GLENBROOK LIFE MULTI-MANAGER VARIABLE ACCOUNT
485BPOS, 2000-05-05
Previous: VALLEY FORGE LIFE INSURANCE CO VARIABLE LIFE SEPARATE ACCOUN, 497, 2000-05-05
Next: VARIABLE ACCOUNT A/MA, 497, 2000-05-05



<PAGE>

As filed with the Securities and Exchange Commission on May 5, 2000.

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

                                                             File Nos. 333-00999
                                                                       811-07541

                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                    FORM N-4

           REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

                         POST-EFFECTIVE AMENDMENT NO. 10           /X/

                                     AND/OR

       REGISTRATION STATEMENT UNDER THE INVESTMENT COMPANY ACT OF 1940

                                AMENDMENT NO. 12           /X/

                  GLENBROOK LIFE MULTI-MANAGER VARIABLE ACCOUNT
                           (Exact Name of Registrant)

                       GLENBROOK LIFE AND ANNUITY COMPANY
                               (Name of Depositor)

                               MICHAEL J. VELOTTA
                  VICE PRESIDENT, SECRETARY AND GENERAL COUNSEL
                       GLENBROOK LIFE AND ANNUITY COMPANY
                                3100 SANDERS ROAD
                           NORTHBROOK, ILLINOIS 60062
                                  847/402-2400
                (Name and Complete Address of Agent for Service)

                                   COPIES TO:

     RICHARD T. CHOI, ESQUIRE                      TERRY R. YOUNG, ESQUIRE
 FREEDMAN, LEVY, KROLL & SIMONDS                         ALFS, INC.
  1050 CONNECTICUT AVENUE, N.W.                      3100 SAUNDERS ROAD
            SUITE 825                                NORTHBROOK, IL 60062
    WASHINGTON, DC 20036-5366

     APPROXIMATE DATE OF PROPOSED PUBLIC OFFERING: CONTINUOUS IT IS PROPOSED
THAT THIS FILING WILL BECOME EFFECTIVE (CHECK APPROPRIATE BOX)

          immediately upon filing pursuant to paragraph (b) of Rule 485
     ---
      X   on May 5, 2000 pursuant to paragraph (b) of Rule 485
     ---
          60 days after filing pursuant to paragraph (a)(1) of Rule 485
     ---
          on (date) pursuant to paragraph (a)(1) of Rule 485
     ---

IF APPROPRIATE, CHECK THE FOLLOWING BOX:

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

TITLE OF SECURITIES  BEING  REGISTERED:  Units of Interest in the Glenbrook Life
Multi-Manager Variable Account under Deferred Variable Annuity Contracts.

<PAGE>

                                Explanatory Note


Registrant is filing this post-effective amendment ("Amendment") for the sole
purpose of amending the registration statement to include certain exhibits which
were inadvertently omitted from Post-Effective Amendment No. 9, as filed with
the SEC on May 1, 2000. The Amendment is not intended to amend or delete any
part of the registration statement, except as specifically noted herein.





PART C

Part C is hereby amended to include the following exhibits:


Item 24(b). EXHIBITS

(9)(d)            Opinion and Consent of Michael J. Velotta, Vice President,
                  Secretary and General Counsel of Glenbrook Life and Annuity
                  Company.

(10)(a)           Independent Auditors' Consent

(10)(b)           Consent of Freedman, Levy, Kroll & Simonds

(13)(e)           Performance Data Calculations

(99)              Powers of Attorney of Thomas J. Wilson, II, Michael J.
                  Velotta, Sarah R. Donahue, Brent H. Hamann, John R. Hunter,
                  Timothy N. Vander Pas, G. Craig Whitehead, Kevin R. Slawin
                  and Samuel H. Pilch

<PAGE>

As required by the Securities Act of 1933 and the Investment Company Act of
1940, the Registrant, Glenbrook Life Multi-Manager Variable Account, certifies
that it meets the requirements of Securities Act Rule 485(b) for effectiveness
of this amended Registration Statement and has caused this amended Registration
Statement to be signed on its behalf by the undersigned, thereunto duly
authorized all in the Township of Northfield, State of Illinois, on the 4th day
of May, 2000.

                  GLENBROOK LIFE MULTI-MANAGER VARIABLE ACCOUNT
                                  (REGISTRANT)

                     BY: GLENBROOK LIFE AND ANNUITY COMPANY
                                  (DEPOSITOR)

                         By:/s/MICHAEL J. VELOTTA
                         Michael J. Velotta
                         Vice President, Secretary and General Counsel

As required by the Securities Act of 1933, this amended Registration Statement
has been signed below by the following Officers and Directors of Glenbrook Life
and Annuity Company on the 4th day of May, 2000.

*/THOMAS J. WILSON, II              President, Chief Operating Officer
Thomas J. Wilson, II                and Director (Principal Executive Officer)

/s/MICHAEL J. VELOTTA               Vice President, Secretary,
Michael J. Velotta                  General Counsel and Director

*/JOHN R. HUNTER                    Vice President and Director
John R. Hunter

*/KEVIN R. SLAWIN                   Vice President and Director
Kevin R. Slawin                     (Principal Financial Officer)

*/SAMUEL H. PILCH                   Controller
Samuel H. Pilch                     (Principal Accounting Officer)

*/SARAH R. DONAHUE                  Assistant Vice President and Director
Sarah R. Donahue

*/TIMOTHY N. VANDER PAS             Assistant Vice President and Director
Timothy N. VanderPas

*/BRENT H. HAMANN                   Director
Brent H. Hamann

*/G. CRAIG WHITEHEAD                Assistant Vice President and Director
G. Craig Whitehead


*/By Michael J. Velotta, pursuant to Powers of Attorney filed herewith
<PAGE>

                                  EXHIBIT LIST

The following exhibits are filed herewith:



EXHIBIT NO.                DESCRIPTION

(9)(d)            Opinion and Consent of Michael J. Velotta, Vice President,
                  Secretary and General Counsel of Glenbrook Life and Annuity
                  Company.

(10)(a)           Independent Auditors' Consent

(10)(b)           Consent of Freedman, Levy, Kroll & Simonds

(13)(e)           Performance Data Calculations

(99)              Powers of Attorney of Thomas J. Wilson, II, Michael J.
                  Velotta, Sarah R. Donahue, Brent H. Hamann, John R. Hunter,
                  Timothy N. Vander Pas, G. Craig Whitehead, Kevin R. Slawin
                  and Samuel H. Pilch


<PAGE>

                       GLENBROOK LIFE AND ANNUITY COMPANY

                          LAW AND REGULATION DEPARTMENT
                             3100 Sanders Road, J5B
                           Northbrook, Illinois 60062

                         Direct Dial Number 847 402-2400
                             Facsimile 847 402-4371

Michael J. Velotta                                       Please direct reply to:
Vice President, Secretary                                   Post Office Box 3005
   and General Counsel                          Northbrook, Illinois  60065-3005

                                   May 4, 2000

TO:      GLENBROOK LIFE AND ANNUITY COMPANY
         NORTHBROOK, ILLINOIS  60062

FROM:    MICHAEL J. VELOTTA
         VICE PRESIDENT, SECRETARY AND GENERAL COUNSEL

RE:      FORM N-4 REGISTRATION STATEMENT
         UNDER THE SECURITIES ACT OF 1933
         AND THE INVESTMENT COMPANY ACT OF 1940
         FILE NOS. 333-00999, 811-07541

With reference to the Registration Statement on Form N-4 filed by Glenbrook
Life and Annuity Company (the "Company"), as depositor, and Glenbrook Life
Multi-Manager Variable Account, as registrant, with the Securities and
Exchange Commission covering the Flexible Premium Deferred Variable Annuity
Contracts, I have examined such documents and such laws as I have considered
necessary and appropriate, and on the basis of such examination, it is my
opinion that as of May 4, 2000:

     1.   The Company is duly organized and existing under the laws of the
     State of Arizona and has been duly authorized to do business by the
     Director of Insurance of the State of Arizona.

     2.   The securities registered by the above Registration Statement when
     issued will be valid, legal and binding obligations of the Company.

I hereby consent to the filing of this opinion as an exhibit to the above
referenced Registration Statement and to the use of my name under the caption
"Legal Matters" in the Prospectus constituting a part of the Registration
Statement.

Sincerely,

/s/MICHAEL J. VELOTTA
- ---------------------
Michael J. Velotta
Vice President, Secretary and
General Counsel

<PAGE>

INDEPENDENT AUDITORS' CONSENT

We consent to the use in this Post-Effective Amendment No. 9 to Registration
Statement No. 333-00999 of Glenbrook Life Multi-Manager Variable Account of
Glenbrook Life and Annuity Company on Form N-4 of our report dated February 25,
2000 relating to the financial statements and the related financial statement
schedule of Glenbrook Life and Annuity Company, and our report dated March 27,
2000 relating to the financial statements of Glenbrook Life Multi-Manager
Variable Account, appearing in the Statement of Additional Information (which is
incorporated by reference in the Prospectus of Glenbrook Life Multi-Manager
Variable Account of Glenbrook Life and Annuity Company), which is part of such
Registration Statement, and to the reference to us under the heading "Experts"
in such Prospectuses and Statement of Additional Information.



Chicago, Illinois
May 1, 2000

<PAGE>

FREEDMAN, LEVY, KROLL & SIMONDS

                                     CONSENT OF
                          FREEDMAN, LEVY, KROLL & SIMONDS

     We hereby consent to the reference to our firm under the caption "Legal
Matters" in the prospectus contained in Post-Effective Amendment No. 9 to the
Form N-4 Registration Statement of Glenbrook Life Multi-Manager Variable
Account (File No. 333-00999).


                                       /s/ Freedman, Levy, Kroll & Simonds
                                       FREEDMAN, LEVY, KROLL & SIMONDS


Washington, D.C.
April 30, 2000



<PAGE>

<TABLE>
<CAPTION>

<S><C>

BASE Contract

- --------------------------------------------------------------------------------------------------------------------------------
MFS Research Series
    26-Jul-95

     TO                         NO. YEARS           4.433
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        26-Jul-95       1000.00       4.871810   205.26252
            1 FEE                 26-Jul-96   0.737333402       5.660394     0.13026                                  0.06
            2 FEE                 26-Jul-97   0.737333402       7.768356     0.09491                                  0.06
            3 FEE                 26-Jul-98   0.737333402       9.104526     0.08099                                  0.05
            4                     26-Jul-99   0.737333402       9.951467     0.07409                                  0.05
            5                     31-Dec-99   0.737333402      11.532676     0.06393                                  0.04
            6                 N/A                       0  N/A               0.00000                                  0.03
            7                 N/A                       0  N/A               0.00000                                     0
            8                 N/A                       0  N/A               0.00000                                     0
            9                 N/A                       0  N/A               0.00000                                     0
           10                 N/A                       0  N/A               0.00000                                     0
           11                 N/A                       0  N/A               0.00000                                     0
           12                 N/A                       0  N/A               0.00000                                     0
           13                 N/A                       0  N/A               0.00000                                     0
           14 FEE             N/A                       0  N/A               0.00000                                     0
           15 FEE             N/A                       0  N/A               0.00000                                     0

     RESULTING VALUE              31-Dec-99                    11.532676   204.81833    2362.1035

                                                    4.433

  FORMULA:                                      1000*(1+T)=    2362.1035
                                                        =    2328.103451
                                                      T =         21.00%
                                                      R =        132.81%



Templeton Stock Fund
    24-Aug-88

     TO                         NO. YEARS          11.351
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        24-Aug-88       1000.00       3.098421   322.74504
            1 FEE                 24-Aug-89   0.737333402       3.532302     0.20874                                  0.06
            2 FEE                 24-Aug-90   0.737333402       3.646821     0.20219                                  0.06
            3 FEE                 24-Aug-91   0.737333402       3.651789     0.20191                                  0.05
            4                     24-Aug-92   0.737333402       4.202583     0.17545                                  0.05
            5                     24-Aug-93   0.737333402       4.794401     0.15379                                  0.04
            6                     24-Aug-94   0.737333402       5.656433     0.13035                                  0.03
            7                     24-Aug-95   0.737333402       6.428630     0.11470                                     0
            8                     24-Aug-96   0.737333402       7.033705     0.10483                                     0
            9                     24-Aug-97   0.737333402       9.665252     0.07629                                     0
           10                     24-Aug-98   0.737333402       9.791578     0.07530                                     0
           11                     24-Aug-99   0.737333402       9.968530     0.07397                                     0
           12                     31-Dec-99   0.737333402      11.366272     0.06487                                     0
           13                 N/A                       0  N/A               0.00000                                     0
           14 FEE             N/A                       0  N/A               0.00000                                     0
           15 FEE             N/A                       0  N/A               0.00000                                     0

     RESULTING VALUE              31-Dec-99                    11.366272   321.16266    3650.4221

                                                   11.351

  FORMULA:                                      1000*(1+T)=    3650.4221
                                                        =    3650.422149
                                                      T =         12.08%
                                                      R =        265.04%

<PAGE>

Templeton International
    01-May-92

     TO                         NO. YEARS           7.666
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        01-May-92       1000.00       4.140315   241.52752
            1 FEE                 01-May-93   0.737333402       4.244745     0.17370                                  0.06
            2 FEE                 01-May-94   0.737333402       5.448390     0.13533                                  0.06
            3 FEE                 01-May-95   0.737333402       5.597975     0.13171                                  0.05
            4                     01-May-96   0.737333402       6.722764     0.10968                                  0.05
            5                     01-May-97   0.737333402       7.892876     0.09342                                  0.04
            6                     01-May-98   0.737333402      10.009339     0.07366                                  0.03
            7                     01-May-99   0.737333402      10.048263     0.07338                                     0
            8                     31-Dec-99   0.737333402      11.263799     0.06546                                     0
            9                 N/A                       0  N/A               0.00000                                     0
           10                 N/A                       0  N/A               0.00000                                     0
           11                 N/A                       0  N/A               0.00000                                     0
           12                 N/A                       0  N/A               0.00000                                     0
           13                 N/A                       0  N/A               0.00000                                     0
           14 FEE             N/A                       0  N/A               0.00000                                     0
           15 FEE             N/A                       0  N/A               0.00000                                     0

     RESULTING VALUE              31-Dec-99                    11.263799   240.67117    2710.8717

                                                    7.666

  FORMULA:                                      1000*(1+T)=    2710.8717
                                                        =    2710.871661
                                                      T =         13.89%
                                                      R =        171.09%


Templeton Developing Markets
    04-Mar-96

     TO                         NO. YEARS           3.825
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        04-Mar-96       1000.00      15.770466    63.40967
            1 FEE                 04-Mar-97   0.737333402      16.137381     0.04569                                  0.06
            2 FEE                 04-Mar-98   0.737333402      10.895509     0.06767                                  0.06
            3 FEE                 04-Mar-99   0.737333402       7.552472     0.09763                                  0.05
            4                     31-Dec-99   0.737333402      12.166056     0.06061                                  0.05
            5                 N/A                       0  N/A               0.00000                                  0.04
            6                 N/A                       0  N/A               0.00000                                  0.03
            7                 N/A                       0  N/A               0.00000                                     0
            8                 N/A                       0  N/A               0.00000                                     0
            9                 N/A                       0  N/A               0.00000                                     0
           10                 N/A                       0  N/A               0.00000                                     0
           11                 N/A                       0  N/A               0.00000                                     0
           12                 N/A                       0  N/A               0.00000                                     0
           13                 N/A                       0  N/A               0.00000                                     0
           14 FEE             N/A                       0  N/A               0.00000                                     0
           15 FEE             N/A                       0  N/A               0.00000                                     0

     RESULTING VALUE              31-Dec-99                    12.166056    63.13807     768.1413

                                                    3.825

  FORMULA:                                      1000*(1+T)=     768.1413
                                                        =    725.6412846
                                                      T =         -8.04%
                                                      R =        -27.44%

<PAGE>

Franklin Small Cap Investments
    01-May-98

     TO                         NO. YEARS           1.667
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        01-May-98       1000.00       8.205175   121.87430
            1 FEE                 01-May-99   0.737333402       7.827447     0.09420                                  0.06
            2 FEE                 31-Dec-99   0.737333402      12.669704     0.05820                                  0.06
            3 FEE             N/A                       0  N/A               0.00000                                  0.05
            4                 N/A                       0  N/A               0.00000                                  0.05
            5                 N/A                       0  N/A               0.00000                                  0.04
            6                 N/A                       0  N/A               0.00000                                  0.03
            7                 N/A                       0  N/A               0.00000                                     0
            8                 N/A                       0  N/A               0.00000                                     0
            9                 N/A                       0  N/A               0.00000                                     0
           10                 N/A                       0  N/A               0.00000                                     0
           11                 N/A                       0  N/A               0.00000                                     0
           12                 N/A                       0  N/A               0.00000                                     0
           13                 N/A                       0  N/A               0.00000                                     0
           14 FEE             N/A                       0  N/A               0.00000                                     0
           15 FEE             N/A                       0  N/A               0.00000                                     0

     RESULTING VALUE              31-Dec-99                    12.669704   121.72191    1542.1806

                                                    1.667

  FORMULA:                                      1000*(1+T)=    1542.1806
                                                        =    1491.180569
                                                      T =         27.08%
                                                      R =         49.12%



Mutual Shares Investment Fund
    01-May-98

     TO                         NO. YEARS           1.667
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        01-May-98       1000.00       9.863746   101.38136
            1 FEE                 01-May-99   0.737333402      10.449911     0.07056                                  0.06
            2 FEE                 31-Dec-99   0.737333402      10.310906     0.07151                                  0.06
            3 FEE             N/A                       0  N/A               0.00000                                  0.05
            4                 N/A                       0  N/A               0.00000                                  0.05
            5                 N/A                       0  N/A               0.00000                                  0.04
            6                 N/A                       0  N/A               0.00000                                  0.03
            7                 N/A                       0  N/A               0.00000                                     0
            8                 N/A                       0  N/A               0.00000                                     0
            9                 N/A                       0  N/A               0.00000                                     0
           10                 N/A                       0  N/A               0.00000                                     0
           11                 N/A                       0  N/A               0.00000                                     0
           12                 N/A                       0  N/A               0.00000                                     0
           13                 N/A                       0  N/A               0.00000                                     0
           14 FEE             N/A                       0  N/A               0.00000                                     0
           15 FEE             N/A                       0  N/A               0.00000                                     0

     RESULTING VALUE              31-Dec-99                    10.310906   101.23929    1043.8688

                                                    1.667

  FORMULA:                                      1000*(1+T)=    1043.8688
                                                        =    992.8688309
                                                      T =         -0.43%
                                                      R =         -0.71%

