PENN MUTUAL VARIABLE ANNUITY ACCOUNT III
N-4/A, 1998-11-30
Previous: CALVERT FUND, NSAR-B, 1998-11-30
Next: PENN MUTUAL VARIABLE ANNUITY ACCOUNT III, N-4/A, 1998-11-30



<PAGE>

     
As filed with the Securities and Exchange Commission on November 30, 1998     

                                                              FILE NO. 333-62811
================================================================================

                      SECURITIES AND EXCHANGE COMMISSION
                           Washington, D.C.   20549

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

                                   FORM N-4

              REGISTRATION STATEMENT UNDER SECURITIES ACT OF 1933  /_/ 
                                                                      
                      PRE-EFFECTIVE AMENDMENT NO. 1                /X/
                                                                    - 
                                                                      
                       POST-EFFECTIVE AMENDMENT NO. ___            /_/
                                                                      
                  REGISTRATION STATEMENT UNDER THE INVESTMENT         
                              COMPANY ACT of 1940                  /_/
                                                                      
                               AMENDMENT NO. 23                    /X/
                                                                    - 
                          --------------------------

                   PENN MUTUAL VARIABLE ANNUITY ACCOUNT III
                          (Exact Name of Registrant)

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

                    THE PENN MUTUAL LIFE INSURANCE COMPANY
                              (Name of Depositor)

                          --------------------------
                               600 Dresher Road
                         Horsham, Pennsylvania  19044
             (Address of Principal Executive Offices of Depositor)
                  Depositor's Telephone Number:  215-956-8000

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

                               Richard F. Plush
                                Vice President
                    The Penn Mutual Life Insurance Company
                               600 Dresher Road
                         Horsham, Pennsylvania  19044
                    (Name and Address of Agent for Service)

                                   Copy to:
                               Richard W. Grant
                               C. Ronald Rubley
                          Morgan, Lewis & Bockius LLP
                                
                                1701 Market St.
                            Philadelphia, PA  19103      

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

Approximate date of public offering: As soon as practicable after effectiveness
of the Registration Statement

                     Title of Securities Being Registered:

  Individual Variable and Fixed Annuity Contract - Flexible Purchase Payments
         
<PAGE>
 
================================================================================
                             CROSS REFERENCE SHEET

<TABLE>
<CAPTION>
                                                       Location in Statement of
Form N-4 Item Number        Location in Prospectuses   Additional Information
- - --------------------        ------------------------   ----------------------
<S>      <C>                <C>                        <C> 
Item  1.  Cover Page        Cover Page                 N/A                
                                                                          
Item  2.  Definitions       Special Terms              N/A                
                                                                          
Item  3.  Synopsis          Cover Page; Expenses       N/A                
          or Highlights                                                   
                                                                          
Item  4.  Condensed         N/A                        N/A                
          Financial                                                       
          Information                                                     
                                                                          
Item  5.  General           The Penn Mutual Life       N/A                
          Description       Insurance Company;                            
          of Registrant,    The Separate Account                          
          Depositor and                                                   
          Portfolio                                                       
          Companies                                                       
                                                                          
Item  6.  Deductions        The Contract - Charges     N/A                
          and Expenses                                                    
                                                                          
Item  7.  General           The Contract               N/A                
          Description                                                     
          of Variable                                                     
          Annuity                                                         
          Contracts                                                       
                                                                          
Item  8.  Annuity Period    The Contract - Annuity     N/A                
          Options           Payments                                      
                                                                          
Item  9.  Death Benefit     The Contract - Death       N/A                
          On Death          Benefit   
                                                                          
Item 10.  Purchases and     The Contract - Purchases;  N/A                
          Contract          The Contract - Accumulation                   
          Value             Units                                         
                                                                          
Item 11.  Redemptions       The Contract - Withdrawals N/A                
                                                                          
Item 12.  Taxes             Federal Income Tax         N/A                
                            Considerations                                
                                                                          
Item 13.  Legal             N/A                        N/A                 
          Proceedings                                         
</TABLE>
<PAGE>
 
