining market which led
to higher DAC amortization (i.e. impairments on specific products) during the
first nine months of 2003 and is partially offset by an $18.0 million DAC
unlocking. The higher amortization in 2002 was primarily related to lower
estimates of future gross profits on variable annuity contracts compared to the
prior years in light of the downturn in the equity markets in 2002, and
additional variable annuity product sales over the last twelve months and the
subsequent amortization of related deferred commissions and other direct selling
costs.


     ANNUAL COMMISSIONS totaled $64.3 million in 2004, compared with $55.7
million in 2003 and $58.4 million in 2002. Annual commissions generally
represent renewal commissions paid quarterly in arrears to maintain the
persistency of certain of the Company's variable annuity contracts.
Substantially all of the Company's currently available variable annuity products
allow for an annual commission payment option in return for a lower immediate
commission. The vast majority of the Company's average balances of its variable
annuity products are currently subject to such annual commissions.

                                       F-11


     CLAIMS ON UNIVERSAL LIFE CONTRACTS, NET OF REINSURANCE RECOVERIES totaled
$17.4 million in 2004, compared with $17.8 million in 2003 and $15.7 million in
2002 (net of reinsurance recoveries of $34.2 million in 2004, $34.0 million in
2003 and $29.2 million in 2002). The change in such claims resulted principally
from changes in mortality experience and the reinsurance recoveries there on.

     GUARANTEED BENEFITS, NET OF REINSURANCE RECOVERIES on variable annuity
contracts totaled $58.8 million in 2004, compared with $63.3 million in 2003 and
$67.5 million in 2002 and are net of reinsurance recoveries of $2.7 million,
$8.0 million and $8.4 million, respectively. These guaranteed benefits consist
primarily of guaranteed minimum death benefits as well as immaterial amounts of
earnings enhancement benefits and guaranteed minimum income benefits. These
guarantees are described in more detail in the following paragraphs. The
decrease during 2004 reflects the generally improved equity market conditions in
2004 and the latter part of 2003. Downturns in the equity markets could increase
these expenses.


     Guaranteed minimum death benefits ("GMDB") are issued on a majority of the
Company's variable annuity products. GMDB provides that, upon the death of a
contract holder, the contract holder's beneficiary will receive the greater of
(1) the contract holder's account value, or (2) a guaranteed minimum death
benefit that varies by product and election by the contract holder. The Company
bears the risk that death claims following a decline in the debt and equity
markets may exceed contract holder account balances and that the fees collected
under the contract are insufficient to cover the costs of the benefit to be
provided. On January 1, 2004, the Company recorded a liability for guaranteed
benefits including GMDB (see Note 2 of Notes to Consolidated Financial
Statements) pursuant to adoption of a new accounting standard, SOP 03-1.


     Earnings enhancement benefit ("EEB") is a feature the Company offers on
certain variable annuity products. For contract holders who elect the feature,
the EEB provides an additional death benefit amount equal to a fixed percentage
of earnings in the contract, subject to certain maximums. The Company bears the
risk that account values following favorable performance of the financial
markets will result in greater EEB death claims and that the fees collected
under the contract are insufficient to cover the costs of the benefit to be
provided.

     Guaranteed minimum income benefit ("GMIB") is a feature the Company offers
on certain variable annuity products. This feature provides a minimum fixed
annuity payment guarantee for those contract holders who choose to receive fixed
lifetime annuity payments after a seven, nine, or ten-year waiting period in
their deferred annuity contracts. The Company bears the risk that the
performance of the financial markets will not be sufficient for accumulated
contract holder account balances to support GMIB benefits and that the fees
collected under the contract are insufficient to cover the costs of the benefit
to be provided. As there is a waiting period to annuitize using the GMIB, there
are no policies eligible to receive this benefit at December 31, 2004. The
Company has eliminated offering a GMIB feature that guarantees a return in
excess of the amount to be annuitized in order to mitigate its exposure.

     Guaranteed minimum account value ("GMAV") is a feature the Company offers
on certain variable annuity products in the third quarter of 2002. If available
and elected by the contract holder at the time of contract issuance, this
feature guarantees that the account value under the contract will at least equal
the amount of the deposits invested during the first ninety days of the
contract, adjusted for any subsequent withdrawals, at the end of a ten-year
waiting period. The Company bears the risk that protracted under-performance of
the financial markets could result in GMAV benefits being higher than the
underlying contract holder account balance and that the fees collected under the
contract are insufficient to cover the costs of the benefit to be provided. The
Company purchased put options on the S&P 500 index to partially offset this
risk. Changes in the market value of both the GMAV benefit and the put options
are recorded in investment income in the accompanying consolidated statement of
income and comprehensive income.

     Guaranteed minimum withdrawal benefit ("GMWB") is a feature the Company
began offering on certain variable annuity products in May of 2004. If available
and elected by the contract holder at the time of contract issuance, this
feature provides a guaranteed annual withdrawal stream, regardless of market
performance, equal to deposits invested during the first ninety days adjusted
for any subsequent withdrawals ("Eligible Premium"). These guaranteed annual
withdrawals of up to 10% of Eligible Premium are available after either a
three-year or a five-year waiting period, as elected by the contract holder at
the time of contract issuance, without reducing the future amounts guaranteed.
If no withdrawals have been made during the waiting period of 3 or 5 years, the
contract holder will realize an additional 10% or 20%, respectively, of Eligible
Premium after all other amounts guaranteed under this benefit have been paid.
The Company bears the risk that protracted under-performance of the financial
markets could result in GMWB benefits being higher than the underlying contract
holder account balance and that the fees collected under the contract are
insufficient to cover the costs of the benefit to be provided. The Company
purchased put options on the S&P 500 index to partially offset this risk.
Changes in the market value of both the GMWB benefit and the put options are
recorded in investment income in the accompanying consolidated statement of
income and comprehensive income.

                                       F-12


     Management expects substantially all of the Company's near-term exposure to
guaranteed benefits will relate to GMDB and EEB. As sales of products with other
guaranteed benefits increase, the Company expects these other guarantees to have
an increasing impact on operating results, under current hedging strategies.

ASSET MANAGEMENT OPERATIONS

     PRETAX INCOME BEFORE CUMULATIVE EFFECT OF ACCOUNTING CHANGE totaled $34.6
million in 2004, compared to $25.1 million in 2003 and $4.1 million in 2002. The
increases in 2004 from 2003 resulted from the impact of higher average asset
base and higher margin on account servicing fees, partially offset by increased
amortization of DAC and other deferred expenses. The increase in 2003 from 2002
resulted from decreased amortization of DAC and other deferred expenses.

     ASSET MANAGEMENT FEES, which include investment advisory fees and 12b-1
distribution fees, are based on the market value of assets managed by SAAMCo in
its mutual funds and certain variable annuity portfolios. Such fees totaled
$89.6 million on average assets managed of $9.65 billion in 2004, $66.7 million
on average assets managed of $8.15 billion in 2003 and $66.4 million on average
assets managed of $7.64 billion in 2002. The increase in asset management fees
is primarily the result of a higher average asset base and higher margin on
account servicing fees. Mutual fund sales, excluding sales of money market
accounts and private accounts, totaled $2.14 billion in 2004, compared to $2.23
billion in 2003 and $1.67 billion in 2002. Redemptions of mutual funds,
excluding redemptions of money market accounts, amounted to $1.56 billion in
2004, $1.55 billion in 2003 and $1.55 billion in 2002, which represent 20%, 25%
and 25%, respectively, of average related mutual fund assets. The 4% decrease in
mutual fund sales in 2004 compared to 2003 primarily reflects generally
difficult equity market conditions in the second and third quarters of 2004. The
increase in sales in 2003 principally reflects increasing demand for equity
products, due to generally improved equity market conditions in the latter part
of 2003.

     GENERAL AND ADMINISTRATIVE EXPENSES totaled $38.4 million in 2004, $36.1
million in 2003 and $35.9 million in 2002. General and administrative expenses
increased in 2004 due primarily to higher employee-related costs.


     AMORTIZATION OF DEFERRED ACQUISITION COSTS AND OTHER DEFERRED EXPENSES
includes amortization of distribution costs that totaled $31.5 million in 2004,
compared with $23.0 million in 2003 and $35.9 million in 2002. The increased
amortization in 2004 was primarily due to additional mutual fund sales and
amortization of the deferred commissions thereon. In 2002, amortization of
deferred acquisition costs and other deferred expenses included additional
amortization of $24.2 million, resulting from certain distribution costs whose
carrying value exceeded projected revenue.


CAPITAL RESOURCES AND LIQUIDITY

     SHAREHOLDER'S EQUITY increased to $1.75 billion at December 31, 2004 from
$1.61 billion at December 31, 2003 due to $142.5 million of net income and $49.1
million of capital contribution from Parent partially offset by a $49.1 million
tax effect on a distribution of investment and a $2.5 million dividend to the
Parent.

                                       F-13


     INVESTMENTS AND CASH at December 31, 2004 totaled $7.13 billion, compared
with $7.14 billion at December 31, 2003. The Company's invested assets are
managed by an affiliate. The following table summarizes the Company's portfolio
of bonds, notes and redeemable preferred stocks (the "Bond Portfolio") and other
investments and cash at December 31, 2004 and 2003:


<Table>
<Caption>
                                                                 DECEMBER 31, 2004         DECEMBER 31, 2003
                                                              -----------------------   -----------------------
                                                                 FAIR      PERCENT OF      FAIR      PERCENT OF
                                                                VALUE      PORTFOLIO      VALUE      PORTFOLIO
                                                              ----------   ----------   ----------   ----------
BOND PORTFOLIO:                                                    (IN THOUSANDS, EXCEPT FOR PERCENTAGES)
                                                                                         
U.S. government securities..................................  $   30,300       0.4%     $   24,292       0.3%
Mortgage-backed securities..................................     956,567      13.4       1,191,817      16.7
Securities of public utilities..............................     332,038       4.7         365,150       5.1
Corporate bonds and notes...................................   2,902,829      40.8       2,697,142      37.9
Redeemable preferred stocks.................................      21,550       0.3          22,175       0.3
Other debt securities.......................................     917,743      12.9       1,205,224      16.9
                                                              ----------     -----      ----------     -----
Total Bond Portfolio........................................   5,161,027      72.5       5,505,800      77.2
Mortgage loans..............................................     624,179       8.7         716,846      10.1
Common stocks...............................................       4,902       0.1             727       0.0
Cash and short-term investments.............................     201,117       2.8         133,105       1.9
Securities lending collateral...............................     883,792      12.4         514,145       7.2
Other invested assets.......................................     250,969       3.5         254,010       3.6
                                                              ----------     -----      ----------     -----
Total investments and cash..................................  $7,125,986     100.0%     $7,124,633     100.0%
                                                              ==========     =====      ==========     =====
</Table>


     The Company's general investment philosophy is to hold fixed-rate assets
for long-term investment. Thus, it does not have a trading portfolio. However,
the Company has determined that all of the Bond Portfolio is available to be
sold in response to changes in market interest rates, changes in relative value
of asset sectors and individual securities, changes in prepayment risk, changes
in the credit quality outlook for certain securities, the Company's need for
liquidity and other similar factors.

     THE BOND PORTFOLIO, which constituted 72% of the Company's total investment
portfolio at December 31, 2004, had an aggregate fair value that was $153.2
million greater than its amortized cost at December 31, 2004, compared with
$154.6 million at December 31, 2003.

     At December 31, 2004, the Bond Portfolio had an aggregate fair value of
$5.16 billion and an aggregate amortized cost of $5.01 billion. At December 31,
2004, the Bond Portfolio (excluding $21.6 million of redeemable preferred
stocks) included $4.50 billion of bonds rated by Standard & Poor's ("S&P"),
Moody's Investors Service ("Moody's") or Fitch ("Fitch") and $638.1 million of
bonds rated by the National Association of Insurance Commissioners ("NAIC") or
the Company pursuant to statutory ratings guidelines established by the NAIC. At
December 31, 2004, approximately $4.75 billion of the Bond Portfolio was
investment grade, including $986.8 million of mortgage-backed securities ("MBS")
and U.S. government/agency securities.

     At December 31, 2004, the Bond Portfolio included $386.4 million of bonds
that were not investment grade. These non-investment-grade bonds accounted for
approximately 1% of the Company's total assets and approximately 5% of its
invested assets. Non-investment-grade securities generally provide higher yields
and involve greater risks than investment-grade securities because their issuers
typically are more highly leveraged and more vulnerable to adverse economic
conditions than investment-grade issuers. In addition, the trading market for
these securities is usually more limited than for investment-grade securities.
An economic downturn could produce higher than average issuer defaults on the
non-investment-grade securities, which could cause the Company's investment
returns and net income to decline. At December 31, 2004, the Company's
non-investment-grade bond portfolio consisted of 171 issues with no single
issuer representing more than 10% of the total non-investment-grade portfolio.
These non-investment-grade securities are comprised of bonds spanning 10
industries with 19%, 16%, 16% and 10% concentrated in telecommunications,
utilities, financial services and noncyclical consumer products industries,
respectively. No other industry concentration constituted more than 10% of these
assets.

                                       F-14


     The table below summarizes the Company's rated bonds by rating
classification as of December 31, 2004.

                      RATED BONDS BY RATING CLASSIFICATION


<Table>
<Caption>
             ISSUES RATED BY                          ISSUES NOT RATED BY
            S&P/MOODY'S/FITCH                 S&P/MOODY'S/FITCH, BY NAIC CATEGORY                      TOTAL
- ------------------------------------------   -------------------------------------   ------------------------------------------
S&P/MOODY'S/FITCH  AMORTIZED    ESTIMATED        NAIC       AMORTIZED   ESTIMATED    AMORTIZED    ESTIMATED    PERCENT OF TOTAL
   CATEGORY(1)        COST      FAIR VALUE   CATEGORY(2)      COST      FAIR VALUE      COST      FAIR VALUE   INVESTED ASSETS
- -----------------  ----------   ----------   ------------   ---------   ----------   ----------   ----------   ----------------
                                                    (DOLLARS IN THOUSANDS)
                                                                                       
AAA+ to A-
(Aaa to A3)
[AAA to A-]        $2,888,647   $2,964,803        1         $266,034     $270,334    $3,154,681   $3,235,137        45.40%

BBB+ to BBB-
(Baa to Baa3)
[BBB+ to BBB-]      1,203,109    1,233,692        2          276,973      284,221     1,480,082    1,517,913        21.30%

BB+ to BB-
(Bal to Ba3)
[BB+ to BB-]          133,070      138,091        3           36,371       36,462       169,441      174,553         2.45%

B+ to B-
(Bl to B3)
[B+ to B-]            129,347      140,699        4           11,600       11,524       140,947      152,223         2.14%

CCC+ to CCC-
(Caal to Caa3)
[CCC+ to CCC-]         18,954       19,353        5            7,305        6,695        26,259       26,048         0.37%

CC to D
(Ca to C)
[CC to D]               1,842        4,722        6           14,476       28,880        16,318       33,602         0.47%
                   ----------   ----------                  --------     --------    ----------   ----------
TOTAL RATED
ISSUES             $4,374,969   $4,501,360                  $612,759     $638,116    $4,987,728   $5,139,476
                   ==========   ==========                  ========     ========    ==========   ==========
</Table>


Footnotes to the table of Rated Bonds by Rating Classification


(1) S&P and Fitch rate debt securities in rating categories ranging from AAA
    (the highest) to D (in payment default). A plus (+) or minus (-) indicates
    the debt's relative standing within the rating category. A security rated
    BBB- or higher is considered investment grade. Moody's rates debt securities
    in rating categories ranging from Aaa (the highest) to C (extremely poor
    prospects of ever attaining any real investment standing). The number 1, 2
    or 3 (with 1 the highest and 3 the lowest) indicates the debt's relative
    standing within the rating category. A security rated Baa3 or higher is
    considered investment grade. Issues are categorized based on the highest of
    the S&P, Moody's and Fitch ratings if rated by multiple agencies.



(2) Bonds and short-term promissory instruments are divided into six quality
    categories for NAIC rating purposes, ranging from 1 (highest) to 5 (lowest)
    for non-defaulted bonds plus one category 6, for bonds in or near default.
    These six categories correspond with the S&P/ Moody's/Fitch rating groups
    listed above, with categories 1 and 2 considered investment grade. The NAIC
    categories include $131.5 million of assets that were rated by the Company
    pursuant to applicable NAIC rating guidelines.


     The valuation of invested assets involves obtaining a fair value for each
security. The source for the fair value is generally from market exchanges, with
the exception of non-traded securities.

     Another aspect of valuation pertains to impairment. As a matter of policy,
the determination that a security has incurred an other-than-temporary decline
in value and the amount of any loss recognition requires the judgment of the
Company's management and a continual review of its investments. In general, a
security is considered a candidate for impairment if it meets any of the
following criteria:

     -   Trading at a significant discount to par, amortized cost (if lower) or
         cost for an extended period of time;

     -   The occurrence of a discrete credit event resulting in: (i) the issuer
         defaulting on a material outstanding obligation; (ii) the issuer
         seeking protection from creditors under the bankruptcy laws or similar
         laws intended for the court supervised reorganization of insolvent
         enterprises; or (iii) the issuer proposing a voluntary reorganization
         pursuant to which creditors are asked to exchange their claims for cash
         or securities having a fair value substantially lower than the par
         value of their claims; or

     -   In the opinion of the Company's management, it is unlikely the Company
         will realize a full recovery on its investment, irrespective of the
         occurrence of one of the foregoing events.

                                       F-15


     Once a security has been identified as potentially impaired, the amount of
such impairment is determined by reference to that security's contemporaneous
market price.

     The Company has the ability to hold any security to its stated maturity.
Therefore, the decision to sell reflects the judgment of the Company's
management that the security sold is unlikely to provide, on a relative value
basis, as attractive a return in the future as alternative securities entailing
comparable risks. With respect to distressed securities, the sale decision
reflects management's judgment that the risk-discounted anticipated ultimate
recovery is less than the value achieved on sale.

     As a result of these policies, the Company recorded pretax impairment
writedowns of $21.1 million, $54.1 million and $57.3 million in 2004, 2003 and
2002, respectively. No individual impairment loss, net of DAC and taxes, during
the year exceeded 10% of the Company's net income for the year ended December
31, 2004.

     Excluding the impairments noted above, the changes in fair value for the
Company's Bond Portfolio, which constitutes the vast majority of the Company's
investments, were recorded as a component of other comprehensive income in
shareholder's equity as unrealized gains or losses.

     At December 31, 2004, the fair value of the Company's Bond Portfolio
aggregated $5.16 billion. Of this aggregate fair value, approximately 0.03%
represented securities trading at or below 75% of amortized cost. The impact of
unrealized losses on net income will be further mitigated upon realization,
because realization will result in current decreases in the amortization of DAC
and decreases in income taxes.

     At December 31, 2004, approximately $3.91 billion, at amortized cost, of
the Bond Portfolio had a fair value of $4.09 billion resulting in an aggregate
unrealized gain of $180.3 million. At December 31, 2004, approximately $1.10
billion, at amortized cost, of the Bond Portfolio had a fair value of $1.07
billion resulting in an aggregate unrealized loss of $27.1 million. No single
issuer accounted for more than 10% of unrealized losses. Approximately 36%, 15%
and 11% of unrealized losses were from the financial services, transportation
and noncyclical consumer products industries, respectively. No other industry
accounted for more than 10% of unrealized losses.

     The amortized cost of the Bond Portfolio in an unrealized loss position at
December 31, 2004, by contractual maturity, is shown below.


<Table>
<Caption>
                                                              AMORTIZED COST
                                                              --------------
                                                              (IN THOUSANDS)
                                                           
Due in one year or less.....................................    $   46,250
Due after one year through five years.......................       422,237
Due after five years through ten years......................       389,073
Due after ten years.........................................       243,973
                                                                ----------
Total.......................................................    $1,101,533
                                                                ==========
</Table>


                                       F-16


     The aging of the Bond Portfolio in an unrealized loss position at December
31, 2004 is shown below:
<Table>
<Caption>
                          LESS THAN OR EQUAL TO 20%         GREATER THAN 20% TO 50%              GREATER THAN 50%
                              OF AMORTIZED COST                OF AMORTIZED COST                OF AMORTIZED COST
                       -------------------------------   ------------------------------   ------------------------------
                       AMORTIZED    UNREALIZED           AMORTIZED   UNREALIZED           AMORTIZED   UNREALIZED
MONTHS                    COST         LOSS      ITEMS     COST         LOSS      ITEMS     COST         LOSS      ITEMS
- ------                 ----------   ----------   -----   ---------   ----------   -----   ---------   ----------   -----
                                                            (DOLLARS IN THOUSANDS)
                                                                                        
Investment Grade
  Bonds
  0-6                  $  455,818    $ (4,128)     73     $    --     $    --       --      $ --        $  --        --
  7-12                    387,123      (6,808)     57          --          --       --        --           --        --
  >12                     171,695      (7,108)     22      17,477      (4,046)       3        --           --        --
                       ----------    --------     ---     -------     -------     ----      ----        -----      ----
  Total                $1,014,636    $(18,044)    152     $17,477     $(4,046)       3      $ --        $  --        --
                       ==========    ========     ===     =======     =======     ====      ====        =====      ====
Below Investment
  Grade Bonds
  0-6                  $   28,496    $ (1,806)     13     $    --     $    --       --      $452        $(292)        3
  7-12                      8,773        (489)      8          --          --       --        --           --        --
  >12                      31,699      (2,467)     11          --          --       --        --           --        --
                       ----------    --------     ---     -------     -------     ----      ----        -----      ----
  Total                $   68,968    $ (4,762)     32     $    --     $    --       --      $452        $(292)        3
                       ==========    ========     ===     =======     =======     ====      ====        =====      ====
Total Bonds
  0-6                  $  484,314    $ (5,934)     86     $    --     $    --       --      $452        $(292)        3
  7-12                    395,896      (7,297)     65          --          --       --        --           --        --
  >12                     203,394      (9,575)     33      17,477      (4,046)       3        --           --        --
                       ----------    --------     ---     -------     -------     ----      ----        -----      ----
  Total                $1,083,604    $(22,806)    184     $17,477     $(4,046)       3      $452        $(292)        3
                       ==========    ========     ===     =======     =======     ====      ====        =====      ====

<Caption>

                                    TOTAL
                       -------------------------------
                       AMORTIZED    UNREALIZED
MONTHS                    COST         LOSS      ITEMS
- ------                 ----------   ----------   -----
                           (DOLLARS IN THOUSANDS)
                                        
Investment Grade
  Bonds
  0-6                  $  455,818    $ (4,128)     73
  7-12                    387,123      (6,808)     57
  >12                     189,172     (11,154)     25
                       ----------    --------     ---
  Total                $1,032,113    $(22,090)    155
                       ==========    ========     ===
Below Investment
  Grade Bonds
  0-6                  $   28,948    $ (2,098)     16
  7-12                      8,773        (489)      8
  >12                      31,699      (2,467)     11
                       ----------    --------     ---
  Total                $   69,420    $ (5,054)     35
                       ==========    ========     ===
Total Bonds
  0-6                  $  484,766    $ (6,226)     89
  7-12                    395,896      (7,297)     65
  >12                     220,871     (13,621)     36
                       ----------    --------     ---
  Total                $1,101,533    $(27,144)    190
                       ==========    ========     ===
</Table>

     In 2004, the pretax realized losses incurred with respect to the sale of
fixed-rate securities in the Bond Portfolio was $12.6 million. The aggregate
fair value of securities sold was $140.3 million, which was approximately 92% of
amortized cost. The average period of time that securities sold at a loss during
2004 were trading continuously at a price below amortized cost was approximately
21 months.

     The valuation for the Company's Bond Portfolio comes from market exchanges
or dealer quotations, with the exception of non-traded securities. The Company
considers non-traded securities to mean certain fixed income investments and
certain structured securities. The aggregate fair value of these securities at
December 31, 2004 was approximately $813.0 million. The Company estimates the
fair value with internally prepared valuations (including those based on
estimates of future profitability). Otherwise, the Company uses its most recent
purchases and sales of similar unquoted securities, independent broker quotes or
comparison to similar securities with quoted prices when possible to estimate
the fair value of those securities. All such securities are classified as
available for sale.

     For certain structured securities, the carrying value is based on an
estimate of the security's future cash flows pursuant to the requirements of
Emerging Issues Task Force Issue No. 99-20, "Recognition of Interest Income and
Impairment on Purchased and Retained Beneficial Interests in Securitized
Financial Assets." The change in carrying value is recognized in income.

     Each of these investment categories is regularly tested to determine if
impairment in value exists. Various valuation techniques are used with respect
to each category in this determination.

     Senior secured loans ("Secured Loans") are included in the Bond Portfolio
and aggregated $277.2 million at December 31, 2004. Secured Loans are senior to
subordinated debt and equity and are secured by assets of the issuer. At
December 31, 2004, Secured Loans consisted of $190.1 million of privately traded
securities and $87.1 million of publicly traded securities. These Secured Loans
are composed of loans to 59 borrowers spanning 10 industries, with 26%, 18%,
15%, 12% and 11% from the utilities, telecommunications, transportation,
noncyclical consumer products and cyclical consumer products industries,
respectively. No other industry constituted more than 10% of these assets.