<PAGE>

Oppenheimer Main Street Growth & Income
    05-Jul-95

     TO                         NO. YEARS           4.490
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        05-Jul-95       1000.00       4.051905   246.79749
            1 FEE                 05-Jul-96   0.737333402       5.823424     0.12662                                  0.06
            2 FEE                 05-Jul-97   0.737333402       7.661545     0.09624                                  0.06
            3 FEE                 05-Jul-98   0.737333402       9.778812     0.07540                                  0.05
            4                     05-Jul-99   0.737333402      10.307103     0.07154                                  0.05
            5                     31-Dec-99   0.737333402      10.782246     0.06838                                  0.04
            6                 N/A                       0  N/A               0.00000                                  0.03
            7                 N/A                       0  N/A               0.00000                                     0
            8                 N/A                       0  N/A               0.00000                                     0
            9                 N/A                       0  N/A               0.00000                                     0
           10                 N/A                       0  N/A               0.00000                                     0
           11                 N/A                       0  N/A               0.00000                                     0
           12                 N/A                       0  N/A               0.00000                                     0
           13                 N/A                       0  N/A               0.00000                                     0
           14 FEE             N/A                       0  N/A               0.00000                                     0
           15 FEE             N/A                       0  N/A               0.00000                                     0

     RESULTING VALUE              31-Dec-99                    10.782246   246.35932    2656.3068

                                                    4.490

  FORMULA:                                      1000*(1+T)=    2656.3068
                                                        =    2622.306783
                                                      T =         23.95%
                                                      R =        162.23%


Oppenheimer Capital Appreciation
    03-Apr-85

     TO                         NO. YEARS          14.743
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        03-Apr-85       1000.00       1.312692   761.79332
            1 FEE                 03-Apr-86   0.737333402       1.561112     0.47231                                  0.06
            2 FEE                 03-Apr-87   0.737333402       1.989409     0.37063                                  0.06
            3 FEE                 03-Apr-88   0.737333402       1.853831     0.39773                                  0.05
            4                     03-Apr-89   0.737333402       2.252369     0.32736                                  0.05
            5                     03-Apr-90   0.737333402       2.405161     0.30656                                  0.04
            6                     03-Apr-91   0.737333402       2.467417     0.29883                                  0.03
            7                     03-Apr-92   0.737333402       2.756372     0.26750                                     0
            8                     03-Apr-93   0.737333402       3.131399     0.23546                                     0
            9                     03-Apr-94   0.737333402       3.283166     0.22458                                     0
           10                     03-Apr-95   0.737333402       3.670836     0.20086                                     0
           11                     03-Apr-96   0.737333402       4.906804     0.15027                                     0
           12                     03-Apr-97   0.737333402       5.574936     0.13226                                     0
           13                     03-Apr-98   0.737333402       8.054537     0.09154                                     0
           14 FEE                 03-Apr-99   0.737333402       9.231328     0.07987                                     0
           15 FEE                 31-Dec-99   0.737333402      12.118423     0.06084                                     0

     RESULTING VALUE              31-Dec-99                    12.118423   758.17670    9187.9060

                                                   14.743

  FORMULA:                                      1000*(1+T)=    9187.9060
                                                        =    9187.905969
                                                      T =         16.23%
                                                      R =        818.79%

<PAGE>

Oppenheimer Aggressive Growth
    15-Aug-86

     TO                         NO. YEARS          13.377
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        15-Aug-86       1000.00       1.534519   651.67000
            1 FEE                 15-Aug-87   0.737333402       1.986479     0.37118                                  0.06
            2 FEE                 15-Aug-88   0.737333402       1.796383     0.41045                                  0.06
            3 FEE                 15-Aug-89   0.737333402       2.423669     0.30422                                  0.05
            4                     15-Aug-90   0.737333402       2.183610     0.33767                                  0.05
            5                     15-Aug-91   0.737333402       2.536012     0.29075                                  0.04
            6                     15-Aug-92   0.737333402       2.768632     0.26632                                  0.03
            7                     15-Aug-93   0.737333402       3.760400     0.19608                                     0
            8                     15-Aug-94   0.737333402       3.772532     0.19545                                     0
            9                     15-Aug-95   0.737333402       4.735035     0.15572                                     0
           10                     15-Aug-96   0.737333402       5.812075     0.12686                                     0
           11                     15-Aug-97   0.737333402       6.695186     0.11013                                     0
           12                     15-Aug-98   0.737333402       6.835595     0.10787                                     0
           13                     15-Aug-99   0.737333402       9.068427     0.08131                                     0
           14 FEE                 31-Dec-99   0.737333402      13.731518     0.05370                                     0
           15 FEE             N/A                       0  N/A               0.00000                                     0

     RESULTING VALUE              31-Dec-99                    13.731518   648.66231    8907.1182

                                                   13.377

  FORMULA:                                      1000*(1+T)=    8907.1182
                                                        =     8907.11823
                                                      T =         17.76%
                                                      R =        790.71%



Oppenheimer Strategic Bond
    03-May-93

     TO                         NO. YEARS           6.661
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        03-May-93       1000.00       6.960368   143.67056
            1 FEE                 03-May-94   0.737333402       7.259553     0.10157                                  0.06
            2 FEE                 03-May-95   0.737333402       7.565029     0.09747                                  0.06
            3 FEE                 03-May-96   0.737333402       8.376412     0.08802                                  0.05
            4                     03-May-97   0.737333402       9.218579     0.07998                                  0.05
            5                     03-May-98   0.737333402      10.096987     0.07303                                  0.04
            6                     03-May-99   0.737333402      10.181180     0.07242                                  0.03
            7                     31-Dec-99   0.737333402      10.165200     0.07254                                     0
            8                 N/A                       0  N/A               0.00000                                     0
            9                 N/A                       0  N/A               0.00000                                     0
           10                 N/A                       0  N/A               0.00000                                     0
           11                 N/A                       0  N/A               0.00000                                     0
           12                 N/A                       0  N/A               0.00000                                     0
           13                 N/A                       0  N/A               0.00000                                     0
           14 FEE             N/A                       0  N/A               0.00000                                     0
           15 FEE             N/A                       0  N/A               0.00000                                     0

     RESULTING VALUE              31-Dec-99                    10.165200   143.08554    1454.4931

                                                    6.661

  FORMULA:                                      1000*(1+T)=    1454.4931
                                                        =    1454.493146
                                                      T =          5.79%
                                                      R =         45.45%


<PAGE>

Oppenheimer Global Securities
    12-Nov-90

     TO                         NO. YEARS           9.133
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        12-Nov-90       1000.00       3.528117   283.43731
            1 FEE                 12-Nov-91   0.737333402       3.703992     0.19906                                  0.06
            2 FEE                 12-Nov-92   0.737333402       3.314052     0.22249                                  0.06
            3 FEE                 12-Nov-93   0.737333402       4.976113     0.14817                                  0.05
            4                     12-Nov-94   0.737333402       5.552543     0.13279                                  0.05
            5                     12-Nov-95   0.737333402       5.202873     0.14172                                  0.04
            6                     12-Nov-96   0.737333402       5.963156     0.12365                                  0.03
            7                     12-Nov-97   0.737333402       7.184532     0.10263                                     0
            8                     12-Nov-98   0.737333402       7.509099     0.09819                                     0
            9                     12-Nov-99   0.737333402      10.892831     0.06769                                     0
           10                     31-Dec-99   0.737333402      13.113362     0.05623                                     0
           11                 N/A                       0  N/A               0.00000                                     0
           12                 N/A                       0  N/A               0.00000                                     0
           13                 N/A                       0  N/A               0.00000                                     0
           14 FEE             N/A                       0  N/A               0.00000                                     0
           15 FEE             N/A                       0  N/A               0.00000                                     0

     RESULTING VALUE              31-Dec-99                    13.113362   282.14469    3699.8655

                                                    9.133

  FORMULA:                                      1000*(1+T)=    3699.8655
                                                        =    3699.865484
                                                      T =         15.40%
                                                      R =        269.99%



STI Capital Appreciation
    02-Oct-95

     TO                         NO. YEARS           4.246
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        02-Oct-95       1000.00       4.392214   227.67561
            1 FEE                 02-Oct-96   0.737333402       5.432431     0.13573                                  0.06
            2 FEE                 02-Oct-97   0.737333402       7.512105     0.09815                                  0.06
            3 FEE                 02-Oct-98   0.737333402       7.852580     0.09390                                  0.05
            4                     02-Oct-99   0.737333402       9.737244     0.07572                                  0.05
            5                     31-Dec-99   0.737333402      10.600912     0.06955                                  0.04
            6                 N/A                       0  N/A               0.00000                                  0.03
            7                 N/A                       0  N/A               0.00000                                     0
            8                 N/A                       0  N/A               0.00000                                     0
            9                 N/A                       0  N/A               0.00000                                     0
           10                 N/A                       0  N/A               0.00000                                     0
           11                 N/A                       0  N/A               0.00000                                     0
           12                 N/A                       0  N/A               0.00000                                     0
           13                 N/A                       0  N/A               0.00000                                     0
           14 FEE             N/A                       0  N/A               0.00000                                     0
           15 FEE             N/A                       0  N/A               0.00000                                     0

     RESULTING VALUE              31-Dec-99                    10.600912   227.20256    2408.5543

                                                    4.246

  FORMULA:                                      1000*(1+T)=    2408.5543
                                                        =    2374.554293
                                                      T =         22.59%
                                                      R =        137.46%

<PAGE>

STI Value Income
    02-Oct-95

     TO                         NO. YEARS           4.246
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        02-Oct-95       1000.00       5.784047   172.88933
            1 FEE                 02-Oct-96   0.737333402       6.918866     0.10657                                  0.06
            2 FEE                 02-Oct-97   0.737333402       9.181103     0.08031                                  0.06
            3 FEE                 02-Oct-98   0.737333402       8.760781     0.08416                                  0.05
            4                     02-Oct-99   0.737333402       9.738649     0.07571                                  0.05
            5                     31-Dec-99   0.737333402       9.462829     0.07792                                  0.04
            6                 N/A                       0  N/A               0.00000                                  0.03
            7                 N/A                       0  N/A               0.00000                                     0
            8                 N/A                       0  N/A               0.00000                                     0
            9                 N/A                       0  N/A               0.00000                                     0
           10                 N/A                       0  N/A               0.00000                                     0
           11                 N/A                       0  N/A               0.00000                                     0
           12                 N/A                       0  N/A               0.00000                                     0
           13                 N/A                       0  N/A               0.00000                                     0
           14 FEE             N/A                       0  N/A               0.00000                                     0
           15 FEE             N/A                       0  N/A               0.00000                                     0

     RESULTING VALUE              31-Dec-99                     9.462829   172.46466    1632.0035

                                                    4.246

  FORMULA:                                      1000*(1+T)=    1632.0035
                                                        =    1598.003546
                                                      T =         11.67%
                                                      R =         59.80%


Federated Prime Money Fund II
    21-Nov-94
     TO                         NO. YEARS           5.109
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        21-Nov-94       1000.00       8.371730   119.44962
            1 FEE                 21-Nov-95   0.737333402       8.701933     0.08473                                  0.06
            2 FEE                 21-Nov-96   0.737333402       9.013746     0.08180                                  0.06
            3 FEE                 21-Nov-97   0.737333402       9.345579     0.07890                                  0.05
            4                     21-Nov-98   0.737333402       9.697791     0.07603                                  0.05
            5                     21-Nov-99   0.737333402      10.021459     0.07358                                  0.04
            6                     31-Dec-99   0.737333402      10.064374     0.07326                                  0.03
            7                 N/A                       0  N/A               0.00000                                     0
            8                 N/A                       0  N/A               0.00000                                     0
            9                 N/A                       0  N/A               0.00000                                     0
           10                 N/A                       0  N/A               0.00000                                     0
           11                 N/A                       0  N/A               0.00000                                     0
           12                 N/A                       0  N/A               0.00000                                     0
           13                 N/A                       0  N/A               0.00000                                     0
           14 FEE             N/A                       0  N/A               0.00000                                     0
           15 FEE             N/A                       0  N/A               0.00000                                     0

     RESULTING VALUE              31-Dec-99                    10.064374   118.98133    1197.4726

                                                    5.109

  FORMULA:                                      1000*(1+T)=    1197.4726
                                                        =    1171.972564
                                                      T =          3.15%
                                                      R =         17.20%

<PAGE>

MFS Research Series
    31-Dec-98

     TO                         NO. YEARS           1.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-98       1000.00       9.404335   106.33394
            1 FEE                 31-Dec-99   0.737333402      11.532676     0.06393                                  0.06

     RESULTING VALUE              31-Dec-99                    11.532676   106.27001    1225.5776

                                                    1.000

  FORMULA:                                      1000*(1+T)=    1225.5776
                                                        =    1174.577552
                                                      T =         17.46%      22.56%
                                                      R =         17.46%      22.56%



Templeton Stock Fund
    31-Dec-98

     TO                         NO. YEARS           1.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-98       1000.00       8.926792   112.02233
            1 FEE                 31-Dec-99   0.737333402      11.366272     0.06487                                  0.06

     RESULTING VALUE              31-Dec-99                    11.366272   111.95746    1272.5389

                                                    1.000

  FORMULA:                                      1000*(1+T)=    1272.5389
                                                        =    1221.538889
                                                      T =         22.15%      27.25%
                                                      R =         22.15%      27.25%


<PAGE>

Templeton International
    31-Dec-98

     TO                         NO. YEARS           1.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-98       1000.00       9.245141   108.16493
            1 FEE                 31-Dec-99   0.737333402      11.263799     0.06546                                  0.06

     RESULTING VALUE              31-Dec-99                    11.263799   108.09947    1217.6107

                                                    1.000

  FORMULA:                                      1000*(1+T)=    1217.6107
                                                        =    1166.610662
                                                      T =         16.66%      21.76%
                                                      R =         16.66%      21.76%


Templeton Developing Markets
    31-Dec-98

     TO                         NO. YEARS           1.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-98       1000.00       8.028008   124.56390
            1 FEE                 31-Dec-99   0.737333402      12.166056     0.06061                                  0.06

     RESULTING VALUE              31-Dec-99                    12.166056   124.50330    1514.7141

                                                    1.000

  FORMULA:                                      1000*(1+T)=    1514.7141
                                                        =    1463.714071
                                                      T =         46.37%      51.47%
                                                      R =         46.37%      51.47%



Franklin Small Cap Investments
    31-Dec-98

     TO                         NO. YEARS           1.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-98       1000.00       7.515349   133.06102
            1 FEE                 31-Dec-99   0.737333402      12.669704     0.05820                                  0.06

     RESULTING VALUE              31-Dec-99                    12.669704   133.00282    1685.1064

                                                    1.000

  FORMULA:                                      1000*(1+T)=    1685.1064
                                                        =    1634.106398
                                                      T =         63.41%      68.51%
                                                      R =         63.41%      68.51%

<PAGE>

Mutual Shares Investment Fund
    31-Dec-98

     TO                         NO. YEARS           1.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-98       1000.00       9.523345   105.00512
            1 FEE                 31-Dec-99   0.737333402      10.310906     0.07151                                  0.06

     RESULTING VALUE              31-Dec-99                    10.310906   104.93361    1081.9606

                                                    1.000

  FORMULA:                                      1000*(1+T)=    1081.9606
                                                        =    1030.960605
                                                      T =          3.10%       8.20%
                                                      R =          3.10%       8.20%



Oppenheimer Main Street Growth & Income
    31-Dec-98

     TO                         NO. YEARS           1.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-98       1000.00       8.961506   111.58839
            1 FEE                 31-Dec-99   0.737333402      10.782246     0.06838                                  0.06

     RESULTING VALUE              31-Dec-99                    10.782246   111.52000    1202.4361

                                                    1.000

  FORMULA:                                      1000*(1+T)=    1202.4361
                                                        =    1151.436106
                                                      T =         15.14%      20.24%
                                                      R =         15.14%      20.24%



Oppenheimer Capital Appreciation
    31-Dec-98

     TO                         NO. YEARS           1.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-98       1000.00       8.653673   115.55787
            1 FEE                 31-Dec-99   0.737333402      12.118423     0.06084                                  0.06

     RESULTING VALUE              31-Dec-99                    12.118423   115.49702    1399.6418

                                                    1.000

  FORMULA:                                      1000*(1+T)=    1399.6418
                                                        =    1348.641789
                                                      T =         34.86%      39.96%
                                                      R =         34.86%      39.96%


<PAGE>

Oppenheimer Aggressive Growth
    31-Dec-98

     TO                         NO. YEARS           1.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-98       1000.00       7.565153   132.18503
            1 FEE                 31-Dec-99   0.737333402      13.731518     0.05370                                  0.06

     RESULTING VALUE              31-Dec-99                    13.731518   132.13134    1814.3638

                                                    1.000

  FORMULA:                                      1000*(1+T)=    1814.3638
                                                        =    1763.363828
                                                      T =         76.34%      81.44%
                                                      R =         76.34%      81.44%




Oppenheimer Strategic Bond
    31-Dec-98

     TO                         NO. YEARS           1.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-98       1000.00      10.000131    99.99869
            1 FEE                 31-Dec-99   0.737333402      10.165200     0.07254                                  0.06

     RESULTING VALUE              31-Dec-99                    10.165200    99.92615    1015.7694

                                                    1.000

  FORMULA:                                      1000*(1+T)=    1015.7694
                                                        =    964.7693504
                                                      T =         -3.52%       1.58%
                                                      R =         -3.52%       1.58%



Oppenheimer Global Securities
    31-Dec-98

     TO                         NO. YEARS           1.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-98       1000.00       8.369806   119.47708
            1 FEE                 31-Dec-99   0.737333402      13.113362     0.05623                                  0.06

     RESULTING VALUE              31-Dec-99                    13.113362   119.42085    1566.0089

                                                    1.000

  FORMULA:                                      1000*(1+T)=    1566.0089
                                                        =    1515.008897
                                                      T =         51.50%      56.60%
                                                      R =         51.50%      56.60%

<PAGE>

STI Capital Appreciation
    31-Dec-98

     TO                         NO. YEARS           1.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-98       1000.00       9.862873   101.39034
            1 FEE                 31-Dec-99   0.737333402      10.600912     0.06955                                  0.06

     RESULTING VALUE              31-Dec-99                    10.600912   101.32078    1074.0927

                                                    1.000

  FORMULA:                                      1000*(1+T)=    1074.0927
                                                        =    1023.092688
                                                      T =          2.31%       7.41%
                                                      R =          2.31%       7.41%



STI Value Income
    31-Dec-98

     TO                         NO. YEARS           1.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-98       1000.00       9.868037   101.33728
            1 FEE                 31-Dec-99   0.737333402       9.462829     0.07792                                  0.06

     RESULTING VALUE              31-Dec-99                     9.462829   101.25936     958.2000

                                                    1.000

  FORMULA:                                      1000*(1+T)=     958.2000
                                                        =    907.1999912
                                                      T =         -9.28%      -4.18%
                                                      R =         -9.28%      -4.18%



Federated Prime Money Fund II
    31-Dec-98
     TO                         NO. YEARS           1.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-98       1000.00       9.731655   102.75744
            1 FEE                 31-Dec-99   0.737333402      10.064374     0.07326                                  0.06

     RESULTING VALUE              31-Dec-99                    10.064374   102.68418    1033.4520

                                                    1.000

  FORMULA:                                      1000*(1+T)=    1033.4520
                                                        =    982.4520208
                                                      T =         -1.75%       3.35%
                                                      R =         -1.75%       3.35%