                             CROSS REFERENCE SHEET
<TABLE>
<CAPTION>
                                                       Location in Statement of
Form N-4 Item Number        Location in Prospectuses   Additional Information
- - --------------------        ------------------------   ----------------------
<S>      <C>                <C>                        <C>
 
Item 14.  Table of          Table of Contents of       N/A                 
          Contents of       Statement of Additional                        
          Statement of      Information                                    
          Additional                                                       
          Information                                                      
                                                                           
Item 15.  Cover Page        N/A                        Cover Page          
                                                                           
Item 16.  Table of          N/A                        Cover Page          
          Contents                                                         
                                                                           
Item 17.  General           N/A                        N/A                 
          Information                                                      
          and History                                                      
                                                                           
Item 18.  Services          N/A                        Administrative and  
                            Recordkeeping                                  
                            Services; Custodian;                           
                                                       Independent Auditors
                                                                           
Item 19.  Purchase of       The Contract - Purchases;  Distribution of     
          Securities        The Contract - Transfers;  Contracts           
          Being Offered     The Contract - Charges                         
          and Expenses                                                     
                                                                           
Item 20.  Underwriters      N/A                        Distribution of     
                                                       Contracts           
                                                                           
                                                                           
Item 21.  Calculation of    N/A                        Performance Data    
          Performance                                                      
          Data                                                             
                                                                           
Item 22.  Annuity           N/A                        Variable Annuity    
          Payments                                     Payments            
                                                                           
Item 23.  Financial         N/A                        Financial Statements
          Statements                                                       
</TABLE>
<PAGE>
 
         

PROSPECTUS -- JANUARY 1, 1999
INDIVIDUAL VARIABLE AND FIXED ANNUITY CONTRACT -- FLEXIBLE PURCHASE PAYMENTS
- - -------------------------------------------------------------------------------

                                                                            LOGO



PENN MUTUAL VARIABLE ANNUITY ACCOUNT III
THE PENN MUTUAL LIFE INSURANCE COMPANY
PHILADELPHIA, PENNSYLVANIA 19172 . TELEPHONE (215) 956-8000
- - --------------------------------------------------------------------------------
This Prospectus describes a combination variable and fixed annuity contract
offered by The Penn Mutual Life Insurance Company (the "Company").  Through Penn
Mutual Variable Annuity Account III (the "Separate Account"), you may allocate
amounts invested under the Contract among one or more of the funds as set forth
below:

<TABLE>    
<CAPTION>
- - -----------------------------------------------------------------------------------------------------------------------------------
<S>                                                                <C>
PENN SERIES FUNDS, INC.                                            MANAGER
     Growth Equity Fund                                            Independence Capital Management, Inc. (a wholly owned
                                                                   subsidiary of The Penn Mutual Life Insurance Company)
     Value Equity Fund                                             OpCap Advisors
     Small Capitalization Fund                                     OpCap Advisors
     Emerging Growth Fund                                          RS Investment Management, Inc.
     Flexibly Managed Fund                                         T. Rowe Price Associates, Inc.
     International Equity Fund                                     Vontobel USA, Inc.
     Quality Bond Fund                                             Independence Capital Management, Inc.
     High Yield Bond Fund                                          T. Rowe Price Associates, Inc.
     Money Market Fund                                             Independence Capital Management, Inc. 
- - ------------------------------------------------------------------------------------------------------------------------------------
 NEUBERGER & BERMAN ADVISERS MANAGEMENT TRUST                      MANAGER
     Balanced Portfolio                                            Neuberger & Berman Management Incorporated
     Limited Maturity Bond Portfolio                               Neuberger & Berman Management Incorporated
     Partners Fund Portfolio                                       Neuberger & Berman Management Incorporated
- - ------------------------------------------------------------------------------------------------------------------------------------
FIDELITY INVESTMENTS' VARIABLE INSURANCE PRODUCTS FUND             MANAGER
     Equity-Income Portfolio                                       Fidelity Management and Research Company
     Growth Portfolio                                              Fidelity Management and Research Company
- - ------------------------------------------------------------------------------------------------------------------------------------
FIDELITY INVESTMENTS' VARIABLE INSURANCE PRODUCTS FUND II          MANAGER
     Asset Manager Portfolio                                       Fidelity Management and Research Company
     Index 500 Portfolio                                           Fidelity Management and Research Company
- - -----------------------------------------------------------------------------------------------------------------------------------
MORGAN STANLEY UNIVERSAL FUNDS, INC.                               MANAGER
     Emerging Markets Equity (International) Portfolio             Morgan Stanley Asset Management Inc.
- - -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>     