     While the trading market for the Company's privately traded Secured Loans
is more limited than for publicly traded issues, participation in these
transactions has enabled the Company to improve its investment yield. As a
result of restrictive financial covenants, these Secured Loans involve greater
risk of technical default than do publicly traded investment-grade securities.
However, management believes that the risk of loss upon default for these
Secured Loans is mitigated by such financial covenants and the collateral values
underlying the Secured Loans.

                                       F-17


     MORTGAGE LOANS aggregated $624.2 million at December 31, 2004 and consisted
of 100 commercial first mortgage loans with an average loan balance of
approximately $6.2 million, collateralized by properties located in 30 states.
Approximately 32% of this portfolio was office, 17% was manufactured housing,
17% was multifamily residential, 11% was industrial, 11% was hotels, and 12% was
other types. At December 31, 2004, approximately 27%, 11% and 10% of this
portfolio were secured by properties located in California, Michigan and
Massachusetts, respectively. No more than 10% of this portfolio was secured by
properties located in any other single state. At December 31, 2004, 13 mortgage
loans have an outstanding balance of $10 million or more, which collectively
aggregated approximately 45% of this portfolio. At December 31, 2004,
approximately 42% of the mortgage loan portfolio consisted of loans with balloon
payments due before January 1, 2008. During 2004 and 2003, loans delinquent by
more than 90 days, foreclosed loans and structured loans have not been
significant in relation to the total mortgage loan portfolio.

     Substantially all of the mortgage loan portfolio has been originated by the
Company under its underwriting standards. Commercial mortgage loans on
properties such as offices, hotels and shopping centers generally represent a
higher level of risk than do mortgage loans secured by multifamily residences.
This greater risk is due to several factors, including the larger size of such
loans and the more immediate effects of general economic conditions on these
commercial property types. However, due to the Company's underwriting standards,
the Company believes that it has prudently managed the risk attributable to its
mortgage loan portfolio while maintaining attractive yields.

     SECURITIES LENDING COLLATERAL totaled $883.8 million at December 31, 2004,
compared to $514.1 million at December 31, 2003, and consisted of cash
collateral invested in highly rated short-term securities received in connection
with the Company's securities lending program. The increase in securities
lending collateral in 2004 results from increased demand for securities in the
Company's portfolio. Although the cash collateral is currently invested in
highly rated short-term securities, the applicable collateral agreements permit
the cash collateral to be invested in highly liquid short and long-term
investment portfolios. At least 75% of the portfolio's short-term investments
must have external issue ratings of A-1/P-1, one of the highest ratings for
short-term credit quality. Long-term investments include corporate notes with
maturities of five years or less and a credit rating by at least two nationally
recognized statistical rating organizations ("NRSRO"), with no less than a S&P
rating of A or equivalent by any other NRSRO.

     ASSET-LIABILITY MATCHING is utilized by the Company in an effort to
minimize the risks of interest rate fluctuations and disintermediation (i.e. the
risk of being forced to sell investments during unfavorable market conditions).
The Company believes that its fixed-rate liabilities should be backed by a
portfolio principally composed of fixed-rate investments that generate
predictable rates of return. The Company does not have a specific target rate of
return. Instead, its rates of return vary over time depending on the current
interest rate environment, the slope of the yield curve, the spread at which
fixed-rate investments are priced over the yield curve, default rates and
general economic conditions. Its portfolio strategy is constructed with a view
to achieve adequate risk-adjusted returns consistent with its investment
objectives of effective asset-liability matching, liquidity and safety. The
Company's Fixed-Rate Products incorporate incentives, surrender charges and/or
other restrictions in order to encourage persistency. Approximately 77% of the
Company's reserves for Fixed-Rate Products had surrender penalties or other
restrictions at December 31, 2004.

     As part of its asset-liability matching discipline, the Company conducts
detailed computer simulations that model its fixed-rate assets and liabilities
under commonly used interest rate scenarios. With the results of these computer
simulations, the Company can measure the potential gain or loss in fair value of
its interest-rate sensitive instruments and seek to protect its economic value
and achieve a predictable spread between what it earns on its invested assets
and what it pays on its liabilities by designing its Fixed-Rate Products and
conducting its investment operations to closely match the duration and cash
flows of the fixed-rate assets to that of its fixed-rate liabilities. The
fixed-rate assets in the Company's asset-liability modeling include: cash and
short-term investments; bonds, notes and redeemable preferred stocks; mortgage
loans; policy loans; and investments in limited partnerships that invest
primarily in fixed-rate securities. At December 31, 2004, these assets had an
aggregate fair value of $6.17 billion with an option-adjusted duration of 3.2
years. The Company's fixed-rate liabilities include Fixed Options, as well as
universal life insurance, fixed annuity and GIC contracts. At December 31, 2004,
these liabilities had an aggregate fair value (determined by discounting future
contractual cash flows by related market rates of interest) of $5.54 billion
with an option-adjusted duration of 3.6 years. The Company's potential exposure
due to a relative 10% decrease in prevailing interest rates from its December
31, 2004 levels is a loss of approximately $0.3 million, representing an
increase in fair value of its fixed-rate liabilities that is not offset by an
increase in fair value of its fixed-rate assets. Because the Company actively
manages its assets and liabilities and has strategies in place to minimize its
exposure to loss as interest rate changes occur, it expects that actual losses
would be less than the estimated potential loss.

     Option-adjusted duration is a common measure for the price sensitivity of a
fixed-maturity portfolio to changes in interest rates. For example, if interest
rates increase 1%, the fair value of an asset with a duration of 5.0 years is
expected to decrease in value by approximately 5%. The Company estimates the
option-adjusted duration of its assets and liabilities using a number of

                                       F-18


different interest rate scenarios, assuming continuation of existing investment
and interest crediting strategies, including maintaining an appropriate level of
liquidity. Actual company and contract owner behaviors may be different than was
assumed in the estimate of option-adjusted duration and these differences may be
material.

     A significant portion of the Company's fixed annuity contracts (including
the Fixed Options) has reached or is near the minimum contractual guaranteed
rate (generally 3%). Continual declines in interest rates could cause the spread
between the yield on the portfolio and the interest rate credited to
policyholders to deteriorate.

     The Company has had the ability, limited by minimum interest rate
guarantees, to respond to the generally declining interest rate environment in
the last five years by lowering crediting rates in response to lower investment
returns. See the earlier discussion under "Management's Discussion and Analysis
of Financial Condition and Results of Operations" for additional information on
the calculation of investment yield and net investment spread used by the
Company's management as a key component in evaluating the profitability of its
annuity business. The trends experienced during 2004, 2003 and 2002 in the
Company's yield on average invested assets and rate of interest credited on
average interest-bearing liabilities, compared to the market trend in long-term
interest rates as illustrated by the average ten-year U.S. Treasury bond rate,
are presented in the following table:

<Table>
<Caption>
                                                              2004   2003   2002
                                                              ----   ----   ----
                                                                   
AVERAGE 10-YEAR U.S. TREASURY BOND RATE:....................  4.26%  4.01%  4.61%
AIG SunAmerica Life Assurance Company:
  Average yield on Bond Portfolio...........................  5.66   5.75   6.23
  Rate paid on average interest-bearing liabilities.........  3.71   3.71   3.93
</Table>

     Since the Company's investing strategy is to hold fixed-rate assets for
long-term investment, the Company's average yield tends to trail movements in
the average U.S. treasury yield. For further discussion on average yield on the
bond portfolio and the rate paid on average interest-bearing liabilities, see
discussion on "Investment Spread."

     As a component of its asset-liability management strategy, the Company may
utilize interest rate swap agreements ("Swap Agreements") to match assets more
closely to liabilities. Swap Agreements exchange interest rate payments of
differing character (for example, variable-rate payments exchanged for
fixed-rate payments) with a counterparty, based on an underlying principal
balance (notional principal) to hedge against interest rate changes.

     The Company seeks to enhance its spread income with dollar roll repurchase
agreements ("Dollar Roll Repos"). Dollar Roll Repos involve a sale of MBS by the
Company and an agreement to repurchase substantially similar MBS at a later date
at an agreed upon price. No Dollar Roll Repos were outstanding at December 31,
2004. The Company also seeks to provide liquidity by investing in MBS. MBS are
generally investment-grade securities collateralized by large pools of mortgage
loans. MBS generally pay principal and interest monthly. The amount of principal
and interest payments may fluctuate as a result of prepayments of the underlying
mortgage loans.

     There are risks associated with some of the techniques the Company uses to
provide liquidity, enhance its spread income and match its assets and
liabilities. The primary risk associated with the Company's Dollar Roll Repos
and Swap Agreements is counterparty risk. The Company believes, however, that
the counterparties to its Dollar Roll Repos and Swap Agreements are financially
responsible and that the counterparty risk associated with those transactions is
minimal. It is the Company's policy that these agreements are entered into with
counterparties who have a debt rating of A/A2 or better from both S&P and
Moody's. The Company continually monitors its credit exposure with respect to
these agreements. In addition to counterparty risk, Swap Agreements also have
interest rate risk. However, the Company's Swap Agreements are intended to hedge
variable-rate assets or liabilities. The primary risk associated with MBS is
that a changing interest rate environment might cause prepayment of the
underlying obligations at speeds slower or faster than anticipated at the time
of their purchase. As part of its decision to purchase such a security, the
Company assesses the risk of prepayment by analyzing the security's projected
performance over an array of interest-rate scenarios. Once such a security is
purchased, the Company monitors its actual prepayment experience monthly to
reassess the relative attractiveness of the security with the intent to maximize
total return.

     INVESTED ASSETS EVALUATION is routinely conducted by the Company.
Management identifies monthly those investments that require additional
monitoring and carefully reviews the carrying values of such investments at
least quarterly to determine whether specific investments should be placed on a
nonaccrual basis and to determine declines in value that may be other than
temporary. In conducting these reviews for bonds, management principally
considers the adequacy of any collateral, compliance with contractual covenants,
the borrower's recent financial performance, news reports and other externally
generated information concerning the creditor's affairs. In the case of publicly
traded bonds, management also considers market value quotations, if available.
For mortgage loans, management generally considers information concerning the
mortgaged property and, among other things, factors impacting the current and
expected payment status of the loan and, if available, the current fair

                                       F-19


value of the underlying collateral. For investments in partnerships, management
reviews the financial statements and other information provided by the general
partners.

     The carrying values of investments that are determined to have declines in
value that are other than temporary are reduced to net realizable value and, in
the case of bonds, no further accruals of interest are made. The provisions for
impairment on mortgage loans are based on losses expected by management to be
realized on transfers of mortgage loans to real estate, on the disposition and
settlement of mortgage loans and on mortgage loans that management believes may
not be collectible in full. Accrual of interest is suspended when principal and
interest payments on mortgage loans are past due more than 90 days. Impairment
losses on securitized assets are recognized if the fair value of the security is
less than its book value, and the net present value of expected future cash
flows is less than the net present value of expected future cash flows at the
most recent (prior) estimation date.

     DEFAULTED INVESTMENTS, comprising all investments that are in default as to
the payment of principal or interest, totaled $40.1 million of bonds at December
31, 2004, and constituted approximately 0.6% of total invested assets. At
December 31, 2003, defaulted investments totaled $49.6 million of bonds, which
constituted approximately 0.7% of total invested assets.

     SOURCES OF LIQUIDITY are readily available to the Company in the form of
the Company's existing portfolio of cash and short-term investments, reverse
repurchase agreement capacity on invested assets and, if required, proceeds from
invested asset sales. The Company's liquidity is primarily derived from
operating cash flows from annuity operations. At December 31, 2004,
approximately $4.09 billion of the Bond Portfolio had an aggregate unrealized
gain of $180.3 million, while approximately $1.07 billion of the Bond Portfolio
had an aggregate unrealized loss of $27.1 million. In addition, the Company's
investment portfolio currently provides approximately $44.0 million of monthly
cash flow from scheduled principal and interest payments. Historically, cash
flows from operations and from the sale of the Company's annuity products have
been more than sufficient in amount to satisfy the Company's liquidity needs.

     Management is aware that prevailing market interest rates may shift
significantly and has strategies in place to manage either an increase or
decrease in prevailing rates. In a rising interest rate environment, the
Company's average cost of funds would increase over time as it prices its new
and renewing Fixed-Rate Products to maintain a generally competitive market
rate. Management would seek to place new funds in investments that were matched
in duration to, and higher yielding than, the liabilities assumed. The Company
believes that liquidity to fund withdrawals would be available through incoming
cash flow, the sale of short-term or floating-rate instruments or Dollar Roll
Repos on the Company's substantial MBS segment of the Bond Portfolio, thereby
avoiding the sale of fixed-rate assets in an unfavorable bond market.

     In a declining interest rate environment, the Company's cost of funds would
decrease over time, reflecting lower interest crediting rates on its Fixed-Rate
Products. Should increased liquidity be required for withdrawals, the Company
believes that a significant portion of its investments could be sold without
adverse consequences in light of the general strengthening that would be
expected in the bond market.

     If a substantial portion of the Company's Bond Portfolio diminished
significantly in value and/or defaulted, the Company would need to liquidate
other portions of its investment portfolio and/or arrange financing. Such events
that may cause such a liquidity strain could be the result of economic collapse
or terrorist acts.

     Management believes that the Company's liquid assets and its net cash
provided by operations will enable the Company to meet any foreseeable cash
requirements for at least the next twelve months.

GUARANTEES AND OTHER COMMITMENTS

     The Company has six agreements outstanding in which it has provided
liquidity support for certain short-term securities of municipalities and
non-profit organizations by agreeing to purchase such securities in the event
there is no other buyer in the short-term marketplace. In return the Company
receives a fee. In addition, the Company guarantees the payment of these
securities upon redemption. The maximum liability under these guarantees at
December 31, 2004 is $195.4 million. These commitments have contractual maturity
dates in 2005. Related to each of these agreements are participation agreements
with the Parent, under which the Parent will share in $62.6 million of these
liabilities in exchange for a proportionate percentage of the fees received
under these agreements. The Internal Revenue Service examined the transactions
underlying these commitments, including the Company's role in the transactions.
The examination did not result in a material loss to the Company.

     At December 31, 2004, the Company held reserves for GICs with maturity
dates as follows: $186.5 million in 2005 and $28.8 million in 2024.

                                       F-20



RECENTLY ISSUED ACCOUNTING STANDARDS


     In July 2003, the American Institute of Certified Public Accountants issued
Statement of Position 03-1, "Accounting and Reporting by Insurance Enterprises
for Certain Nontraditional Long-Duration Contracts and for Separate Accounts."
(For further discussion see Note 2 of Notes to Consolidated Financial
Statements.)

CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL
DISCLOSURE

     None.

QUANTITATIVE AND QUALITATIVE DISCLOSURES

     The quantitative and qualitative disclosures about market risk are
contained in the Asset-Liability Matching section of Management's Discussion and
Analysis of Financial Condition and Results of Operations.

DIRECTORS AND OFFICERS

     Directors are elected for one year terms at the annual meeting of the
shareholder. They receive no additional compensation for serving as directors.
The board of directors elects executive officers to one year terms subject to
removal at the board's discretion. The directors and principal officers of AIG
SunAmerica Life Assurance Company (the "Company") as of March 31, 2005 are
listed below, together with information as to their ages, dates of election and
principal business occupations during the last five years (if other than their
present business occupations).

<Table>
<Caption>
                                                           YEAR
                                                         ASSUMED    OTHER POSITIONS AND OTHER BUSINESS EXPERIENCE
NAME                       AGE      PRESENT POSITION     POSITION              WITHIN LAST FIVE YEARS               FROM-TO
- ----                       ---   ----------------------  --------   ---------------------------------------------  ---------
                                                                                                    
Jay S. Wintrob*..........  48    Chairman and Chief        2001     Chief Executive Officer, AIGRS, SunAmerica     2001-
                                 Executive Officer                  Life Insurance Company ("SALIC") and First     2001-
                                                                    SunAmerica Life Insurance Company ("FSA")
                                                                    President, FSA                                 2001-
                                                                    President, AIGRS                               2000-
                                                                    Chief Operating Officer, AIGRS                 1998-2000
                                                                    Vice Chairman, AIGRS (Joined AIGRS in 1987)    1995-2000
James R. Belardi*........  48    Senior Vice President     1994     President, SALIC                               2002-
                                                                    Executive Vice President, AIGRS (Joined AIGRS  1995-
                                                                    in 1986)
Marc H. Gamsin*..........  49    Senior Vice President     1999     Executive Vice President, AIGRS                2001-
                                                                    Senior Vice President, SALIC and FSA           1999-
                                                                    Executive Vice President SunAmerica            1998-
                                                                    Investments, Inc.
N. Scott Gillis*.........  51    Senior Vice President     2003     Chief Financial Officer, AIGRS, SALIC and FSA  2003-
                                 and Chief Financial                Senior Vice President, AIGRS                   2002-
                                 Officer                            Controller, AIGRS                              2000-
                                                                    Vice President, AIGRS (Joined AIGRS in 1985)   1998-2002
Jana W. Greer*...........  53    President                 2002     Executive Vice President, AIGRS                2001-
                                                                    President, SunAmerica Retirement Markets,      1996-
                                                                    Inc.                                           1994-
                                                                    Senior Vice President, SALIC and FSA           1992-2000
                                                                    Senior Vice President, AIGRS (Joined AIGRS in
                                                                    1974)
Michael J. Akers.........  55    Senior Vice President     2003     Chief Actuary, AIGRS                           2003-
                                                                    Senior Vice President, SALIC and FSA           2003-
                                                                    Senior Vice President, AIGRS                   2002-
                                                                    Senior Vice President and Chief Actuary, The   1999-2002
                                                                    Variable Annuity Life Insurance Company
Christine A. Nixon.......  40    Senior Vice President,    2003     Senior Vice President, General Counsel and     2003-
                                 General Counsel and                Secretary, SALIC and FSA
                                 Secretary                          Chief Compliance Officer, AIGRS                2003
                                                                    Secretary and Deputy Chief Legal Counsel,      2002-
                                                                    AIGRS                                          2000-
                                                                    Vice President, AIGRS (Joined AIGRS in 1993)   1997-2000
                                                                    Associate General Counsel, AIGRS
Gregory M. Outcalt.......  42    Senior Vice President     2000     Vice President, SunAmerica Investments, Inc.   2002-
                                                                    Senior Vice President, SALIC and FSA (Joined   2000-
                                                                    AIGRS in 1986)

<Caption>

                           DIRECTOR
NAME                        SINCE
- ----                       --------
                        
Jay S. Wintrob*..........    1990
James R. Belardi*........    1990
Marc H. Gamsin*..........    2000
N. Scott Gillis*.........    2000
Jana W. Greer*...........    1993
Michael J. Akers.........      --
Christine A. Nixon.......      --
Gregory M. Outcalt.......      --
</Table>


                                       F-21


<Table>
<Caption>
                                                           YEAR
                                                         ASSUMED    OTHER POSITIONS AND OTHER BUSINESS EXPERIENCE
NAME                       AGE      PRESENT POSITION     POSITION              WITHIN LAST FIVE YEARS               FROM-TO
- ----                       ---   ----------------------  --------   ---------------------------------------------  ---------
                                                                                                    
Stewart Polakov..........  45    Senior Vice President     2003     Senior Vice President and Controller, FSA and  2003-
                                 and Controller                     SALIC
                                                                    Vice President, SALIC and FSA (Joined AIGRS    1997-2003
                                                                    in 1991)
Edwin R. Raquel..........  47    Senior Vice President     1995     Senior Vice President and Chief Actuary,       1995-
                                 and Chief Actuary                  SALIC and FSA (Joined AIGRS in 1990)
Mallary L. Reznik........  36    Vice President            2005     Vice President, FSA                            2005-
                                                                    Associate General Counsel, AIGRS               1998-
Stephen J. Stone.........  46    Vice President            2005     Vice President, FSA                            2005-
                                                                    Senior Portfolio Manager, Allstate Insurance   1989-2004
                                                                    Company
Edward T. Texeria........  40    Vice President            2003     Vice President, SALIC and FSA                  2003-
                                                                    Assistant Controller, AIGRS                    2003-
                                                                    Assistant Controller, SALIC and FSA            2000-2003
                                                                    Senior Manager, Assurance and Advisory         1994-2000
                                                                    Business Services, Ernst & Young LLP

<Caption>

                           DIRECTOR
NAME                        SINCE
- ----                       --------
                        
Stewart Polakov..........      --
Edwin R. Raquel..........      --
Mallary L. Reznik........      --
Stephen J. Stone.........      --
Edward T. Texeria........      --
</Table>


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

* Also serves as a director

     The Company does not have an audit committee and relies on the Audit
Committee of the Board of Directors of AIG.

EXECUTIVE COMPENSATION

     The Company's executive officers provide services for the Company, its
subsidiaries and, for certain officers, its affiliates. Allocations have been
made to the Company and its subsidiaries based upon each individual's time
devoted to his or her duties for the Company and its subsidiaries. All
compensation information provided under this Item 11 is based on these
allocations.

     The following table sets forth allocable compensation awarded to, earned by
or paid to the Company's chief executive officer and four other most highly
compensated executive officers for the years ended December 31, 2004, 2003 and
2002:

                           SUMMARY COMPENSATION TABLE


<Table>
<Caption>
                                                                          LONG TERM COMPENSATION
                                          ANNUAL COMPENSATION           ---------------------------
                                   ----------------------------------     SECURITIES
NAME AND                                                 OTHER ANNUAL     UNDERLYING        LTIP         ALL OTHER      SICO LTIP
PRINCIPAL POSITION          YEAR    SALARY    BONUS(1)   COMPENSATION   OPTIONS (#)(2)   PAYOUTS(3)   COMPENSATION(4)   AWARDS(5)
- ------------------          ----   --------   --------   ------------   --------------   ----------   ---------------   ---------
                                                                                                
Jay S. Wintrob............  2004   $ 84,500   $104,000     $21,580           6,500        $194,526      $    5,068      $341,484
  Chief Executive Officer   2003     86,125     71,500      18,330          10,400         183,365           3,041            --
                            2002    316,050    215,600      56,840          19,600         719,992       2,467,413       907,088
Jana W. Greer.............  2004    329,648    517,634          --           6,762         417,973          18,109       695,051
  President                 2003    318,000    371,353          --          10,560         327,366          17,208            --
                            2002    220,789    111,250          --           4,005         363,902       2,014,889       556,054
Peter A. Harbeck..........  2004    254,567    442,500          --           7,500         364,920          14,475       531,927
  President & Chief
  Executive                 2003    331,250    390,000          --          13,000         389,782          18,950            --
  Officer, Asset
  Management                2002    223,269    160,000      50,000           6,500         444,581       1,512,950       590,070
N. Scott Gillis...........  2004     69,863     65,138          --           1,782          36,437           5,360       170,217
  Senior Vice President
  and                       2003     69,317     58,050          --           3,240          24,726           6,448            --
  Chief Financial Officer   2002     61,027     71,750          --           2,460          49,230         169,465       104,361
Christine A. Nixon........  2004     92,250     50,840          --           2,009          20,997           7,558        64,619
  Senior Vice President,
  General                   2003     89,038     39,600          --           3,600          15,860           7,889            --
  Counsel and Secretary     2002     46,142     27,900          --           1,395          14,839          65,863        57,387
</Table>


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

(1) Amounts represent year-end and bonuses paid quarterly pursuant to a
    quarterly bonus program sponsored by AIG and marketing incentives.

(2) Amounts represent the number of shares of common stock of AIG subject to
    options granted during the year indicated.

(3) Amounts shown represent payments under the Company's 2000 and 2001 Five-Year
    Deferred Bonus Plans. Awards were granted under these plans in 2000 and 2001
    and additional grants are not anticipated. Each award pays out in 20%
    installments over five years of continued employment. The last installment
    is to be paid in 2006.

(4) Amounts shown primarily represent Company matching contributions under the
    401(k) Plan and the Executive Savings Plan. Additionally, the 2002 amounts
    shown for Mr. Wintrob, Ms. Greer, Mr. Harbeck, Mr. Gillis and Ms. Nixon
    include allocated retention bonuses awarded in connection with the
    acquisition of SunAmerica Inc. by AIG consummated on January 1, 1999.

                                       F-22


(5) The SICO LTIP awards were granted by Starr International Company, Inc.
    pursuant to its Deferred Compensation Profit Participation Plan (the "SICO
    Plan").

     The following table summarizes certain information with respect to the
allocable portion of grants of options to purchase AIG common stock which were
granted during 2004 to the individuals named in the Summary Compensation Table.

                             OPTION GRANTS IN 2004

<Table>
<Caption>
                                                                                                     POTENTIAL REALIZABLE VALUE*
                                                           PERCENTAGE OF                              AT ASSUMED ANNUAL RATES OF
                                              NUMBER OF    TOTAL OPTIONS                                STOCK APPRECIATION FOR
                                              SECURITIES   GRANTED TO AIG   EXERCISE                         OPTION TERM
                                  DATE OF     UNDERLYING     EMPLOYEES      PRICE PER   EXPIRATION   ----------------------------
NAME                               GRANT      OPTIONS(1)   DURING 2004(2)     SHARE        DATE      5 PERCENT(3)   10 PERCENT(4)
- ----                             ----------   ----------   --------------   ---------   ----------   ------------   -------------
                                                                                               
Jay S. Wintrob.................  12/16/2004     6,500           0.19%        $64.47      12/16/14      $263,510       $667,875
Jana W. Greer..................  12/16/2004     6,762           0.20%         64.47      12/16/14       274,131        694,795
Peter A. Harbeck...............  12/16/2004     7,500           0.22%         64.47      12/16/14       304,050        770,625
N. Scott Gillis................  12/16/2004     1,782           0.05%         64.47      12/16/14        72,242        183,101
Christine A. Nixon.............  12/16/2004     2,009           0.06%         64.47      12/16/14        81,445        206,425
</Table>

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

 *  Options would have no realizable value if there were no appreciation or if
    there were depreciation from the price at which options were granted.