<PAGE>

MFS Research Series
    31-Dec-94

     TO                         NO. YEARS           5.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-94       1000.00      #N/A         #N/A
            1 FEE                 29-Dec-95   0.737333402       5.362985     0.13749
            2 FEE                 31-Dec-96   0.737333402       6.485288     0.11369
            3 FEE                 31-Dec-97   0.737333402       7.710027     0.09563
            4 FEE                 31-Dec-98   0.737333402       9.404335     0.07840
            5 FEE                 31-Dec-99   0.737333402      11.532676     0.06393                                  0.03

     RESULTING VALUE              31-Dec-99                    11.532676    #N/A         #N/A

                                                    5.000

  FORMULA:                                      1000*(1+T)=    #N/A
                                                        =      #N/A
                                                      T =      #N/A         #N/A
                                                      R =      #N/A         #N/A


Templeton Stock Fund
    31-Dec-94

     TO                         NO. YEARS           5.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-94       1000.00       5.402557   185.09754
            1 FEE                 29-Dec-95   0.737333402       6.519728     0.11309
            2 FEE                 31-Dec-96   0.737333402       8.098128     0.09105
            3 FEE                 31-Dec-97   0.737333402       8.941994     0.08246
            4 FEE                 31-Dec-98   0.737333402       8.926792     0.08260
            5 FEE                 31-Dec-99   0.737333402      11.366272     0.06487                                  0.03

     RESULTING VALUE              31-Dec-99                    11.366272   184.66347    2098.9352

                                                    5.000

  FORMULA:                                      1000*(1+T)=    2098.9352
                                                        =    2073.435229
                                                      T =         15.70%      15.98%
                                                      R =        107.34%     109.89%


Templeton International
    31-Dec-94

     TO                         NO. YEARS           5.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-94       1000.00       5.431143   184.12331
            1 FEE                 29-Dec-95   0.737333402       6.054338     0.12179
            2 FEE                 31-Dec-96   0.737333402       7.625162     0.09670
            3 FEE                 31-Dec-97   0.737333402       8.573696     0.08600
            4 FEE                 31-Dec-98   0.737333402       9.245141     0.07975
            5 FEE                 31-Dec-99   0.737333402      11.263799     0.06546                                  0.03

     RESULTING VALUE              31-Dec-99                    11.263799   183.67361    2068.8626

                                                    5.000

  FORMULA:                                      1000*(1+T)=    2068.8626
                                                        =    2043.362605
                                                      T =         15.36%      15.65%
                                                      R =        104.34%     106.89%
<PAGE>

Templeton Developing Markets
    31-Dec-94

     TO                         NO. YEARS           5.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-94       1000.00      #N/A         #N/A
            1 FEE                 29-Dec-95   0.737333402      #N/A         #N/A
            2 FEE                 31-Dec-96   0.737333402      14.730135     0.05006
            3 FEE                 31-Dec-97   0.737333402      10.287438     0.07167
            4 FEE                 31-Dec-98   0.737333402       8.028008     0.09185
            5 FEE                 31-Dec-99   0.737333402      12.166056     0.06061                                  0.03

     RESULTING VALUE              31-Dec-99                    12.166056    #N/A         #N/A

                                                    5.000

  FORMULA:                                      1000*(1+T)=    #N/A
                                                        =      #N/A
                                                      T =      #N/A         #N/A
                                                      R =      #N/A         #N/A


Franklin Small Cap Investments
    31-Dec-94

     TO                         NO. YEARS           5.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-94       1000.00      #N/A         #N/A
            1 FEE                 29-Dec-95   0.737333402      #N/A         #N/A
            2 FEE                 31-Dec-96   0.737333402      #N/A         #N/A
            3 FEE                 31-Dec-97   0.737333402      #N/A         #N/A
            4 FEE                 31-Dec-98   0.737333402       7.515349     0.09811
            5 FEE                 31-Dec-99   0.737333402      12.669704     0.05820                                  0.03

     RESULTING VALUE              31-Dec-99                    12.669704    #N/A         #N/A

                                                    5.000

  FORMULA:                                      1000*(1+T)=    #N/A
                                                        =      #N/A
                                                      T =      #N/A         #N/A
                                                      R =      #N/A         #N/A


Mutual Shares Investment Fund
    31-Dec-94

     TO                         NO. YEARS           5.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-94       1000.00      #N/A         #N/A
            1 FEE                 29-Dec-95   0.737333402      #N/A         #N/A
            2 FEE                 31-Dec-96   0.737333402      #N/A         #N/A
            3 FEE                 31-Dec-97   0.737333402      #N/A         #N/A
            4 FEE                 31-Dec-98   0.737333402       9.523345     0.07742
            5 FEE                 31-Dec-99   0.737333402      10.310906     0.07151                                  0.03

     RESULTING VALUE              31-Dec-99                    10.310906    #N/A         #N/A

                                                    5.000

  FORMULA:                                      1000*(1+T)=    #N/A
                                                        =      #N/A
                                                      T =      #N/A         #N/A
                                                      R =      #N/A         #N/A

<PAGE>

Oppenheimer Main Street Growth & Income
    31-Dec-94

     TO                         NO. YEARS           5.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-94       1000.00      #N/A         #N/A
            1 FEE                 29-Dec-95   0.737333402       5.046996     0.14609
            2 FEE                 31-Dec-96   0.737333402       6.611017     0.11153
            3 FEE                 31-Dec-97   0.737333402       8.658088     0.08516
            4 FEE                 31-Dec-98   0.737333402       8.961506     0.08228
            5 FEE                 31-Dec-99   0.737333402      10.782246     0.06838                                  0.03

     RESULTING VALUE              31-Dec-99                    10.782246    #N/A         #N/A

                                                    5.000

  FORMULA:                                      1000*(1+T)=    #N/A
                                                        =      #N/A
                                                      T =      #N/A         #N/A
                                                      R =      #N/A         #N/A



Oppenheimer Capital Appreciation
    31-Dec-94

     TO                         NO. YEARS           5.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-94       1000.00       3.371261   296.62491
            1 FEE                 29-Dec-95   0.737333402       4.554542     0.16189
            2 FEE                 31-Dec-96   0.737333402       5.636927     0.13080
            3 FEE                 31-Dec-97   0.737333402       7.059447     0.10445
            4 FEE                 31-Dec-98   0.737333402       8.653673     0.08520
            5 FEE                 31-Dec-99   0.737333402      12.118423     0.06084                                  0.03

     RESULTING VALUE              31-Dec-99                    12.118423   296.08172    3588.0436

                                                    5.000

  FORMULA:                                      1000*(1+T)=    3588.0436
                                                        =    3562.543573
                                                      T =         28.93%      29.11%
                                                      R =        256.25%     258.80%


Oppenheimer Aggressive Growth
    31-Dec-94

     TO                         NO. YEARS           5.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-94       1000.00       3.962433   252.37020
            1 FEE                 29-Dec-95   0.737333402       5.191279     0.14203
            2 FEE                 31-Dec-96   0.737333402       6.169441     0.11951
            3 FEE                 31-Dec-97   0.737333402       6.810818     0.10826
            4 FEE                 31-Dec-98   0.737333402       7.565153     0.09746
            5 FEE                 31-Dec-99   0.737333402      13.731518     0.05370                                  0.03

     RESULTING VALUE              31-Dec-99                    13.731518   251.84923    3458.2722

                                                    5.000

  FORMULA:                                      1000*(1+T)=    3458.2722
                                                        =    3432.772247
                                                      T =         27.98%      28.17%
                                                      R =        243.28%     245.83%

<PAGE>

Oppenheimer Strategic Bond
    31-Dec-94

     TO                         NO. YEARS           5.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-94       1000.00       7.242717   138.06973
            1 FEE                 29-Dec-95   0.737333402       8.257650     0.08929
            2 FEE                 31-Dec-96   0.737333402       9.148277     0.08060
            3 FEE                 31-Dec-97   0.737333402       9.831051     0.07500
            4 FEE                 31-Dec-98   0.737333402      10.000131     0.07373
            5 FEE                 31-Dec-99   0.737333402      10.165200     0.07254                                  0.03

     RESULTING VALUE              31-Dec-99                    10.165200   137.67858    1399.5303

                                                    5.000

  FORMULA:                                      1000*(1+T)=    1399.5303
                                                        =    1374.030258
                                                      T =          6.56%       6.95%
                                                      R =         37.40%      39.95%



Oppenheimer Global Securities
    31-Dec-94

     TO                         NO. YEARS           5.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-94       1000.00       5.209117   191.97112
            1 FEE                 29-Dec-95   0.737333402       5.265049     0.14004
            2 FEE                 31-Dec-96   0.737333402       6.130946     0.12026
            3 FEE                 31-Dec-97   0.737333402       7.419998     0.09937
            4 FEE                 31-Dec-98   0.737333402       8.369806     0.08809
            5 FEE                 31-Dec-99   0.737333402      13.113362     0.05623                                  0.03

     RESULTING VALUE              31-Dec-99                    13.113362   191.46711    2510.7776

                                                    5.000

  FORMULA:                                      1000*(1+T)=    2510.7776
                                                        =    2485.277588
                                                      T =         19.97%      20.22%
                                                      R =        148.53%     151.08%


STI Capital Appreciation
    31-Dec-94

     TO                         NO. YEARS           5.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-94       1000.00      #N/A         #N/A
            1 FEE                 29-Dec-95   0.737333402       4.684694     0.15739
            2 FEE                 31-Dec-96   0.737333402       5.730697     0.12866
            3 FEE                 31-Dec-97   0.737333402       7.735526     0.09532
            4 FEE                 31-Dec-98   0.737333402       9.862873     0.07476
            5 FEE                 31-Dec-99   0.737333402      10.600912     0.06955                                  0.03

     RESULTING VALUE              31-Dec-99                    10.600912    #N/A         #N/A

                                                    5.000

  FORMULA:                                      1000*(1+T)=    #N/A
                                                        =      #N/A
                                                      T =      #N/A         #N/A
                                                      R =      #N/A         #N/A
<PAGE>

STI Value Income
    31-Dec-94

     TO                         NO. YEARS           5.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-94       1000.00      #N/A         #N/A
            1 FEE                 29-Dec-95   0.737333402       6.189453     0.11913
            2 FEE                 31-Dec-96   0.737333402       7.258520     0.10158
            3 FEE                 31-Dec-97   0.737333402       9.100253     0.08102
            4 FEE                 31-Dec-98   0.737333402       9.868037     0.07472
            5 FEE                 31-Dec-99   0.737333402       9.462829     0.07792                                  0.03

     RESULTING VALUE              31-Dec-99                     9.462829    #N/A         #N/A

                                                    5.000

  FORMULA:                                      1000*(1+T)=    #N/A
                                                        =      #N/A
                                                      T =      #N/A         #N/A
                                                      R =      #N/A         #N/A


Federated Prime Money Fund II
    31-Dec-94
     TO                         NO. YEARS           5.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-94       1000.00       8.402318   119.01478
            1 FEE                 29-Dec-95   0.737333402       8.740559     0.08436
            2 FEE                 31-Dec-96   0.737333402       9.045328     0.08152
            3 FEE                 31-Dec-97   0.737333402       9.382795     0.07858
            4 FEE                 31-Dec-98   0.737333402       9.731655     0.07577
            5 FEE                 31-Dec-99   0.737333402      10.064374     0.07326                                  0.03

     RESULTING VALUE              31-Dec-99                    10.064374   118.62129    1193.8490

                                                    5.000

  FORMULA:                                      1000*(1+T)=    1193.8490
                                                        =    1168.349045
                                                      T =          3.16%       3.61%
                                                      R =         16.83%      19.38%



Templeton Stock Fund
    29-Dec-89

     TO                         NO. YEARS          10.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        29-Dec-89       1000.00       3.445229   290.25647
            1 FEE                 29-Dec-90   0.737333402       3.114683     0.23673
            2 FEE                 29-Dec-91   0.737333402       3.666000     0.20113
            3 FEE                 28-Dec-92   0.737333402       4.135774     0.17828
            4 FEE                 29-Dec-93   0.737333402       5.210320     0.14151
            5 FEE                 29-Dec-94   0.737333402       5.474945     0.13467
            6 FEE                 29-Dec-95   0.737333402       6.519728     0.11309
            7 FEE                 28-Dec-96   0.737333402       7.939351     0.09287
            8 FEE                 29-Dec-97   0.737333402       8.881073     0.08302
            9 FEE                 29-Dec-98   0.737333402       8.978132     0.08213
           10 FEE                 31-Dec-99   0.737333402      11.366272     0.06487                                     0

     RESULTING VALUE              31-Dec-99                    11.366272   288.92816    3284.0361

                                                   10.000

  FORMULA:                                      1000*(1+T)=    3284.0361
                                                        =    3284.036053
                                                      T =         12.63%      12.63%
                                                      R =        228.40%     228.40%


<PAGE>

Oppenheimer Capital Appreciation
    29-Dec-89

     TO                         NO. YEARS          10.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        29-Dec-89       1000.00       2.498732   400.20298
            1 FEE                 29-Dec-90   0.737333402       2.258294     0.32650
            2 FEE                 29-Dec-91   0.737333402       2.752752     0.26785
            3 FEE                 28-Dec-92   0.737333402       3.170878     0.23253
            4 FEE                 29-Dec-93   0.737333402       3.381497     0.21805
            5 FEE                 29-Dec-94   0.737333402       3.384716     0.21784
            6 FEE                 29-Dec-95   0.737333402       4.554542     0.16189
            7 FEE                 28-Dec-96   0.737333402       5.693517     0.12950
            8 FEE                 29-Dec-97   0.737333402       6.898841     0.10688
            9 FEE                 29-Dec-98   0.737333402       8.604657     0.08569
           10 FEE                 31-Dec-99   0.737333402      12.118423     0.06084                                     0

     RESULTING VALUE              31-Dec-99                    12.118423   398.39540    4827.9240

                                                   10.000

  FORMULA:                                      1000*(1+T)=    4827.9240
                                                        =    4827.923974
                                                      T =         17.05%      17.05%
                                                      R =        382.79%     382.79%


Oppenheimer Aggressive Growth
    29-Dec-89

     TO                         NO. YEARS          10.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        29-Dec-89       1000.00       2.401527   416.40173
            1 FEE                 29-Dec-90   0.737333402       1.956650     0.37683
            2 FEE                 29-Dec-91   0.737333402       2.907460     0.25360
            3 FEE                 28-Dec-92   0.737333402       3.372280     0.21865
            4 FEE                 29-Dec-93   0.737333402       4.277405     0.17238
            5 FEE                 29-Dec-94   0.737333402       3.948814     0.18672
            6 FEE                 29-Dec-95   0.737333402       5.191279     0.14203
            7 FEE                 28-Dec-96   0.737333402       6.090513     0.12106
            8 FEE                 29-Dec-97   0.737333402       6.603378     0.11166
            9 FEE                 29-Dec-98   0.737333402       7.428928     0.09925
           10 FEE                 31-Dec-99   0.737333402      13.731518     0.05370                                     0

     RESULTING VALUE              31-Dec-99                    13.731518   414.66585    5693.9915

                                                   10.000

  FORMULA:                                      1000*(1+T)=    5693.9915
                                                        =    5693.991519
                                                      T =         19.00%      19.00%
                                                      R =        469.40%     469.40%



<PAGE>

Enhanced Death Benefit

- ---------------------------------------------------------------------------------------------------------------------------------
MFS Research Series
    26-Jul-95

     TO                         NO. YEARS           4.433
    31-Dec-99
                TRANSACTION       DATE         $ VALUE       UNIT VALUE   NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        26-Jul-95       1000.00       4.917753   203.34490
            1 FEE                 26-Jul-96   0.737333402       5.701197     0.12933                                   0.06
            2 FEE                 26-Jul-97   0.737333402       7.807239     0.09444                                   0.06
            3 FEE                 26-Jul-98   0.737333402       9.130058     0.08076                                   0.05
            4                     26-Jul-99   0.737333402       9.957339     0.07405                                   0.05
            5                     31-Dec-99   0.737333402      11.528513     0.06396                                   0.04
            6                 N/A                       0   N/A              0.00000                                   0.03
            7                 N/A                       0   N/A              0.00000                                      0
            8                 N/A                       0   N/A              0.00000                                      0
            9                 N/A                       0   N/A              0.00000                                      0
           10                 N/A                       0   N/A              0.00000                                      0
           11                 N/A                       0   N/A              0.00000                                      0
           12                 N/A                       0   N/A              0.00000                                      0
           13                 N/A                       0   N/A              0.00000                                      0
           14 FEE             N/A                       0   N/A              0.00000                                      0
           15 FEE             N/A                       0   N/A              0.00000                                      0

     RESULTING VALUE              31-Dec-99                    11.528513   202.90236    2339.1625

                                                    4.433

  FORMULA:                                      1000*(1+T)=    2339.1625
                                                        =    2305.162544
                                                      T =         20.73%
                                                      R =        130.52%



Templeton Stock Fund
    24-Aug-88

     TO                         NO. YEARS          11.351
    31-Dec-99
                TRANSACTION       DATE         $ VALUE       UNIT VALUE   NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        24-Aug-88       1000.00       3.175021   314.95855
            1 FEE                 24-Aug-89   0.737333402       3.612290     0.20412                                   0.06
            2 FEE                 24-Aug-90   0.737333402       3.721217     0.19814                                   0.06
            3 FEE                 24-Aug-91   0.737333402       3.718079     0.19831                                   0.05
            4                     24-Aug-92   0.737333402       4.269579     0.17269                                   0.05
            5                     24-Aug-93   0.737333402       4.860244     0.15171                                   0.04
            6                     24-Aug-94   0.737333402       5.721700     0.12887                                   0.03
            7                     24-Aug-95   0.737333402       6.488664     0.11363                                      0
            8                     24-Aug-96   0.737333402       7.083879     0.10409                                      0
            9                     24-Aug-97   0.737333402       9.713393     0.07591                                      0
           10                     24-Aug-98   0.737333402       9.818676     0.07509                                      0
           11                     24-Aug-99   0.737333402       9.974181     0.07392                                      0
           12                     31-Dec-99   0.737333402      11.362172     0.06489                                      0
           13                 N/A                       0   N/A              0.00000                                      0
           14 FEE             N/A                       0   N/A              0.00000                                      0
           15 FEE             N/A                       0   N/A              0.00000                                      0

     RESULTING VALUE              31-Dec-99                    11.362172   313.39717    3560.8725

                                                   11.351

  FORMULA:                                      1000*(1+T)=    3560.8725
                                                        =    3560.872498
                                                      T =         11.84%
                                                      R =        256.09%


<PAGE>

Templeton International
    01-May-92

     TO                         NO. YEARS           7.666
    31-Dec-99
                TRANSACTION       DATE         $ VALUE       UNIT VALUE   NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        01-May-92       1000.00       4.208598   237.60882
            1 FEE                 01-May-93   0.737333402       4.305328     0.17126                                   0.06
            2 FEE                 01-May-94   0.737333402       5.514266     0.13371                                   0.06
            3 FEE                 01-May-95   0.737333402       5.653232     0.13043                                   0.05
            4                     01-May-96   0.737333402       6.774394     0.10884                                   0.05
            5                     01-May-97   0.737333402       7.936220     0.09291                                   0.04
            6                     01-May-98   0.737333402      10.042609     0.07342                                   0.03
            7                     01-May-99   0.737333402      10.059492     0.07330                                      0
            8                     31-Dec-99   0.737333402      11.259742     0.06548                                      0
            9                 N/A                       0   N/A              0.00000                                      0
           10                 N/A                       0   N/A              0.00000                                      0
           11                 N/A                       0   N/A              0.00000                                      0
           12                 N/A                       0   N/A              0.00000                                      0
           13                 N/A                       0   N/A              0.00000                                      0
           14 FEE             N/A                       0   N/A              0.00000                                      0
           15 FEE             N/A                       0   N/A              0.00000                                      0