     In addition, you may also invest in fixed accounts. The fixed accounts are
funded through and are backed by the Company's general account.
<PAGE>
 
     For many persons, a combination variable and fixed annuity contract may be
an attractive long-term investment vehicle. Its benefits include the manner in
which earnings on accumulated funds are taxed, the availability of multiple
investment options, and the provision of annuity and death benefit guarantees.

     The Contract is not intended as a short-term investment vehicle. Early
withdrawals of purchase payments from the contract may be subject to a
contingent deferred sales charge of up to 7%, and withdrawals by an owner before
age 59 1/2 may be subject to a 10% additional income tax.

     A Contract may be returned within ten days of receipt for a full refund of
the Contract Value (or purchase payments, if required under applicable law).
Longer free look periods apply in some states.

     This Prospectus sets forth concisely the information a prospective investor
should know before investing. It should be retained for future reference.

     A statement of additional information dated the same as this Prospectus has
been filed with the Securities and Exchange Commission and is incorporated
herein by reference. It is available, at no charge by writing The Penn Mutual
Life Insurance Company, Customer Service Group, Philadelphia, PA 19172. Or, you
can call (215) 956-8000. In addition, the Securities and Exchange Commission
maintains a Web site (http://www.sec.gov) that contains the Statement of
Additional Information, material incorporated by reference, and other
information regarding registrants that file electronically with the Commission.
The table of contents of the statement of additional information is at the end
of this Prospectus.

THIS PROSPECTUS MUST BE ACCOMPANIED OR PRECEDED BY A CURRENT PROSPECTUS FOR EACH
APPLICABLE FUND.

THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION NOR HAS THE COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY
OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
<PAGE>
 
<TABLE>     
<S>                                                                         <C>
- - ------------------------------------------------------------------------------
PROSPECTUS CONTENTS

- - ------------------------------------------------------------------------------
SPECIAL TERMS.................................................................

- - ------------------------------------------------------------------------------
EXPENSES......................................................................

- - ------------------------------------------------------------------------------
EXAMPLES OF FEES AND EXPENSES.................................................

- - ------------------------------------------------------------------------------
THE PENN MUTUAL LIFE INSURANCE COMPANY........................................

- - ------------------------------------------------------------------------------
THE SEPARATE ACCOUNT..........................................................
     Penn Series Funds, Inc...................................................
     Neuberger & Berman Advisers Management Trust.............................
     Fidelity Investments' Variable Insurance Products Fund...................
     Fidelity Investments' Variable Insurance Products Fund II................
     Morgan Stanley Universal Funds, Inc......................................
     Year 2000................................................................
- - ------------------------------------------------------------------------------
CONTRACT......................................................................
- - -------------------------------------------------------------------------------
     Purchases................................................................
     Accumulation Units.......................................................
     Annuity Payments.........................................................
     Death Benefit............................................................
     Transfers................................................................
          Dollar Cost Averaging...............................................
          Automatic Rebalancing...............................................
     Withdrawals..............................................................
          Systematic Withdrawals..............................................
          403(b) Withdrawals..................................................
     Deferment of Payments and Transfers......................................
     Charges..................................................................
          Administration Charges..............................................
          Mortality and Expense Risk Charge...................................
          Contingent Deferred Sales Charge....................................
          Free Withdrawals....................................................
          Enhanced Variable Account Death Benefit ............................
          Premium Taxes.......................................................
     Performance Information..................................................

- - ------------------------------------------------------------------------------
THE FIXED ACCOUNTS............................................................
     General Information......................................................
     Loans Under Section 403(b) Contracts.....................................
- - ------------------------------------------------------------------------------
FEDERAL INCOME TAX CONSIDERATIONS.............................................

- - ------------------------------------------------------------------------------
FINANCIAL STATEMENTS.........................................................