(1) All options relate to shares of common stock of AIG and were granted
    pursuant to AIG's Amended and Restated 1999 Stock Option Plan at an exercise
    price equal to the fair market value of such stock at the date of grant. The
    option grants in 2004 provide that 25 percent of the options granted on any
    date become exercisable on each anniversary date in each of the successive
    four years and expire ten years from the date of grant.

(2) It is impractical to determine the percent the grant represents of total
    options granted to the Company's employees, since the Company has no
    employees. The percentage is provided with regard to options granted to
    employees of AIG and its subsidiaries.

(3) The appreciated price per share at 5 percent is $105.01 per share.

(4) The appreciated price per share at 10 percent is $167.22 per share.

     The following table summarizes certain information with respect to the
allocable exercise of options to purchase AIG common stock during 2004 by the
individuals named in the Summary Compensation Table and the allocable
unexercised options to purchase AIG common stock held by such individuals at
December 31, 2004 based on the allocations described above.


      AGGREGATED OPTION EXERCISES DURING THE YEAR ENDED DECEMBER 31, 2004


                      AND DECEMBER 31, 2004 OPTION VALUES


<Table>
<Caption>
                                                                                 NUMBER OF
                                                                           SECURITIES UNDERLYING         VALUE OF UNEXERCISED
                                                                          UNEXERCISED OPTIONS AT        IN-THE-MONEY OPTIONS AT
                                              SHARES                         DECEMBER 31, 2004           DECEMBER 31, 2004(2)
                                            ACQUIRED ON      VALUE      ---------------------------   ---------------------------
NAME                                         EXERCISE     REALIZED(1)   EXERCISABLE   UNEXERCISABLE   EXERCISABLE   UNEXERCISABLE
- ----                                        -----------   -----------   -----------   -------------   -----------   -------------
                                                                                                  
Jay S. Wintrob............................    21,101      $1,368,055       95,143        21,288       $ 4,474,328      $98,683
Jana W. Greer.............................    53,023       3,315,702      259,354        61,642        11,565,498       87,719
Peter A. Harbeck..........................    14,428         710,616       57,373        45,471         1,464,499       94,203
N. Scott Gillis...........................     1,144          50,969       12,170         8,937           275,270       30,452
Christine A. Nixon........................     3,549         203,628       12,983         9,364           377,754       34,657
</Table>


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

(1) Aggregate market value on date of exercise (closing sale price as reported
    in the New York Stock Exchange Composite Transactions Report) less aggregate
    exercise price.

(2) Aggregate market value on December 31, 2004 (closing sale price as reported
    in the New York Stock Exchange Composite Transactions Report) less aggregate
    exercise price.

                                       F-23


     The following table summarizes certain information with respect to benefits
granted under the SICO Plan which were granted during 2002 (with respect to the
2003-2004 period) to the individuals named in the Summary Compensation Table.


                       SICO LONG-TERM INCENTIVE PLANS(1)


<Table>
<Caption>
                                                               NUMBER    UNIT AWARD      ESTIMATED
NAME                                                          OF UNITS     PERIOD      FUTURE PAYOUTS
- ----                                                          --------   ----------   ----------------
                                                                             
Jay S. Wintrob..............................................    325      Two years        5,200 shares
Jana W. Greer...............................................    882      Two years       10,584 shares
Peter A. Harbeck............................................    675      Two years        8,100 shares
N. Scott Gillis.............................................    216      Two years        2,592 shares
Christine A. Nixon..........................................    123      Two years          984 shares
</Table>

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

(1) Awards represent grants of units under the SICO Plan with respect to the
    two-year period from January 1, 2003 through December 31, 2004. The SICO
    Plan contains neither threshold amounts nor maximum payout limitations. The
    number of shares of AIG common stock, if any, allocated to a unit for the
    benefit of a participant in the SICO Plan is primarily dependent upon two
    factors: the growth in future earnings of AIG during the unit award period
    and the book value of AIG at the end of the award period. Prior to earning
    the right to payout, the participant is not entitled to any equity interest
    with respect to such shares, and the shares are subject to forfeiture under
    certain conditions, including but not limited to the participant's voluntary
    termination of employment with AIG or its subsidiaries prior to normal
    retirement age other than by death or disability.

EMPLOYEE BENEFIT PLANS

     The Company participates in several employee benefit plans sponsored by
AIG.

     RETIREMENT PLANS: The American International Group, Inc. Retirement Plan
(the "AIG Plan") is a non-contributory, qualified, defined benefit plan. For
employees of AIGRS and its subsidiaries, the formula equals .925% times Average
Final Compensation (defined as the average annual compensation, which includes
base pay and sales commissions, subject to limitations for certain highly
compensated employees imposed by law, during the three consecutive years in the
last ten years of credited service affording the highest such average) up to
150% of the employee's "covered compensation" (the average of the Social
Security Wage Bases during the 35 years preceding the Social Security retirement
age), plus 1.425% times Average Final Compensation in excess of 150% of the
employee's "covered compensation" times years of credited service up to 35
years; plus 1.425% times Average Final Compensation times years of credited
service in excess of 35 years but limited to 44 years.

     AIG also has in place the AIG Excess Retirement Income Plan ("AIG Excess
Plan") for employees participating in the AIG Plan whose benefits under the AIG
Plan are limited by applicable tax laws. The AIG Excess Plan provides benefits
in excess of the AIG Plan benefits determined as if the benefit under the AIG
Plan has been calculated without the limitations imposed by applicable tax laws.
The AIG Excess Plan is a nonqualified, unfunded plan.

     AIG also has approved a Supplemental Executive Retirement Plan ("AIG SERP")
which provides annual benefits to certain employees of AIGRS and its
subsidiaries, not to exceed 60% of Average Final Compensation, that accrue at a
rate of 2.4% of Average Final Compensation for each year of service or fraction
thereof for each full month of active employment. The benefit payable under the
AIG SERP is reduced by payments from the AIG Plan, the AIG Excess Plan, Social
Security and any payments from a qualified pension plan of a prior employer.

                                       F-24


     Annual amounts of normal retirement pension commencing at normal retirement
age of 65 based upon Average Final Compensation and credited service under the
AIG Plan and the AIG Excess Plan are illustrated in the following table:

                       ESTIMATED ANNUAL PENSION AT AGE 65

<Table>
<Caption>
AVERAGE FINAL
COMPENSATION    10 YEARS   15 YEARS   20 YEARS   25 YEARS   30 YEARS   35 YEARS    40 YEARS
- -------------   --------   --------   --------   --------   --------   --------   ----------
                                                             
 $  125,000     $ 14,341   $ 21,512   $ 28,682   $ 35,853   $ 43,024   $ 50,194   $   59,100
 $  150,000       17,904     26,856     35,807     44,759     53,711     62,663       73,350
 $  175,000       21,466     32,199     42,932     53,666     64,399     75,132       87,600
 $  200,000       25,029     37,543     50,057     62,572     75,086     87,600      101,850
 $  225,000       28,591     42,887     57,182     71,478     85,774    100,069      116,100
 $  250,000       32,154     48,231     64,307     80,384     96,461    112,538      130,350
 $  300,000       39,279     58,918     78,557     98,197    117,836    137,475      158,850
 $  375,000       49,966     74,949     99,932    124,916    149,899    174,882      201,600
 $  400,000       53,529     80,293    107,057    133,822    160,586    187,350      215,850
 $  500,000       67,779    101,668    135,557    169,447    203,336    237,225      272,850
 $  750,000      103,404    155,106    206,807    258,509    310,211    361,913      415,350
 $1,000,000      139,029    208,543    278,057    347,572    417,086    486,600      557,850
 $1,200,000      167,529    251,293    335,057    418,822    502,586    586,350      671,850
 $1,400,000      196,029    294,043    392,057    490,072    588,086    686,100      785,850
 $1,600,000      224,529    336,793    449,057    561,322    673,586    785,850      899,850
 $1,800,000      253,029    379,543    506,057    632,572    759,086    885,600    1,013,850
 $2,000,000      281,529    422,293    563,057    703,822    844,586    985,350    1,127,850
</Table>


     Each of the individuals named in the Summary Compensation Table have 2.0
years of credited service (under both plans) through December 31, 2004.
Pensionable salary includes the regular salary paid by AIG and its subsidiaries
and does not include amounts attributable to supplementary bonuses or overtime
pay. For such named individuals, pensionable salary allocable to the Company
during 2004 was as follows: Mr. Wintrob - $84,500; Ms. Greer - $329,648; Mr.
Harbeck - $339,423; Mr. Gillis - $69,863; and Ms. Nixon - $92,250.


     Employees of AIGRS and its subsidiaries participate in the American
International Group, Inc. Incentive Savings Plan (the "Incentive Savings Plan"),
a 401(k) plan established by AIG which includes salary reduction contributions
by employees and matching contributions. Matching contributions vary based on
the number of years the employee has been employed.

COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

     The Board of Directors of the Company does not have a Compensation
Committee. Compensation decisions regarding the Chief Executive Officer are made
by AIG. Compensation decisions regarding other executive officers are made by
the Chief Executive Officer.

SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     The Company is an indirect wholly owned subsidiary of American
International Group, Inc.

     The number of shares of AIG common stock beneficially owned as of January
31, 2005, by directors, executive officers named in the Summary Compensation
Table (as set forth in Item 11) and directors and executive officers as a group
were as follows:


<Table>
<Caption>
                                                                 AIG COMMON STOCK
                                                               --------------------
                                                               AMOUNT AND NATURE OF
                                                               BENEFICIAL OWNERSHIP
DIRECTOR OR EXECUTIVE OFFICER                                      (1)(2)(3)(5)
- -----------------------------                                  --------------------
                                                            
Jay S. Wintrob(4)...........................................        2,087,506
James R. Belardi............................................          861,222
Marc H. Gamsin..............................................          140,616
N. Scott Gillis.............................................           47,439
Jana W. Greer...............................................          304,877
Peter A. Harbeck............................................          132,846
Christine A. Nixon..........................................           33,003
All Directors and Executive Officers as a Group.............        3,607,509
</Table>


                                       F-25


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

(1) The number of shares of AIG common stock owned by each individual and by all
    directors and executive officers as a group represents less than 1% of the
    outstanding shares of AIG common stock.


(2) The number of shares of AIG common stock shown includes shares with respect
    to which the individual shares voting and investment power as follows: Mr.
    Belardi - 237 shares with his spouse; Ms. Greer - 39,105 shares with
    co-trustee.



(3) The number of shares of AIG common stock shown includes shares subject to
    options which may be exercised within 60 days as follows: Mr.
    Wintrob - 741,870; Mr. Belardi - 305,397; Ms. Greer - 265,772; Mr.
    Gillis - 46,575; Mr. Gamsin - 140,216; Mr. Harbeck - 78,122; Ms.
    Nixon - 32,790; and all directors and executive officers as a
    group - 1,610,742.


(4) Mr. Wintrob holds equity securities of C.V. Starr & Co., Inc. of 750 shares
    of Common Stock and 3,750 shares of various series of Preferred Stock.


(5) The number of shares of AIG common stock shown excludes the following shares
    owned by members of the named individual's immediate family as to which such
    individual has disclaimed beneficial ownership: Mr. Wintrob - 4,009 shares
    held by various family members.


CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS


     During 2004, the Company paid cash dividends to its shareholder aggregating
$2.5 million and received a capital contribution of 100% of the outstanding
capital stock of its consolidated subsidiary, AIG SunAmerica Asset Management
Corp. ("SAAMCo") (formerly SunAmerica Asset Management Corp.) which in turn has
two wholly owned subsidiaries: AIG SunAmerica Capital Services, Inc. ("SACS")
(formerly SunAmerica Capital Services, Inc.) and AIG SunAmerica Fund Services,
Inc. ("SFS") (formerly SunAmerica Fund Services, Inc.). This capital
contribution increased the Company's equity by $150,653,000.


     Beginning in 2004, the Company and its subsidiaries are included in the
consolidated federal income tax return of its ultimate parent, AIG. The Company
is a party to a written agreement (the "Tax Sharing Agreement") with AIG setting
forth the manner in which the total consolidated U.S. Federal income tax is
allocated to each entity that joins in the consolidated return. The Tax Sharing
Agreement provides that AIG agrees not to charge us a greater portion of the
consolidated tax liability than would have been paid by us had the Company filed
a separate federal income tax return. Additionally, AIG agrees to reimburse the
Company for any tax benefits arising out of net losses or tax credits, if any,
within ninety days after the filing of the consolidated federal income tax
return for the year in which such losses or tax credits are utilized by AIG.

     The Company paid commissions totaling $60,674,000 in 2004 to nine
affiliated broker-dealers: Royal Alliance Associates, Inc.; SunAmerica
Securities, Inc.; Advantage Capital Corporation; FSC Services Corporation;
Sentra Securities Corporation; Spelman & Co., Inc.; VALIC Financial Advisors;
American General Equity Securities Corporation and American General Securities
Inc. These affiliated broker-dealers distribute a significant portion of the
Company's variable annuity products amounting to approximately 23% of deposits
in 2004. Of the Company's mutual fund sales, approximately 25% were distributed
by these affiliated broker-dealers in 2004.

     On February 1, 2004, SAAMCo entered into an administrative services
agreement with FSA whereby SAAMCo will pay to FSA a fee based on a percentage of
all assets invested through FSA's variable annuity products in exchange for
services performed. SAAMCo is the investment advisor for certain trusts that
serve as investment options for FSA's variable annuity products. Amounts
incurred by the Company under this agreement totaled $1,537,000 in 2004.

     On October 1, 2001, SAAMCo entered into two administrative services
agreements with business trusts established by its affiliate, The Variable
Annuity Life Insurance Company ("VALIC"), whereby the trust pays to SAAMCo a fee
based on a percentage of average daily net assets invested through VALIC's
annuity products in exchange for services performed. Amounts earned by SAAMCo
under this agreement totaled $9,074,000 in 2004 and are net of certain
administrative costs incurred by VALIC of $2,593,000.

     Pursuant to a cost allocation agreement, the Company purchases
administrative, investment management, accounting, legal, marketing and data
processing services from the Parent, AIGRS and AIG. The allocation of such costs
for investment management services is based on the level of assets under
management. The allocation of costs for other services is based on estimated
levels of usage, transactions or time incurred in providing the respective
services. Amounts paid for such services totaled $148,554,000 in 2004.

     The majority of the Company's invested assets are managed by an affiliate
of the Company. The investment management fees incurred were $3,712,000 in 2004.
Additionally, the Company incurred $1,113,000 of management fees to an affiliate
of the Company to administer its securities lending program for 2004.

                                       F-26


FINANCIAL STATEMENTS

     The consolidated financial statements of AIG SunAmerica Life Assurance
Company which are included in this prospectus should be considered only as
bearing on the ability AIG SunAmerica Life to meet its obligations with respect
to amounts allocated to the fixed investment options and with respect to the
death and other living benefits and our assumption of the mortality and expense
risks and the risks that withdrawal charge will not be sufficient to cover the
cost of distributing the contracts. They should not be considered as bearing on
the investment performance of the variable Portfolios. The value of the variable
Portfolios is affected primarily by the performance of the underlying
investments.

                                       F-27



            REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM


To the Board of Directors and Shareholder of

AIG SunAmerica Life Assurance Company:


     In our opinion, the accompanying consolidated balance sheet and the related
consolidated statements of income and comprehensive income and of cash flows, in
all material respects, the financial position of AIG SunAmerica Life Assurance
Company (the "Company"), an indirect wholly owned subsidiary of American
International Group, Inc., at December 31, 2004 and 2003, and the results of
their operations and their cash flows for each of the three years in the period
ended December 31, 2004 in conformity with accounting principles generally
accepted in the United States of America. 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 the standards of the Public
Company Accounting Oversight Board (United States). Those standards require that
we plan and perform the audit to obtain reasonable assurance about whether the
financial statements are free of material misstatement. An audit includes
examining, on a test basis, evidence supporting the amounts and disclosures in
the financial statements, 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 our opinion.

     As discussed in Note 2 to the consolidated financial statements, the
Company changed its method of accounting and reporting for certain
nontraditional long-duration contracts in 2004.

PricewaterhouseCoopers LLP
Los Angeles, California
April 15, 2005

                                       F-28


                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

                           CONSOLIDATED BALANCE SHEET


<Table>
<Caption>
                                                              DECEMBER 31,   DECEMBER 31,
                                                                  2004           2003
                                                              ------------   ------------
                                                                    (IN THOUSANDS)
                                                                       
Assets
Investments and cash:
  Cash and short-term investments...........................  $   201,117    $   133,105
  Bonds, notes and redeemable preferred stocks available for
    sale, at fair value (amortized cost: December 31, 2004,
    $5,007,868; December 31, 2003, $5,351,183)..............    5,161,027      5,505,800
  Mortgage loans............................................      624,179        716,846
  Policy loans..............................................      185,958        200,232
  Mutual funds..............................................        6,131         21,159
  Common stocks available for sale, at fair value (cost:
    December 31, 2004, $4,876; December 31, 2003, $635).....        4,902            727
  Real estate...............................................       20,091         22,166
  Securities lending collateral.............................      883,792        514,145
  Other invested assets.....................................       38,789         10,453
                                                              -----------    -----------
  Total investments and cash................................    7,125,986      7,124,633
Variable annuity assets held in separate accounts...........   22,612,451     19,178,796
Accrued investment income...................................       73,769         74,647
Deferred acquisition costs..................................    1,349,089      1,268,621
Other deferred expenses.....................................      257,781        236,707
Income taxes currently receivable from Parent...............        9,945         15,455
Receivable from brokers for sales of securities.............          161             --
Goodwill....................................................       14,038         14,038
Other assets................................................       52,795         58,830
                                                              -----------    -----------
Total Assets................................................  $31,496,015    $27,971,727
                                                              ===========    ===========
</Table>


          See accompanying notes to consolidated financial statements.

                                       F-29


                     AIG SUNAMERICA LIFE ASSURANCE COMPANY



                     CONSOLIDATED BALANCE SHEET (Continued)



<Table>
<Caption>
                                                              DECEMBER 31,   DECEMBER 31,
                                                                  2004           2003
                                                              ------------   ------------
                                                                    (IN THOUSANDS)
                                                                       
Liabilities and Shareholder's Equity
Reserves, payables and accrued liabilities:
  Reserves for fixed annuity and fixed accounts of variable
    annuity contracts.......................................  $ 3,948,158    $ 4,274,329
  Reserves for universal life insurance contracts...........    1,535,905      1,609,233
  Reserves for guaranteed investment contracts..............      215,331        218,032
  Reserves for guaranteed benefits..........................       76,949         12,022
  Securities lending payable................................      883,792        514,145
  Due to affiliates.........................................       21,655         19,289
  Payable to brokers........................................           --          1,140
  Other liabilities.........................................      190,198        247,435
                                                              -----------    -----------
  Total reserves, payables and accrued liabilities..........    6,871,988      6,895,625
Variable annuity liabilities related to separate accounts...   22,612,451     19,178,796
Subordinated notes payable to affiliates....................           --         40,960
Deferred income taxes.......................................      257,532        242,556
                                                              -----------    -----------
Total liabilities...........................................   29,741,971     26,357,937
                                                              -----------    -----------
Shareholder's equity:
  Common stock..............................................        3,511          3,511
  Additional paid-in capital................................      758,346        709,246
  Retained earnings.........................................      919,612        828,423
  Accumulated other comprehensive income....................       72,575         72,610
                                                              -----------    -----------
  Total shareholder's equity................................    1,754,044      1,613,790
                                                              -----------    -----------
Total Liabilities and Shareholder's Equity..................  $31,496,015    $27,971,727
                                                              ===========    ===========
</Table>


          See accompanying notes to consolidated financial statements.

                                       F-30


                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

           CONSOLIDATED STATEMENT OF INCOME AND COMPREHENSIVE INCOME


<Table>
<Caption>
                                                                 YEARS ENDED DECEMBER 31,
                                                              ------------------------------
                                                                2004       2003       2002
                                                              --------   --------   --------
                                                                      (IN THOUSANDS)
                                                                           
Revenues:
  Fee income:
    Variable annuity policy fees, net of reinsurance........  $369,141   $281,359   $286,919
    Asset management fees...................................    89,569     66,663     66,423
    Universal life insurance fees, net of reinsurance.......    33,899     35,816     36,253
    Surrender charges.......................................    26,219     27,733     32,507
    Other fees..............................................    15,753     15,520     21,900
                                                              --------   --------   --------
      Total fee income......................................   534,581    427,091    444,002
Investment income...........................................   363,594    402,923    387,355
Net realized investment losses..............................   (23,807)   (30,354)   (65,811)
                                                              --------   --------   --------
Total revenues..............................................   874,368    799,660    765,546
                                                              ========   ========   ========
Benefits and Expenses:
Interest expense:
  Fixed annuity and fixed accounts of variable annuity
    contracts...............................................   140,889    153,636    142,973
  Universal life insurance contracts........................    73,745     76,415     80,021
  Guaranteed investment contracts...........................     6,034      7,534     11,267
  Subordinated notes payable to affiliates..................     2,081      2,628      3,868
                                                              --------   --------   --------
Total interest expense......................................   222,749    240,213    238,129
Amortization of bonus interest..............................    10,357     19,776     16,277
General and administrative expenses.........................   131,612    119,093    115,210
Amortization of deferred acquisition costs and other
  deferred expenses.........................................   157,650    160,106    222,484
Annual commissions..........................................    64,323     55,661     58,389
Claims on universal life contracts, net of reinsurance
  recoveries................................................    17,420     17,766     15,716
Guaranteed minimum death benefits, net of reinsurance
  recoveries................................................    58,756     63,268     67,492
                                                              --------   --------   --------
Total benefits and expenses.................................   662,867    675,883    733,697
                                                              ========   ========   ========
Pretax Income Before Cumulative Effect of Accounting
  Change....................................................   211,501    123,777     31,849
Income tax expense..........................................     6,410     30,247        160
                                                              --------   --------   --------
Net Income Before Cumulative Effect of Accounting Change....   205,091     93,530     31,689
Cumulative effect of accounting change, net of tax..........   (62,589)        --         --
                                                              --------   --------   --------
Net Income..................................................  $142,502   $ 93,530   $ 31,689
                                                              ========   ========   ========
Other Comprehensive Income (Loss),
  Net of Tax:
  Net unrealized gains (losses) on debt and equity
    securities available for sale identified in the current
    period less related amortization of deferred acquisition
    costs and other deferred expenses.......................  $(20,487)  $ 67,125   $ 20,358
  Less reclassification adjustment for net realized losses
    included in net income..................................    19,263     19,194     52,285
  Net unrealized gains (losses) on foreign currency.........     1,170         --         --
  Change related to cash flow hedges........................        --         --     (2,218)
  Income tax (benefit) expense..............................        19    (30,213)   (24,649)
                                                              --------   --------   --------
Other Comprehensive Income (Loss)...........................       (35)    56,106     45,776
                                                              --------   --------   --------
Comprehensive Income........................................  $142,467   $149,636   $ 77,465
                                                              ========   ========   ========
</Table>


          See accompanying notes to consolidated financial statements.

                                       F-31


                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

                      CONSOLIDATED STATEMENT OF CASH FLOWS


<Table>
<Caption>
                                                                    YEARS ENDED DECEMBER 31,
                                                              -------------------------------------
                                                                2004         2003          2002
                                                              ---------   -----------   -----------
                                                                         (IN THOUSANDS)
                                                                               
Cash Flow from Operating Activities:
Net income..................................................  $ 142,502   $    93,530   $    31,689
Adjustments to reconcile net income to net cash provided by
  operating activities:
  Cumulative effect of accounting change, net of tax........     62,589            --            --
  Interest credited to:
    Fixed annuity and fixed accounts of variable annuity
     contracts..............................................    140,889       153,636       142,973
    Universal life insurance contracts......................     73,745        76,415        80,021
    Guaranteed investment contracts.........................      6,034         7,534        11,267
  Net realized investment losses............................     23,807        30,354        65,811
  Accretion of net discounts on investments.................     (1,277)       (9,378)       (2,412)
  Loss on other invested assets.............................        572         2,859         3,932
  Amortization of deferred acquisition costs and other
    expenses................................................    168,007       179,882       238,761
  Acquisition costs deferred................................   (246,033)     (212,251)     (204,833)
  Other expenses deferred...................................    (62,906)      (70,158)      (77,602)
  Depreciation of fixed assets..............................      1,619         1,718           860
  Provision for deferred income taxes.......................     49,337      (129,591)      106,044
  Change in:
    Accrued investment income...............................        878           679        13,907
    Other assets............................................      4,416       (12,349)        4,736
    Income taxes currently payable to/receivable from
     Parent.................................................      5,157       148,898       (43,629)
    Due from/to affiliates..................................      2,366       (36,841)       (7,743)
    Other liabilities.......................................      7,485        10,697        (7,143)
  Other, net................................................      2,284        14,885        10,877
                                                              ---------   -----------   -----------
Net Cash Provided by Operating Activities...................    381,471       250,519       367,516
                                                              ---------   -----------   -----------
Cash Flows from Investing Activities:
Purchases of:
  Bonds, notes and redeemable preferred stocks..............   (964,705)   (2,078,310)   (2,403,362)
  Mortgage loans............................................    (31,502)      (44,247)     (128,764)
  Other investments, excluding short-term investments.......    (33,235)      (20,266)      (65,184)
Sales of:
  Bonds, notes and redeemable preferred stocks..............    383,695     1,190,299       849,022
  Other investments, excluding short-term investments.......     22,283        12,835           825
Redemptions and maturities of:
  Bonds, notes and redeemable preferred stocks..............    898,682       994,014       615,798
  Mortgage loans............................................    125,475        67,506        82,825
  Other investments, excluding short-term investments.......     10,915        72,970       114,347
                                                              ---------   -----------   -----------
Net Cash Provided By (Used in) Investing Activities.........  $ 411,608   $   194,801   $  (934,493)
                                                              =========   ===========   ===========
</Table>


          See accompanying notes to consolidated financial statements.