     RESULTING VALUE              31-Dec-99                    11.259742   236.75947    2665.8505

                                                    7.666

  FORMULA:                                      1000*(1+T)=    2665.8505
                                                        =    2665.850516
                                                      T =         13.64%
                                                      R =        166.59%


Templeton Developing Markets
    04-Mar-96

     TO                         NO. YEARS           3.825
    31-Dec-99
                TRANSACTION       DATE         $ VALUE       UNIT VALUE   NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        04-Mar-96       1000.00      15.899965    62.89322
            1 FEE                 04-Mar-97   0.737333402      16.234665     0.04542                                   0.06
            2 FEE                 04-Mar-98   0.737333402      10.936029     0.06742                                   0.06
            3 FEE                 04-Mar-99   0.737333402       7.563317     0.09749                                   0.05
            4                     31-Dec-99   0.737333402      12.161677     0.06063                                   0.05
            5                 N/A                       0   N/A              0.00000                                   0.04
            6                 N/A                       0   N/A              0.00000                                   0.03
            7                 N/A                       0   N/A              0.00000                                      0
            8                 N/A                       0   N/A              0.00000                                      0
            9                 N/A                       0   N/A              0.00000                                      0
           10                 N/A                       0   N/A              0.00000                                      0
           11                 N/A                       0   N/A              0.00000                                      0
           12                 N/A                       0   N/A              0.00000                                      0
           13                 N/A                       0   N/A              0.00000                                      0
           14 FEE             N/A                       0   N/A              0.00000                                      0
           15 FEE             N/A                       0   N/A              0.00000                                      0

     RESULTING VALUE              31-Dec-99                    12.161677    62.62226     761.5918

                                                    3.825

  FORMULA:                                      1000*(1+T)=     761.5918
                                                        =    719.0917583
                                                      T =         -8.26%
                                                      R =        -28.09%

<PAGE>

Franklin Small Cap Investments
    01-May-98

     TO                         NO. YEARS           1.667
    31-Dec-99
                TRANSACTION       DATE         $ VALUE       UNIT VALUE   NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        01-May-98       1000.00       8.232378   121.47158
            1 FEE                 01-May-99   0.737333402       7.836129     0.09409                                   0.06
            2 FEE                 31-Dec-99   0.737333402      12.665148     0.05822                                   0.06
            3 FEE             N/A                       0   N/A              0.00000                                   0.05
            4                 N/A                       0   N/A              0.00000                                   0.05
            5                 N/A                       0   N/A              0.00000                                   0.04
            6                 N/A                       0   N/A              0.00000                                   0.03
            7                 N/A                       0   N/A              0.00000                                      0
            8                 N/A                       0   N/A              0.00000                                      0
            9                 N/A                       0   N/A              0.00000                                      0
           10                 N/A                       0   N/A              0.00000                                      0
           11                 N/A                       0   N/A              0.00000                                      0
           12                 N/A                       0   N/A              0.00000                                      0
           13                 N/A                       0   N/A              0.00000                                      0
           14 FEE             N/A                       0   N/A              0.00000                                      0
           15 FEE             N/A                       0   N/A              0.00000                                      0

     RESULTING VALUE              31-Dec-99                    12.665148   121.31927    1536.5265

                                                    1.667

  FORMULA:                                      1000*(1+T)=    1536.5265
                                                        =    1485.526547
                                                      T =         26.79%
                                                      R =         48.55%


Mutual Shares Investment Fund
    01-May-98

     TO                         NO. YEARS           1.667
    31-Dec-99
                TRANSACTION       DATE         $ VALUE       UNIT VALUE   NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        01-May-98       1000.00       9.896496   101.04587
            1 FEE                 01-May-99   0.737333402      10.461662     0.07048                                   0.06
            2 FEE                 31-Dec-99   0.737333402      10.307178     0.07154                                   0.06
            3 FEE             N/A                       0   N/A              0.00000                                   0.05
            4                 N/A                       0   N/A              0.00000                                   0.05
            5                 N/A                       0   N/A              0.00000                                   0.04
            6                 N/A                       0   N/A              0.00000                                   0.03
            7                 N/A                       0   N/A              0.00000                                      0
            8                 N/A                       0   N/A              0.00000                                      0
            9                 N/A                       0   N/A              0.00000                                      0
           10                 N/A                       0   N/A              0.00000                                      0
           11                 N/A                       0   N/A              0.00000                                      0
           12                 N/A                       0   N/A              0.00000                                      0
           13                 N/A                       0   N/A              0.00000                                      0
           14 FEE             N/A                       0   N/A              0.00000                                      0
           15 FEE             N/A                       0   N/A              0.00000                                      0

     RESULTING VALUE              31-Dec-99                    10.307178   100.90385    1040.0339

                                                    1.667

  FORMULA:                                      1000*(1+T)=    1040.0339
                                                        =    989.0339391
                                                      T =         -0.66%
                                                      R =         -1.10%

<PAGE>

Oppenheimer Main Street Growth & Income
    05-Jul-95

     TO                         NO. YEARS           4.490
    31-Dec-99
                TRANSACTION       DATE         $ VALUE       UNIT VALUE   NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        05-Jul-95       1000.00       4.090622   244.46160
            1 FEE                 05-Jul-96   0.737333402       5.866150     0.12569                                   0.06
            2 FEE                 05-Jul-97   0.737333402       7.700925     0.09575                                   0.06
            3 FEE                 05-Jul-98   0.737333402       9.807561     0.07518                                   0.05
            4                     05-Jul-99   0.737333402      10.314694     0.07148                                   0.05
            5                     31-Dec-99   0.737333402      10.778352     0.06841                                   0.04
            6                 N/A                       0   N/A              0.00000                                   0.03
            7                 N/A                       0   N/A              0.00000                                      0
            8                 N/A                       0   N/A              0.00000                                      0
            9                 N/A                       0   N/A              0.00000                                      0
           10                 N/A                       0   N/A              0.00000                                      0
           11                 N/A                       0   N/A              0.00000                                      0
           12                 N/A                       0   N/A              0.00000                                      0
           13                 N/A                       0   N/A              0.00000                                      0
           14 FEE             N/A                       0   N/A              0.00000                                      0
           15 FEE             N/A                       0   N/A              0.00000                                      0

     RESULTING VALUE              31-Dec-99                    10.778352   244.02509    2630.1883

                                                    4.490

  FORMULA:                                      1000*(1+T)=    2630.1883
                                                        =    2596.188302
                                                      T =         23.67%
                                                      R =        159.62%


Oppenheimer Capital Appreciation
    03-Apr-85

     TO                         NO. YEARS          14.743
    31-Dec-99
                TRANSACTION       DATE         $ VALUE       UNIT VALUE   NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        03-Apr-85       1000.00       1.355475   737.74876
            1 FEE                 03-Apr-86   0.737333402       1.608449     0.45841                                   0.06
            2 FEE                 03-Apr-87   0.737333402       2.045218     0.36052                                   0.06
            3 FEE                 03-Apr-88   0.737333402       1.901665     0.38773                                   0.05
            4                     03-Apr-89   0.737333402       2.305383     0.31983                                   0.05
            5                     03-Apr-90   0.737333402       2.456363     0.30017                                   0.04
            6                     03-Apr-91   0.737333402       2.514408     0.29324                                   0.03
            7                     03-Apr-92   0.737333402       2.802683     0.26308                                      0
            8                     03-Apr-93   0.737333402       3.177051     0.23208                                      0
            9                     03-Apr-94   0.737333402       3.323755     0.22184                                      0
           10                     03-Apr-95   0.737333402       3.707986     0.19885                                      0
           11                     03-Apr-96   0.737333402       4.945566     0.14909                                      0
           12                     03-Apr-97   0.737333402       5.606647     0.13151                                      0
           13                     03-Apr-98   0.737333402       8.082582     0.09122                                      0
           14 FEE                 03-Apr-99   0.737333402       9.243246     0.07977                                      0
           15 FEE                 31-Dec-99   0.737333402      12.114056     0.06087                                      0

     RESULTING VALUE              31-Dec-99                    12.114056   734.20054    8894.1465

                                                   14.743

  FORMULA:                                      1000*(1+T)=    8894.1465
                                                        =    8894.146484
                                                      T =         15.98%
                                                      R =        789.41%



<PAGE>

Oppenheimer Aggressive Growth
    15-Aug-86

     TO                         NO. YEARS          13.377
    31-Dec-99
                TRANSACTION       DATE         $ VALUE       UNIT VALUE   NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        15-Aug-86       1000.00       1.579804   632.98992
            1 FEE                 15-Aug-87   0.737333402       2.040630     0.36133                                   0.06
            2 FEE                 15-Aug-88   0.737333402       1.841266     0.40045                                   0.06
            3 FEE                 15-Aug-89   0.737333402       2.478776     0.29746                                   0.05
            4                     15-Aug-90   0.737333402       2.228345     0.33089                                   0.05
            5                     15-Aug-91   0.737333402       2.582279     0.28554                                   0.04
            6                     15-Aug-92   0.737333402       2.812954     0.26212                                   0.03
            7                     15-Aug-93   0.737333402       3.812212     0.19341                                      0
            8                     15-Aug-94   0.737333402       3.816053     0.19322                                      0
            9                     15-Aug-95   0.737333402       4.779130     0.15428                                      0
           10                     15-Aug-96   0.737333402       5.853290     0.12597                                      0
           11                     15-Aug-97   0.737333402       6.727863     0.10959                                      0
           12                     15-Aug-98   0.737333402       6.853901     0.10758                                      0
           13                     15-Aug-99   0.737333402       9.072799     0.08127                                      0
           14 FEE                 31-Dec-99   0.737333402      13.726596     0.05372                                      0
           15 FEE             N/A                       0   N/A              0.00000                                      0

     RESULTING VALUE              31-Dec-99                    13.726596   630.03310    8648.2098

                                                   13.377

  FORMULA:                                      1000*(1+T)=    8648.2098
                                                        =    8648.209773
                                                      T =         17.50%
                                                      R =        764.82%


Oppenheimer Strategic Bond
    03-May-93

     TO                         NO. YEARS           6.661
    31-Dec-99
                TRANSACTION       DATE         $ VALUE       UNIT VALUE   NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        03-May-93       1000.00       7.060558   141.63187
            1 FEE                 03-May-94   0.737333402       7.347880     0.10035                                   0.06
            2 FEE                 03-May-95   0.737333402       7.640247     0.09651                                   0.06
            3 FEE                 03-May-96   0.737333402       8.441074     0.08735                                   0.05
            4                     03-May-97   0.737333402       9.269440     0.07954                                   0.05
            5                     03-May-98   0.737333402      10.130466     0.07278                                   0.04
            6                     03-May-99   0.737333402      10.192359     0.07234                                   0.03
            7                     31-Dec-99   0.737333402      10.161522     0.07256                                      0
            8                 N/A                       0   N/A              0.00000                                      0
            9                 N/A                       0   N/A              0.00000                                      0
           10                 N/A                       0   N/A              0.00000                                      0
           11                 N/A                       0   N/A              0.00000                                      0
           12                 N/A                       0   N/A              0.00000                                      0
           13                 N/A                       0   N/A              0.00000                                      0
           14 FEE             N/A                       0   N/A              0.00000                                      0
           15 FEE             N/A                       0   N/A              0.00000                                      0

     RESULTING VALUE              31-Dec-99                    10.161522   141.05043    1433.2871

                                                    6.661

  FORMULA:                                      1000*(1+T)=    1433.2871
                                                        =    1433.287052
                                                      T =          5.55%
                                                      R =         43.33%

<PAGE>

Oppenheimer Global Securities
    12-Nov-90

     TO                         NO. YEARS           9.133
    31-Dec-99
                TRANSACTION       DATE         $ VALUE       UNIT VALUE   NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        12-Nov-90       1000.00       3.598398   277.90144
            1 FEE                 12-Nov-91   0.737333402       3.769472     0.19561                                   0.06
            2 FEE                 12-Nov-92   0.737333402       3.365232     0.21910                                   0.06
            3 FEE                 12-Nov-93   0.737333402       5.041870     0.14624                                   0.05
            4                     12-Nov-94   0.737333402       5.613602     0.13135                                   0.05
            5                     12-Nov-95   0.737333402       5.248547     0.14048                                   0.04
            6                     12-Nov-96   0.737333402       6.002211     0.12284                                   0.03
            7                     12-Nov-97   0.737333402       7.215701     0.10218                                      0
            8                     12-Nov-98   0.737333402       7.525114     0.09798                                      0
            9                     12-Nov-99   0.737333402      10.892115     0.06769                                      0
           10                     31-Dec-99   0.737333402      13.108648     0.05625                                      0
           11                 N/A                       0   N/A              0.00000                                      0
           12                 N/A                       0   N/A              0.00000                                      0
           13                 N/A                       0   N/A              0.00000                                      0
           14 FEE             N/A                       0   N/A              0.00000                                      0
           15 FEE             N/A                       0   N/A              0.00000                                      0

     RESULTING VALUE              31-Dec-99                    13.108648   276.62171    3626.1366

                                                    9.133

  FORMULA:                                      1000*(1+T)=    3626.1366
                                                        =    3626.136596
                                                      T =         15.15%
                                                      R =        262.61%


STI Capital Appreciation
    02-Oct-95

     TO                         NO. YEARS           4.246
    31-Dec-99
                TRANSACTION       DATE         $ VALUE       UNIT VALUE   NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        02-Oct-95       1000.00       4.431796   225.64216
            1 FEE                 02-Oct-96   0.737333402       5.469341     0.13481                                   0.06
            2 FEE                 02-Oct-97   0.737333402       7.546565     0.09770                                   0.06
            3 FEE                 02-Oct-98   0.737333402       7.871278     0.09367                                   0.05
            4                     02-Oct-99   0.737333402       9.739062     0.07571                                   0.05
            5                     31-Dec-99   0.737333402      10.597083     0.06958                                   0.04
            6                 N/A                       0   N/A              0.00000                                   0.03
            7                 N/A                       0   N/A              0.00000                                      0
            8                 N/A                       0   N/A              0.00000                                      0
            9                 N/A                       0   N/A              0.00000                                      0
           10                 N/A                       0   N/A              0.00000                                      0
           11                 N/A                       0   N/A              0.00000                                      0
           12                 N/A                       0   N/A              0.00000                                      0
           13                 N/A                       0   N/A              0.00000                                      0
           14 FEE             N/A                       0   N/A              0.00000                                      0
           15 FEE             N/A                       0   N/A              0.00000                                      0

     RESULTING VALUE              31-Dec-99                    10.597083   225.17068    2386.1524

                                                    4.246

  FORMULA:                                      1000*(1+T)=    2386.1524
                                                        =     2352.15235
                                                      T =         22.31%
                                                      R =        135.22%

<PAGE>

STI Value Income
    02-Oct-95

     TO                         NO. YEARS           4.246
    31-Dec-99
                TRANSACTION       DATE         $ VALUE       UNIT VALUE   NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        02-Oct-95       1000.00       5.836190   171.34466
            1 FEE                 02-Oct-96   0.737333402       6.965896     0.10585                                   0.06
            2 FEE                 02-Oct-97   0.737333402       9.223228     0.07994                                   0.06
            3 FEE                 02-Oct-98   0.737333402       8.781640     0.08396                                   0.05
            4                     02-Oct-99   0.737333402       9.740465     0.07570                                   0.05
            5                     31-Dec-99   0.737333402       9.459400     0.07795                                   0.04
            6                 N/A                       0   N/A              0.00000                                   0.03
            7                 N/A                       0   N/A              0.00000                                      0
            8                 N/A                       0   N/A              0.00000                                      0
            9                 N/A                       0   N/A              0.00000                                      0
           10                 N/A                       0   N/A              0.00000                                      0
           11                 N/A                       0   N/A              0.00000                                      0
           12                 N/A                       0   N/A              0.00000                                      0
           13                 N/A                       0   N/A              0.00000                                      0
           14 FEE             N/A                       0   N/A              0.00000                                      0
           15 FEE             N/A                       0   N/A              0.00000                                      0

     RESULTING VALUE              31-Dec-99                     9.459400   170.92126    1616.8126

                                                    4.246

  FORMULA:                                      1000*(1+T)=    1616.8126
                                                        =    1582.812578
                                                      T =         11.42%
                                                      R =         58.28%


Federated Prime Money Fund II
    21-Nov-94
     TO                         NO. YEARS           5.109
    31-Dec-99
                TRANSACTION       DATE         $ VALUE       UNIT VALUE   NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        21-Nov-94       1000.00       8.463296   118.15728
            1 FEE                 21-Nov-95   0.737333402       8.777781     0.08400                                   0.06
            2 FEE                 21-Nov-96   0.737333402       9.072322     0.08127                                   0.06
            3 FEE                 21-Nov-97   0.737333402       9.385660     0.07856                                   0.05
            4                     21-Nov-98   0.737333402       9.718034     0.07587                                   0.05
            5                     21-Nov-99   0.737333402      10.020371     0.07358                                   0.04
            6                     31-Dec-99   0.737333402      10.060732     0.07329                                   0.03
            7                 N/A                       0   N/A              0.00000                                      0
            8                 N/A                       0   N/A              0.00000                                      0
            9                 N/A                       0   N/A              0.00000                                      0
           10                 N/A                       0   N/A              0.00000                                      0
           11                 N/A                       0   N/A              0.00000                                      0
           12                 N/A                       0   N/A              0.00000                                      0
           13                 N/A                       0   N/A              0.00000                                      0
           14 FEE             N/A                       0   N/A              0.00000                                      0
           15 FEE             N/A                       0   N/A              0.00000                                      0

     RESULTING VALUE              31-Dec-99                    10.060732   117.69070    1184.0546

                                                    5.109

  FORMULA:                                      1000*(1+T)=    1184.0546
                                                        =    1158.554582
                                                      T =          2.92%
                                                      R =         15.86%

<PAGE>

MFS Research Series
    31-Dec-98

     TO                         NO. YEARS           1.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE       UNIT VALUE   NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-98       1000.00       9.421624   106.13881
            1 FEE                 31-Dec-99   0.737333402      11.528513     0.06396                                   0.06

     RESULTING VALUE              31-Dec-99                    11.528513   106.07486    1222.8854

                                                    1.000

  FORMULA:                                      1000*(1+T)=    1222.8854
                                                        =    1171.885367
                                                      T =         17.19%      22.29%
                                                      R =         17.19%      22.29%