- - ------------------------------------------------------------------------------
STATEMENT OF ADDITIONAL INFORMATION CONTENTS..................................

- - ------------------------------------------------------------------------------
</TABLE>      

                                       1
<PAGE>
 
- - ------------------------------------------------------------------------------
SPECIAL TERMS

As used in this Prospectus, the following terms have the indicated meanings:

     ACCUMULATION UNIT:  A unit of measure used to compute the Variable Account
     Value under the Contract prior to the Annuity Date.
     ANNUITANT:  The person during whose life annuity payments are made.
     ANNUITY DATE:  The date on which annuity payments start.
     ANNUITY UNIT:  A unit of measure used to calculate the amount of each
     variable annuity payment.
     BENEFICIARY:  The person(s) named by the Contract Owner to receive the
     death benefit payable upon the death of the Contract Owner or Annuitant.
     CONTRACT:  The combination variable and fixed annuity contract described in
     this Prospectus.
     CONTRACT OWNER:  The person specified in the Contract as the Contract
     Owner.
     CONTRACT VALUE:  The sum of the Variable Account Value and the Fixed
     Account Value.
     FIXED ACCOUNT VALUE:  The value of amounts held under the Contract in all
     fixed accounts.
     SEPARATE ACCOUNT:  Penn Mutual Variable Annuity Account III, a separate
     account of The Penn Mutual Life Insurance Company that is registered as a
     unit investment trust under the Investment Company Act of 1940.
     VARIABLE ACCOUNT VALUE:  The value of amounts held under the Contract in
     all subaccounts of the Separate Account.
     VALUATION PERIOD:  The period from one valuation of Separate Account assets
     to the next. Valuation is performed on each day the New York Stock Exchange
     is open for trading.
     WE OR US:  A reference to "we" or "us" denotes The Penn Mutual Life
     Insurance Company.
     YOU:  A reference to "you" denotes the Contract Owner or prospective
     Contract Owner.

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

<TABLE>    
<S>                                                       <C> 
CONTRACT OWNER TRANSACTION EXPENSES
Sales Load Imposed on Purchase Payments...................................................None
Maximum Contingent Deferred Sales Charge..................7% of purchase payments withdrawn(a)
 Transfer Fee ............................................................................None
MAXIMUM ANNUAL CONTRACT ADMINISTRATION CHARGE.............................................$40(b)
SEPARATE ACCOUNT ANNUAL EXPENSES (AS A PERCENTAGE OF VARIABLE ACCOUNT VALUE)
Mortality and Expense Risk Charge........................................................1.20%
Contract Administration Charge...........................................................0.15%
                                                                                         -----
Total Separate Account Annual Expense....................................................1.35%(c)
</TABLE>     

- - ---------------------------
(a)  The charge does not apply to withdrawals of purchase payment which were
made more than seven years prior to withdrawal.
(b)  The charge is 2% of the Variable Account Value if less than $40.  There is
     no charge under Contracts with a Variable Account Value of more than
     $100,000.
    
(c)  An enhanced Variable Account minimum death benefit rider may be purchased
     with the Contract.  An annual charge for the Rider is made against the
     average annual Variable Account Value at the current Rate of 0.20% with a
     maximum possible rate of 0.25%.  See "Charges" in this Prospectus.     
- - ------------------------------------------------------------------------------
PENN SERIES FUNDS, INC. (A)

UNDERLYING FUND ANNUAL EXPENSES (AS A % OF PORTFOLIO AVG. NET ASSETS)

                                       2
<PAGE>
 
<TABLE>    
<CAPTION>
                              MANAGEMENT                TOTAL   
                             FEES (AFTER     OTHER      FUND    
                               WAIVER)      EXPENSES   EXPENSES        
                             ------------  ---------- ---------
<S>                          <C>           <C>         <C>
Growth Equity..............      0.50%         0.27%      0.77%
Value Equity...............      0.50%         0.26%      0.76%
Small Capitalization.......      0.50%         0.35%      0.85%
Emerging Growth............      0.80%         0.35%      1.15%
Flexibly Managed...........      0.50%         0.26%      0.76%
International Equity.......      0.75%         0.38%      1.13%
Quality Bond...............      0.45%         0.30%      0.75%
High Yield Bond............      0.50%         0.31%      0.81%
Money Market...............      0.40%         0.30%      0.70%
</TABLE>     

- - -------------------
(a)  The expenses presented are for the last fiscal year.  In the absence of
     fee waivers by the investment adviser and administrator of the Fund, the
     total expenses of the Emerging Growth Fund would have been 1.41%.
    