                                       F-32

                     AIG SUNAMERICA LIFE ASSURANCE COMPANY


                CONSOLIDATED STATEMENT OF CASH FLOWS (Continued)



<Table>
<Caption>
                                                                     YEARS ENDED DECEMBER 31,
                                                              --------------------------------------
                                                                 2004          2003          2002
                                                              -----------   -----------   ----------
                                                                          (IN THOUSANDS)
                                                                                 
Cash Flow from Financing Activities:
Deposits received on:
  Fixed annuity and fixed accounts of variable annuity
    contracts...............................................  $ 1,360,319   $ 1,553,000   $1,731,597
  Universal life insurance contracts........................       45,183        45,657       49,402
Net exchanges from the fixed accounts of variable annuity
  contracts.................................................   (1,332,240)   (1,108,030)    (503,221)
Withdrawal payments on:
  Fixed annuity and fixed accounts of variable annuity
    contracts...............................................     (458,052)     (464,332)    (529,466)
  Universal life insurance contracts........................      (69,185)      (61,039)     (68,444)
  Guaranteed investment contracts...........................       (8,614)     (148,719)    (135,084)
Claims and annuity payments, net of reinsurance, on:
  Fixed annuity and fixed accounts of variable annuity
    contracts...............................................     (108,691)     (109,412)     (98,570)
  Universal life insurance contracts........................     (105,489)     (111,380)    (100,995)
Net receipt from (repayments of) other short-term
  financings................................................      (41,060)       14,000           --
Net payment related to a modified coinsurance transaction...       (4,738)      (26,655)     (30,282)
Capital contribution received from Parent...................           --            --      200,000
Dividends paid to Parent....................................       (2,500)      (12,187)     (10,000)
                                                              -----------   -----------   ----------
Net Cash (Used in) Provided by Financing Activities.........     (725,067)     (429,097)     504,937
                                                              -----------   -----------   ----------
Net Increase (Decrease) in Cash and Short-term
  Investments...............................................       68,012        16,223      (62,040)
Cash and Short-term Investments at Beginning of Period......      133,105       116,882      178,922
                                                              -----------   -----------   ----------
Cash and Short-term Investments at End of Period............  $   201,117   $   133,105   $  116,882
                                                              ===========   ===========   ==========
Supplemental Cash Flow Formation:
Interest paid on indebtedness...............................  $     2,081   $     2,628   $    3,868
                                                              ===========   ===========   ==========
Net income taxes (received) paid to Parent..................  $   (47,749)  $    10,989   $    5,856
                                                              ===========   ===========   ==========
</Table>


          See accompanying notes to consolidated financial statements.

                                       F-33


                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.  BASIS OF PRESENTATION

    AIG SunAmerica Life Assurance Company (formerly Anchor National Life
    Insurance Company) (the "Company") is a direct wholly owned subsidiary of
    SunAmerica Life Insurance Company (the "Parent"), which is a wholly owned
    subsidiary of AIG Retirement Services, Inc. ("AIGRS") (formerly AIG
    SunAmerica Inc.), a wholly owned subsidiary of American International Group,
    Inc. ("AIG"). AIG is a holding company which through its subsidiaries is
    engaged in a broad range of insurance and insurance-related activities,
    financial services, retirement services and asset management. The Company is
    an Arizona-domiciled life insurance company principally engaged in the
    business of writing variable annuity contracts directed to the market for
    tax-deferred, long-term savings products.

    The Company changed its name to AIG SunAmerica Life Assurance Company on
    January 24, 2002. The Company continued to do business as Anchor National
    Life Insurance Company until February 28, 2003, at which time it began doing
    business under its new name.


    Effective January 1, 2004, the Parent contributed to the Company 100% of the
    outstanding capital stock of its consolidated subsidiary, AIG SunAmerica
    Asset Management Corp. ("SAAMCo") (formerly SunAmerica Asset Management
    Corp.) which in turn has two wholly owned subsidiaries: AIG SunAmerica
    Capital Services, Inc. ("SACS") (formerly SunAmerica Capital Services, Inc.)
    and AIG SunAmerica Fund Services, Inc. ("SFS") (formerly SunAmerica Fund
    Services, Inc.). Pursuant to this contribution, SAAMCo became a direct
    wholly owned subsidiary of the Company. Assets, liabilities and
    shareholder's equity at December 31, 2003 were restated to include
    $190,605,000, $39,952,000 and $150,653,000, respectively, of SAAMCo
    balances. Similarly, the results of operations and cash flows for the years
    ended December 31, 2003 and 2002 have been restated for the addition and
    subtraction to pretax income of $16,345,000 and $4,464,000 to reflect the
    SAAMCo activity. Prior to this capital contribution to the Company, SAAMCo
    distributed certain investments with a tax effect of $49,100,000 which was
    indemnified by its then parent, SALIC. See Note 10 of the Notes to
    Consolidated Financial Statements.


    SAAMCo and its wholly owned distributor, SACS, and its wholly owned
    servicing administrator, SFS, are included in the Company's asset management
    segment (see Note 13). These companies earn fee income by managing,
    distributing and administering a diversified family of mutual funds,
    managing certain subaccounts offered within the Company's variable annuity
    products and providing professional management of individual, corporate and
    pension plan portfolios.

    The operations of the Company are influenced by many factors, including
    general economic conditions, monetary and fiscal policies of the federal
    government, and policies of state and other regulatory authorities. The
    level of sales of the Company's financial products is influenced by many
    factors, including general market rates of interest, the strength, weakness
    and volatility of equity markets, and terms and conditions of competing
    financial products. The Company is exposed to the typical risks normally
    associated with a portfolio of fixed-income securities, namely interest
    rate, option, liquidity and credit risk. The Company controls its exposure
    to these risks by, among other things, closely monitoring and matching the
    duration of its assets and liabilities, monitoring and limiting prepayment
    and extension risk in its portfolio, maintaining a large percentage of its
    portfolio in highly liquid securities, and engaging in a disciplined process
    of underwriting, reviewing and monitoring credit risk. The Company also is
    exposed to market risk, as market volatility may result in reduced fee
    income in the case of assets held in separate accounts.


    Products for the annuity operations and asset management operations are
    marketed through affiliated and independent broker-dealers, full-service
    securities firms and financial institutions. One independent selling
    organization in the annuity operations represented 24.8% of deposits in the
    year ended December 31, 2004, 14.6% of deposits in the year ended December
    31, 2003 and 11.9% of deposits in the year ended December 31, 2002. No other
    independent selling organization was responsible for 10% or more of deposits
    for any such period. One independent selling organization in the asset
    management operations represented 16.0% of deposits in the year ended
    December 31, 2004 and 10.8% of deposits in the year ended December 31, 2003.
    No other independent selling organization was responsible for 10% or more of
    deposits for any such period.


2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

    BASIS OF PRESENTATION: The accompanying financial statements have been
    prepared in accordance with accounting principles generally accepted in the
    United States of America ("GAAP"). The preparation of financial statements
    in conformity with GAAP requires the use of estimates and assumptions that
    affect the amounts reported in the financial

                                       F-34

                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

    statements and the accompanying notes. Actual results could differ from
    those estimates. Certain prior period items have been reclassified to
    conform to the current period's presentation.

    INVESTMENTS: Cash and short-term investments primarily include cash,
    commercial paper, money market investments and short-term bank
    participations. All such investments are carried at cost plus accrued
    interest, which approximates fair value, have maturities of three months or
    less and are considered cash equivalents for purposes of reporting cash
    flows.

    Bonds, notes and redeemable preferred stocks available for sale and common
    stocks are carried at aggregate fair value and changes in unrealized gains
    or losses, net of deferred acquisition costs, deferred other expenses and
    income tax, are credited or charged directly to the accumulated other
    comprehensive income or loss component of shareholder's equity. Bonds,
    notes, redeemable preferred stocks and common stocks are reduced to
    estimated net fair value when declines in such values are considered to be
    other than temporary. Estimates of net fair value are subjective and actual
    realization will be dependent upon future events.

    Mortgage loans are carried at amortized unpaid balances, net of provisions
    for estimated losses. Policy loans are carried at unpaid balances. Mutual
    funds consist of seed money for mutual funds used as investment vehicles for
    the Company's variable annuity separate accounts and is carried at market
    value. Real estate is carried at the lower of cost or net realizable value.

    Securities lending collateral consist of securities provided as collateral
    with respect to the Company's securities lending program. The Company has
    entered into a securities lending agreement with an affiliated lending
    agent, which authorizes the agent to lend securities held in the Company's
    portfolio to a list of authorized borrowers. The fair value of securities
    pledged under the securities lending agreement were $862,481,000 and
    $502,885,000 as of December 31, 2004 and 2003, respectively, and represents
    securities included in bonds, notes and redeemable preferred stocks
    available for sale caption in the consolidated balance sheet as of December
    31, 2004 and 2003, respectively. The Company receives primarily cash
    collateral in an amount in excess of the market value of the securities
    loaned. The affiliated lending agent monitors the daily market value of
    securities loaned with respect to the collateral value and obtains
    additional collateral when necessary to ensure that collateral is maintained
    at a minimum of 102% of the value of the loaned securities. Such collateral
    is not available for the general use of the Company. Income earned on the
    collateral, net of interest paid on the securities lending agreements and
    the related management fees paid to administer the program, is recorded as
    investment income in the consolidated statement of income and comprehensive
    income.


    Other invested assets consist principally of investments in limited
    partnerships and put options on the S&P 500 index purchased to partially
    offset the risk of Guaranteed Minimum Account Value ("GMAV") benefits and
    Guaranteed Minimum Withdrawal ("GMWB") benefits (see Note 7). Limited
    partnerships are carried at cost. The put options do not qualify for hedge
    accounting and accordingly are marked to market and changes in market value
    are recorded through investment income.


    Realized gains and losses on the sale of investments are recognized in
    operations at the date of sale and are determined by using the specific cost
    identification method. Premiums and discounts on investments are amortized
    to investment income by using the interest method over the contractual lives
    of the investments.

    The Company regularly reviews its investments for possible impairment based
    on criteria including economic conditions, market prices, past experience
    and other issuer-specific developments among other factors. If there is a
    decline in a security's net realizable value, a determination is made as to
    whether that decline is temporary or "other than temporary". If it is
    believed that a decline in the value of a particular investment is
    temporary, the decline is recorded as an unrealized loss in accumulated
    other comprehensive income. If it is believed that the decline is "other
    than temporary", the Company writes down the carrying value of the
    investment and records a realized loss in the consolidated statement of
    income and comprehensive income. Impairments writedowns totaled $21,050,000,
    $54,092,000 and $57,273,000 in the years ending December 31, 2004, 2003 and
    2002.

    DERIVATIVE FINANCIAL INSTRUMENTS: Derivative financial instruments primarily
    used by the Company include interest rate swap agreements and put options on
    the S&P 500 index entered into to partially offset the risk of certain
    guarantees of annuity contract values. The Company is neither a dealer nor a
    trader in derivative financial instruments.

                                       F-35

                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

    The Company recognizes all derivatives in the consolidated balance sheet at
    fair value. Hedge accounting requires a high correlation between changes in
    fair values or cash flows of the derivative financial instrument and the
    specific item being hedged, both at inception and throughout the life of the
    hedge. For fair value hedges, gains and losses in the fair value of both the
    derivative and the hedged item attributable to the risk being hedged are
    recognized in earnings. For cash flow hedges, to the extent the hedge is
    effective, gains and losses in the fair value of both the derivative and the
    hedged item attributable to the risk being hedged are recognized as
    component of accumulated other comprehensive income in shareholder's equity.

    Any ineffective portion of cash flow hedges is reported in investment
    income. On the date a derivative contract is entered into, the Company
    formally documents all relationships between hedging instruments and hedged
    items, as well as its risk management objective and strategy for undertaking
    various hedge transactions. This process includes linking all derivatives
    designated as fair value or cash flow hedges to specific assets and
    liabilities on the balance sheet.

    Interest rate swap agreements convert specific investment securities from a
    floating-rate to a fixed-rate basis, or vice versa, and hedge against the
    risk of declining rates on anticipated security purchases. Interest rate
    swaps in which the Company agrees to pay a fixed rate and receive a floating
    rate are accounted for as fair value hedges. Interest rate swaps in which
    the Company agrees to pay a floating rate and receive a fixed rate are
    accounted for as cash flow hedges. The difference between amounts paid and
    received on swap agreements is recorded as an adjustment to investment
    income or interest expense, as appropriate, on an accrual basis over the
    periods covered by the agreements. The related amount payable to or
    receivable from counterparties is included in other liabilities or other
    assets.

    The Company issues certain variable annuity products that offer an optional
    GMAV and GMWB living benefit. If elected by the contract holder at the time
    of contract issuance, the GMAV feature guarantees that the account value
    under the contract will equal or exceed the amount of the initial principal
    invested, adjusted for withdrawals, at the end of a ten-year waiting period.
    If elected by the contract holder at the time of contract issuance, the GMWB
    feature guarantees an annual withdrawal stream, regardless of market
    performance, equal to deposits invested during the first ninety days,
    adjusted for any subsequent withdrawals. There is a separate charge to the
    contract holder for these features. The Company bears the risk that
    protracted under-performance of the financial markets could result in GMAV
    and GMWB benefits being higher than the underlying contract holder account
    balance and that the fees collected under the contract are insufficient to
    cover the costs of the benefit to be provided.

    Under Financial Accounting Standards Board Statement of Financial Accounting
    Standards No. 133, "Accounting for Derivative Instruments and Hedging
    Activities"("FAS 133"), the GMAV and GMWB benefits are considered embedded
    derivatives that are bifurcated and marked to market and recorded in other
    liabilities in the consolidated balance sheet. Changes in the market value
    of the estimated GMAV and GMWB benefits are recorded through investment
    income.

    DEFERRED ACQUISITION COSTS ("DAC"): Policy acquisition costs are deferred
    and amortized over the estimated lives of the annuity and universal life
    insurance contracts. Policy acquisition costs include commissions and other
    costs that vary with, and are primarily related to, the production or
    acquisition of new business.

    DAC is amortized based on a percentage of expected gross profits ("EGPs")
    over the life of the underlying contracts. EGPs are computed based on
    assumptions related to the underlying contracts, including their anticipated
    duration, the growth rate of the separate account assets (with respect to
    variable options of the variable annuity contracts) or general account
    assets (with respect to fixed options of variable annuity contracts ("Fixed
    Options") and universal life insurance contracts) supporting the annuity
    obligations, costs of providing for contract guarantees and the level of
    expenses necessary to maintain the contracts. The Company adjusts
    amortization of DAC and other deferred expenses (a "DAC unlocking") when
    estimates of future gross profits to be realized from its annuity contracts
    are revised.

    The assumption for the long-term annual net growth of the separate account
    assets used by the Company in the determination of DAC amortization with
    respect to its variable annuity contracts is 10% (the "long-term growth rate
    assumption"). The Company uses a "reversion to the mean" methodology that
    allows the Company to maintain this 10% long-term growth rate assumption,
    while also giving consideration to the effect of short-term swings in the
    equity markets. For example, if performance were 15% during the first year
    following the introduction of a product, the DAC model would assume that
    market returns for the following five years (the "short-term growth rate
    assumption") would approximate 9%, resulting in an average annual growth
    rate of 10% during the life of the product. Similarly, following periods of
    below 10%

                                       F-36

                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

    performance, the model will assume a short-term growth rate higher than 10%.
    A DAC unlocking will occur if management deems the short-term growth rate
    (i.e., the growth rate required to revert to the mean 10% growth rate over a
    five-year period) to be unreasonable. The use of a reversion to the mean
    assumption is common within the industry; however, the parameters used in
    the methodology are subject to judgment and vary within the industry.

    As debt and equity securities available for sale are carried at aggregate
    fair value, an adjustment is made to DAC equal to the change in amortization
    that would have been recorded if such securities had been sold at their
    stated aggregate fair value and the proceeds reinvested at current yields.
    The change in this adjustment, net of tax, is included with the change in
    net unrealized gains or losses on debt and equity securities available for
    sale which is a component of accumulated other comprehensive income (loss)
    and is credited or charged directly to shareholder's equity.

    The Company reviews the carrying value of DAC on at least an annual basis.
    Management considers estimated future gross profit margins as well as
    expected mortality, interest earned and credited rates, persistency and
    expenses in determining whether the carrying amount is recoverable. Any
    amounts deemed unrecoverable are charged to amortization expense on the
    consolidated statement of income and comprehensive income.


    OTHER DEFERRED EXPENSES: The annuity operations currently offers enhanced
    crediting rates or bonus payments to contract holders on certain of its
    products. Such amounts are deferred and amortized over the life of the
    contract using the same methodology and assumptions used to amortize DAC.
    The Company previously deferred these expenses as part of DAC and reported
    the amortization of such amounts as part of DAC amortization. Upon
    implementation of Statement of Position 03-1, "Accounting and Reporting by
    Insurance Enterprises for Certain Nontraditional Long-Duration Contracts and
    for Separate Accounts" ("SOP 03-1"), the Company reclassified $155,695,000
    of these expenses from DAC to other deferred expenses, which is reported on
    the consolidated balance sheet. The prior period consolidated balance sheet
    and consolidated statements of income and comprehensive income presentation
    has been reclassified to conform to the new presentation. See Recently
    Issued Accounting Standards below.


    The asset management operations defer distribution costs that are directly
    related to the sale of mutual funds that have a 12b-1 distribution plan
    and/or contingent deferred sales charge feature (collectively, "Distribution
    Fee Revenue"). The Company amortizes these deferred distribution costs on a
    straight-line basis, adjusted for redemptions, over a period ranging from
    one year to eight years depending on share class. Amortization of these
    deferred distribution costs is increased if at any reporting period the
    value of the deferred amount exceeds the projected Distribution Fee Revenue.
    The projected Distribution Fee Revenue is impacted by estimated future
    withdrawal rates and the rates of market return. Management uses historical
    activity to estimate future withdrawal rates and average annual performance
    of the equity markets to estimate the rates of market return.

    The Company reviews the carrying value of other deferred expenses on at
    least an annual basis. Management considers estimated future gross profit
    margins as well as expected mortality, interest earned, credited rates,
    persistency, withdrawal rates, rates of market return and expenses in
    determining whether the carrying amount is recoverable. Any amounts deemed
    unrecoverable are charged to expense.


    VARIABLE ANNUITY ASSETS AND LIABILITIES RELATED TO SEPARATE ACCOUNTS: The
    assets and liabilities resulting from the receipt of variable annuity
    deposits are segregated in separate accounts. The Company receives
    administrative fees for managing the funds and other fees for assuming
    mortality and certain expense risks. Such fees are included in variable
    annuity policy fees in the consolidated statement of income and
    comprehensive income.


    GOODWILL: Goodwill amounted to $14,038,000 (net of accumulated amortization
    of $18,838,000) at December 31, 2004 and 2003. In accordance with Statement
    of Financial Accounting Standard No. 142, "Goodwill and Other Intangible
    Assets" ("SFAS 142"), the Company assesses goodwill for impairment on an
    annual basis, or more frequently if circumstances indicate that a possible
    impairment has occurred. The assessment of impairment involves a two-step
    process whereby an initial assessment for potential impairment is performed,
    followed by a measurement of the amount of the impairment, if any. The
    Company has evaluated goodwill for impairment as of December 31, 2004 and
    2003, and has determined that no impairment provision is necessary.


    RESERVES FOR FIXED ANNUITY CONTRACTS, FIXED ACCOUNTS OF VARIABLE ANNUITY
    CONTRACTS, UNIVERSAL LIFE INSURANCE CONTRACTS AND GICS: Reserves for fixed
    annuity, Fixed Options, universal life insurance and GIC contracts are
    accounted for in accordance with Statement of Financial Accounting Standards
    No. 97,


                                       F-37

                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

    "Accounting and Reporting by Insurance Enterprises for Certain Long-Duration
    Contracts and for Realized Gains and Losses from the Sale of Investments,"
    and are recorded at accumulated value (deposits received, plus accrued
    interest, less withdrawals and assessed fees). Under GAAP, deposits
    collected on non-traditional life and annuity insurance products, such as
    those sold by the Company, are not reflected as revenues in the Company's
    consolidated statement of income and comprehensive income, as they are
    recorded directly to contract holders' liabilities upon receipt.


    RESERVES FOR GUARANTEED BENEFITS: Reserves for guaranteed minimum death
    benefits ("GMDB"), earnings enhancement benefit and guaranteed minimum
    income benefits are accounted for in accordance with SOP 03-1. See Recently
    Issued Accounting Standards below.



    FEE INCOME: Fee income includes variable annuity policy fees, asset
    management fees, universal life insurance fees, commissions and surrender
    charges. Variable annuity policy fees are generally based on the market
    value of assets in the separate accounts supporting the variable annuity
    contracts. Asset management fees include investment advisory fees and 12b-1
    distribution fees and are based on the market value of assets managed in
    mutual funds and certain variable annuity portfolios by SAAMCo. Universal
    life insurance policy fees consist of mortality charges, up-front fees
    earned on deposits received and administrative fees, net of reinsurance
    premiums. Surrender charges are assessed on withdrawals occurring during the
    surrender charge period. All fee income is recorded as income when earned
    with net retained commissions are recognized as income on a trade date
    basis.


    INCOME TAXES: Prior to the 2004, the Company was included in a consolidated
    federal income tax return with its Parent. Also, prior to 2004, SAAMCO, SFS
    and SACS were included in a separate consolidated federal income tax return
    with their parent, Saamsun Holdings Corporation. Beginning in 2004, all of
    these companies are included in the consolidated federal income tax return
    of their ultimate parent, AIG. Income taxes have been calculated as if each
    entity files a separate return. Deferred income tax assets and liabilities
    are recognized based on the difference between financial statement carrying
    amounts and income tax basis of assets and liabilities using enacted income
    tax rates and laws.

    RECENTLY ISSUED ACCOUNTING STANDARDS: In July 2003, the American Institute
    of Certified Public Accountants issued SOP 03-1. This statement was
    effective as of January 1, 2004, and requires the Company to recognize a
    liability for GMDB and certain living benefits related to its variable
    annuity contracts, account for enhanced crediting rates or bonus payments to
    contract holders and modifies certain disclosures and financial statement
    presentations for these products. In addition, SOP 03-1 addresses the
    presentation and reporting of separate accounts and the capitalization and
    amortization of certain other expenses. The Company reported for the first
    quarter of 2004 a one-time cumulative accounting charge upon adoption of
    $62,589,000 ($96,291,000 pre-tax) to reflect the liability and the related
    impact of DAC and reinsurance as of January 1, 2004.

3.  INVESTMENTS

    The amortized cost and estimated fair value of bonds, notes and redeemable
    preferred stocks by major category follow:


<Table>
<Caption>
                                                                  AMORTIZED    ESTIMATED
                                                                     COST      FAIR VALUE
                                                                  ----------   ----------
                                                                      (IN THOUSANDS)
                                                                         
    At December 31, 2004:
    U.S. government securities..................................  $   28,443   $   30,300
    Mortgage-backed securities..................................     926,274      956,567
    Securities of public utilities..............................     321,381      332,038
    Corporate bonds and notes...................................   2,797,943    2,902,829
    Redeemable preferred stocks.................................      20,140       21,550
    Other debt securities.......................................     913,687      917,743
                                                                  ----------   ----------
      Total.....................................................  $5,007,868   $5,161,027
                                                                  ==========   ==========
</Table>


                                       F-38

                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

3.  INVESTMENTS (Continued)



<Table>
<Caption>
                                                                  AMORTIZED    ESTIMATED
                                                                     COST      FAIR VALUE
                                                                  ----------   ----------
                                                                      (IN THOUSANDS)
                                                                         
    At December 31, 2003:
    U.S. government securities..................................  $   22,393   $   24,292
    Mortgage-backed securities..................................   1,148,452    1,191,817
    Securities of public utilities..............................     352,998      365,150
    Corporate bonds and notes...................................   2,590,254    2,697,142
    Redeemable preferred stocks.................................      21,515       22,175
    Other debt securities.......................................   1,215,571    1,205,224
                                                                  ----------   ----------
      Total.....................................................  $5,351,183   $5,505,800
                                                                  ==========   ==========
</Table>


    At December 31, 2004, bonds, notes and redeemable preferred stocks included
    $386,426,000 that were not rated investment grade. These
    non-investment-grade securities are comprised of bonds spanning 10
    industries with 19%, 16%, 16% and 10% concentrated in telecommunications,
    utilities, financial institutions and noncyclical consumer products
    industries, respectively. No other industry concentration constituted more
    than 10% of these assets.