Templeton Stock Fund
    31-Dec-98

     TO                         NO. YEARS           1.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE       UNIT VALUE   NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-98       1000.00       8.943039   111.81881
            1 FEE                 31-Dec-99   0.737333402      11.362172     0.06489                                   0.06

     RESULTING VALUE              31-Dec-99                    11.362172   111.75392    1269.7672

                                                    1.000

  FORMULA:                                      1000*(1+T)=    1269.7672
                                                        =    1218.767246
                                                      T =         21.88%      26.98%
                                                      R =         21.88%      26.98%



Templeton International
    31-Dec-98

     TO                         NO. YEARS           1.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE       UNIT VALUE   NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-98       1000.00       9.262014   107.96788
            1 FEE                 31-Dec-99   0.737333402      11.259742     0.06548                                   0.06

     RESULTING VALUE              31-Dec-99                    11.259742   107.90239    1214.9531

                                                    1.000

  FORMULA:                                      1000*(1+T)=    1214.9531
                                                        =     1163.95312
                                                      T =         16.40%      21.50%
                                                      R =         16.40%      21.50%

<PAGE>

Templeton Developing Markets
    31-Dec-98

     TO                         NO. YEARS           1.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE       UNIT VALUE   NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-98       1000.00       8.042530   124.33898
            1 FEE                 31-Dec-99   0.737333402      12.161677     0.06063                                   0.06

     RESULTING VALUE              31-Dec-99                    12.161677   124.27836    1511.4332

                                                    1.000

  FORMULA:                                      1000*(1+T)=    1511.4332
                                                        =    1460.433215
                                                      T =         46.04%      51.14%
                                                      R =         46.04%      51.14%



Franklin Small Cap Investments
    31-Dec-98

     TO                         NO. YEARS           1.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE       UNIT VALUE   NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-98       1000.00       7.529175   132.81668
            1 FEE                 31-Dec-99   0.737333402      12.665148     0.05822                                   0.06

     RESULTING VALUE              31-Dec-99                    12.665148   132.75846    1681.4055

                                                    1.000

  FORMULA:                                      1000*(1+T)=    1681.4055
                                                        =    1630.405531
                                                      T =         63.04%      68.14%
                                                      R =         63.04%      68.14%


Mutual Shares Investment Fund
    31-Dec-98

     TO                         NO. YEARS           1.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE       UNIT VALUE   NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-98       1000.00       9.540803   104.81298
            1 FEE                 31-Dec-99   0.737333402      10.307178     0.07154                                   0.06

     RESULTING VALUE              31-Dec-99                    10.307178   104.74144    1079.5887

                                                    1.000

  FORMULA:                                      1000*(1+T)=    1079.5887
                                                        =    1028.588715
                                                      T =          2.86%       7.96%
                                                      R =          2.86%       7.96%

<PAGE>

Oppenheimer Main Street Growth & Income
    31-Dec-98

     TO                         NO. YEARS           1.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE       UNIT VALUE   NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-98       1000.00       8.977988   111.38353
            1 FEE                 31-Dec-99   0.737333402      10.778352     0.06841                                   0.06

     RESULTING VALUE              31-Dec-99                    10.778352   111.31512    1199.7936

                                                    1.000

  FORMULA:                                      1000*(1+T)=    1199.7936
                                                        =    1148.793565
                                                      T =         14.88%      19.98%
                                                      R =         14.88%      19.98%



Oppenheimer Capital Appreciation
    31-Dec-98

     TO                         NO. YEARS           1.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE       UNIT VALUE   NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-98       1000.00       8.669587   115.34575
            1 FEE                 31-Dec-99   0.737333402      12.114056     0.06087                                   0.06

     RESULTING VALUE              31-Dec-99                    12.114056   115.28488    1396.5675

                                                    1.000

  FORMULA:                                      1000*(1+T)=    1396.5675
                                                        =    1345.567521
                                                      T =         34.56%      39.66%
                                                      R =         34.56%      39.66%



Oppenheimer Aggressive Growth
    31-Dec-98

     TO                         NO. YEARS           1.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE       UNIT VALUE   NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-98       1000.00       7.579064   131.94241
            1 FEE                 31-Dec-99   0.737333402      13.726596     0.05372                                   0.06

     RESULTING VALUE              31-Dec-99                    13.726596   131.88870    1810.3829

                                                    1.000

  FORMULA:                                      1000*(1+T)=    1810.3829
                                                        =    1759.382879
                                                      T =         75.94%      81.04%
                                                      R =         75.94%      81.04%



<PAGE>

Oppenheimer Strategic Bond
    31-Dec-98

     TO                         NO. YEARS           1.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE       UNIT VALUE   NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-98       1000.00      10.018538    99.81496
            1 FEE                 31-Dec-99   0.737333402      10.161522     0.07256                                   0.06

     RESULTING VALUE              31-Dec-99                    10.161522    99.74240    1013.5346

                                                    1.000

  FORMULA:                                      1000*(1+T)=    1013.5346
                                                        =    962.5346093
                                                      T =         -3.75%       1.35%
                                                      R =         -3.75%       1.35%



Oppenheimer Global Securities
    31-Dec-98

     TO                         NO. YEARS           1.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE       UNIT VALUE   NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-98       1000.00       8.385190   119.25788
            1 FEE                 31-Dec-99   0.737333402      13.108648     0.05625                                   0.06

     RESULTING VALUE              31-Dec-99                    13.108648   119.20163    1562.5723

                                                    1.000

  FORMULA:                                      1000*(1+T)=    1562.5723
                                                        =    1511.572264
                                                      T =         51.16%      56.26%
                                                      R =         51.16%      56.26%

<PAGE>

STI Capital Appreciation
    31-Dec-98

     TO                         NO. YEARS           1.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE       UNIT VALUE   NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-98       1000.00       9.881014   101.20419
            1 FEE                 31-Dec-99   0.737333402      10.597083     0.06958                                   0.06

     RESULTING VALUE              31-Dec-99                    10.597083   101.13461    1071.7318

                                                    1.000

  FORMULA:                                      1000*(1+T)=    1071.7318
                                                        =    1020.731848
                                                      T =          2.07%       7.17%
                                                      R =          2.07%       7.17%



STI Value Income
    31-Dec-98

     TO                         NO. YEARS           1.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE       UNIT VALUE   NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-98       1000.00       9.886178   101.15132
            1 FEE                 31-Dec-99   0.737333402       9.459400     0.07795                                   0.06

     RESULTING VALUE              31-Dec-99                     9.459400   101.07338     956.0935

                                                    1.000

  FORMULA:                                      1000*(1+T)=     956.0935
                                                        =    905.0935066
                                                      T =         -9.49%      -4.39%
                                                      R =         -9.49%      -4.39%

<PAGE>

Federated Prime Money Fund II
    31-Dec-98
     TO                         NO. YEARS           1.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE       UNIT VALUE   NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-98       1000.00       9.749559   102.56874
            1 FEE                 31-Dec-99   0.737333402      10.060732     0.07329                                   0.06

     RESULTING VALUE              31-Dec-99                    10.060732   102.49545    1031.1793

                                                    1.000

  FORMULA:                                      1000*(1+T)=    1031.1793
                                                        =    980.1792897
                                                      T =         -1.98%       3.12%
                                                      R =         -1.98%       3.12%



MFS Research Series
    31-Dec-94

     TO                         NO. YEARS           5.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE       UNIT VALUE   NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-94       1000.00       #N/A        #N/A
            1 FEE                 31-Dec-95   0.737333402       5.408474     0.13633
            2 FEE                 31-Dec-96   0.737333402       6.525842     0.11299
            3 FEE                 31-Dec-97   0.737333402       7.741201     0.09525
            4 FEE                 31-Dec-98   0.737333402       9.421624     0.07826
            5 FEE                 31-Dec-99   0.737333402      11.528513     0.06396                                   0.03

     RESULTING VALUE              31-Dec-99                    11.528513    #N/A         #N/A

                                                    5.000

  FORMULA:                                      1000*(1+T)=     #N/A
                                                        =       #N/A
                                                      T =       #N/A        #N/A
                                                      R =       #N/A        #N/A

<PAGE>

Templeton Stock Fund
    31-Dec-94

     TO                         NO. YEARS           5.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE       UNIT VALUE   NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-94       1000.00       5.459812   183.15649
            1 FEE                 31-Dec-95   0.737333402       6.746387     0.10929
            2 FEE                 31-Dec-96   0.737333402       8.148604     0.09049
            3 FEE                 31-Dec-97   0.737333402       8.978097     0.08213
            4 FEE                 31-Dec-98   0.737333402       8.943039     0.08245
            5 FEE                 31-Dec-99   0.737333402      11.362172     0.06489                                   0.03

     RESULTING VALUE              31-Dec-99                    11.362172   182.72724    2076.1784

                                                    5.000

  FORMULA:                                      1000*(1+T)=    2076.1784
                                                        =    2050.678369
                                                      T =         15.45%      15.73%
                                                      R =        105.07%     107.62%


Templeton International
    31-Dec-94

     TO                         NO. YEARS           5.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE       UNIT VALUE   NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-94       1000.00       5.488695   182.19267
            1 FEE                 31-Dec-95   0.737333402       6.269275     0.11761
            2 FEE                 31-Dec-96   0.737333402       7.672584     0.09610
            3 FEE                 31-Dec-97   0.737333402       8.608213     0.08565
            4 FEE                 31-Dec-98   0.737333402       9.262014     0.07961
            5 FEE                 31-Dec-99   0.737333402      11.259742     0.06548                                   0.03

     RESULTING VALUE              31-Dec-99                    11.259742   181.74821    2046.4380

                                                    5.000

  FORMULA:                                      1000*(1+T)=    2046.4380
                                                        =    2020.937989
                                                      T =         15.11%      15.40%
                                                      R =        102.09%     104.64%


Templeton Developing Markets
    31-Dec-94

     TO                         NO. YEARS           5.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE       UNIT VALUE   NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-94       1000.00       #N/A        #N/A
            1 FEE                 31-Dec-95   0.737333402       #N/A        #N/A
            2 FEE                 31-Dec-96   0.737333402      14.823955     0.04974
            3 FEE                 31-Dec-97   0.737333402      10.329445     0.07138
            4 FEE                 31-Dec-98   0.737333402       8.042530     0.09168
            5 FEE                 31-Dec-99   0.737333402      12.161677     0.06063                                   0.03

     RESULTING VALUE              31-Dec-99                    12.161677    #N/A         #N/A

                                                    5.000

  FORMULA:                                      1000*(1+T)=     #N/A
                                                        =       #N/A
                                                      T =       #N/A        #N/A
                                                      R =       #N/A        #N/A

<PAGE>

Franklin Small Cap Investments
    31-Dec-94

     TO                         NO. YEARS           5.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE       UNIT VALUE   NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-94       1000.00       #N/A        #N/A
            1 FEE                 31-Dec-95   0.737333402       #N/A        #N/A
            2 FEE                 31-Dec-96   0.737333402       #N/A        #N/A
            3 FEE                 31-Dec-97   0.737333402       #N/A        #N/A
            4 FEE                 31-Dec-98   0.737333402       7.529175     0.09793
            5 FEE                 31-Dec-99   0.737333402      12.665148     0.05822                                   0.03

     RESULTING VALUE              31-Dec-99                    12.665148    #N/A         #N/A

                                                    5.000

  FORMULA:                                      1000*(1+T)=     #N/A
                                                        =       #N/A
                                                      T =       #N/A        #N/A
                                                      R =       #N/A        #N/A


Mutual Shares Investment Fund
    31-Dec-94

     TO                         NO. YEARS           5.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE       UNIT VALUE   NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-94       1000.00       #N/A        #N/A
            1 FEE                 31-Dec-95   0.737333402       #N/A        #N/A
            2 FEE                 31-Dec-96   0.737333402       #N/A        #N/A
            3 FEE                 31-Dec-97   0.737333402       #N/A        #N/A
            4 FEE                 31-Dec-98   0.737333402       9.540803     0.07728
            5 FEE                 31-Dec-99   0.737333402      10.307178     0.07154                                   0.03

     RESULTING VALUE              31-Dec-99                    10.307178    #N/A         #N/A

                                                    5.000

  FORMULA:                                      1000*(1+T)=     #N/A
                                                        =       #N/A
                                                      T =       #N/A        #N/A
                                                      R =       #N/A        #N/A


Oppenheimer Main Street Growth & Income
    31-Dec-94

     TO                         NO. YEARS           5.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE       UNIT VALUE   NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-94       1000.00       #N/A        #N/A
            1 FEE                 31-Dec-95   0.737333402       5.089805     0.14486
            2 FEE                 31-Dec-96   0.737333402       6.652365     0.11084
            3 FEE                 31-Dec-97   0.737333402       8.693121     0.08482
            4 FEE                 31-Dec-98   0.737333402       8.977988     0.08213
            5 FEE                 31-Dec-99   0.737333402      10.778352     0.06841                                   0.03

     RESULTING VALUE              31-Dec-99                    10.778352    #N/A         #N/A

                                                    5.000

  FORMULA:                                      1000*(1+T)=     #N/A
                                                        =       #N/A
                                                      T =       #N/A        #N/A
                                                      R =       #N/A        #N/A


<PAGE>

Oppenheimer Capital Appreciation
    31-Dec-94

     TO                         NO. YEARS           5.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE       UNIT VALUE   NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-94       1000.00       3.407310   293.48665
            1 FEE                 31-Dec-95   0.737333402       4.593169     0.16053
            2 FEE                 31-Dec-96   0.737333402       5.672175     0.12999
            3 FEE                 31-Dec-97   0.737333402       7.087989     0.10403
            4 FEE                 31-Dec-98   0.737333402       8.669587     0.08505
            5 FEE                 31-Dec-99   0.737333402      12.114056     0.06087                                   0.03

     RESULTING VALUE              31-Dec-99                    12.114056   292.94619    3548.7666

                                                    5.000

  FORMULA:                                      1000*(1+T)=    3548.7666
                                                        =    3523.266566
                                                      T =         28.64%      28.83%
                                                      R =        252.33%     254.88%


Oppenheimer Aggressive Growth
    31-Dec-94

     TO                         NO. YEARS           5.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE       UNIT VALUE   NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-94       1000.00       4.004834   249.69824
            1 FEE                 31-Dec-95   0.737333402       5.235329     0.14084
            2 FEE                 31-Dec-96   0.737333402       6.208038     0.11877
            3 FEE                 31-Dec-97   0.737333402       6.838372     0.10782
            4 FEE                 31-Dec-98   0.737333402       7.579064     0.09729
            5 FEE                 31-Dec-99   0.737333402      13.726596     0.05372                                   0.03

     RESULTING VALUE              31-Dec-99                    13.726596   249.17981    3420.3905

                                                    5.000

  FORMULA:                                      1000*(1+T)=    3420.3905
                                                        =    3394.890538
                                                      T =         27.69%      27.88%
                                                      R =        239.49%     242.04%


Oppenheimer Strategic Bond
    31-Dec-94

     TO                         NO. YEARS           5.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE       UNIT VALUE   NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-94       1000.00       7.320194   136.60840
            1 FEE                 31-Dec-95   0.737333402       8.327707     0.08854
            2 FEE                 31-Dec-96   0.737333402       9.205513     0.08010
            3 FEE                 31-Dec-97   0.737333402       9.870835     0.07470
            4 FEE                 31-Dec-98   0.737333402      10.018538     0.07360
            5 FEE                 31-Dec-99   0.737333402      10.161522     0.07256                                   0.03

     RESULTING VALUE              31-Dec-99                    10.161522   136.21891    1384.1914

                                                    5.000

  FORMULA:                                      1000*(1+T)=    1384.1914
                                                        =    1358.691433
                                                      T =          6.32%       6.72%
                                                      R =         35.87%      38.42%


<PAGE>

Oppenheimer Global Securities
    31-Dec-94

     TO                         NO. YEARS           5.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE       UNIT VALUE   NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-94       1000.00       5.264834   189.93951
            1 FEE                 31-Dec-95   0.737333402       5.309698     0.13887
            2 FEE                 31-Dec-96   0.737333402       6.169284     0.11952
            3 FEE                 31-Dec-97   0.737333402       7.449990     0.09897
            4 FEE                 31-Dec-98   0.737333402       8.385190     0.08793
            5 FEE                 31-Dec-99   0.737333402      13.108648     0.05625                                   0.03

     RESULTING VALUE              31-Dec-99                    13.108648   189.43798    2483.2758

                                                    5.000

  FORMULA:                                      1000*(1+T)=    2483.2758
                                                        =     2457.77577
                                                      T =         19.70%      19.95%
                                                      R =        145.78%     148.33%


STI Capital Appreciation
    31-Dec-94

     TO                         NO. YEARS           5.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE       UNIT VALUE   NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-94       1000.00       #N/A        #N/A
            1 FEE                 31-Dec-95   0.737333402       4.724412     0.15607
            2 FEE                 31-Dec-96   0.737333402       5.766514     0.12786
            3 FEE                 31-Dec-97   0.737333402       7.766797     0.09493
            4 FEE                 31-Dec-98   0.737333402       9.881014     0.07462
            5 FEE                 31-Dec-99   0.737333402      10.597083     0.06958                                   0.03

     RESULTING VALUE              31-Dec-99                    10.597083    #N/A         #N/A

                                                    5.000

  FORMULA:                                      1000*(1+T)=     #N/A
                                                        =       #N/A
                                                      T =       #N/A        #N/A
                                                      R =       #N/A        #N/A


STI Value Income
    31-Dec-94

     TO                         NO. YEARS           5.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE       UNIT VALUE   NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-94       1000.00       #N/A        #N/A
            1 FEE                 31-Dec-95   0.737333402       6.241948     0.11813
            2 FEE                 31-Dec-96   0.737333402       7.303908     0.10095
            3 FEE                 31-Dec-97   0.737333402       9.137052     0.08070
            4 FEE                 31-Dec-98   0.737333402       9.886178     0.07458
            5 FEE                 31-Dec-99   0.737333402       9.459400     0.07795                                   0.03

     RESULTING VALUE              31-Dec-99                     9.459400    #N/A         #N/A

                                                    5.000

  FORMULA:                                      1000*(1+T)=     #N/A
                                                        =       #N/A
                                                      T =       #N/A        #N/A
                                                      R =       #N/A        #N/A

<PAGE>

Federated Prime Money Fund II
    31-Dec-94
     TO                         NO. YEARS           5.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE       UNIT VALUE   NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-94       1000.00       8.492174   117.75548
            1 FEE                 31-Dec-95   0.737333402       8.814727     0.08365
            2 FEE                 31-Dec-96   0.737333402       9.101924     0.08101
            3 FEE                 31-Dec-97   0.737333402       9.420764     0.07827
            4 FEE                 31-Dec-98   0.737333402       9.749559     0.07563
            5 FEE                 31-Dec-99   0.737333402      10.060732     0.07329                                   0.03

     RESULTING VALUE              31-Dec-99                    10.060732   117.36364    1180.7641

                                                    5.000

  FORMULA:                                      1000*(1+T)=    1180.7641
                                                        =     1155.26411
                                                      T =          2.93%       3.38%
                                                      R =         15.53%      18.08%


Oppenheimer Capital Appreciation
    31-Dec-89

     TO                         NO. YEARS          10.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE       UNIT VALUE   NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-89       1000.00       2.553386   391.63683
            1 FEE                 31-Dec-90   0.737333402       2.311588     0.31897
            2 FEE                 31-Dec-91   0.737333402       2.862507     0.25758
            3 FEE                 30-Dec-92   0.737333402       3.237777     0.22773
            4 FEE                 31-Dec-93   0.737333402       3.421082     0.21553
            5 FEE                 31-Dec-94   0.737333402       3.407310     0.21640
            6 FEE                 31-Dec-95   0.737333402       4.593169     0.16053
            7 FEE                 30-Dec-96   0.737333402       5.720284     0.12890
            8 FEE                 31-Dec-97   0.737333402       7.087989     0.10403
            9 FEE                 31-Dec-98   0.737333402       8.669587     0.08505
           10 FEE                 31-Dec-99   0.737333402      12.114056     0.06087                                      0

     RESULTING VALUE              31-Dec-99                    12.114056   389.86126    4722.8011

                                                   10.000

  FORMULA:                                      1000*(1+T)=    4722.8011
                                                        =    4722.801091
                                                      T =         16.79%      16.79%
                                                      R =        372.28%     372.28%

<PAGE>

Oppenheimer Aggressive Growth
    31-Dec-89

     TO                         NO. YEARS          10.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE       UNIT VALUE   NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-89       1000.00       2.454115   407.47887
            1 FEE                 31-Dec-90   0.737333402       2.013380     0.36622
            2 FEE                 31-Dec-91   0.737333402       3.072708     0.23996
            3 FEE                 30-Dec-92   0.737333402       3.455454     0.21338
            4 FEE                 31-Dec-93   0.737333402       4.393515     0.16782
            5 FEE                 31-Dec-94   0.737333402       4.004834     0.18411
            6 FEE                 31-Dec-95   0.737333402       5.235329     0.14084
            7 FEE                 30-Dec-96   0.737333402       6.169778     0.11951
            8 FEE                 31-Dec-97   0.737333402       6.838372     0.10782
            9 FEE                 31-Dec-98   0.737333402       7.579064     0.09729
           10 FEE                 31-Dec-99   0.737333402      13.726596     0.05372                                      0

     RESULTING VALUE              31-Dec-99                    13.726596   405.78820    5570.0907

                                                   10.000

  FORMULA:                                      1000*(1+T)=    5570.0907
                                                        =    5570.090716
                                                      T =         18.74%      18.74%
                                                      R =        457.01%     457.01%


Templeton Stock Fund
    31-Dec-89

     TO                         NO. YEARS          10.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE       UNIT VALUE   NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-89       1000.00       3.669748   272.49828
            1 FEE                 31-Dec-90   0.737333402       3.225496     0.22860
            2 FEE                 31-Dec-91   0.737333402       4.050630     0.18203
            3 FEE                 30-Dec-92   0.737333402       4.198612     0.17561
            4 FEE                 31-Dec-93   0.737333402       5.659787     0.13028
            5 FEE                 31-Dec-94   0.737333402       5.459812     0.13505
            6 FEE                 31-Dec-95   0.737333402       6.746387     0.10929
            7 FEE                 30-Dec-96   0.737333402       7.990297     0.09228
            8 FEE                 31-Dec-97   0.737333402       8.978097     0.08213
            9 FEE                 31-Dec-98   0.737333402       8.943039     0.08245
           10 FEE                 31-Dec-99   0.737333402      11.362172     0.06489                                      0

     RESULTING VALUE              31-Dec-99                    11.362172   271.21567    3081.5991

                                                   10.000

  FORMULA:                                      1000*(1+T)=    3081.5991
                                                        =    3081.599145
                                                      T =         11.91%      11.91%
                                                      R =        208.16%     208.16%

<PAGE>

Combination

- --------------------------------------------------------------------------------------------------------------------------------
STI Capital Appreciation
    02-Oct-95

     TO                         NO. YEARS           4.246
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        02-Oct-95       1000.00       4.471759   223.62566
            1 FEE                 02-Oct-96   0.737333402       5.506528     0.13390                                  0.06
            2 FEE                 02-Oct-97   0.737333402       7.581197     0.09726                                  0.06
            3 FEE                 02-Oct-98   0.737333402       7.890025     0.09345                                  0.05
            4                     02-Oct-99   0.737333402       9.740881     0.07569                                  0.05
            5                     31-Dec-99   0.737333402      10.593253     0.06960                                  0.04
            6                 N/A                       0  N/A               0.00000                                  0.03
            7                 N/A                       0  N/A               0.00000                                     0
            8                 N/A                       0  N/A               0.00000                                     0
            9                 N/A                       0  N/A               0.00000                                     0
           10                 N/A                       0  N/A               0.00000                                     0
           11                 N/A                       0  N/A               0.00000                                     0
           12                 N/A                       0  N/A               0.00000                                     0
           13                 N/A                       0  N/A               0.00000                                     0
           14 FEE             N/A                       0  N/A               0.00000                                     0
           15 FEE             N/A                       0  N/A               0.00000                                     0

     RESULTING VALUE              31-Dec-99                    10.593253   223.15575    2363.9453

                                                    4.246

  FORMULA:                                      1000*(1+T)=    2363.9453
                                                        =    2329.945272
                                                      T =         22.04%
                                                      R =        132.99%




<PAGE>

STI Value Income
    02-Oct-95

     TO                         NO. YEARS           4.246
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        02-Oct-95       1000.00       5.888812   169.81355
            1 FEE                 02-Oct-96   0.737333402       7.013256     0.10513                                  0.06
            2 FEE                 02-Oct-97   0.737333402       9.265567     0.07958                                  0.06
            3 FEE                 02-Oct-98   0.737333402       8.802561     0.08376                                  0.05
            4                     02-Oct-99   0.737333402       9.742285     0.07568                                  0.05
            5                     31-Dec-99   0.737333402       9.455971     0.07798                                  0.04
            6                 N/A                       0  N/A               0.00000                                  0.03
            7                 N/A                       0  N/A               0.00000                                     0
            8                 N/A                       0  N/A               0.00000                                     0
            9                 N/A                       0  N/A               0.00000                                     0
           10                 N/A                       0  N/A               0.00000                                     0
           11                 N/A                       0  N/A               0.00000                                     0
           12                 N/A                       0  N/A               0.00000                                     0
           13                 N/A                       0  N/A               0.00000                                     0
           14 FEE             N/A                       0  N/A               0.00000                                     0
           15 FEE             N/A                       0  N/A               0.00000                                     0

     RESULTING VALUE              31-Dec-99                     9.455971   169.39141    1601.7603

                                                    4.246

  FORMULA:                                      1000*(1+T)=    1601.7603
                                                        =    1567.760299
                                                      T =         11.17%
                                                      R =         56.78%


Federated Prime Money Fund II
    21-Nov-94
     TO                         NO. YEARS           5.109
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        21-Nov-94       1000.00       8.557007   116.86329
            1 FEE                 21-Nov-95   0.737333402       8.855477     0.08326                                  0.06
            2 FEE                 21-Nov-96   0.737333402       9.132512     0.08074                                  0.06
            3 FEE                 21-Nov-97   0.737333402       9.427165     0.07821                                  0.05
            4                     21-Nov-98   0.737333402       9.739616     0.07570                                  0.05
            5                     21-Nov-99   0.737333402      10.019285     0.07359                                  0.04
            6                     31-Dec-99   0.737333402      10.057099     0.07331                                  0.03
            7                 N/A                       0  N/A               0.00000                                     0
            8                 N/A                       0  N/A               0.00000                                     0
            9                 N/A                       0  N/A               0.00000                                     0
           10                 N/A                       0  N/A               0.00000                                     0
           11                 N/A                       0  N/A               0.00000                                     0
           12                 N/A                       0  N/A               0.00000                                     0
           13                 N/A                       0  N/A               0.00000                                     0
           14 FEE             N/A                       0  N/A               0.00000                                     0
           15 FEE             N/A                       0  N/A               0.00000                                     0

     RESULTING VALUE              31-Dec-99                    10.057099   116.39846    1170.6309

                                                    5.109

  FORMULA:                                      1000*(1+T)=    1170.6309
                                                        =    1145.130873
                                                      T =          2.69%
                                                      R =         14.51%

<PAGE>

MFS Research Series
    26-Jul-95

     TO                         NO. YEARS           4.433
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        26-Jul-95       1000.00       4.917753   203.34490
            1 FEE                 26-Jul-96   0.737333402       5.701197     0.12933                                  0.06
            2 FEE                 26-Jul-97   0.737333402       7.807239     0.09444                                  0.06
            3 FEE                 26-Jul-98   0.737333402       9.130058     0.08076                                  0.05
            4                     26-Jul-99   0.737333402       9.957339     0.07405                                  0.05
            5                     31-Dec-99   0.737333402      11.524353     0.06398                                  0.04
            6                 N/A                       0  N/A               0.00000                                  0.03
            7                 N/A                       0  N/A               0.00000                                     0
            8                 N/A                       0  N/A               0.00000                                     0
            9                 N/A                       0  N/A               0.00000                                     0
           10                 N/A                       0  N/A               0.00000                                     0
           11                 N/A                       0  N/A               0.00000                                     0
           12                 N/A                       0  N/A               0.00000                                     0
           13                 N/A                       0  N/A               0.00000                                     0
           14 FEE             N/A                       0  N/A               0.00000                                     0
           15 FEE             N/A                       0  N/A               0.00000                                     0

     RESULTING VALUE              31-Dec-99                    11.524353   202.90234    2338.3182

                                                    4.433

  FORMULA:                                      1000*(1+T)=    2338.3182
                                                        =    2304.318204
                                                      T =         20.72%
                                                      R =        130.43%


Templeton Stock Fund
    24-Aug-88

     TO                         NO. YEARS          11.351
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        24-Aug-88       1000.00       3.369286   296.79879
            1 FEE                 24-Aug-89   0.737333402       3.825537     0.19274                                  0.06
            2 FEE                 24-Aug-90   0.737333402       3.932244     0.18751                                  0.06
            3 FEE                 24-Aug-91   0.737333402       3.920271     0.18808                                  0.05
            4                     24-Aug-92   0.737333402       4.491982     0.16414                                  0.05
            5                     24-Aug-93   0.737333402       5.102300     0.14451                                  0.04
            6                     24-Aug-94   0.737333402       5.993646     0.12302                                  0.03
            7                     24-Aug-95   0.737333402       6.782275     0.10871                                     0
            8                     24-Aug-96   0.737333402       7.388244     0.09980                                     0
            9                     24-Aug-97   0.737333402      10.109083     0.07294                                     0
           10                     24-Aug-98   0.737333402      10.196148     0.07231                                     0
           11                     24-Aug-99   0.737333402      10.110050     0.07293                                     0
           12                     31-Dec-99   0.737333402      11.358075     0.06492                                     0
           13                 N/A                       0  N/A               0.00000                                     0
           14 FEE             N/A                       0  N/A               0.00000                                     0
           15 FEE             N/A                       0  N/A               0.00000                                     0

     RESULTING VALUE              31-Dec-99                    11.358075   295.30717    3354.1210

                                                   11.351

  FORMULA:                                      1000*(1+T)=    3354.1210
                                                        =    3354.120974
                                                      T =         11.25%
                                                      R =        235.41%




<PAGE>

Templeton International
    01-May-92

     TO                         NO. YEARS           7.666
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        01-May-92       1000.00       4.208598   237.60882
            1 FEE                 01-May-93   0.737333402       4.305328     0.17126                                  0.06
            2 FEE                 01-May-94   0.737333402       5.514266     0.13371                                  0.06
            3 FEE                 01-May-95   0.737333402       5.653232     0.13043                                  0.05
            4                     01-May-96   0.737333402       6.774394     0.10884                                  0.05
            5                     01-May-97   0.737333402       7.936220     0.09291                                  0.04
            6                     01-May-98   0.737333402      10.042609     0.07342                                  0.03
            7                     01-May-99   0.737333402      10.059492     0.07330                                     0
            8                     31-Dec-99   0.737333402      11.255682     0.06551                                     0
            9                 N/A                       0  N/A               0.00000                                     0
           10                 N/A                       0  N/A               0.00000                                     0
           11                 N/A                       0  N/A               0.00000                                     0
           12                 N/A                       0  N/A               0.00000                                     0
           13                 N/A                       0  N/A               0.00000                                     0
           14 FEE             N/A                       0  N/A               0.00000                                     0
           15 FEE             N/A                       0  N/A               0.00000                                     0

     RESULTING VALUE              31-Dec-99                    11.255682   236.75944    2664.8890

                                                    7.666

  FORMULA:                                      1000*(1+T)=    2664.8890
                                                        =    2664.889006
                                                      T =         13.64%
                                                      R =        166.49%


Templeton Developing Markets
    04-Mar-96

     TO                         NO. YEARS           3.825
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        04-Mar-96       1000.00      15.899965    62.89322
            1 FEE                 04-Mar-97   0.737333402      16.234665     0.04542                                  0.06
            2 FEE                 04-Mar-98   0.737333402      10.936029     0.06742                                  0.06
            3 FEE                 04-Mar-99   0.737333402       7.563317     0.09749                                  0.05
            4                     31-Dec-99   0.737333402      12.157298     0.06065                                  0.05
            5                 N/A                       0  N/A               0.00000                                  0.04
            6                 N/A                       0  N/A               0.00000                                  0.03
            7                 N/A                       0  N/A               0.00000                                     0
            8                 N/A                       0  N/A               0.00000                                     0
            9                 N/A                       0  N/A               0.00000                                     0
           10                 N/A                       0  N/A               0.00000                                     0
           11                 N/A                       0  N/A               0.00000                                     0
           12                 N/A                       0  N/A               0.00000                                     0
           13                 N/A                       0  N/A               0.00000                                     0
           14 FEE             N/A                       0  N/A               0.00000                                     0
           15 FEE             N/A                       0  N/A               0.00000                                     0

     RESULTING VALUE              31-Dec-99                    12.157298    62.62224     761.3173

                                                    3.825

  FORMULA:                                      1000*(1+T)=     761.3173
                                                        =    718.8172699
                                                      T =         -8.27%
                                                      R =        -28.12%



<PAGE>

Franklin Small Cap Investments
    01-May-98

     TO                         NO. YEARS           1.667
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        01-May-98       1000.00       8.232378   121.47158
            1 FEE                 01-May-99   0.737333402       7.836129     0.09409                                  0.06
            2 FEE                 31-Dec-99   0.737333402      12.660591     0.05824                                  0.06
            3 FEE             N/A                       0  N/A               0.00000                                  0.05
            4                 N/A                       0  N/A               0.00000                                  0.05
            5                 N/A                       0  N/A               0.00000                                  0.04
            6                 N/A                       0  N/A               0.00000                                  0.03
            7                 N/A                       0  N/A               0.00000                                     0
            8                 N/A                       0  N/A               0.00000                                     0
            9                 N/A                       0  N/A               0.00000                                     0
           10                 N/A                       0  N/A               0.00000                                     0
           11                 N/A                       0  N/A               0.00000                                     0
           12                 N/A                       0  N/A               0.00000                                     0
           13                 N/A                       0  N/A               0.00000                                     0
           14 FEE             N/A                       0  N/A               0.00000                                     0
           15 FEE             N/A                       0  N/A               0.00000                                     0

     RESULTING VALUE              31-Dec-99                    12.660591   121.31925    1535.9734

                                                    1.667

  FORMULA:                                      1000*(1+T)=    1535.9734
                                                        =     1484.97343
                                                      T =         26.76%
                                                      R =         48.50%


Mutual Shares Investment Fund
    01-May-98

     TO                         NO. YEARS           1.667
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        01-May-98       1000.00       9.896496   101.04587
            1 FEE                 01-May-99   0.737333402      10.461662     0.07048                                  0.06
            2 FEE                 31-Dec-99   0.737333402      10.303451     0.07156                                  0.06
            3 FEE             N/A                       0  N/A               0.00000                                  0.05
            4                 N/A                       0  N/A               0.00000                                  0.05
            5                 N/A                       0  N/A               0.00000                                  0.04
            6                 N/A                       0  N/A               0.00000                                  0.03
            7                 N/A                       0  N/A               0.00000                                     0
            8                 N/A                       0  N/A               0.00000                                     0
            9                 N/A                       0  N/A               0.00000                                     0
           10                 N/A                       0  N/A               0.00000                                     0
           11                 N/A                       0  N/A               0.00000                                     0
           12                 N/A                       0  N/A               0.00000                                     0
           13                 N/A                       0  N/A               0.00000                                     0
           14 FEE             N/A                       0  N/A               0.00000                                     0
           15 FEE             N/A                       0  N/A               0.00000                                     0

     RESULTING VALUE              31-Dec-99                    10.303451   100.90382    1039.6576

                                                    1.667

  FORMULA:                                      1000*(1+T)=    1039.6576
                                                        =    988.6576039
                                                      T =         -0.68%
                                                      R =         -1.13%


<PAGE>

Oppenheimer Main Street Growth & Income
    05-Jul-95

     TO                         NO. YEARS           4.490
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        05-Jul-95       1000.00       4.090622   244.46160
            1 FEE                 05-Jul-96   0.737333402       5.866150     0.12569                                  0.06
            2 FEE                 05-Jul-97   0.737333402       7.700925     0.09575                                  0.06
            3 FEE                 05-Jul-98   0.737333402       9.807561     0.07518                                  0.05
            4                     05-Jul-99   0.737333402      10.314694     0.07148                                  0.05
            5                     31-Dec-99   0.737333402      10.774459     0.06843                                  0.04
            6                 N/A                       0  N/A               0.00000                                  0.03
            7                 N/A                       0  N/A               0.00000                                     0
            8                 N/A                       0  N/A               0.00000                                     0
            9                 N/A                       0  N/A               0.00000                                     0
           10                 N/A                       0  N/A               0.00000                                     0
           11                 N/A                       0  N/A               0.00000                                     0
           12                 N/A                       0  N/A               0.00000                                     0
           13                 N/A                       0  N/A               0.00000                                     0
           14 FEE             N/A                       0  N/A               0.00000                                     0
           15 FEE             N/A                       0  N/A               0.00000                                     0

     RESULTING VALUE              31-Dec-99                    10.774459   244.02506    2629.2380

                                                    4.490

  FORMULA:                                      1000*(1+T)=    2629.2380
                                                        =    2595.238046
                                                      T =         23.66%
                                                      R =        159.52%