    At December 31, 2004, mortgage loans were collateralized by properties
    located in 30 states, with loans totaling approximately 27%, 11% and 10% of
    the aggregate carrying value of the portfolio secured by properties located
    in California, Michigan and Massachusetts, respectively. No more than 10% of
    the portfolio was secured by properties in any other single state.

    At December 31, 2004, the carrying value, which approximates its estimated
    fair value, of all investments in default as to the payment of principal or
    interest totaled $40,051,000 of bonds.

    As a component of its asset and liability management strategy, the Company
    utilizes interest rate swap agreements to match assets more closely to
    liabilities. Interest rate swap agreements exchange interest rate payments
    of differing character (for example, variable-rate payments exchanged for
    fixed-rate payments) with a counterparty, based on an underlying principal
    balance (notional principal) to hedge against interest rate changes.

    The Company typically utilizes swap agreements to create a hedge that
    effectively converts floating-rate assets and liabilities to fixed-rate
    instruments.

    At December 31, 2004, $10,505,000 of bonds, at amortized cost, were on
    deposit with regulatory authorities in accordance with statutory
    requirements.

    At December 31, 2004, no investments in any one entity or its affiliates
    exceeded 10% of the Company's shareholder's equity.

    The amortized cost and estimated fair value of bonds, notes and redeemable
    preferred stocks by contractual maturity, as of December 31, 2004, follow:


<Table>
<Caption>
                                                                  AMORTIZED    ESTIMATED
                                                                     COST      FAIR VALUE
                                                                  ----------   ----------
                                                                      (IN THOUSANDS)
                                                                         
    Due in one year or less.....................................  $  278,939   $  281,954
    Due after one year through five years.......................   2,076,145    2,138,574
    Due after five years through ten years......................   1,299,345    1,339,499
    Due after ten years.........................................     427,165      444,433
    Mortgage-backed securities..................................     926,274      956,567
                                                                  ----------   ----------
      Total.....................................................  $5,007,868   $5,161,027
                                                                  ==========   ==========
</Table>


    Actual maturities of bonds, notes and redeemable preferred stocks may differ
    from those shown above due to prepayments and redemptions.

                                       F-39

                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

3.  INVESTMENTS (Continued)

    Gross unrealized gains and losses on bonds, notes and redeemable preferred
    stocks by major category follow:


<Table>
<Caption>
                                                                    GROSS        GROSS
                                                                  UNREALIZED   UNREALIZED
                                                                    GAINS        LOSSES
                                                                  ----------   ----------
                                                                      (IN THOUSANDS)
                                                                         
    At December 31, 2004:
    U.S. government securities..................................   $  1,857     $     --
    Mortgage-backed securities..................................     32,678       (2,385)
    Securities of public utilities..............................     11,418         (761)
    Corporate bonds and notes...................................    118,069      (13,183)
    Redeemable preferred stocks.................................      1,410           --
    Other debt securities.......................................     14,871      (10,815)
                                                                   --------     --------
      Total.....................................................   $180,303     $(27,144)
                                                                   ========     ========
</Table>



<Table>
<Caption>
                                                                    GROSS        GROSS
                                                                  UNREALIZED   UNREALIZED
                                                                    GAINS        LOSSES
                                                                  ----------   ----------
                                                                      (IN THOUSANDS)
                                                                         
    At December 31, 2003:
    U.S. government securities..................................   $  1,898     $     --
    Mortgage-backed securities..................................     46,346       (2,980)
    Securities of public utilities..............................     13,467       (1,315)
    Corporate bonds and notes...................................    127,996      (21,108)
    Redeemable preferred stocks.................................        660           --
    Other debt securities.......................................     24,366      (34,713)
                                                                   --------     --------
      Total.....................................................   $214,733     $(60,116)
                                                                   ========     ========
</Table>


    Gross unrealized gains on equity securities aggregated $26,000 at December
    31, 2004 and $112,000 at December 31, 2003. There were no unrealized losses
    on equity securities at December 31, 2004 and gross unrealized losses on
    equity securities aggregated $20,000 at December 31, 2003.

    The following tables summarize the Company's gross unrealized losses and
    estimated fair values on investments, aggregated by investment category and
    length of time that individual securities have been in a continuous
    unrealized loss position at December 31, 2004 and 2003.


<Table>
<Caption>
                                       LESS THAN 12 MONTHS              12 MONTHS OR MORE                      TOTAL
                                  -----------------------------   -----------------------------   -------------------------------
                                    FAIR     UNREALIZED             FAIR     UNREALIZED              FAIR      UNREALIZED
                                   VALUE        LOSS      ITEMS    VALUE        LOSS      ITEMS     VALUE         LOSS      ITEMS
                                  --------   ----------   -----   --------   ----------   -----   ----------   ----------   -----
                                                                      (DOLLARS IN THOUSANDS)
                                                                                                 
    December 31, 2004
    Mortgage-backed
      securities...............   $125,589    $ (1,282)     23    $ 40,275    $ (1,103)     9     $  165,864    $ (2,385)     32
    Securities of public
      utilities................     46,249        (761)      9           0           0      0         46,249        (761)      9
    Corporate bonds and
      notes....................    487,923      (7,418)     86      87,194      (5,765)    15        575,117     (13,183)    101
    Other debt securities......    207,378      (4,062)     36      79,782      (6,753)    12        287,160     (10,815)     48
                                  --------    --------     ---    --------    --------     --     ----------    --------     ---
      Total....................   $867,139    $(13,523)    154    $207,251    $(13,621)    36     $1,074,390    $(27,144)    190
                                  ========    ========     ===    ========    ========     ==     ==========    ========     ===
</Table>


                                       F-40

                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

3.  INVESTMENTS (Continued)


<Table>
<Caption>
                                          LESS THAN 12 MONTHS             12 MONTHS OR MORE                     TOTAL
                                     -----------------------------   ----------------------------   -----------------------------
                                       FAIR     UNREALIZED            FAIR     UNREALIZED             FAIR     UNREALIZED
                                      VALUE        LOSS      ITEMS    VALUE       LOSS      ITEMS    VALUE        LOSS      ITEMS
                                     --------   ----------   -----   -------   ----------   -----   --------   ----------   -----
                                                                                                 
    December 31, 2003
    Mortgage-backed securities.....  $180,559    $ (2,882)     49    $13,080    $   (98)      6     $193,639    $ (2,980)     55
    Securities of public
      utilities....................    67,626      (1,315)      8         --         --      --       67,626      (1,315)      8
    Corporate bonds and notes......   276,373     (17,086)     54     30,383     (4,022)      5      306,756     (21,108)     59
    Other debt securities..........   302,230     (33,951)     54     41,523       (762)      5      343,753     (34,713)     59
                                     --------    --------     ---    -------    -------      --     --------    --------     ---
      Total........................  $826,788    $(55,234)    165    $84,986    $(4,882)     16     $911,774    $(60,116)    181
                                     ========    ========     ===    =======    =======      ==     ========    ========     ===
</Table>

    Realized investment gains and losses on sales of investments are as follows:


<Table>
<Caption>
                                                                     YEARS ENDED DECEMBER 31,
                                                                  ------------------------------
                                                                    2004       2003       2002
                                                                  --------   --------   --------
                                                                          (IN THOUSANDS)
                                                                               
    Bonds, Notes and Redeemable Preferred Stocks:
      Realized gains............................................  $ 12,240   $ 30,896   $ 25,013
      Realized losses...........................................   (12,623)   (11,818)   (32,865)
    Common Stocks:
      Realized gains............................................         5        561         --
      Realized losses...........................................      (247)      (117)      (169)
</Table>


    The sources and related amounts of investment income are as follows:


<Table>
<Caption>
                                                                     YEARS ENDED DECEMBER 31,
                                                                  ------------------------------
                                                                    2004       2003       2002
                                                                  --------   --------   --------
                                                                          (IN THOUSANDS)
                                                                               
    Short-term investments......................................  $  2,483   $  1,363   $  5,447
    Bonds, notes and redeemable preferred stocks................   293,258    321,493    305,480
    Mortgage loans..............................................    50,825     53,951     55,417
    Partnerships................................................       417       (478)    12,344
    Policy loans................................................    17,130     15,925     18,796
    Real estate.................................................      (202)      (331)      (276)
    Other invested assets.......................................     2,149     13,308     (7,496)
    Less: investment expenses...................................    (2,466)    (2,308)    (2,357)
                                                                  --------   --------   --------
      Total investment income...................................  $363,594   $402,923   $387,355
                                                                  ========   ========   ========
</Table>


    Investment income was attributable to the following products:


<Table>
<Caption>
                                                                     YEARS ENDED DECEMBER 31,
                                                                  ------------------------------
                                                                    2004       2003       2002
                                                                  --------   --------   --------
                                                                          (IN THOUSANDS)
                                                                               
    Fixed annuity contracts.....................................  $ 34,135   $ 37,762   $ 41,856
    Variable annuity contracts..................................   222,660    239,863    201,766
    Guaranteed investment contracts.............................    13,191     20,660     28,056
    Universal life insurance contracts..........................    92,645    100,019    105,878
    Asset management............................................       963      4,619      9,799
                                                                  --------   --------   --------
      Total.....................................................  $363,594   $402,923   $387,355
                                                                  ========   ========   ========
</Table>


4.  FAIR VALUE OF FINANCIAL INSTRUMENTS

    The following estimated fair value disclosures are limited to reasonable
    estimates of the fair value of only the Company's financial instruments. The
    disclosures do not address the value of the Company's recognized and
    unrecognized non-financial

                                       F-41

                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

4.  FAIR VALUE OF FINANCIAL INSTRUMENTS (Continued)

    assets (including its real estate investments and other invested assets
    except for partnerships) and liabilities or the value of anticipated future
    business. The Company does not plan to sell most of its assets or settle
    most of its liabilities at these estimated fair values.

    The fair value of a financial instrument is the amount at which the
    instrument could be exchanged in a current transaction between willing
    parties, other than in a forced or liquidation sale. Selling expenses and
    potential taxes are not included. The estimated fair value amounts were
    determined using available market information, current pricing information
    and various valuation methodologies. If quoted market prices were not
    readily available for a financial instrument, management determined an
    estimated fair value. Accordingly, the estimates may not be indicative of
    the amounts the financial instruments could be exchanged for in a current or
    future market transaction.

    The following methods and assumptions were used to estimate the fair value
    of each class of financial instruments for which it is practicable to
    estimate that value:

    CASH AND SHORT-TERM INSTRUMENTS: Carrying value is considered to be a
    reasonable estimate of fair value.

    BONDS, NOTES AND REDEEMABLE PREFERRED STOCKS: Fair value is based
    principally on independent pricing services, broker quotes and other
    independent information. For securities that do not have readily
    determinable market prices, the fair value is estimated with internally
    prepared valuations (including those based on estimates of future
    profitability). Otherwise, the most recent purchases and sales of similar
    unquoted securities, independent broker quotes or comparison to similar
    securities with quoted prices when possible is used to estimate the fair
    value of those securities.

    MORTGAGE LOANS: Fair values are primarily determined by discounting future
    cash flows to the present at current market rates, using expected prepayment
    rates.

    POLICY LOANS: Carrying value is considered a reasonable estimate of fair
    value.

    MUTUAL FUNDS: Fair value is considered to be the market value of the
    underlying securities.

    COMMON STOCKS: Fair value is based principally on independent pricing
    services, broker quotes and other independent information.

    PARTNERSHIPS: Fair value of partnerships that invest in debt and equity
    securities is based upon the fair value of the net assets of the
    partnerships as determined by the general partners.

    VARIABLE ANNUITY ASSETS HELD IN SEPARATE ACCOUNTS: Variable annuity assets
    are carried at the market value of the underlying securities.


    RESERVES FOR FIXED ANNUITY AND FIXED ACCOUNTS OF VARIABLE ANNUITY
    CONTRACTS: Deferred annuity contracts are assigned a fair value equal to
    current net surrender value. Annuitized contracts are valued based on the
    present value of future cash flows at current pricing rates.


    RESERVES FOR GUARANTEED INVESTMENT CONTRACTS: Fair value is based on the
    present value of future cash flows at current pricing rates.

    SECURITIES LENDING COLLATERAL/PAYABLE: Carrying value is considered to be a
    reasonable estimate of fair value.

    VARIABLE ANNUITY LIABILITIES RELATED TO SEPARATE ACCOUNTS: Variable annuity
    liabilities are carried at the market value of the underlying securities of
    the variable annuity assets held in separate accounts.

    SUBORDINATED NOTES TO/FROM AFFILIATES: Fair value is estimated based on the
    quoted market prices for similar issues.

                                       F-42

                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

4.  FAIR VALUE OF FINANCIAL INSTRUMENTS (Continued)

    The estimated fair values of the Company's financial instruments at December
    31, 2004 and 2003 compared with their respective carrying values, are as
    follows:


<Table>
<Caption>
                                                                   CARRYING        FAIR
                                                                     VALUE         VALUE
                                                                  -----------   -----------
                                                                       (IN THOUSANDS)
                                                                          
    December 31, 2004:
    Assets:
      Cash and short-term investments...........................  $   201,117   $   201,117
      Bonds, notes and redeemable preferred stocks..............    5,161,027     5,161,027
      Mortgage loans............................................      624,179       657,828
      Policy loans..............................................      185,958       185,958
      Mutual funds..............................................        6,131         6,131
      Common stocks.............................................        4,902         4,902
      Partnerships..............................................        1,084         1,084
      Securities lending collateral.............................      883,792       883,792
      Put options hedging guaranteed benefits...................       37,705        37,705
      Variable annuity assets held in separate accounts.........   22,612,451    22,612,451
    Liabilities:
      Reserves for fixed annuity and fixed accounts of variable
        annuity contracts.......................................  $ 3,948,158   $ 3,943,265
      Reserves for guaranteed investment contracts..............      215,331       219,230
      Securities lending payable................................      883,792       883,792
      Variable annuity liabilities related to separate
        accounts................................................   22,612,451    22,612,451
</Table>



<Table>
<Caption>
                                                                   CARRYING        FAIR
                                                                     VALUE         VALUE
                                                                  -----------   -----------
                                                                       (IN THOUSANDS)
                                                                          
    December 31, 2003:
    Assets:
      Cash and short-term investments...........................  $   133,105   $   133,105
      Bonds, notes and redeemable preferred stocks..............    5,505,800     5,505,800
      Mortgage loans............................................      716,846       774,758
      Policy loans..............................................      200,232       200,232
      Mutual funds..............................................       21,159        21,159
      Common stocks.............................................          727           727
      Partnerships..............................................        1,312         1,685
      Securities lending collateral.............................      514,145       514,145
      Put options hedging guaranteed benefits...................        9,141         9,141
      Variable annuity assets held in separate accounts.........   19,178,796    19,178,796
    Liabilities:
      Reserves for fixed annuity and fixed accounts of variable
        annuity contracts.......................................  $ 4,274,329   $ 4,225,329
      Reserves for guaranteed investment contracts..............      218,032       223,553
      Securities lending payable................................      514,145       514,145
      Variable annuity liabilities related to separate
        accounts................................................   19,178,796    19,178,796
      Subordinated note payable to affiliate....................       40,960        40,960
</Table>


                                       F-43

                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

5.  DEFERRED ACQUISITION COSTS

    The following table summarizes the activity in deferred acquisition costs:


<Table>
<Caption>
                                                                  YEARS ENDED DECEMBER 31,
                                                                  -------------------------
                                                                     2004          2003
                                                                  -----------   -----------
                                                                       (IN THOUSANDS)
                                                                          
    Balance at beginning of year................................  $1,268,621    $1,224,101
    Acquisition costs deferred..................................     246,033       212,250
    Effect of net unrealized gains (losses) on securities.......         267       (30,600)
    Amortization charged to income..............................    (126,142)     (137,130)
    Cumulative effect of SOP 03-1...............................     (39,690)           --
                                                                  ----------    ----------
    Balance at end of year......................................  $1,349,089    $1,268,621
                                                                  ==========    ==========
</Table>


6.  OTHER DEFERRED EXPENSES

    The annuity operations defer enhanced crediting rates or bonus payments to
    contract holders on certain of its products ("Bonus Payments"). The asset
    management operations defer distribution costs that are directly related to
    the sale of mutual funds that have a 12b-1 distribution plan and/or
    contingent deferred sales charge feature. The following table summarizes the
    activity in these deferred expenses:


<Table>
<Caption>
                                                                   BONUS     DISTRIBUTION
                                                                  PAYMENTS      COSTS        TOTAL
                                                                  --------   ------------   --------
                                                                            (IN THOUSANDS)
                                                                                   
    Year Ended December 31, 2004
    Balance at beginning of year................................  $155,695     $ 81,012     $236,707
    Expenses deferred...........................................    36,732       26,174       62,906
    Effect of net unrealized gains (losses) on securities.......        33           --           33
    Amortization charged in income..............................   (10,357)     (31,508)     (41,865)
                                                                  --------     --------     --------
    Balance at end of year......................................  $182,103     $ 75,678     $257,781
                                                                  ========     ========     ========
    Year Ended December 31, 2003
    Balance at beginning of year................................  $140,647     $ 72,054     $212,701
    Expenses deferred...........................................    38,224       31,934       70,158
    Effect of net unrealized gains (losses) on securities.......    (3,400)          --       (3,400)
    Amortization charged in income..............................   (19,776)     (22,976)     (42,752)
                                                                  --------     --------     --------
    Balance at end of year......................................  $155,695     $ 81,012     $236,707
                                                                  ========     ========     ========
</Table>


7.  GUARANTEED BENEFITS

    The Company issues variable annuity contracts for which the investment risk
    is generally borne by the contract holder, except with respect to amounts
    invested in the Fixed Options. For many of the Company's variable annuity
    contracts, the Company offers contractual guarantees in the event of death,
    at specified dates during the accumulation period, upon certain withdrawals
    or at annuitization. Such benefits are referred to as GMDB, GMAV, GMWB and
    guaranteed minimum income benefits ("GMIB"), respectively. The Company also
    issues certain variable annuity products that offer an optional earnings
    enhancement benefit ("EEB") feature that provides an additional death
    benefit amount equal to a fixed percentage of earnings in the contract,
    subject to certain maximums.

    The assets supporting the variable portion of variable annuity contracts are
    carried at fair value and reported as summary total "variable annuity assets
    held in separate accounts" with an equivalent summary total reported for
    liabilities. Amounts assessed against the contract holders for mortality,
    administrative, other services and certain features are included in variable
    annuity policy fees, net of reinsurance, in the consolidated statement of
    income and comprehensive income. Changes in liabilities for minimum
    guarantees are included in guaranteed benefits, net of reinsurance, in the
    consolidated statement of income and comprehensive income. Separate account
    net investment income, net investment gains and losses and the related
    liability charges are offset within the same line item in the consolidated
    statement of income and comprehensive income.

                                       F-44

                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

7.  GUARANTEED BENEFITS (Continued)

    The Company offers GMDB options that guarantee for virtually all contract
    holders, that upon death, the contract holder's beneficiary will receive the
    greater of (1) the contract holder's account value, or (2) a guaranteed
    minimum death benefit that varies by product and election by policy owner.
    The GMDB liability is determined each period end by estimating the expected
    value of death benefits in excess of the projected account balance and
    recognizing the excess ratably over the accumulation period based on total
    expected assessments. The Company regularly evaluates estimates used and
    adjusts the additional liability balance, with a related charge or credit to
    guaranteed benefits, net of reinsurance recoveries, if actual experience or
    other evidence suggests that earlier assumptions should be revised.

    EEB is a feature the Company offers on certain variable annuity products.
    For contract holders who elect the feature, the EEB provides an additional
    death benefit amount equal to a fixed percentage of earnings in the
    contract, subject to certain maximums. The Company bears the risk that
    account values following favorable performance of the financial markets will
    result in greater EEB death claims and that the fees collected under the
    contract are insufficient to cover the costs of the benefit to be provided.

    If available and elected by the contract holder, GMIB provides a minimum
    fixed annuity payment guarantee after a seven, nine or ten-year waiting
    period. As there is a waiting period to annuitize using the GMIB, there are
    no policies eligible to receive this benefit at December 31, 2004. The GMIB
    liability is determined each period end by estimating the expected value of
    the annuitization benefits in excess of the projected account balance at the
    date of annuitization and recognizing the excess ratably over the
    accumulation period based on total expected assessments. The Company
    regularly evaluates estimates used and adjusts the additional liability
    balance, with a related charge or credit to guaranteed benefits, net of
    reinsurance recoveries, if actual experience or other evidence suggests that
    earlier assumptions should be revised.

    GMAV is a feature offered on certain variable annuity products. If available
    and elected by the contract holder at the time of contract issuance, GMAV
    guarantees that the account value under the contract will at least equal the
    amount of deposits invested during the first ninety days, adjusted for any
    subsequent withdrawals, at the end of a ten-year waiting period. The Company
    purchases put options on the S&P 500 index to partially offset this risk.
    GMAVs are considered to be derivatives under FAS 133, and are recognized at
    fair value in the consolidated balance sheet and through investment income
    in the consolidated statement of income and comprehensive income.

    GMWB is a feature offered on certain variable annuity products. If available
    and elected by the contract holder at the time of contract issuance, this
    feature provides a guaranteed annual withdrawal stream, regardless of market
    performance, equal to deposits invested during the first ninety days
    adjusted for any subsequent withdrawals ("Eligible Premium"). These
    guaranteed annual withdrawals of up to 10% of Eligible Premium are available
    after either a three-year or a five-year waiting period as elected by the
    contract holder at time of contract issuance, without reducing the future
    amounts guaranteed. If no withdrawals have been made during the waiting
    period of three or five years, the contract holder will realize an
    additional 10% or 20%, respectively, of Eligible Premium after all other
    amounts guaranteed under this benefit have been paid. GMWBs are considered
    to be derivatives under FAS 133 and are recognized at fair value in the
    consolidated balance sheet and through investment income in the consolidated
    statement of income and comprehensive income.

                                       F-45

                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

7.  GUARANTEED BENEFITS (Continued)

    Details concerning the Company's guaranteed benefit exposures as of December
    31, 2004 are as follows:


<Table>
<Caption>
                                                                                     HIGHEST SPECIFIED
                                                                   RETURN OF NET    ANNIVERSARY ACCOUNT
                                                                  DEPOSITS PLUS A       VALUE MINUS
                                                                      MINIMUM        WITHDRAWALS POST
                                                                      RETURN            ANNIVERSARY
                                                                  ---------------   -------------------
                                                                          (DOLLARS IN MILLIONS)
                                                                              
    In the event of death (GMDB and EEB):
      Account value.............................................    $    12,883           $12,890
      Net amount at risk(a).....................................    $       933           $ 1,137
      Average attained age of contract holders..................             67                64
      Range of guaranteed minimum return rates..................          0%-5%                0%
    At annuitization (GMIB):
      Account value.............................................    $     6,942
      Net amount at risk(b).....................................    $         3
      Weighted average period remaining until earliest                3.8 Years
        annuitization...........................................
      Range of guaranteed minimum return rates..................        0%-6.5%
    Accumulation at specified date (GMAV):
      Account value.............................................    $     1,533
      Net amount at risk(c).....................................    $        --
      Weighted average period remaining until guaranteed              9.0 Years
        payment.................................................
    Annual withdrawals at specified date (GMWB):
      Account value.............................................    $       294
      Net amount at risk(d).....................................    $        --
      Weighted average period remaining until expected payout...     13.9 Years
</Table>


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

    (a) Net amount at risk represents the guaranteed benefit exposure in excess
        of the current account value, net of reinsurance, if all contract
        holders died at the same balance sheet date. The net amount at risk does
        not take into account the effect of caps and deductibles from the
        various reinsurance treaties.

    (b) Net amount at risk represents the present value of the expected
        annuitization payments at the expected annuitization dates in excess of
        the present value of the expected account value at the expected
        annuitization dates, net of reinsurance.

    (c) Net amount at risk represents the guaranteed benefit exposure in excess
        of the current account value, if all contract holders reached the
        specified date at the same balance sheet date.

    (d) Net amount at risk represents the guaranteed benefit exposure in excess
        of the current account value if all contract holders exercise the
        maximum withdrawal benefits at the same balance sheet date. If no
        withdrawals have been made during the waiting period of 3 or 5 years,
        the contract holder will realize an additional 10% or 20% of Eligible
        Premium, respectively, after all other amounts guaranteed under this
        benefit have been paid. The additional 10% or 20% enhancement increases
        the net amount at risk by $26.3 million and is payable no sooner than 13
        or 15 years from contract issuance for the 3 or 5 year waiting periods,
        respectively.

       The following summarizes the reserve for guaranteed benefits, net of
       reinsurance, on variable contracts reflected in the general account:


<Table>
<Caption>
                                                                      (IN THOUSANDS)
                                                                   
        Balance at January 1, 2004 before reinsurance(e)............     $ 92,873
        Guaranteed benefits incurred................................       61,472
        Guaranteed benefits paid....................................      (49,947)
                                                                         --------
        Balance at December 31, 2004 before reinsurance.............      104,398
          Less reinsurance..........................................      (27,449)
                                                                         --------
        Balance at December 31, 2004, net of reinsurance............     $ 76,949
                                                                         ========
</Table>



    (e) Includes amounts from the one-time cumulative accounting change
        resulting from the adoption of SOP 03-1.


                                       F-46

                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

7.  GUARANTEED BENEFITS (Continued)

    The following assumptions and methodology were used to determine the reserve
    for guaranteed benefits at December 31, 2004:


     -   Data used was 5,000 stochastically generated investment performance
         scenarios.



     -   Mean investment performance assumption was 10%.



     -   Volatility assumption was 16%.



     -   Mortality was assumed to be 64% of the 75-80 ALB table.



     -   Lapse rates vary by contract type and duration and range from 0% to
         40%.



     -   The discount rate was approximately 8%.


8.  REINSURANCE

    Reinsurance contracts do not relieve the Company from its obligations to
    contract holders. The Company could become liable for all obligations of the
    reinsured policies if the reinsurers were to become unable to meet the
    obligations assumed under the respective reinsurance agreements. The Company
    monitors its credit exposure with respect to these agreements. However, due
    to the high credit ratings of the reinsurers, such risks are considered to
    be minimal. The Company has no reinsurance recoverable or related
    concentration of credit risk greater than 10% of shareholder's equity.

    Variable policy fees are net of reinsurance premiums of $28,604,000,
    $30,795,000 and $22,500,000 in 2004, 2003 and 2002, respectively. Universal
    life insurance fees are net of reinsurance premiums of $34,311,000,
    $33,710,000 and $34,098,000 in 2004, 2003 and 2002, respectively.

    The Company has a reinsurance treaty under which the Company retains no more
    than $100,000 of risk on any one insured life in order to limit the exposure
    to loss on any single insured. Reinsurance recoveries recognized as a
    reduction of claims on universal life insurance contracts amounted to
    $34,163,000, $34,036,000 and $29,171,000 in 2004, 2003 and 2002,
    respectively. Guaranteed benefits were reduced by reinsurance recoveries of
    $2,716,000, $8,042,000 and $8,362,000 in 2004, 2003 and 2002, respectively.

9.  COMMITMENTS AND CONTINGENT LIABILITIES

    The Company has six agreements outstanding in which it has provided
    liquidity support for certain short-term securities of municipalities and
    non-profit organizations by agreeing to purchase such securities in the
    event there is no other buyer in the short-term marketplace. In return the
    Company receives a fee. In addition, the Company guarantees the payment of
    these securities upon redemption. The maximum liability under these
    guarantees at December 31, 2004 is $195,442,000. These commitments have
    contractual maturity dates in 2005. Related to each of these agreements are
    participation agreements with the Parent under which the Parent will share
    in $62,590,000 of these liabilities in exchange for a proportionate
    percentage of the fees received under these agreements. The Internal Revenue
    Service has completed its examinations into the transactions underlying
    these commitments, including the Company's role in the transactions. The
    examination did not result in a material loss to the Company.

    At December 31, 2004, the Company has commitments to purchase a total of
    approximately $10,000,000 of asset- backed securities in the ordinary course
    of business. The expiration dates of these commitments are as follows:
    $2,000,000 in 2005 and $8,000,000 in 2007.

    Various federal, state and other regulatory agencies are reviewing certain
    transactions and practices of the Company and its subsidiaries in connection
    with industry-wide and other inquiries. In the opinion of the Company's
    management, based on the current status of these inquiries, it is not likely
    that any of these inquiries will have a material adverse effect on the
    Company's consolidated financial position, results of operations or cash
    flows of the Company.

    Various lawsuits against the Company and its subsidiaries have arisen in the
    ordinary course of business. Contingent liabilities arising from litigation,
    income taxes and regulatory and other matters are not considered material in
    relation to the consolidated financial position, results of operations or
    cash flows of the Company.

                                       F-47

                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

9.  COMMITMENTS AND CONTINGENT LIABILITIES (Continued)

    On April 5, 2004, a purported class action captioned Nitika Mehta, as
    Trustee of the N.D. Mehta Living Trust vs. AIG SunAmerica Life Assurance
    Company, Case 04L0199, was filed in the Circuit Court, Twentieth Judicial
    District in St. Clair County, Illinois. The lawsuit alleges certain
    improprieties in conjunction with alleged market timing activities. The
    probability of any particular outcome cannot be reasonably estimated at this
    time. The Company cannot estimate a range because the litigation has not
    progressed beyond the preliminary stage.

10. SHAREHOLDER'S EQUITY

    The Company is authorized to issue 4,000 shares of its $1,000 par value
    Common Stock. At December 31, 2004 and 2003, 3,511 shares were outstanding.

    Changes in shareholder's equity are as follows:


<Table>
<Caption>
                                                                     YEARS ENDED DECEMBER 31,
                                                                  ------------------------------
                                                                    2004       2003       2002
                                                                  --------   --------   --------
                                                                          (IN THOUSANDS)
                                                                               
    Additional Paid-in Capital:
      Beginning balances........................................  $709,246   $709,246   $509,246
      Capital contributions by Parent...........................    49,100         --    200,000
                                                                  --------   --------   --------
      Ending balances...........................................  $758,346   $709,246   $709,246
                                                                  ========   ========   ========
    Retained Earnings:
      Beginning balances........................................  $828,423   $730,321   $669,103
      Net income................................................   142,502     93,530     31,689
      Dividends paid to Parent..................................    (2,500)   (12,187)   (10,000)
      Adjustment for tax benefit of distributed subsidiary......       287     16,759     39,529
      Tax effect on a distribution of investment................   (49,100)        --         --
                                                                  --------   --------   --------
      Ending balances...........................................  $919,612   $828,423   $730,321
                                                                  ========   ========   ========
    Accumulated Other Comprehensive Income (Loss):
      Beginning balances........................................  $ 72,610   $ 16,504   $(29,272)
      Change in net unrealized gains (losses) on debt securities
        available for sale......................................    (1,459)   118,725     98,718
      Change in net unrealized gains (losses) on equity
        securities available for sale...........................       (65)     1,594     (1,075)
      Change in net unrealized gains on foreign currency........     1,170         --         --
      Change in adjustment to deferred acquisition costs and
        other deferred expenses.................................       300    (34,000)   (25,000)
      Net change related to cash flow hedges....................        --         --     (2,218)
      Tax effects of net changes................................        19    (30,213)   (24,649)
                                                                  --------   --------   --------
      Ending balances...........................................  $ 72,575   $ 72,610   $ 16,504
                                                                  ========   ========   ========
</Table>


    Gross unrealized gains (losses) on fixed maturity and equity securities
    included in accumulated other comprehensive income are as follows:


<Table>
<Caption>
                                                                  DECEMBER 31,   DECEMBER 31,
                                                                      2004           2003
                                                                  ------------   ------------
                                                                        (IN THOUSANDS)
                                                                           
    Gross unrealized gains......................................    $180,329       $214,845
    Gross unrealized losses.....................................     (27,144)       (60,136)
    Unrealized gain on foreign currency.........................       1,170             --
    Adjustment to DAC and other deferred expenses...............     (42,700)       (43,000)
    Deferred income taxes.......................................     (39,080)       (39,099)
                                                                    --------       --------
    Accumulated other comprehensive income......................    $ 72,575       $ 72,610
                                                                    ========       ========
</Table>


    On October 30, 2002, the Company received a capital contribution of
    $200,000,000 in cash from the Parent.

                                       F-48

                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

10. SHAREHOLDER'S EQUITY (Continued)

    Dividends that the Company may pay to its shareholder in any year without
    prior approval of the Arizona Department of Insurance are limited by
    statute. The maximum amount of dividends which can be paid to shareholders
    of insurance companies domiciled in the state of Arizona without obtaining
    the prior approval of the Insurance Commissioner is limited to the lesser of
    either 10% of the preceding year's statutory surplus or the preceding year's
    statutory net gain from operations if, after paying the dividend, the
    Company's capital and surplus would be adequate in the opinion of the
    Arizona Department of Insurance. Accordingly, the maximum amount of
    dividends that can be paid to stockholder in the year 2005 without obtaining
    prior approval is $83,649,000. Dividends of $2,500,000 were paid in 2004.
    Prior to the capital contribution of SAAMCo to the Company, SAAMCo paid
    dividends to its parent, SunAmerica Life Insurance Company, of $12,187,000
    and $10,000,000 in 2003 and 2002, respectively.

    Under statutory accounting principles utilized in filings with insurance
    regulatory authorities, the Company's net income totaled $99,288,000 for the
    year ended December 31, 2004, net income of $89,071,000 and net loss of
    $180,737,000 for the years ended December 31, 2003 and 2002, respectively.
    The Company's statutory capital and surplus totaled $840,001,000 at December
    31, 2004 and $602,348,000 at December 31, 2003.

11. INCOME TAXES

    The components of the provisions for income taxes on pretax income consist
    of the following:


<Table>
<Caption>
                                                                     YEARS ENDED DECEMBER 31,
                                                                  -------------------------------
                                                                    2004       2003       2002
                                                                  --------   --------   ---------
                                                                          (IN THOUSANDS)
                                                                               
    Current expense (benefit)...................................  $(42,927)  $127,655   $(105,369)
    Deferred expense (benefit)..................................    49,337    (97,408)    105,529
                                                                  --------   --------   ---------
    Total income tax expense....................................  $  6,410   $ 30,247   $     160
                                                                  ========   ========   =========
</Table>


    Income taxes computed at the United States federal income tax rate of 35%
    and income tax expenses reflected in statement of income and comprehensive
    income provided differ as follows:


<Table>
<Caption>
                                                                     YEARS ENDED DECEMBER 31,
                                                                  ------------------------------
                                                                    2004       2003       2002
                                                                  --------   --------   --------
                                                                          (IN THOUSANDS)
                                                                               
    Amount computed at statutory rate...........................  $ 74,025   $ 43,322   $ 11,147
    Increases (decreases) resulting from:
      State income taxes, net of federal tax benefit............     4,020      2,273       (567)
      Dividends received deduction..............................   (19,058)   (15,920)   (10,117)
      Tax credits...............................................    (4,000)        --         --
      Adjustment to prior year tax liability(a).................   (39,730)        --         --
      Other, net................................................    (8,847)       572       (303)
                                                                  --------   --------   --------
      Total income tax expense..................................  $  6,410   $ 30,247   $    160
                                                                  ========   ========   ========
</Table>


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

   (a) In 2004, the Company revised its estimate of tax contingency amount for
       prior year based on additional information that became available.

    Under prior federal income tax law, one-half of the excess of a life
    insurance company's income from operations over its taxable investment
    income was not taxed, but was set aside in a special tax account designated
    as "policyholders' surplus". At December 31, 2004, the Company had
    approximately $14,300,000 of policyholders' surplus on which no deferred tax
    liability has been recognized, as federal income taxes are not required
    unless this amount is distributed as a dividend or recognized under other
    specified conditions. The American Jobs Creation Act of 2004 modified
    federal income tax law to allow life insurance companies to distribute
    amounts from policyholders' surplus during 2005 and 2006 without incurring
    federal income tax on the distributions. The Company eliminated its
    policyholders' surplus balance in January 2005.

    At December 31, 2004, the Company had net operating carryforwards, capital
    loss carryforwards and tax credit carryforwards for Federal income tax
    purposes of $15,515,000, $63,774,000 and $44,604,000, respectively, arising
    from

                                       F-49

                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

11. INCOME TAXES (Continued)

    affordable housing investments no longer owned by SAAMCo. Such carryforwards
    expire in 2018, 2006 to 2008 and 2018, respectively.

    Deferred income taxes reflect the net tax effects of temporary differences
    between the carrying amounts of assets and liabilities for financial
    reporting purposes and the amounts used for income tax reporting purposes.
    The significant components of the liability for deferred income taxes are as
    follows:


<Table>
<Caption>
                                                                  DECEMBER 31,   DECEMBER 31,
                                                                      2004           2003
                                                                  ------------   ------------
                                                                        (IN THOUSANDS)
                                                                           
    Deferred Tax Liabilities:
    Deferred acquisition costs and other deferred expenses......   $ 432,868      $ 473,387
    State income taxes..........................................      10,283          5,744
    Other liabilities...........................................      15,629            350
    Net unrealized gains on debt and equity securities available
      for sale..................................................      39,080         39,098
                                                                   ---------      ---------
    Total deferred tax liabilities..............................     497,860        518,579
                                                                   ---------      ---------
    Deferred Tax Assets:
    Investments.................................................     (28,915)       (25,213)
    Contract holder reserves....................................    (122,691)      (158,112)
    Guaranty fund assessments...................................      (3,402)        (3,408)
    Deferred income.............................................      (5,604)        (3,801)
    Other assets................................................      (1,068)        (7,446)
    Net operating loss carryforward.............................      (5,430)            --
    Capital loss carryforward...................................     (22,321)       (20,565)
    Low income housing credit carryforward......................     (44,604)       (36,600)
    Partnership income/loss.....................................      (6,293)       (20,878)
                                                                   ---------      ---------
    Total deferred tax assets...................................    (240,328)      (276,023)
                                                                   ---------      ---------
    Deferred income taxes.......................................   $ 257,532      $ 242,556
                                                                   =========      =========
</Table>


    The Company has concluded that the deferred tax asset will be fully realized
    and no valuation allowance is necessary.

12. RELATED-PARTY MATTERS

    As of December 31, 2004, subordinated notes payable to affiliates were paid
    off except for accrued interest totaling $460,000 which is included in other
    liabilities on the consolidated balance sheet.

    On February 15, 2004, the Company entered into a short-term financing
    arrangement with the Parent whereby the Company has the right to borrow up
    to $500,000,000 from the Parent and vice versa. Any advances made under this
    arrangement must be repaid within 30 days. There were no balances
    outstanding under this agreement at December 31, 2004.

    On February 15, 2004, the Company entered into a short-term financing
    arrangement with its affiliate, First SunAmerica Life Insurance Company
    ("FSA"), whereby the Company has the right to borrow up to $15,000,000 from
    FSA and vice versa. Any advances made under this arrangement must be repaid
    within 30 days. There were no balances outstanding under this agreement at
    December 31, 2004.

    On December 19, 2001, the Company entered into a short-term financing
    arrangement with AIGRS whereby AIGRS has the right to borrow up to
    $500,000,000. Any advances made under this arrangement must be repaid within
    30 days. There were no balances outstanding under this agreement at December
    31, 2004.

    On December 19, 2001, the Company entered into a short-term financing
    arrangement with SunAmerica Investments, Inc. ("SAII"), whereby SAII has the
    right to borrow up to $500,000,000 from the Company. Any advances made under
    this agreement must be repaid within 30 days. There were no balances
    outstanding under this agreement at December 31, 2004.

                                       F-50

                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

12. RELATED-PARTY MATTERS (Continued)

    On September 26, 2001, the Company entered into a short-term financing
    arrangement with AIGRS. Under the terms of this agreement, the Company has
    immediate access of up to $500,000,000. Any advances made under this
    arrangement must be repaid within 30 days. There were no balances
    outstanding under this agreement at December 31, 2004.

    On September 26, 2001, the Company entered into a short-term financing
    arrangement with SAII, whereby the Company has the right to borrow up to
    $500,000,000. Any advances made under this agreement must be repaid within
    30 days. At December 31, 2004 and 2003, the Company owed $0 and $14,000,000,
    respectively, under this agreement, which was included in due to affiliates.

    On October 31, 2003, the Company became a party to an existing credit
    agreement under which the Company agreed to make loans to AIG in an
    aggregate amount of up to $60,000,000. This commitment expires on October
    28, 2005. There were no balances outstanding under this agreement at
    December 31, 2004.

    For the years ended December 31, 2004, 2003 and 2002, the Company paid
    commissions totaling $60,674,000, $51,716,000 and $59,058,000, respectively,
    to nine affiliated broker-dealers: Royal Alliance Associates, Inc.;
    SunAmerica Securities, Inc.; Advantage Capital Corporation; FSC Services
    Corporation; Sentra Securities Corporation; Spelman & Co., Inc.; VALIC
    Financial Advisors; American General Equity Securities Corporation and
    American General Securities Inc. These affiliated broker-dealers distribute
    a significant portion of the Company's variable annuity products amounting
    to approximately 23%, 24% and 31% of deposits for each of the respective
    years. Of the Company's mutual fund sales, approximately 25%, 23% and 28%
    were distributed by these affiliated broker-dealers for the years ended
    December 31, 2004, 2003 and 2002, respectively.

    On February 1, 2004, SAAMCo entered into an administrative services
    agreement with FSA whereby SAAMCo will pay to FSA a fee based on a
    percentage of all assets invested through FSA's variable annuity products in
    exchange for services performed. SAAMCo is the investment advisor for
    certain trusts that serve as investment options for FSA's variable annuity
    products. Amounts incurred by the Company under this agreement totaled
    $1,537,000 in 2004 and are included in the Company's consolidated statement
    of income and comprehensive income. A fee of $150,000, $1,620,000 and
    $1,777,000 was paid under a different agreement in 2004, 2003 and 2002,
    respectively.


    On October 1, 2001, SAAMCo entered into two administrative services
    agreements with business trusts established by its affiliate, The Variable
    Annuity Life Insurance Company ("VALIC"), whereby the trust pays to SAAMCo a
    fee based on a percentage of average daily net assets invested through
    VALIC's annuity products in exchange for services performed. Amounts earned
    by SAAMCo under this agreement totaled $9,074,000, $7,587,000 and $7,614,000
    in 2004, 2003 and 2002, respectively, and are net of certain administrative
    costs incurred by VALIC of $2,593,000, $2,168,000 and $2,175,000,
    respectively. The net amounts earned by SAAMCo are included in other fees in
    the consolidated statement of income and comprehensive income.


    The Company has a support agreement in effect between the Company and AIG
    (the "Support Agreement"), pursuant to which AIG has agreed that AIG will
    cause the Company to maintain a policyholder's surplus of not less than
    $1,000,000 or such greater amount as shall be sufficient to enable the
    Company to perform its obligations under any policy issued by it. The
    Support Agreement also provides that if the Company needs funds not
    otherwise available to it to make timely payment of its obligations under
    policies issued by it, AIG will provide such funds at the request of the
    Company. The Support Agreement is not a direct or indirect guarantee by AIG
    to any person of any obligations of the Company. AIG may terminate the
    Support Agreement with respect to outstanding obligations of the Company
    only under circumstances where the Company attains, without the benefit of
    the Support Agreement, a financial strength rating equivalent to that held
    by the Company with the benefit of the Support Agreement. Contract holders
    have the right to cause the Company to enforce its rights against AIG and,
    if the Company fails or refuses to take timely action to enforce the Support
    Agreement or if the Company defaults in any claim or payment owed to such
    contract holder when due, have the right to enforce the Support Agreement
    directly against AIG.

    The Company's insurance policy obligations are guaranteed by American Home
    Assurance Company ("American Home"), a subsidiary of AIG, and a member of an
    AIG intercompany pool. This guarantee is unconditional and irrevocable, and
    the Company's contract holders have the right to enforce the guarantee
    directly against American Home. While American Home does not publish
    financial statements, it does file statutory annual and quarterly reports
    with the New York State Insurance Department, where such reports are
    available to the public. AIG is a reporting company under the Securities
    Exchange Act of

                                       F-51

                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

12. RELATED-PARTY MATTERS (Continued)

    1934, and publishes annual reports on Form 10-K and quarterly reports on
    Form 10-Q, which are available from the Securities and Exchange Commission.

    The Company's ultimate parent, AIG, has announced that it has delayed filing
    its Annual Report on Form 10-K for the year ended December 31, 2004 to allow
    AIG's Board of Directors and new management adequate time to complete an
    extensive review of AIG's books and records. The review includes issues
    arising from pending investigations into non-traditional insurance products
    and certain assumed reinsurance transactions by the Office of the Attorney
    General for the State of New York and the SEC and from AIG's decision to
    review the accounting treatment of certain additional items. Circumstances
    affecting AIG can have an impact on the Company. For example, the recent
    downgrades and ratings actions taken by the major rating agencies with
    respect to AIG, resulted in corresponding downgrades and ratings actions
    being taken with respect to the Company's ratings. Accordingly, we can give
    no assurance that any further changes in circumstances for AIG will not
    impact us. While the outcome of this investigation is not determinable at
    this time, management believes that the ultimate outcome will not have a
    material adverse effect on Company operating results, cash flows or
    financial position.

    Pursuant to a cost allocation agreement, the Company purchases
    administrative, investment management, accounting, legal, marketing and data
    processing services from its Parent, AIGRS and AIG. The allocation of such
    costs for investment management services is based on the level of assets
    under management. The allocation of costs for other services is based on
    estimated levels of usage, transactions or time incurred in providing the
    respective services. Amounts paid for such services totaled $148,554,000 for
    the year ended December 31, 2004, $126,531,000 for the year ended December
    31, 2003 and $119,981,000 for the year ended December 31, 2002. The
    component of such costs that relate to the production or acquisition of new
    business during these periods amounted to $60,183,000, $48,733,000 and
    $49,004,000 respectively, and is deferred and amortized as part of deferred
    acquisition costs. The other components of such costs are included in
    general and administrative expenses in the consolidated statement of income
    and comprehensive income.

    The majority of the Company's invested assets are managed by an affiliate of
    the Company. The investment management fees incurred were $3,712,000,
    $3,838,000 and $3,408,000 for the years ended December 31, 2004, 2003 and
    2002, respectively.

    The Company incurred $1,113,000, $500,000 and $790,000 of management fees to
    an affiliate of the Company to administer its securities lending program for
    the years ended December 31, 2004, 2003 and 2002, respectively (see Note 2).

    In December 2003, the Company purchased an affiliated bond with a carrying
    value of $37,129,000. At December 31, 2004, the affiliated bond has a market
    value of $34,630,000.

                                       F-52

                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

13. BUSINESS SEGMENTS

    The Company conducts its business through two business segments, annuity
    operations and asset management operations. Annuity operations consists of
    the sale and administration of deposit-type insurance contracts, including
    fixed and variable annuity contracts, universal life insurance contracts and
    GICs. Asset management operations, which includes the managing, distributing
    and administering a diversified family of mutual funds, managing certain
    subaccounts offered within the Company's variable annuity products and
    providing professional management of individual, corporate and pension plan
    portfolios, is conducted by SAAMCo and its subsidiary and distributor, SACS,
    and its subsidiary and servicing administrator, SFS. Following is selected
    information pertaining to the Company's business segments.