Oppenheimer Capital Appreciation
    03-Apr-85

     TO                         NO. YEARS          14.743
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        03-Apr-85       1000.00       1.355475   737.74876
            1 FEE                 03-Apr-86   0.737333402       1.608449     0.45841                                  0.06
            2 FEE                 03-Apr-87   0.737333402       2.045218     0.36052                                  0.06
            3 FEE                 03-Apr-88   0.737333402       1.901665     0.38773                                  0.05
            4                     03-Apr-89   0.737333402       2.305383     0.31983                                  0.05
            5                     03-Apr-90   0.737333402       2.456363     0.30017                                  0.04
            6                     03-Apr-91   0.737333402       2.514408     0.29324                                  0.03
            7                     03-Apr-92   0.737333402       2.802683     0.26308                                     0
            8                     03-Apr-93   0.737333402       3.177051     0.23208                                     0
            9                     03-Apr-94   0.737333402       3.323755     0.22184                                     0
           10                     03-Apr-95   0.737333402       3.707986     0.19885                                     0
           11                     03-Apr-96   0.737333402       4.945566     0.14909                                     0
           12                     03-Apr-97   0.737333402       5.606647     0.13151                                     0
           13                     03-Apr-98   0.737333402       8.082582     0.09122                                     0
           14 FEE                 03-Apr-99   0.737333402       9.243246     0.07977                                     0
           15 FEE                 31-Dec-99   0.737333402      12.109687     0.06089                                     0

     RESULTING VALUE              31-Dec-99                    12.109687   734.20052    8890.9385

                                                   14.743

  FORMULA:                                      1000*(1+T)=    8890.9385
                                                        =    8890.938496
                                                      T =         15.98%
                                                      R =        789.09%




<PAGE>

Oppenheimer Aggressive Growth
    15-Aug-86

     TO                         NO. YEARS          13.377
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        15-Aug-86       1000.00       1.579804   632.98992
            1 FEE                 15-Aug-87   0.737333402       2.040630     0.36133                                  0.06
            2 FEE                 15-Aug-88   0.737333402       1.841266     0.40045                                  0.06
            3 FEE                 15-Aug-89   0.737333402       2.478776     0.29746                                  0.05
            4                     15-Aug-90   0.737333402       2.228345     0.33089                                  0.05
            5                     15-Aug-91   0.737333402       2.582279     0.28554                                  0.04
            6                     15-Aug-92   0.737333402       2.812954     0.26212                                  0.03
            7                     15-Aug-93   0.737333402       3.812212     0.19341                                     0
            8                     15-Aug-94   0.737333402       3.816053     0.19322                                     0
            9                     15-Aug-95   0.737333402       4.779130     0.15428                                     0
           10                     15-Aug-96   0.737333402       5.853290     0.12597                                     0
           11                     15-Aug-97   0.737333402       6.727863     0.10959                                     0
           12                     15-Aug-98   0.737333402       6.853901     0.10758                                     0
           13                     15-Aug-99   0.737333402       9.072799     0.08127                                     0
           14 FEE                 31-Dec-99   0.737333402      13.721664     0.05373                                     0
           15 FEE             N/A                       0  N/A               0.00000                                     0

     RESULTING VALUE              31-Dec-99                    13.721664   630.03308    8645.1022

                                                   13.377

  FORMULA:                                      1000*(1+T)=    8645.1022
                                                        =    8645.102185
                                                      T =         17.50%
                                                      R =        764.51%


Oppenheimer Strategic Bond
    03-May-93

     TO                         NO. YEARS           6.661
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        03-May-93       1000.00       7.060558   141.63187
            1 FEE                 03-May-94   0.737333402       7.347880     0.10035                                  0.06
            2 FEE                 03-May-95   0.737333402       7.640247     0.09651                                  0.06
            3 FEE                 03-May-96   0.737333402       8.441074     0.08735                                  0.05
            4                     03-May-97   0.737333402       9.269440     0.07954                                  0.05
            5                     03-May-98   0.737333402      10.130466     0.07278                                  0.04
            6                     03-May-99   0.737333402      10.192359     0.07234                                  0.03
            7                     31-Dec-99   0.737333402      10.157847     0.07259                                     0
            8                 N/A                       0  N/A               0.00000                                     0
            9                 N/A                       0  N/A               0.00000                                     0
           10                 N/A                       0  N/A               0.00000                                     0
           11                 N/A                       0  N/A               0.00000                                     0
           12                 N/A                       0  N/A               0.00000                                     0
           13                 N/A                       0  N/A               0.00000                                     0
           14 FEE             N/A                       0  N/A               0.00000                                     0
           15 FEE             N/A                       0  N/A               0.00000                                     0

     RESULTING VALUE              31-Dec-99                    10.157847   141.05040    1432.7684

                                                    6.661

  FORMULA:                                      1000*(1+T)=    1432.7684
                                                        =    1432.768425
                                                      T =          5.55%
                                                      R =         43.28%



<PAGE>

Oppenheimer Global Securities
    12-Nov-90

     TO                         NO. YEARS           9.133
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        12-Nov-90       1000.00       3.598398   277.90144
            1 FEE                 12-Nov-91   0.737333402       3.769472     0.19561                                  0.06
            2 FEE                 12-Nov-92   0.737333402       3.365232     0.21910                                  0.06
            3 FEE                 12-Nov-93   0.737333402       5.041870     0.14624                                  0.05
            4                     12-Nov-94   0.737333402       5.613602     0.13135                                  0.05
            5                     12-Nov-95   0.737333402       5.248547     0.14048                                  0.04
            6                     12-Nov-96   0.737333402       6.002211     0.12284                                  0.03
            7                     12-Nov-97   0.737333402       7.215701     0.10218                                     0
            8                     12-Nov-98   0.737333402       7.525114     0.09798                                     0
            9                     12-Nov-99   0.737333402      10.891399     0.06770                                     0
           10                     31-Dec-99   0.737333402      13.103940     0.05627                                     0
           11                 N/A                       0  N/A               0.00000                                     0
           12                 N/A                       0  N/A               0.00000                                     0
           13                 N/A                       0  N/A               0.00000                                     0
           14 FEE             N/A                       0  N/A               0.00000                                     0
           15 FEE             N/A                       0  N/A               0.00000                                     0

     RESULTING VALUE              31-Dec-99                    13.103940   276.62168    3624.8339

                                                    9.133

  FORMULA:                                      1000*(1+T)=    3624.8339
                                                        =    3624.833938
                                                      T =         15.14%
                                                      R =        262.48%



<PAGE>

STI Capital Appreciation
    31-Dec-98

     TO                         NO. YEARS           1.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-98       1000.00       9.899189   101.01837
            1 FEE                 31-Dec-99   0.737333402      10.593253     0.06960                                  0.06

     RESULTING VALUE              31-Dec-99                    10.593253   100.94877    1069.3759

                                                    1.000

  FORMULA:                                      1000*(1+T)=    1069.3759
                                                        =    1018.375862
                                                      T =          1.84%       6.94%
                                                      R =          1.84%       6.94%


STI Value Income
    31-Dec-98

     TO                         NO. YEARS           1.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-98       1000.00       9.904363   100.96560
            1 FEE                 31-Dec-99   0.737333402       9.455971     0.07798                                  0.06

     RESULTING VALUE              31-Dec-99                     9.455971   100.88762     953.9905

                                                    1.000

  FORMULA:                                      1000*(1+T)=     953.9905
                                                        =    902.9904546
                                                      T =         -9.70%      -4.60%
                                                      R =         -9.70%      -4.60%



Federated Prime Money Fund II
    31-Dec-98
     TO                         NO. YEARS           1.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-98       1000.00       9.768797   102.36675
            1 FEE                 31-Dec-99   0.737333402      10.057099     0.07331                                  0.06

     RESULTING VALUE              31-Dec-99                    10.057099   102.29344    1028.7752

                                                    1.000

  FORMULA:                                      1000*(1+T)=    1028.7752
                                                        =    977.7752094
                                                      T =         -2.22%       2.88%
                                                      R =         -2.22%       2.88%



<PAGE>

MFS Research Series
    31-Dec-98

     TO                         NO. YEARS           1.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-98       1000.00       9.421624   106.13881
            1 FEE                 31-Dec-99   0.737333402      11.524353     0.06398                                  0.06

     RESULTING VALUE              31-Dec-99                    11.524353   106.07483    1222.4438

                                                    1.000

  FORMULA:                                      1000*(1+T)=    1222.4438
                                                        =    1171.443829
                                                      T =         17.14%      22.24%
                                                      R =         17.14%      22.24%


Templeton Stock Fund
    31-Dec-98

     TO                         NO. YEARS           1.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-98       1000.00       9.278137   107.78026
            1 FEE                 31-Dec-99   0.737333402      11.358075     0.06492                                  0.06

     RESULTING VALUE              31-Dec-99                    11.358075   107.71534    1223.4389

                                                    1.000

  FORMULA:                                      1000*(1+T)=    1223.4389
                                                        =    1172.438921
                                                      T =         17.24%      22.34%
                                                      R =         17.24%      22.34%


Templeton International
    31-Dec-98

     TO                         NO. YEARS           1.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-98       1000.00       9.262014   107.96788
            1 FEE                 31-Dec-99   0.737333402      11.255682     0.06551                                  0.06

     RESULTING VALUE              31-Dec-99                    11.255682   107.90237    1214.5148

                                                    1.000

  FORMULA:                                      1000*(1+T)=    1214.5148
                                                        =    1163.514771
                                                      T =         16.35%      21.45%
                                                      R =         16.35%      21.45%



<PAGE>

Templeton Developing Markets
    31-Dec-98

     TO                         NO. YEARS           1.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-98       1000.00       8.042530   124.33898
            1 FEE                 31-Dec-99   0.737333402      12.157298     0.06065                                  0.06

     RESULTING VALUE              31-Dec-99                    12.157298   124.27833    1510.8887

                                                    1.000

  FORMULA:                                      1000*(1+T)=    1510.8887
                                                        =    1459.888735
                                                      T =         45.99%      51.09%
                                                      R =         45.99%      51.09%


Franklin Small Cap Investments
    31-Dec-98

     TO                         NO. YEARS           1.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-98       1000.00       7.529175   132.81668
            1 FEE                 31-Dec-99   0.737333402      12.660591     0.05824                                  0.06

     RESULTING VALUE              31-Dec-99                    12.660591   132.75844    1680.8003

                                                    1.000

  FORMULA:                                      1000*(1+T)=    1680.8003
                                                        =    1629.800285
                                                      T =         62.98%      68.08%
                                                      R =         62.98%      68.08%


Mutual Shares Investment Fund
    31-Dec-98

     TO                         NO. YEARS           1.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-98       1000.00       9.540803   104.81298
            1 FEE                 31-Dec-99   0.737333402      10.303451     0.07156                                  0.06

     RESULTING VALUE              31-Dec-99                    10.303451   104.74142    1079.1981

                                                    1.000

  FORMULA:                                      1000*(1+T)=    1079.1981
                                                        =    1028.198077
                                                      T =          2.82%       7.92%
                                                      R =          2.82%       7.92%



<PAGE>

Oppenheimer Main Street Growth & Income
    31-Dec-98

     TO                         NO. YEARS           1.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-98       1000.00       8.977988   111.38353
            1 FEE                 31-Dec-99   0.737333402      10.774459     0.06843                                  0.06

     RESULTING VALUE              31-Dec-99                    10.774459   111.31510    1199.3599

                                                    1.000

  FORMULA:                                      1000*(1+T)=    1199.3599
                                                        =    1148.359949
                                                      T =         14.84%      19.94%
                                                      R =         14.84%      19.94%


Oppenheimer Capital Appreciation
    31-Dec-98

     TO                         NO. YEARS           1.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-98       1000.00       8.669587   115.34575
            1 FEE                 31-Dec-99   0.737333402      12.109687     0.06089                                  0.06

     RESULTING VALUE              31-Dec-99                    12.109687   115.28486    1396.0636

                                                    1.000

  FORMULA:                                      1000*(1+T)=    1396.0636
                                                        =    1345.063575
                                                      T =         34.51%      39.61%
                                                      R =         34.51%      39.61%


Oppenheimer Aggressive Growth
    31-Dec-98

     TO                         NO. YEARS           1.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-98       1000.00       7.579064   131.94241
            1 FEE                 31-Dec-99   0.737333402      13.721664     0.05373                                  0.06

     RESULTING VALUE              31-Dec-99                    13.721664   131.88868    1809.7321

                                                    1.000

  FORMULA:                                      1000*(1+T)=    1809.7321
                                                        =    1758.732139
                                                      T =         75.87%      80.97%
                                                      R =         75.87%      80.97%



<PAGE>

Oppenheimer Strategic Bond
    31-Dec-98

     TO                         NO. YEARS           1.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-98       1000.00      10.018538    99.81496
            1 FEE                 31-Dec-99   0.737333402      10.157847     0.07259                                  0.06

     RESULTING VALUE              31-Dec-99                    10.157847    99.74238    1013.1678

                                                    1.000

  FORMULA:                                      1000*(1+T)=    1013.1678
                                                        =    962.1677893
                                                      T =         -3.78%       1.32%
                                                      R =         -3.78%       1.32%


Oppenheimer Global Securities
    31-Dec-98

     TO                         NO. YEARS           1.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-98       1000.00       8.385190   119.25788
            1 FEE                 31-Dec-99   0.737333402      13.103940     0.05627                                  0.06

     RESULTING VALUE              31-Dec-99                    13.103940   119.20161    1562.0108

                                                    1.000

  FORMULA:                                      1000*(1+T)=    1562.0108
                                                        =    1511.010798
                                                      T =         51.10%      56.20%
                                                      R =         51.10%      56.20%


STI Capital Appreciation
    31-Dec-94

     TO                         NO. YEARS           5.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-94       1000.00      #N/A         #N/A
            1 FEE                 29-Dec-95   0.737333402       4.764482     0.15476
            2 FEE                 31-Dec-96   0.737333402       5.802582     0.12707
            3 FEE                 31-Dec-97   0.737333402       7.798209     0.09455
            4 FEE                 31-Dec-98   0.737333402       9.899189     0.07448
            5 FEE                 31-Dec-99   0.737333402      10.593253     0.06960                                  0.03

     RESULTING VALUE              31-Dec-99                    10.593253    #N/A         #N/A

                                                    5.000

  FORMULA:                                      1000*(1+T)=    #N/A
                                                        =      #N/A
                                                      T =      #N/A         #N/A
                                                      R =      #N/A         #N/A



<PAGE>

STI Value Income
    31-Dec-94

     TO                         NO. YEARS           5.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-94       1000.00      #N/A         #N/A
            1 FEE                 29-Dec-95   0.737333402       6.294887     0.11713
            2 FEE                 31-Dec-96   0.737333402       7.349592     0.10032
            3 FEE                 31-Dec-97   0.737333402       9.174018     0.08037
            4 FEE                 31-Dec-98   0.737333402       9.904363     0.07445
            5 FEE                 31-Dec-99   0.737333402       9.455971     0.07798                                  0.03

     RESULTING VALUE              31-Dec-99                     9.455971    #N/A         #N/A

                                                    5.000

  FORMULA:                                      1000*(1+T)=    #N/A
                                                        =      #N/A
                                                      T =      #N/A         #N/A
                                                      R =      #N/A         #N/A


Federated Prime Money Fund II
    31-Dec-94
     TO                         NO. YEARS           5.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-94       1000.00       8.584137   116.49395
            1 FEE                 29-Dec-95   0.737333402       8.890712     0.08293
            2 FEE                 31-Dec-96   0.737333402       9.160105     0.08049
            3 FEE                 31-Dec-97   0.737333402       9.460144     0.07794
            4 FEE                 31-Dec-98   0.737333402       9.768797     0.07548
            5 FEE                 31-Dec-99   0.737333402      10.057099     0.07331                                  0.03

     RESULTING VALUE              31-Dec-99                    10.057099   116.10379    1167.6673

                                                    5.000

  FORMULA:                                      1000*(1+T)=    1167.6673
                                                        =    1142.167329
                                                      T =          2.69%       3.15%
                                                      R =         14.22%      16.77%


MFS Research Series
    31-Dec-94

     TO                         NO. YEARS           5.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-94       1000.00      #N/A         #N/A
            1 FEE                 29-Dec-95   0.737333402       5.408474     0.13633
            2 FEE                 31-Dec-96   0.737333402       6.525842     0.11299
            3 FEE                 31-Dec-97   0.737333402       7.741201     0.09525
            4 FEE                 31-Dec-98   0.737333402       9.421624     0.07826
            5 FEE                 31-Dec-99   0.737333402      11.524353     0.06398                                  0.03

     RESULTING VALUE              31-Dec-99                    11.524353    #N/A         #N/A

                                                    5.000

  FORMULA:                                      1000*(1+T)=    #N/A
                                                        =      #N/A
                                                      T =      #N/A         #N/A
                                                      R =      #N/A         #N/A



<PAGE>

Templeton Stock Fund
    31-Dec-94

     TO                         NO. YEARS           5.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-94       1000.00       5.713988   175.00912
            1 FEE                 29-Dec-95   0.737333402       6.868304     0.10735
            2 FEE                 31-Dec-96   0.737333402       8.491118     0.08684
            3 FEE                 31-Dec-97   0.737333402       9.335063     0.07899
            4 FEE                 31-Dec-98   0.737333402       9.278137     0.07947
            5 FEE                 31-Dec-99   0.737333402      11.358075     0.06492                                  0.03

     RESULTING VALUE              31-Dec-99                    11.358075   174.59156    1983.0240

                                                    5.000

  FORMULA:                                      1000*(1+T)=    1983.0240
                                                        =    1957.523994
                                                      T =         14.38%      14.67%
                                                      R =         95.75%      98.30%


Templeton International
    31-Dec-94

     TO                         NO. YEARS           5.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-94       1000.00       5.488695   182.19267
            1 FEE                 29-Dec-95   0.737333402       6.106300     0.12075
            2 FEE                 31-Dec-96   0.737333402       7.672584     0.09610
            3 FEE                 31-Dec-97   0.737333402       8.608213     0.08565
            4 FEE                 31-Dec-98   0.737333402       9.262014     0.07961
            5 FEE                 31-Dec-99   0.737333402      11.255682     0.06551                                  0.03

     RESULTING VALUE              31-Dec-99                    11.255682   181.74505    2045.6645

                                                    5.000

  FORMULA:                                      1000*(1+T)=    2045.6645
                                                        =    2020.164494
                                                      T =         15.10%      15.39%
                                                      R =        102.02%     104.57%


Templeton Developing Markets
    31-Dec-94

     TO                         NO. YEARS           5.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-94       1000.00      #N/A         #N/A
            1 FEE                 29-Dec-95   0.737333402      #N/A         #N/A
            2 FEE                 31-Dec-96   0.737333402      14.823955     0.04974
            3 FEE                 31-Dec-97   0.737333402      10.329445     0.07138
            4 FEE                 31-Dec-98   0.737333402       8.042530     0.09168
            5 FEE                 31-Dec-99   0.737333402      12.157298     0.06065                                  0.03

     RESULTING VALUE              31-Dec-99                    12.157298    #N/A         #N/A

                                                    5.000

  FORMULA:                                      1000*(1+T)=    #N/A
                                                        =      #N/A
                                                      T =      #N/A         #N/A
                                                      R =      #N/A         #N/A



<PAGE>

Franklin Small Cap Investments
    31-Dec-94

     TO                         NO. YEARS           5.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-94       1000.00      #N/A         #N/A
            1 FEE                 29-Dec-95   0.737333402      #N/A         #N/A
            2 FEE                 31-Dec-96   0.737333402      #N/A         #N/A
            3 FEE                 31-Dec-97   0.737333402      #N/A         #N/A
            4 FEE                 31-Dec-98   0.737333402       7.529175     0.09793
            5 FEE                 31-Dec-99   0.737333402      12.660591     0.05824                                  0.03