<Table>
<Caption>
                                                                                   ASSET
                                                                     ANNUITY     MANAGEMENT
                                                                   OPERATIONS    OPERATIONS      TOTAL
                                                                   -----------   ----------   -----------
                                                                               (IN THOUSANDS)
                                                                                     
     Year Ended December 31, 2004:
     Revenues:
     Fee income:
       Variable annuity policy fees, net of reinsurance..........  $   369,141    $     --    $   369,141
       Asset management fees.....................................           --      89,569         89,569
       Universal life insurance policy fees, net of
         reinsurance.............................................       33,899          --         33,899
       Surrender charges.........................................       26,219          --         26,219
       Other fees................................................           --      15,753         15,753
                                                                   -----------    --------    -----------
     Total fee income............................................      429,259     105,322        534,581
     Investment income...........................................      362,631         963        363,594
     Net realized investment gains (losses)......................      (24,100)        293        (23,807)
                                                                   -----------    --------    -----------
     Total revenues..............................................      767,790     106,578        874,368
                                                                   -----------    --------    -----------
     Benefits and Expenses:
     Interest expense............................................      220,668       2,081        222,749
     Amortization of bonus interest..............................       10,357          --         10,357
     General and administrative expenses.........................       93,188      38,424        131,612
     Amortization of deferred acquisition costs and other
       deferred expenses.........................................      126,142      31,508        157,650
     Annual commissions..........................................       64,323          --         64,323
     Claims on universal life contracts, net of reinsurance
       recoveries................................................       17,420          --         17,420
     Guaranteed benefits, net of reinsurance recoveries..........       58,756          --         58,756
                                                                   -----------    --------    -----------
     Total benefits and expenses.................................      590,854      72,013        662,867
                                                                   -----------    --------    -----------
     Pretax income before cumulative effect of accounting
       change....................................................  $   176,936    $ 34,565    $   211,501
                                                                   ===========    ========    ===========
     Total assets................................................  $31,323,462    $217,155    $31,540,617
                                                                   ===========    ========    ===========
     Expenditures for long-lived assets..........................  $        --    $    132    $       132
                                                                   ===========    ========    ===========
</Table>


                                       F-53

                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

13. BUSINESS SEGMENTS (Continued)



<Table>
<Caption>
                                                                                   ASSET
                                                                     ANNUITY     MANAGEMENT
                                                                   OPERATIONS    OPERATIONS      TOTAL
                                                                   -----------   ----------   -----------
                                                                               (IN THOUSANDS)
                                                                                     
     Year Ended December 31, 2003:
     Revenues:
     Fee income:
       Variable annuity policy fees, net of reinsurance..........  $   281,359    $     --    $   281,359
       Asset management fees.....................................           --      66,663         66,663
       Universal life insurance policy fees, net of
         reinsurance.............................................       35,816          --         35,816
       Surrender charges.........................................       27,733          --         27,733
       Other fees................................................           --      15,520         15,520
                                                                   -----------    --------    -----------
     Total fee income............................................      344,908      82,183        427,091
     Investment income...........................................      398,304       4,619        402,923
     Net realized investment losses..............................      (30,354)         --        (30,354)
                                                                   -----------    --------    -----------
     Total revenues..............................................      712,858      86,802        799,660
                                                                   -----------    --------    -----------
     Benefits and Expenses:
     Interest expense............................................      237,585       2,628        240,213
     Amortization of bonus interest..............................       19,776          --         19,776
     General and administrative expenses.........................       83,013      36,080        119,093
     Amortization of deferred acquisition costs and other
       deferred expenses.........................................      137,130      22,976        160,106
     Annual commissions..........................................       55,661          --         55,661
     Claims on universal life contracts, net of reinsurance
       recoveries................................................       17,766          --         17,766
     Guaranteed benefits, net of reinsurance recoveries..........       63,268          --         63,268
                                                                   -----------    --------    -----------
     Total benefits and expenses.................................      614,199      61,684        675,883
                                                                   -----------    --------    -----------
     Pretax income before cumulative effect of accounting
       change....................................................  $    98,659    $ 25,118    $   123,777
                                                                   ===========    ========    ===========
     Total assets................................................  $27,781,457    $190,270    $27,971,727
                                                                   ===========    ========    ===========
     Expenditures for long-lived assets..........................  $        --    $  2,977    $     2,977
                                                                   ===========    ========    ===========
</Table>


                                       F-54

                     AIG SUNAMERICA LIFE ASSURANCE COMPANY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

13. BUSINESS SEGMENTS (Continued)



<Table>
<Caption>
                                                                                   ASSET
                                                                     ANNUITY     MANAGEMENT
                                                                   OPERATIONS    OPERATIONS      TOTAL
                                                                   -----------   ----------   -----------
                                                                               (IN THOUSANDS)
                                                                                     
     Year Ended December 31, 2002:
     Revenues:
     Fee income:
       Variable annuity policy fees, net of reinsurance..........  $   286,919    $     --    $   286,919
       Asset management fees.....................................           --      66,423         66,423
       Universal life insurance policy fees, net of
         reinsurance.............................................       36,253          --         36,253
       Surrender charges.........................................       32,507          --         32,507
       Other fees................................................        3,304      18,596         21,900
                                                                   -----------    --------    -----------
     Total fee income............................................      358,983      85,019        444,002
     Investment income...........................................      377,556       9,799        387,355
     Net realized investment losses..............................      (65,811)         --        (65,811)
                                                                   -----------    --------    -----------
     Total revenues..............................................      670,728      94,818        765,546
                                                                   -----------    --------    -----------
     Benefits and Expenses:
     Interest expense............................................      234,261       3,868        238,129
     Amortization of bonus interest..............................       16,277          --         16,277
     General and administrative expenses.........................       79,287      35,923        115,210
     Amortization of deferred acquisition costs and other
       deferred expenses.........................................      171,583      50,901        222,484
     Annual commissions..........................................       58,389          --         58,389
     Claims on universal life contracts, net of reinsurance
       recoveries................................................       15,716          --         15,716
     Guaranteed benefits, net of reinsurance recoveries..........       67,492          --         67,492
                                                                   -----------    --------    -----------
     Total benefits and expenses.................................      643,005      90,692        733,697
                                                                   -----------    --------    -----------
     Pretax income before cumulative effect of accounting
       change....................................................  $    27,723    $  4,126    $    31,849
                                                                   ===========    ========    ===========
     Total assets................................................  $23,538,832    $214,157    $23,752,989
                                                                   ===========    ========    ===========
     Expenditures for long-lived assets..........................  $        --    $  7,297    $     7,297
                                                                   ===========    ========    ===========
</Table>


                                       F-55


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

        ----------------------------------------------------------------
                              TABLE OF CONTENTS OF
                      STATEMENT OF ADDITIONAL INFORMATION
        ----------------------------------------------------------------
        ----------------------------------------------------------------

Additional information concerning the operations of the Separate Account is
contained in a Statement of Additional Information ("SAI"), which is available
without charge upon written request addressed to us at our Annuity Service
Center, P.O. Box 54299, Los Angeles, California 90054-0299 or by calling (877)
932-SUN9. The contents of the SAI are tabulated below.


<Table>
                                             
Separate Account..............................     3
General Account...............................     3
Support Agreement Between the Company and
  AIG.........................................     4
Performance Data..............................     4
Income Payments...............................     7
Annuity Unit Values...........................     8
Death Benefit Options for Contracts Issued
  Before October 24, 2001.....................    11
Taxes.........................................    12
Distribution of Contracts.....................    16
Financial Statements..........................    16
</Table>


                                       F-56


- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
                  APPENDIX A - CONDENSED FINANCIAL INFORMATION
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

<Table>
<Caption>
                                                         FISCAL YEAR    FISCAL YEAR    FISCAL YEAR    FISCAL YEAR    FISCAL YEAR
                      PORTFOLIOS                           12/31/00       12/31/01       12/31/02       12/31/03       12/31/04
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
                                                                                                      
Capital Appreciation (Inception Date - 5/30/01)
        Beginning AUV.................................   (a)--          (a)$10.000     (a)$8.751      (a)$6.666      (a)$8.683
                                                         (b)--          (b)$10.000     (b)$9.139      (b)$6.944      (b)$9.022
        Ending AUV....................................   (a)--          (a)$8.751      (a)$6.666      (a)$8.683      (a)$9.331
                                                         (b)--          (b)$9.139      (b)$6.944      (b)$9.022      (b)$9.671
        Ending Number of AUs..........................   (a)--          (a)108,666     (a)392,060     (a)470,167     (a)432,918
                                                         (b)--          (b)41,462      (b)184,973     (b)181,227     (b)173,320

- ---------------------------------------------------------------------------------------------------------------------------------
Government and Quality Bond (Inception Date - 1/22/01)
        Beginning AUV.................................   (a)--          (a)$10.000     (a)$10.468     (a)$11.269     (a)$11.379
                                                         (b)--          (b)$10.000     (b)$10.444     (b)$11.216     (b)$11.297
        Ending AUV....................................   (a)--          (a)$10.468     (a)$11.269     (a)$11.379     (a)$11.590
                                                         (b)--          (b)$10.444     (b)$11.216     (b)$11.297     (a)$11.477
        Ending Number of AUs..........................   (a)--          (a)223,639     (a)455,474     (a)534,921     (a)420,880
                                                         (b)--          (b)99,048      (b)298,234     (b)244,751     (b)200,053

- ---------------------------------------------------------------------------------------------------------------------------------
Aggressive Growth (Inception Date - 12/20/00)
        Beginning AUV.................................   (a)$10.000     (a)$10.728     (a)$7.219      (a)$5.354      (a)$6.774
                                                         (b)--          (b)$10.728     (b)$7.206      (b)$5.331      (b)$6.728
        Ending AUV....................................   (a)$10.728     (a)$7.219      (a)$5.354      (a)$6.774      (a)$7.792
                                                         (b)--          (b)$7.206      (b)$5.331      (b)$6.728      (b)$7.719
        Ending Number of AUs..........................   (a)750         (a)43,834      (a)60,777      (a)43,121      (a)40,073
                                                         (b)--          (b)17,803      (b)19,713      (b)19,472      (b)17,259

- ---------------------------------------------------------------------------------------------------------------------------------
Alliance Growth (Inception Date - 5/16/01)
        Beginning AUV.................................   (a)--          (a)$10.000     (a)$9.142      (a)$6.187      (a)$7.667
                                                         (b)--          (b)$10.000     (b)$8.911      (b)$6.015      (b)$7.435
        Ending AUV....................................   (a)--          (a)$9.142      (a)$6.187      (a)$7.667      (a)$8.151
                                                         (b)--          (b)$8.911      (b)$6.015      (b)$7.435      (b)$7.885
        Ending Number of AUs..........................   (a)--          (a)64,696      (a)165,463     (a)182,614     (a)166,521
                                                         (b)--          (b)36,365      (b)113,020     (b)104,650     (b)101,138

- ---------------------------------------------------------------------------------------------------------------------------------
Blue Chip Growth (Inception Date - 12/20/00)
        Beginning AUV.................................   (a)$10.000     (a)$10.438     (a)$8.140      (a)$5.669      (a)$7.037
                                                         (b)--          (b)$10.438     (b)$8.122      (b)$5.643      (b)$6.986
        Ending AUV....................................   (a)$10.438     (a)$8.140      (a)$5.669      (a)$7.037      (a)$7.293
                                                         (b)--          (b)$8.122      (b)$5.643      (b)$6.986      (b)$7.222
        Ending Number of AUs..........................   (a)1,439       (a)64,974      (a)112,592     (a)119,325     (a)105,698
                                                         (b)--          (b)10,929      (b)26,066      (b)25,262      (b)21,448

- ---------------------------------------------------------------------------------------------------------------------------------
Cash Management (Inception Date - 2/14/01)
        Beginning AUV.................................   (a)--          (a)$10.000     (a)$10.093     (a)$10.076     (a)$9.991
                                                         (b)--          (b)$10.000     (b)$10.153     (b)$10.108     (b)$9.996
        Ending AUV....................................   (a)--          (a)$10.093     (a)$10.076     (a)$9.991      (a)$9.902
                                                         (b)--          (b)$10.153     (b)$10.108     (b)$9.996      (a)$9.902
        Ending Number of AUs..........................   (a)--          (a)30,829      (a)99,745      (a)68,361      (a)48,744
                                                         (b)--          (b)16,442      (b)76,576      (b)41,168      (b)63,235

- ---------------------------------------------------------------------------------------------------------------------------------
Davis Venture Value (Inception Date - 5/16/01)
        Beginning AUV.................................   (a)--          (a)$10.000     (a)$9.128      (a)$7.486      (a)$9.815
                                                         (b)--          (b)$10.000     (b)$9.030      (b)$7.387      (b)$9.661
        Ending AUV....................................   (a)--          (a)$9.128      (a)$7.486      (a)$9.815      (a)$10.973
                                                         (b)--          (b)$9.030      (b)$7.387      (b)$9.661      (b)$10.774
        Ending Number of AUs..........................   (a)--          (a)107,453     (a)397,407     (a)465,627     (a)429,972
                                                         (b)--          (b)73,935      (b)201,916     (b)201,599     (b)198,595

- ---------------------------------------------------------------------------------------------------------------------------------
Emerging Markets (Inception Date - 12/20/00)
        Beginning AUV.................................   (a)$10.000     (a)$10.121     (a)$9.794      (a)$8.955      (a)$13.460
                                                         (b)--          (b)$10.121     (b)$9.775      (b)$8.918      (b)$13.369
        Ending AUV....................................   (a)$10.121     (a)$9.794      (a)$8.955      (a)$13.460     (a)$16.506
                                                         (b)--          (b)$9.775      (b)$8.918      (b)$13.369     (b)$16.354
        Ending Number of AUs..........................   (a)750         (a)6,339       (a)15,251      (a)24,154      (a)20,530
                                                         (b)--          (b)2,406       (b)4,587       (b)7,765       (b)6,432

- ---------------------------------------------------------------------------------------------------------------------------------
Global Bond (Inception Date - 1/22/01)
        Beginning AUV.................................   (a)--          (a)$10.000     (a)$10.291     (a)$10.739     (a)$10.954
                                                         (b)--          (b)$10.000     (b)$10.271     (b)$10.691     (b)$10.877
        Ending AUV....................................   (a)--          (a)$10.291     (a)$10.739     (a)$10.954     (a)$11.216
                                                         (b)--          (b)$10.271     (b)$10.691     (b)$10.877     (b)$11.110
        Ending Number of AUs..........................   (a)--          (a)19,180      (a)30,886      (a)39,511      (a)35,301
                                                         (b)--          (b)8,183       (b)38,656      (b)41,126      (b)43,663

- ---------------------------------------------------------------------------------------------------------------------------------
Global Equities (Inception Date - 1/8/01)
        Beginning AUV.................................   (a)--          (a)$10.000     (a)$8.029      (a)$5.785      (a)$7.209
                                                         (b)--          (b)$10.000     (b)$8.009      (b)$5.756      (b)$7.155
        Ending AUV....................................   (a)--          (a)$8.029      (a)$5.785      (a)$7.209      (a)$7.943
                                                         (b)--          (b)$8.009      (b)$5.756      (b)$7.155      (b)$7.864
        Ending Number of AUs..........................   (a)--          (a)9,881       (a)13,352      (a)15,877      (a)15,823
                                                         (b)--          (b)1,381       (b)57,980      (b)58,706      (b)58,174

- ---------------------------------------------------------------------------------------------------------------------------------
</Table>

         AU - Accumulation Units
         AUV - Accumulation Unit Value

         (a) Without election of EstatePlus.


         (b) With election of EstatePlus.

         (c) Not available for investment after September 30, 2002.

                                       A-1


<Table>
<Caption>
                                                         FISCAL YEAR    FISCAL YEAR    FISCAL YEAR    FISCAL YEAR    FISCAL YEAR
                      PORTFOLIOS                           12/31/00       12/31/01       12/31/02       12/31/03       12/31/04
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
                                                                                                      
Growth-Income (Inception Date - 1/8/01)
        Beginning AUV.................................   (a)--          (a)$10.000     (a)$8.515      (a)$6.613      (a)$8.184
                                                         (b)--          (b)$10.000     (b)$8.496      (a)$6.582      (b)$8.124
        Ending AUV....................................   (a)--          (a)$8.515      (a)$6.613      (a)$8.184      (a)$8.990
                                                         (b)--          (b)$8.496      (b)$6.582      (b)$8.124      (b)$8.902
        Ending Number of AUs..........................   (a)--          (a)153,305     (a)330,121     (a)324,974     (a)309,251
                                                         (b)--          (b)41,569      (b)81,510      (b)79,823      (b)83,977

- ---------------------------------------------------------------------------------------------------------------------------------
International Growth & Income (Inception Date - 1/8/01)
        Beginning AUV.................................   (a)--          (a)$10.000     (a)$7.702      (a)$5.998      (a)$8.089
                                                         (b)--          (b)$10.000     (b)$7.689      (b)$5.973      (b)$8.036
        Ending AUV....................................   (a)--          (a)$7.702      (a)$5.998      (a)$8.089      (a)$9.629
                                                         (b)--          (b)$7.689      (b)$5.973      (b)$8.036      (b)$9.541
        Ending Number of AUs..........................   (a)--          (a)10,359      (a)29,726      (a)61,376      (a)64,877
                                                         (b)--          (b)5,285       (b)7,425       (b)17,094      (b)11,721

- ---------------------------------------------------------------------------------------------------------------------------------
MFS Massachusetts Investors Trust (Inception Date - 5/16/01)
        Beginning AUV.................................   (a)--          (a)$10.000     (a)$9.282      (a)$7.225      (a)$8.716
                                                         (b)--          (b)$10.000     (b)$8.790      (b)$6.822      (b)$8.209
        Ending AUV....................................   (a)--          (a)$9.282      (a)$7.225      (a)$8.716      (a)$9.603
                                                         (b)--          (b)$8.790      (b)$6.822      (b)$8.209      (b)$9.022
        Ending Number of AUs..........................   (a)--          (a)5,717       (a)34,973      (a)50,868      (a)48,301
                                                         (b)--          (b)14,555      (b)22,096      (b)14,253      (b)9,142

- ---------------------------------------------------------------------------------------------------------------------------------
MFS Mid Cap Growth (Inception Date - 5/31/01)
        Beginning AUV.................................   (a)--          (a)$10.000     (a)$7.988      (a)$4.156      (a)$5.618
                                                         (b)--          (b)$10.000     (b)$7.979      (b)$4.141      (b)$5.584
        Ending AUV....................................   (a)--          (a)$7.988      (a)$4.156      (a)$5.618      (a)$6.313
                                                         (b)--          (b)$7.979      (b)$4.141      (b)$5.584      (b)$6.259
        Ending Number of AUs..........................   (a)--          (a)28,358      (a)166,247     (a)211,866     (a)205,957
                                                         (b)--          (b)41,456      (b)72,492      (b)72,232      (b)75,327

- ---------------------------------------------------------------------------------------------------------------------------------
MFS Total Return (Inception Date - 5/14/01)
        Beginning AUV.................................   (a)--          (a)$10.000     (a)$9.889      (a)$9.268      (a)$10.667
                                                         (b)--          (b)$10.000     (b)$9.877      (b)$9.232      (b)$10.600
        Ending AUV....................................   (a)--          (a)$9.889      (a)$9.268      (a)$10.667     (a)$11.694
                                                         (b)--          (b)$9.877      (b)$9.232      (b)$10.600     (b)$11.591
        Ending Number of AUs..........................   (a)--          (a)83,240      (a)266,905     (a)332,151     (a)299,165
                                                         (b)--          (b)42,186      (b)84,612      (b)78,829      (b)86,631

- ---------------------------------------------------------------------------------------------------------------------------------
Putnam Growth: Voyager (Inception Date - 12/20/00)
        Beginning AUV.................................   (a)$10.000     (a)$10.539     (a)$7.875      (a)$5.704      (a)$6.968
                                                         (b)--          (b)$10.539     (b)$7.859      (b)$5.678      (b)$6.918
        Ending AUV....................................   (a)$10.539     (a)$7.875      (a)$5.704      (a)$6.968      (a)$7.206
                                                         (b)--          (b)$7.859      (b)$5.678      (b)$6.918      (b)$7.136
        Ending Number of AUs..........................   (a)360         (a)52,550      (a)65,949      (a)55,017      (a)53,168
                                                         (b)--          (b)12,456      (b)46,494      (b)48,551      (b)41,498

- ---------------------------------------------------------------------------------------------------------------------------------
SunAmerica Balanced (Inception Date - 12/28/00)
        Beginning AUV.................................   (a)$10.000     (a)$9.907      (a)$8.475      (a)$7.080      (a)$8.028
                                                         (b)--          (b)$9.907      (b)$8.452      (b)$7.043      (b)$7.966
        Ending AUV....................................   (a)$9.907      (a)$8.475      (a)$7.080      (a)$8.028      (a)$8.442
                                                         (b)--          (b)$8.452      (b)$7.043      (b)$7.966      (b)$8.356
        Ending Number of AUs..........................   (a)1,157       (a)93,358      (a)81,350      (a)83,916      (a)76,879
                                                         (b)--          (b)16,380      (b)39,237      (b)33,477      (b)30,167

- ---------------------------------------------------------------------------------------------------------------------------------
Nations Asset Allocation (Inception Date - 6/15/01)
        Beginning AUV.................................   (a)--          (a)$10.000     (a)$9.618      (a)$8.191      (a)$9.608
                                                         (b)--          (b)$10.000     (b)$9.615      (b)$8.168      (b)$9.557
        Ending AUV....................................   (a)--          (a)$9.618      (a)$8.191      (a)$9.608      (a)$10.240
                                                         (b)--          (b)$9.615      (b)$8.168      (b)$9.557      (b)$10.159
        Ending Number of AUs..........................   (a)--          (a)4,265       (a)25,576      (a)69,329      (a)54,992
                                                         (b)--          (b)2,470       (b)13,565      (b)14,204      (b)13,200

- ---------------------------------------------------------------------------------------------------------------------------------
Nations High Yield Bond (Inception Date - 1/22/01)
        Beginning AUV.................................   (a)--          (a)$10.000     (a)$10.135     (a)$10.200     (a)$13.182
                                                         (b)--          (b)$10.000     (b)$10.122     (b)$10.162     (b)$13.100
        Ending AUV....................................   (a)--          (a)$10.135     (a)$10.200     (a)$13.182     (a)$14.464
                                                         (b)--          (b)$10.122     (b)$10.162     (b)$13.100     (b)$14.338
        Ending Number of AUs..........................   (a)--          (a)79,077      (a)175,151     (a)257,932     (a)205,475
                                                         (b)--          (b)31,370      (b)91,139      (b)122,074     (b)127,703

- ---------------------------------------------------------------------------------------------------------------------------------
Nations International Value (Inception Date - 1/22/01)(c)
        Beginning AUV.................................   (a)--          (a)$10.000     (a)$8.856      (a)$7.324      (a)$10.912
                                                         (b)--          (b)$10.000     (b)$8.840      (b)$7.292      (b)$10.838
        Ending AUV....................................   (a)--          (a)$8.856      (a)$7.324      (a)$10.912     (a)$13.149
                                                         (b)--          (b)$8.840      (b)$7.292      (b)$10.838     (b)$13.027
        Ending Number of AUs..........................   (a)--          (a)108,216     (a)223,364     (a)203,775     (a)174,842
                                                         (b)--          (b)42,351      (b)88,168      (b)75,852      (b)68,835

- ---------------------------------------------------------------------------------------------------------------------------------
</Table>

         AU - Accumulation Units
         AUV - Accumulation Unit Value

         (a) Without election of EstatePlus.


         (b) With election of EstatePlus.

         (c) Not available for investment after September 30, 2002.

                                       A-2


<Table>
<Caption>
                                                         FISCAL YEAR    FISCAL YEAR    FISCAL YEAR    FISCAL YEAR    FISCAL YEAR
                      PORTFOLIOS                           12/31/00       12/31/01       12/31/02       12/31/03       12/31/04
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
                                                                                                      
Nations Marsico Focused Equities (Inception Date - 12/20/00)
        Beginning AUV.................................   (a)$10.000     (a)$10.564     (a)$8.554      (a)$7.156      (a)$9.382
                                                         (b)--          (b)$10.564     (b)$8.536      (b)$7.123      (b)$9.315
        Ending AUV....................................   (a)$10.564     (a)$8.554      (a)$7.156      (a)$9.382      (a)$10.289
                                                         (b)--          (b)$8.536      (b)$7.123      (b)$9.315      (b)$10.190
        Ending Number of AUs..........................   (a)390         (a)110,281     (a)315,502     (a)434,732     (a)365,430
                                                         (b)--          (b)42,331      (b)108,714     (b)120,682     (b)118,989

- ---------------------------------------------------------------------------------------------------------------------------------
Nations Marsico Growth (Inception Date - 12/28/00)
        Beginning AUV.................................   (a)$10.000     (a)$9.980      (a)$8.096      (a)$6.688      (a)$8.602
                                                         (b)--          (b)$9.980      (b)$8.085      (b)$6.662      (b)$8.547
        Ending AUV....................................   (a)$9.980      (a)$8.096      (a)$6.688      (a)$8.602      (a)$9.577
                                                         (b)--          (b)$8.085      (b)$6.662      (b)$8.547      (b)$9.491
        Ending Number of AUs..........................   (a)463         (a)80,197      (a)162,808     (a)207,726     (a)226,522
                                                         (b)--          (b)39,132      (b)69,742      (b)65,292      (b)61,858

- ---------------------------------------------------------------------------------------------------------------------------------
Nations Marsico 21st Century (Inception Date - 2/20/01)
        Beginning AUV.................................   (a)--          (a)$10.000     (a)$8.075      (a)$7.301      (a)$10.705
                                                         (b)--          (b)$10.000     (b)$8.063      (b)$7.272      (b)$10.636
        Ending AUV....................................   (a)--          (a)$8.075      (a)$7.301      (a)$10.705     (a)$12.901
                                                         (b)--          (b)$8.063      (b)$7.272      (b)$10.636     (b)$12.785
        Ending Number of AUs..........................   (a)--          (a)18,229      (a)27,450      (a)52,461      (a)49,003
                                                         (b)--          (b)18,933      (b)21,557      (b)19,194      (b)19,893

- ---------------------------------------------------------------------------------------------------------------------------------
Nations Marsico Int'l Opportunities (Inception Date - 6/15/01)
        Beginning AUV.................................   (a)--          (a)$10.000     (a)$9.427      (a)$8.604      (a)$11.885
                                                         (b)--          (b)$10.000     (b)$9.432      (b)$8.586      (b)$11.832
        Ending AUV....................................   (a)--          (a)$9.427      (a)$8.604      (a)$11.885     (a)$13.650
                                                         (b)--          (b)$9.432      (b)$8.586      (b)$11.832     (b)$13.555
        Ending Number of AUs..........................   (a)--          (a)700         (a)14,943      (a)52,559      (a)63,200
                                                         (b)--          (b)428         (b)3,984       (b)13,417      (b)18,552

- ---------------------------------------------------------------------------------------------------------------------------------
Nations Mid-Cap Growth (Inception Date - 6/7/01)
        Beginning AUV.................................   (a)--          (a)$10.000     (a)$8.939      (a)$5.810      (a)$7.295
                                                         (b)--          (b)$10.000     (b)$8.322      (b)$5.396      (b)$6.758
        Ending AUV....................................   (a)--          (a)$8.939      (a)$5.810      (a)$7.295      (a)$8.197
                                                         (b)--          (b)$8.322      (b)$5.396      (b)$6.758      (b)$7.574
        Ending Number of AUs..........................   (a)--          (a)22,262      (a)108,625     (a)149,788     (a)106,483
                                                         (b)--          (b)12,888      (b)35,962      (b)69,537      (b)53,498

- ---------------------------------------------------------------------------------------------------------------------------------
Nations Small Company (Inception Date - 6/1/01)
        Beginning AUV.................................   (a)--          (a)$10.000     (a)$9.964      (a)$7.226      (a)$9.606
                                                         (b)--          (b)$10.000     (b)$9.943      (b)$7.189      (b)$9.532
        Ending AUV....................................   (a)--          (a)$9.964      (a)$7.226      (a)$9.606      (a)$10.422
                                                         (b)--          (b)$9.943      (b)$7.189      (b)$9.532      (b)$10.316
        Ending Number of AUs..........................   (a)--          (a)33,719      (a)173,985     (a)218,509     (a)188,965
                                                         (b)--          (b)15,917      (b)55,064      (b)67,555      (b)64,003

- ---------------------------------------------------------------------------------------------------------------------------------
Nations Value Fund (Inception Date - 1/8/01)
        Beginning AUV.................................   (a)--          (a)$10.000     (a)$9.421      (a)$7.355      (a)$9.430
                                                         (b)--          (b)$10.000     (b)$9.397      (b)$7.318      (b)$9.359
        Ending AUV....................................   (a)--          (a)$9.421      (a)$7.355      (a)$9.430      (a)$10.512
                                                         (b)--          (b)$9.397      (b)$7.318      (b)$9.359      (b)$10.407
        Ending Number of AUs..........................   (a)--          (a)79,418      (a)124,698     (a)155,985     (a)129,306
                                                         (b)--          (b)50,914      (b)81,674      (b)55,482      (b)59,899

- ---------------------------------------------------------------------------------------------------------------------------------
</Table>

         AU - Accumulation Units
         AUV - Accumulation Unit Value

         (a) Without election of EstatePlus.


         (b) With election of EstatePlus.

         (c) Not available for investment after September 30, 2002.

                                       A-3


- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
                  APPENDIX B - MARKET VALUE ADJUSTMENT ("MVA")
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

The information in this Appendix applies only if you take money out of a Fixed
Account with duration longer than 1-year before the end of the guarantee period.

We calculate the MVA by doing a comparison between current rates and the rate
being credited to you in the Fixed Account. For the current rate we use a rate
being offered by us for a guarantee period that is equal to the time remaining
in the Fixed Account from which you seek withdrawal (rounded up to a full number
of years). If we are not currently offering a guarantee period for that period
of time, we determine an applicable rate by using a formula to arrive at a
number based on the interest rates currently offered for the two closest periods
available.

Where the MVA is negative, we first deduct the adjustment from any money
remaining in the Fixed Account. If there is not enough money in the Fixed
Account to meet the negative deduction, we deduct the remainder from your
withdrawal. Where the MVA is positive, we add the adjustment to your withdrawal
amount. If a withdrawal charge applies, it is deducted before the MVA
calculation. The MVA is assessed on the amount withdrawn less any withdrawal
charges.

The MVA is computed by multiplying the amount withdrawn, transferred or taken
under an income option by the following factor:

                            [(1+I/(1+J+L)](N/12) - 1

     where:

       I is the interest rate you are earning on the money invested in the Fixed
       Account;

       J is the interest rate then currently available for the period of time
       equal to the number of years remaining in the term you initially agreed
       to leave your money in the Fixed Account; and

       N is the number of full months remaining in the term you initially agreed
       to leave your money in the Fixed Account.

       L is 0.005 (some states require a different value, see your Contract.)

We do not assess a MVA against withdrawals from a Fixed Account under the
following circumstances:

     -   If a withdrawal is made within 30 days after the end of a guarantee
         period;

     -   If a withdrawal is made to pay contract fees and charges;

     -   To pay a death benefit; and

     -   Upon beginning an income option, if occurring on the Latest Annuity
         Date.

EXAMPLES OF THE MVA

    The purpose of the examples below is to show how the MVA adjustments are
                       calculated and may not reflect the

Guarantee periods available or Surrender Charges applicable under your contract.

The examples below assume the following:

     (1) You made an initial Purchase Payment of $10,000 and allocated it to a
         Fixed Account at a rate of 5%;

     (2) You make a partial withdrawal of $4,000 when 1 1/2 years (18 months)
         remain in the term you initially agreed to leave your money in the
         Fixed Account (N = 18); and

     (3) You have not made any other transfers, additional Purchase Payments, or
         withdrawals.

     (4) You contract was issued in a state where L = 0.005.

                                       B-1


POSITIVE ADJUSTMENT, NO WITHDRAWAL CHARGE APPLIES

Assume that on the date of withdrawal, the interest rate in effect for new
Purchase Payments in the 1-year Fixed Account is 3.5% and the 3-year Fixed
Account is 4.5%. By linear interpolation, the interest rate for the remaining 2
years (1 1/2 years rounded up to the next full year) in the contract is
calculated to be 4%. No withdrawal charge is reflected in this example, assuming
that the Purchase Payment withdrawn falls within the free look amount.

The MVA factor is = [(1+I/(1+J+0.005)]N/12 - 1

                  = [(1.05)/(1.04+0.005)]18/12 - 1

                  = (1.004785)1.5 - 1

                  = 1.007186 - 1

                  = +0.007186

The requested withdrawal amount is multiplied by the MVA factor to determine the
MVA:

                         $4,000 X (+0.007186) = +$28.74

$28.74 represents the positive MVA that would be added to the withdrawal.

NEGATIVE ADJUSTMENT, NO WITHDRAWAL CHARGE APPLIES

Assume that on the date of withdrawal, the interest rate in effect for new
Purchase Payments in the 1-year Fixed Account is 5.5% and the 3-year Fixed
Account is 6.5%. By linear interpolation, the interest rate for the remaining 2
years (1 1/2 years rounded up to the next full year) in the contract is
calculated to be 6%. No withdrawal charge is reflected in this example, assuming
that the Purchase Payment withdrawn falls within the free withdrawal amount.

The MVA factor is = [(1+I)/(1+J+0.005)](N/12) - 1

                  = [(1.05)/(1.06+0.005)](18/12) - 1

                  = (0.985915)(1.5) - 1

                  = 0.978948 - 1

                  = -0.021052

The requested withdrawal amount is multiplied by the MVA factor to determine the
MVA:

                         $4,000 X (-0.021052) = -$84.21

$84.21 represents the negative MVA that will be deducted from the money
remaining in the 3-year Fixed Account.

POSITIVE ADJUSTMENT, WITHDRAWAL CHARGE APPLIES

Assume that on the date of withdrawal, the interest rate in effect for new
Purchase Payments in the 1-year Fixed Account is 3.5% and the 3-year Fixed
Account is 4.5%. By linear interpolation, the interest rate for the remaining 2
years (1 1/2 years rounded up to the next full year) in the contract is
calculated to be 4%. A withdrawal charge of 6% is reflected in this example,
assuming that the Purchase Payment withdrawn exceeds the free withdrawal amount.

The MVA factor is = [(1+I)/(I+J+0.005)](N/12) - 1

                  = [(1.05)/(1.04+0.005)](18/12) - 1

                  = (1.004785)(1.5) - 1

                  = 1.007186 - 1

                  = +0.007186

The requested withdrawal amount, less the withdrawal charge ($4,000 - 6% =
$3,760) is multiplied by the MVA factor to determine the MVA:

                         $3,760 X (+0.007186) = +$27.02

$27.02 represents the positive MVA that would be added to the withdrawal.

                                       B-2


NEGATIVE ADJUSTMENT, WITHDRAWAL CHARGE APPLIES

Assume that on the date of withdrawal, the interest rate in effect for new
Purchase Payments in the 1-year Fixed Account is 5.5% and the 3-year Fixed
Account is 6.5%. By linear interpolation, the interest rate for the remaining 2
years (1 1/2 years rounded up to the next full year) in the contract is
calculated to be 6%. A withdrawal charge of 6% is reflected in this example,
assuming that the Purchase Payment withdrawn exceeds the free withdrawal amount.

The MVA factor is = [(1+I)/(I+J+0.005)](N/12) - 1

                  = [(1.05)/(1.06+0.005)](18/12) - 1

                  = (0.985915)(1.5) - 1

                  = 0.978948 - 1

                  = -0.021052

The requested withdrawal amount, less the withdrawal charge ($4,000 - 6% =
$3,760) is multiplied by the MVA factor to determine the MVA:

                         $3,760 X (-0.021052) = -$79.16

$79.16 represents the negative MVA that would be deducted from the withdrawal.

                                       B-3


- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
           APPENDIX C - DEATH BENEFITS FOLLOWING SPOUSAL CONTINUATION
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

Capitalized terms used in this Appendix have the same meaning as they have in
the prospectus.

The term "Continuation Net Purchase Payments" is used frequently to describe the
death benefits payable to the beneficiary of the Continuing Spouse for contracts
issued on or after October 24, 2001. We define Continuation Net Purchase
Payments as Net Purchase Payments made on and/or after the Continuation Date.
For the purpose of calculating Continuation Net Purchase Payments, the amount
that equals the contract value on the Continuation Date, including the
Continuation Contribution is considered a Purchase Payment. If the Continuing
Spouse makes no additional Purchase Payments or withdrawals, Continuation Net
Purchase Payments equals the contract value on the Continuation Date, including
the Continuation Contribution.

The term "Gross Withdrawals" as used in describing the death benefit option
below is defined as withdrawals and the fees and charges applicable to those
withdrawals.

The following describes the death benefit options following spousal continuation
for contracts issued on or after October 24, 2001:

     1.  Purchase Payment Accumulation Option

          If a Continuation Contribution is added on the Continuation Date, the
          death benefit is the greatest of:

          a. The contract value on the date we receive all required paperwork
             and satisfactory proof of the Continuing Spouse's death; or

          b. Continuation Net Purchase Payments compounded to the date of death
             at a 4% annual growth rate, (3% growth rate if the Continuing
             Spouse was age 70 or older on the Continuation Date) plus any
             Purchase Payments recorded after the date of death; and reduced by
             any Gross Withdrawals recorded after the date of death in the same
             proportion that the Gross Withdrawal reduced the contract value on
             the date of each withdrawal; or

          c. The contract value on the seventh contract anniversary following
             the original issue date of the contract, plus any Purchase Payments
             since the seventh contract anniversary and reduced for any Gross
             Withdrawals recorded after the seventh contract anniversary in the
             same proportion that the Gross Withdrawal reduced the contract
             value on the date of the Gross Withdrawal, all compounded at a 4%
             annual growth rate until the date of death (3% annual growth rate
             if the Continuing Spouse is age 70 or older on the Continuation
             Date) plus any Purchase Payments; and reduced for any withdrawals
             recorded after the date of death in the same proportion that each
             withdrawal reduced the contract value on the date of the withdrawal

          If a Continuation Contribution is not added on the Continuation Date,
          the death benefit is the greater of:

          a. The contract value on the date we receive all required paperwork
             and satisfactory proof of the Continuing Spouse's death; or

          b. Net Purchase Payments made from the original contract issue date
             compounded to the date of death at a 4% annual growth rate, (3%
             growth rate if the Continuing Spouse was age 70 or older on the
             original contract issue date) plus any Purchase Payments recorded
             after the date of death; and reduced for any Gross Withdrawals
             recorded after the date of death in the same proportion that each
             Gross Withdrawal reduced the contract value on the date of the
             withdrawal; or

          c. The contract value on the seventh contract anniversary following
             the original issue date of the contract, plus any Purchase Payments
             since the seventh contract anniversary; and reduced for any Gross
             Withdrawals since the seventh contract anniversary in the same
             proportion that each Gross Withdrawal reduced the contract value on
             the date of the Gross Withdrawal, all compounded at a 4% annual
             growth rate until the date of death (3% annual growth rate if the
             Continuing Spouse is age 70 or older on the contract issue date)
             plus any Purchase Payments; and reduced for any Gross Withdrawals
             recorded after the date of death in the same proportion that each
             Gross Withdrawal reduced the contract value on the date of the
             Gross Withdrawal.

     2.  Maximum Anniversary Value Option - if the continuing spouse is below
         age 90 at the time of death, and:

          If a Continuation Contribution is added on the Continuation Date, the
          death benefit is the greatest of:

          a. The contract value on the date we receive all required paperwork
             and satisfactory proof of the Continuing Spouse's death; or

          b. Continuation Net Purchase Payments; or

          c. The maximum anniversary value on any contract anniversary occurring
             after the Continuation

                                       C-1


             Date and prior to the Continuing Spouse's 81st birthday. The
             anniversary value equals the contract value on a contract
             anniversary plus any Purchase Payments made since that contract
             anniversary; and reduced for any Gross Withdrawals recorded since
             the contract anniversary in the same proportion that each Gross
             Withdrawal reduced the contract value on the date of the Gross
             Withdrawal. Contract anniversary is defined as any anniversary
             following the full 12 month period after the original contract
             issue date.

          If a Continuation Contribution is not added on the Continuation Date,
          the death benefit is the greatest of:

          a. The contract value on the date we receive all required paperwork
             and satisfactory proof of the Continuing Spouse's death; or

          b. Net Purchase Payments received since the original issue date; or

          c. The maximum anniversary value on any contract anniversary from the
             original contract issue date prior to the Continuing Spouse's 81st
             birthday. The anniversary value equals the contract value on a
             contract anniversary plus any Purchase Payments since that contract
             anniversary; and reduced for any Gross Withdrawals since the
             contract anniversary in the same proportion that the Gross
             Withdrawal reduced each contract value on the date of the Gross
             Withdrawal. Contract anniversary is defined as the full 12 month
             period after the original contract issue date.

          If the Continuing Spouse is age 90 or older at the time of death,
          under the Maximum Anniversary death benefit, their beneficiary will
          receive only the contract value at the time we receive all required
          paperwork and satisfactory proof of death.

Please see the Statement of Additional Information for a description of the
death benefit calculations following a Spousal Continuation for contracts issued
before October 24, 2001.

B.  ESTATEPLUS BENEFIT PAYABLE UPON CONTINUING SPOUSE'S DEATH:

The EstatePlus benefit may increase the death benefit amount. The EstatePlus
benefit is only available if the original owner elected EstatePlus and it has
not been discontinued or terminated. If the Continuing Spouse had earnings in
the contract at the time of his/her death, we will add a percentage of those
earnings (the "EstatePlus Percentage"), subject to a maximum dollar amount (the
"Maximum EstatePlus Percentage"), to the death benefit payable, based on the
number of years the Continuing Spouse has held the contract since the
Continuation Date. The EstatePlus benefit, if any, is added to the death benefit
payable under the Purchase Payment Accumulation or the Maximum Anniversary
option.

The term "Continuation Net Purchase Payment" is used frequently to describe the
EstatePlus benefit payable to the beneficiary of the Continuing Spouse.

We define Continuation Net Purchase Payment as Net Purchase Payments made as of
the Continuation Date. For the purpose of calculating Continuation Net Purchase
Payments, the amount that equals the contract value on the Continuation Date,
including the Continuation Contribution is considered a Purchase Payment. If the
Continuing Spouse makes no additional Purchase Payments or withdrawal,
Continuation Net Purchase Payments equals the contract value on the Continuation
Date, including the Continuation Contribution.

The following table provides the details if the Continuing Spouse is age 69 or
younger on the Continuation Date:

<Table>
<Caption>
- ----------------------------------------------------------------
 CONTRACT YEAR        ESTATEPLUS                MAXIMUM
    OF DEATH          PERCENTAGE         ESTATEPLUS PERCENTAGE
- ----------------------------------------------------------------
                                 
 Years 0 - 4       25% of Earnings     40% of Continuation Net
                                       Purchase Payments
- ----------------------------------------------------------------
 Years 5 - 9       40% of Earnings     65% of Continuation Net
                                       Purchase Payments*
- ----------------------------------------------------------------
 Years 10+         50% of Earnings     75% of Continuation Net
                                       Purchase Payments*
- ----------------------------------------------------------------
</Table>

If the Continuing Spouse is between their 70th and 81st birthdays on the
Continuation Date, the table below shows the available EstatePlus benefit:

<Table>
<Caption>
- ----------------------------------------------------------------
 CONTRACT YEAR        ESTATEPLUS                MAXIMUM
    OF DEATH          PERCENTAGE         ESTATEPLUS PERCENTAGE
- ----------------------------------------------------------------
                                 
 All Contract      25% of Earnings     40% of Continuation Net
 Years                                 Purchase Payments*
- ----------------------------------------------------------------
</Table>

* Purchase Payments received after the 5th year following the Continuation Date
  must remain in the contract for at least six months to be included as part of
  Continuation Net Purchase Payments for purpose of the Maximum EstatePlus
  calculation.

What is the Contract Year of Death?

Contract Year of Death is the number of full 12 month periods starting on the
Continuation Date and ending on the Continuing Spouse's date of death.

                                       C-2


What is the EstatePlus amount?

We determine the EstatePlus amount based upon a percentage of earnings in the
contract at the time of the Continuing Spouse's death. For the purpose of this
calculation, earnings are defined as (1) minus (2) where

     (1) equals the contract value on the Continuing Spouse's date of death;

     (2) equals the Continuation Net Purchase Payment(s).

What is the Maximum EstatePlus amount?

The EstatePlus benefit is subject to a maximum dollar amount. The Maximum
EstatePlus amount is a percentage of the Continuation Net Purchase Payments.

WE RESERVE THE RIGHT TO MODIFY, SUSPEND OR TERMINATE THE SPOUSAL CONTINUATION
PROVISION (IN ITS ENTIRETY OR ANY COMPONENT) AT ANY TIME ON PROSPECTIVELY ISSUED
CONTRACTS.

                                       C-3


- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
   APPENDIX D - HYPOTHETICAL EXAMPLE OF THE OPERATION OF THE INCOME PROTECTOR
                                    FEATURE
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

This table assumes a $100,000 initial investment in a non-qualified contract
with no further premiums, no withdrawals, and no premium taxes.

<Table>
<Caption>
- ------------------------------------------------------------------------
                  ANNUAL INCOME IF YOU ANNUITIZE ON CONTRACT ANNIVERSARY
  IF AT ISSUE                 7           10          15          20
    YOU ARE       1 - 6    (AGE 67)    (AGE 70)    (AGE 75)    (AGE 80)
- ------------------------------------------------------------------------
                                               
Male               N/A        6,108       6,672       7,716       8,832
age 60*
- ------------------------------------------------------------------------
Female             N/A        5,388       5,880       6,900       8,112
age 60*
- ------------------------------------------------------------------------
Joint**            N/A        4,716       5,028       5,544       5,928
Male-60
Female-60
- ------------------------------------------------------------------------
</Table>

 * Life Annuity with 10 Year Period Certain

** Joint and 100% Survivor Annuity with 20 Year Period Certain

The Income Protector may not be available in your state. Please consult your
financial representative for information regarding availability of this program
in your state.

                                       D-1


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

   Please forward a copy (without charge) of the PolarisAmerica Variable Annuity
   Statement of Additional Information to:

              (Please print or type and fill in all information.)

        ------------------------------------------------------------------------
        Name

        ------------------------------------------------------------------------
        Address

        ------------------------------------------------------------------------
        City/State/Zip

Date:  ------------------------------         Signed:  -------------------------

   Return to: AIG SunAmerica Life Assurance Company, Annuity Service Center,
   P.O. Box 52499, Los Angeles, California 90054-0299
- --------------------------------------------------------------------------------


                                    PART II
                                    -------

                     Information Not Required in Prospectus


Item 13. Other Expenses of Issuance and Distribution.
               -------------------------------------------


     The following table sets forth the expenses in connection with the issuance
and distribution of the securities being registered, other than underwriting
discounts and commissions. All of the amounts shown are estimates, except the
SEC registration fee.


<Table>
                                                                    
               SEC registration fee .................................  $ 5,372.45
               Printing and engraving ...............................  $   50,000
               Legal fees and expenses ..............................  $   10,000
               Rating agency fees ...................................  $    7,500
               Miscellaneous ........................................  $   10,000
                                                                       ---------
                   Total ............................................  $82,872.45

</Table>



Item 14. Indemnification of Directors and Officers.
               ------------------------------------------


     Section 10-851 of the Arizona Corporations and Associations law permits the
indemnification of directors, officers, employees and agents of Arizona
corporations. Article Eight of the Company's Restated Articles of Incorporation,
as amended and restated (the "Articles") and Article Five of the Company's
By-Laws ("By-Laws") authorize the indemnification of directors and officers to
the full extent required or permitted by the Laws of the State of Arizona, now
or hereafter in force, whether such persons are serving the Company, or, at its
request, any other entity, which indemnification shall include the advance of
expenses under the procedures and to the full extent permitted by law. In
addition, the Company's officers and directors are covered by certain directors'
and officers' liability insurance policies maintained by the Company's parent.
Reference is made to section 10-851 of the Arizona Corporations and Associations
Law, Article Eight of the Articles, and Article Five of the By-Laws, which are
incorporated herein by reference.


Item 15. Recent Sales of Unregistered Securities.

     None


Item 16. Exhibits and Financial Statement Schedules.
               -------------------------------------------


<Table>
<Caption>
Exhibit
  No.        Description
                                                               
(1)          Underwriting Agreement                                       +++
(2)          Plan of Acquisition, Reorganization, Arrangement,
             Liquidation or Succession                                    **
(3)          (a) Amended Articles of Incorporation Dated
                 September 30, 2002                                       *
             (b) Articles of Incorporation                                +
             (c) By-Laws                                                  +
(4)          (a) Vista Capital Advantage Fixed and Variable Contract      ***
             (b) Application for Contract                                 ***
(5)          Opinion of Counsel re: Legality                              ***
(6)          Opinion re Discount on Capital Shares                        **
(7)          Opinion re Liquidation Preference                            **
(8)          Opinion re Tax Matters                                       **
(9)          Voting Trust Agreement                                       **
(10)         Material Contracts                                           **
(11)         Statement re Computation of Per Share Earnings               **
(12)         Statement re Computation of Ratios                           **
(14)         Material Foreign Patents                                     **
(15)         Letter re Unaudited Financial Information                    **
(16)         Letter re Change in Certifying Accountant                    **
(21)         Subsidiaries of Registrant                                   ***
(23)         (a) Consent of Independent Accountants                       *
             (b) Consent of Attorney                                      ***
(24)         Powers of Attorney
             (a) December, 2003*
(25)         Statement of Eligibility of Trustee                          **
(26)         Invitation for Competitive Bids                              **
(27)         Financial Data Schedule                                      ****
(28)         Information Reports Furnished to State Insurance
               Regulatory Authority                                       **
(29)         Other Exhibits                                               **
</Table>


*       Filed Herewith
**      Not Applicable

***     Incorporated by Reference to Post-Effective Amendment No. 3 to
        Registration Statement No. 33-81476 on Form S-1 filed on 12-24-97.

****    Incorporated by Reference to Post-Effective Amendment No. 5 to
        Registration Statement No. 33-81476 on Form S-1 filed on 12-24-98.

*****   Incorporated by Reference to Post-Effective Amendment No. 9 to
        Registration Statement No. 33-81476 on Form S-3 filed on December 19,
        2000.

+       Incorporated by Reference to Post-Effective Amendment 17 to Registration
        Statement No. 33-81476 on Form S-3 filed on September 20, 2002,
        accession number 0000950148-02-002275.

++      Incorporated by Reference to Initial Registration Statement No.
        333-103504 on Form S-3 filed on December 20, 2002, Accession Number
        000095014-03-000424.

+++     Incorporated by Reference to Form N-14AE Registration Statement No.
        333-108115 filed on August 21, 2003, Accession No. 0000
        1206774-03-000644.



Item 17. Undertakings.
         ------------


     The undersigned registrant hereby undertakes:

          (1) To file, during any period in which offers or sales are being
     made, a post-effective amendment to this registration statement:

             (i) To include any prospectus required by Section 10(a)(3) of the
        Securities Act of 1933;

             (ii) To reflect in the prospectus any facts or events arising after
        the effective date of the registration statement (or the most recent
        post-effective amendment thereof) which, individually or in the
        aggregate, represent a fundamental change in the information set forth
        in the registration statement. Notwithstanding the foregoing, any
        increase or decrease in volume of securities offered (if the total
        dollar value of securities offered would not exceed that which was
        registered) and any deviation from the low or high end of the estimated
        maximum offering range may be reflected in the form of prospectus filed
        with the Commission pursuant to Rule 424(b) if, in the aggregate, the
        changes in volume and price represent no more than 20 percent change in
        the maximum aggregate offering price set forth in the "Calculation of
        Registration Fee" table in the effective registration statement.

             (iii) To include any material information with respect to the plan
        of distribution not previously disclosed in the registration statement
        or any material change to such information in the registration
        statement.


                                   SIGNATURES

        Pursuant to the requirements of the Securities Act of 1933, the
Registrant and has duly caused this post-effective amendment to the registration
statement to be signed on its behalf by the undersigned, thereunto duly
authorized, in the City of Los Angeles, State of California on this 27th day of
April, 2005.

                             By: AIG SUNAMERICA LIFE ASSURANCE COMPANY



                             By:  /s/ JAY S. WINTROB
                                ---------------------------------------
                                  Jay S. Wintrob
                                  Chief Executive Officer

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



        SIGNATURE                      TITLE                        DATE
        ---------                      -----                        ----
                                                          
JAY S. WINTROB*              Chief Executive Officer            April 27, 2004
- -----------------------           and Director
Jay S. Wintrob            (Principal Executive Officer)


JAMES R. BELARDI*                   Director                    April 27, 2004
- -----------------------
James R. Belardi


MARC H. GAMSIN*                     Director                    April 27, 2004
- -----------------------
Marc H. Gamsin


N. SCOTT GILLIS*            Senior Vice President, Chief        April 27, 2004
- -----------------------    Financial Officer and Director
N. Scott Gillis            (Principal Financial Officer)


JANA W. GREER*                      Director                    April 27, 2004
- -----------------------
Jana W. Greer


STEWART R. POLAKOV*         Senior Vice President and           April 27, 2004
- -----------------------             Controller
Stewart R. Polakov        (Principal Accounting Officer)


*/s/ MALLARY L. REZNIK          Attorney-in-Fact                April 27, 2004
- -----------------------
Mallary L. Reznik


                                  EXHIBIT INDEX

<Table>
<Caption>
Number                Description
- ------                -----------
                   
 23(a)                Consent of Independent Registered Public Accounting Firm
</Table>