     RESULTING VALUE              31-Dec-99                    12.660591    #N/A         #N/A

                                                    5.000

  FORMULA:                                      1000*(1+T)=    #N/A
                                                        =      #N/A
                                                      T =      #N/A         #N/A
                                                      R =      #N/A         #N/A


Mutual Shares Investment Fund
    31-Dec-94

     TO                         NO. YEARS           5.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-94       1000.00      #N/A         #N/A
            1 FEE                 29-Dec-95   0.737333402      #N/A         #N/A
            2 FEE                 31-Dec-96   0.737333402      #N/A         #N/A
            3 FEE                 31-Dec-97   0.737333402      #N/A         #N/A
            4 FEE                 31-Dec-98   0.737333402       9.540803     0.07728
            5 FEE                 31-Dec-99   0.737333402      10.303451     0.07156                                  0.03

     RESULTING VALUE              31-Dec-99                    10.303451    #N/A         #N/A

                                                    5.000

  FORMULA:                                      1000*(1+T)=    #N/A
                                                        =      #N/A
                                                      T =      #N/A         #N/A
                                                      R =      #N/A         #N/A


Oppenheimer Main Street Growth & Income
    31-Dec-94

     TO                         NO. YEARS           5.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-94       1000.00      #N/A         #N/A
            1 FEE                 29-Dec-95   0.737333402       5.089805     0.14486
            2 FEE                 31-Dec-96   0.737333402       6.652365     0.11084
            3 FEE                 31-Dec-97   0.737333402       8.693121     0.08482
            4 FEE                 31-Dec-98   0.737333402       8.977988     0.08213
            5 FEE                 31-Dec-99   0.737333402      10.774459     0.06843                                  0.03

     RESULTING VALUE              31-Dec-99                    10.774459    #N/A         #N/A

                                                    5.000

  FORMULA:                                      1000*(1+T)=    #N/A
                                                        =      #N/A
                                                      T =      #N/A         #N/A
                                                      R =      #N/A         #N/A



<PAGE>

Oppenheimer Capital Appreciation
    31-Dec-94

     TO                         NO. YEARS           5.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-94       1000.00       3.407310   293.48665
            1 FEE                 29-Dec-95   0.737333402       4.593169     0.16053
            2 FEE                 31-Dec-96   0.737333402       5.672175     0.12999
            3 FEE                 31-Dec-97   0.737333402       7.087989     0.10403
            4 FEE                 31-Dec-98   0.737333402       8.669587     0.08505
            5 FEE                 31-Dec-99   0.737333402      12.109687     0.06089                                  0.03

     RESULTING VALUE              31-Dec-99                    12.109687   292.94617    3547.4864

                                                    5.000

  FORMULA:                                      1000*(1+T)=    3547.4864
                                                        =    3521.986418
                                                      T =         28.63%      28.82%
                                                      R =        252.20%     254.75%


Oppenheimer Aggressive Growth
    31-Dec-94

     TO                         NO. YEARS           5.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-94       1000.00       4.004834   249.69824
            1 FEE                 29-Dec-95   0.737333402       5.235329     0.14084
            2 FEE                 31-Dec-96   0.737333402       6.208038     0.11877
            3 FEE                 31-Dec-97   0.737333402       6.838372     0.10782
            4 FEE                 31-Dec-98   0.737333402       7.579064     0.09729
            5 FEE                 31-Dec-99   0.737333402      13.721664     0.05373                                  0.03

     RESULTING VALUE              31-Dec-99                    13.721664   249.17979    3419.1613

                                                    5.000

  FORMULA:                                      1000*(1+T)=    3419.1613
                                                        =    3393.661318
                                                      T =         27.68%      27.87%
                                                      R =        239.37%     241.92%


Oppenheimer Strategic Bond
    31-Dec-94

     TO                         NO. YEARS           5.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-94       1000.00       7.320194   136.60840
            1 FEE                 29-Dec-95   0.737333402       8.327707     0.08854
            2 FEE                 31-Dec-96   0.737333402       9.205513     0.08010
            3 FEE                 31-Dec-97   0.737333402       9.870835     0.07470
            4 FEE                 31-Dec-98   0.737333402      10.018538     0.07360
            5 FEE                 31-Dec-99   0.737333402      10.157847     0.07259                                  0.03

     RESULTING VALUE              31-Dec-99                    10.157847   136.21888    1383.6906

                                                    5.000

  FORMULA:                                      1000*(1+T)=    1383.6906
                                                        =    1358.190562
                                                      T =          6.31%       6.71%
                                                      R =         35.82%      38.37%



<PAGE>

Oppenheimer Global Securities
    31-Dec-94

     TO                         NO. YEARS           5.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-94       1000.00       5.264834   189.93951
            1 FEE                 29-Dec-95   0.737333402       5.309698     0.13887
            2 FEE                 31-Dec-96   0.737333402       6.169284     0.11952
            3 FEE                 31-Dec-97   0.737333402       7.449990     0.09897
            4 FEE                 31-Dec-98   0.737333402       8.385190     0.08793
            5 FEE                 31-Dec-99   0.737333402      13.103940     0.05627                                  0.03

     RESULTING VALUE              31-Dec-99                    13.103940   189.43796    2482.3836

                                                    5.000

  FORMULA:                                      1000*(1+T)=    2482.3836
                                                        =    2456.883631
                                                      T =         19.70%      19.94%
                                                      R =        145.69%     148.24%


Templeton Stock Fund
    31-Dec-89

     TO                         NO. YEARS          10.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-89       1000.00       3.882813   257.54524
            1 FEE                 31-Dec-90   0.737333402       3.405174     0.21653
            2 FEE                 31-Dec-91   0.737333402       4.267035     0.17280
            3 FEE                 30-Dec-92   0.737333402       4.414065     0.16704
            4 FEE                 31-Dec-93   0.737333402       5.936348     0.12421
            5 FEE                 31-Dec-94   0.737333402       5.713988     0.12904
            6 FEE                 31-Dec-95   0.737333402       7.045208     0.10466
            7 FEE                 30-Dec-96   0.737333402       8.327678     0.08854
            8 FEE                 31-Dec-97   0.737333402       9.335063     0.07899
            9 FEE                 31-Dec-98   0.737333402       9.278137     0.07947
           10 FEE                 31-Dec-99   0.737333402      11.358075     0.06492                                     0

     RESULTING VALUE              31-Dec-99                    11.358075   256.31905    2911.2910

                                                   10.000

  FORMULA:                                      1000*(1+T)=    2911.2910
                                                        =    2911.290984
                                                      T =         11.28%      11.28%
                                                      R =        191.13%     191.13%
<PAGE>

Oppenheimer Capital Appreciation
    31-Dec-89

     TO                         NO. YEARS          10.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-89       1000.00       2.553386   391.63683
            1 FEE                 31-Dec-90   0.737333402       2.311588     0.31897
            2 FEE                 31-Dec-91   0.737333402       2.862507     0.25758
            3 FEE                 30-Dec-92   0.737333402       3.237777     0.22773
            4 FEE                 31-Dec-93   0.737333402       3.421082     0.21553
            5 FEE                 31-Dec-94   0.737333402       3.407310     0.21640
            6 FEE                 31-Dec-95   0.737333402       4.593169     0.16053
            7 FEE                 30-Dec-96   0.737333402       5.720284     0.12890
            8 FEE                 31-Dec-97   0.737333402       7.087989     0.10403
            9 FEE                 31-Dec-98   0.737333402       8.669587     0.08505
           10 FEE                 31-Dec-99   0.737333402      12.109687     0.06089                                     0

     RESULTING VALUE              31-Dec-99                    12.109687   389.86123    4721.0975

                                                   10.000

  FORMULA:                                      1000*(1+T)=    4721.0975
                                                        =    4721.097521
                                                      T =         16.79%      16.79%
                                                      R =        372.11%     372.11%


Oppenheimer Aggressive Growth
    31-Dec-89

     TO                         NO. YEARS          10.000
    31-Dec-99
                TRANSACTION       DATE         $ VALUE      UNIT VALUE    NO. UNITS   END VALUE   SURRENDER CHARGES

            0 INIT DEPOSIT        31-Dec-89       1000.00       2.454115   407.47887
            1 FEE                 31-Dec-90   0.737333402       2.013380     0.36622
            2 FEE                 31-Dec-91   0.737333402       3.072708     0.23996
            3 FEE                 30-Dec-92   0.737333402       3.455454     0.21338
            4 FEE                 31-Dec-93   0.737333402       4.393515     0.16782
            5 FEE                 31-Dec-94   0.737333402       4.004834     0.18411
            6 FEE                 31-Dec-95   0.737333402       5.235329     0.14084
            7 FEE                 30-Dec-96   0.737333402       6.169778     0.11951
            8 FEE                 31-Dec-97   0.737333402       6.838372     0.10782
            9 FEE                 31-Dec-98   0.737333402       7.579064     0.09729
           10 FEE                 31-Dec-99   0.737333402      13.721664     0.05373                                     0

     RESULTING VALUE              31-Dec-99                    13.721664   405.78818    5568.0891

                                                   10.000

  FORMULA:                                      1000*(1+T)=    5568.0891
                                                        =    5568.089103
                                                      T =         18.73%      18.73%
                                                      R =        456.81%     456.81%


</TABLE>


<PAGE>

                               POWER OF ATTORNEY

                  WITH RESPECT TO GLENBROOK LIFE MULTI-MANAGER
                                VARIABLE ACCOUNT
                                  (REGISTRANT)


     Know all men by these presents that Thomas J. Wilson, II, whose signature
appears below, constitutes and appoints Michael J. Velotta, his
attorney-in-fact, with power of substitution in any and all capacities, to sign
any Form N-4 Registration Statement and amendments thereto for Glenbrook Life
and Annuity Company and Glenbrook Life Multi-Manager Variable Account
(Registrant) and annual reports on any Form or Forms under the Securities and
Exchange Act of 1934, and any and all amendments and supplements thereto and to
file the same, with exhibits thereto and other documents in connection
therewith, with the Securities and Exchange Commission, hereby ratifying and
confirming all that said attorney-in-fact, or his substitute or substitutes, may
do or cause to be done by virtue hereof.



                                    April 28, 2000
                                    ----------------


                                    /s/THOMAS J. WILSON, II
                                    Thomas J. Wilson, II
                                    President, Chief Operating Officer,
                                    (Principal Executive Officer) and Director

<PAGE>

                                POWER OF ATTORNEY

                  WITH RESPECT TO GLENBROOK LIFE MULTI-MANAGER
                                VARIABLE ACCOUNT
                                  (REGISTRANT)


     Know all men by these presents that Michael J. Velotta, whose signature
appears below, constitutes and appoints Thomas J. Wilson II, his
attorney-in-fact, with power of substitution in any and all capacities, to sign
any Form N-4 Registration Statement and amendments thereto for Glenbrook Life
and Annuity Company and Glenbrook Life Multi-Manager Variable Account
(Registrant) and annual reports on any Form or Forms under the Securities and
Exchange Act of 1934, and any and all amendments and supplements thereto and to
file the same, with exhibits thereto and other documents in connection
therewith, with the Securities and Exchange Commission, hereby ratifying and
confirming all that said attorney-in-fact, or his substitute or substitutes, may
do or cause to be done by virtue hereof.



                                    April 28, 2000
                                    ----------------


                                    /s/MICHAEL J. VELOTTA
                                    Michael J. Velotta
                                    Vice President, Secretary,
                                    General Counsel and Director

<PAGE>

                                POWER OF ATTORNEY

                  WITH RESPECT TO GLENBROOK LIFE MULTI-MANAGER
                                VARIABLE ACCOUNT
                                  (REGISTRANT)


     Know all men by these presents that Sarah R. Donahue, whose signature
appears below, constitutes and appoints Thomas J. Wilson, II, and Michael J.
Velotta, her attorney-in-fact, each to act individually, with full power of
substitution in any and all capacities, to sign any Form N-4 Registration
Statement and amendments thereto for Glenbrook Life and Annuity Company and
Glenbrook Life Multi-Manager Variable Account (Registrant) and annual reports on
any Form or Forms under the Securities and Exchange Act of 1934, and any and all
amendments and supplements thereto and to file the same, with exhibits thereto
and other documents in connection therewith, with the Securities and Exchange
Commission, hereby ratifying and confirming all that said attorney-in-fact, or
his substitute or substitutes, may do or cause to be done by virtue hereof.



                                    April 28, 2000
                                    ----------------


                                    /s/SARAH R. DONAHUE
                                    Sarah R. Donahue
                                    Assistant Vice President and Director

<PAGE>

                                POWER OF ATTORNEY

                  WITH RESPECT TO GLENBROOK LIFE MULTI-MANAGER
                                VARIABLE ACCOUNT
                                  (REGISTRANT)


Know all men by these presents that Brent H. Hamann, whose signature appears
below, constitutes and appoints Thomas J. Wilson, II, and Michael J. Velotta,
his attorney-in-fact, each to act individually, with full power of substitution
in any and all capacities, to sign any Form N-4 Registration Statement and
amendments thereto for Glenbrook Life and Annuity Company and Glenbrook Life
Multi-Manager Variable Account (Registrant) and annual reports on any Form or
Forms under the Securities and Exchange Act of 1934, and any and all amendments
and supplements thereto and to file the same, with exhibits thereto and other
documents in connection therewith, with the Securities and Exchange Commission,
hereby ratifying and confirming all that said attorney-in-fact, or his
substitute or substitutes, may do or cause to be done by virtue hereof.



                                    April 28, 2000
                                    ----------------


                                    /s/BRENT H. HAMANN
                                    Brent H. Hamann
                                    Director

<PAGE>

                                POWER OF ATTORNEY

                  WITH RESPECT TO GLENBROOK LIFE MULTI-MANAGER
                                VARIABLE ACCOUNT
                                  (REGISTRANT)


Know all men by these presents that John R. Hunter, whose signature appears
below, constitutes and appoints Thomas J. Wilson, II, and Michael J. Velotta,
his attorney-in-fact, each to act individually, with full power of substitution
in any and all capacities, to sign any Form N-4 Registration Statement and
amendments thereto for Glenbrook Life and Annuity Company and Glenbrook Life
Multi-Manager Variable Account (Registrant) and annual reports on any Form or
Forms under the Securities and Exchange Act of 1934, and any and all amendments
and supplements thereto and to file the same, with exhibits thereto and other
documents in connection therewith, with the Securities and Exchange Commission,
hereby ratifying and confirming all that said attorney-in-fact, or his
substitute or substitutes, may do or cause to be done by virtue hereof.



                                    April 28, 2000
                                    ----------------


                                    /s/JOHN R. HUNTER
                                    John R. Hunter
                                    Vice President and Director

<PAGE>

                                POWER OF ATTORNEY

                  WITH RESPECT TO GLENBROOK LIFE MULTI-MANAGER
                                VARIABLE ACCOUNT
                                  (REGISTRANT)


     Know all men by these presents that Timothy N. Vander Pas, whose signature
appears below, constitutes and appoints Thomas J. Wilson, II, and Michael J.
Velotta, his attorney-in-fact, each to act individually, with full power of
substitution in any and all capacities, to sign any Form N-4 Registration
Statement and amendments thereto for Glenbrook Life and Annuity Company and
Glenbrook Life Multi-Manager Variable Account (Registrant) and annual reports on
any Form or Forms under the Securities and Exchange Act of 1934, and any and all
amendments and supplements thereto and to file the same, with exhibits thereto
and other documents in connection therewith, with the Securities and Exchange
Commission, hereby ratifying and confirming all that said attorney-in-fact, or
his substitute or substitutes, may do or cause to be done by virtue hereof.



                                    April 28, 2000
                                    ----------------


                                    /s/TIMOTHY N. VANDER PAS
                                    Timothy N. Vander Pas
                                    Assistant Vice President and Director

<PAGE>

                                POWER OF ATTORNEY

                  WITH RESPECT TO GLENBROOK LIFE MULTI-MANAGER
                                VARIABLE ACCOUNT
                                  (REGISTRANT)


     Know all men by these presents that G. Craig Whitehead, whose signature
appears below, constitutes and appoints Thomas J. Wilson, II, and Michael J.
Velotta, his attorney-in-fact, each to act individually, with full power of
substitution in any and all capacities, to sign any Form N-4 Registration
Statement and amendments thereto for Glenbrook Life and Annuity Company and
Glenbrook Life Multi-Manager Variable Account (Registrant) and annual reports on
any Form or Forms under the Securities and Exchange Act of 1934, and any and all
amendments and supplements thereto and to file the same, with exhibits thereto
and other documents in connection therewith, with the Securities and Exchange
Commission, hereby ratifying and confirming all that said attorney-in-fact, or
his substitute or substitutes, may do or cause to be done by virtue hereof.



                                    April 28, 2000
                                    ----------------


                                    /s/G. CRAIG WHITEHEAD
                                    G. Craig Whitehead
                                    Assistant Vice President and Director

<PAGE>

                                POWER OF ATTORNEY

                  WITH RESPECT TO GLENBROOK LIFE MULTI-MANAGER
                                VARIABLE ACCOUNT
                                  (REGISTRANT)


Know all men by these presents that Kevin R. Slawin, whose signature appears
below, constitutes and appoints Thomas J. Wilson, II, and Michael J. Velotta,
his attorney-in-fact, each to act individually, with full power of substitution
in any and all capacities, to sign any Form N-4 Registration Statement and
amendments thereto for Glenbrook Life and Annuity Company and Glenbrook Life
Multi-Manager Variable Account (Registrant) and annual reports on any Form or
Forms under the Securities and Exchange Act of 1934, and any and all amendments
and supplements thereto and to file the same, with exhibits thereto and other
documents in connection therewith, with the Securities and Exchange Commission,
hereby ratifying and confirming all that said attorney-in-fact, or his
substitute or substitutes, may do or cause to be done by virtue hereof.



                                    April 28, 2000
                                    ----------------


                                    /s/KEVIN R. SLAWIN
                                    Kevin R. Slawin
                                    Vice President and Director

<PAGE>

                                POWER OF ATTORNEY

                  WITH RESPECT TO GLENBROOK LIFE MULTI-MANAGER
                                VARIABLE ACCOUNT
                                  (REGISTRANT)


Know all men by these presents that Samuel H. Pilch, whose signature appears
below, constitutes and appoints Thomas J. Wilson, II, and Michael J. Velotta,
his attorney-in-fact, each to act individually, with full power of substitution
in any and all capacities, to sign any Form N-4 Registration Statement and
amendments thereto for Glenbrook Life and Annuity Company and Glenbrook Life
Multi-Manager Variable Account (Registrant) and annual reports on any Form or
Forms under the Securities and Exchange Act of 1934, and any and all amendments
and supplements thereto and to file the same, with exhibits thereto and other
documents in connection therewith, with the Securities and Exchange Commission,
hereby ratifying and confirming all that said attorney-in-fact, or his
substitute or substitutes, may do or cause to be done by virtue hereof.



                                    April 28, 2000
                                    ----------------


                                    /s/SAMUEL H. PILCH
                                    Samuel H. Pilch
                                    Controller (Principal Accounting Officer)



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