     
    
     

- - ------------------------------------------------------------------------------
NEUBERGER & BERMAN ADVISERS MANAGEMENT TRUST (A)
    
UNDERLYING FUND ANNUAL EXPENSES (AS A % OF PORTFOLIO AVERAGE NET ASSETS)     
                                                     

<TABLE>    
<CAPTION>
                           MANAGEMENT,   
                          ADVISORY AND   
                         ADMINISTRATION     OTHER    TOTAL FUND 
                              FEES        EXPENSES    EXPENSES  
                         ---------------  ---------  ----------- 
<S>                      <C>              <C>        <C>
Limited Maturity Bond.....    0.65%         0.12%        0.77%
Balanced..................    0.85%         0.19%        1.04%
Partners Fund.............    0.80%         0.06%        0.86%
</TABLE>     
                                        
(a)  Neuberger & Berman Advisers Management Trust (the "Trust") is divided into
     portfolios ("Portfolios"), each of which invests all of its net investable
     assets in a corresponding series ("Series") of Advisers Managers Trust.
     Expenses in the table reflect expenses of the Portfolios and include each
     Portfolio's pro rata portion of the operating expenses of each Portfolio's
     corresponding Series. The Portfolios pay Neuberger & Berman Management Inc.
     ("NBMI") an administration fee based on the Portfolio's net asset value.
     Each Portfolio's corresponding Series pays NBMI a management fee based on
     the Series' average daily net assets. Accordingly, this table combines
     management fees at the Series level and administration fees at the
     Portfolio's level in a unified fee rate. Total Annual Expenses for each
     portfolio have been restated based upon current administration fees for the
     Portfolio and management fees for its corresponding Series. See "Expenses"
     in the Trust's Prospectus.

                                       3
<PAGE>
 
- - ------------------------------------------------------------------------------
FIDELITY INVESTMENTS' VARIABLE INSURANCE PRODUCTS FUND (a)
UNDERLYING FUND ANNUAL EXPENSES (AS A % OF PORTFOLIO AVG. NET ASSETS)

<TABLE>
<CAPTION>
                                       MANAGEMENT                  OTHER                TOTAL FUND
                                          FEE                     EXPENSES               EXPENSES
                                   --------------------      -----------------          -----------
<S>                                <C>                       <C>                         <C>
Equity-Income ..................           0.50%                    0.07%                   0.57%
Growth .........................           0.60%                    0.07%                   0.67%
___________
</TABLE> 

(a) The expenses presented are for the last fiscal year. A portion of the
 brokerage commissions the fund paid was used to reduce its expenses. Without
 this reduction, total expenses would have been 0.58% for the Equity Income
 Portfolio and 0.69% for the Growth Portfolio.

- - -------------------------------------------------------------------------------
FIDELITY INVESTMENTS' VARIABLE INSURANCE PRODUCTS FUND II
UNDERLYING FUND ANNUAL EXPENSES (AS A % OF PORTFOLIO AVG. NET ASSETS)

<TABLE>
<CAPTION>
                                       MANAGEMENT               OTHER           TOTAL FUND
                                          FEE                  EXPENSES          EXPENSES
                                       -----------             ---------        -----------
<S>                                    <C>                     <C>              <C>
Asset Manager (a) .................        0.55%                  0.09%             0.64%
Index 500 (b) .....................        0.24%                  0.04%             0.28%
</TABLE>
                                        
(a) The expenses presented are for the last fiscal year. A portion of the
brokerage commissions the fund paid was used to reduce its expenses. Without
this reduction, total expenses would have been 0.65% for the Asset Manager
Portfolio.

(b) The expenses presented are for the last fiscal year.  In the absence of
voluntary fee waivers by the investment adviser, total expenses would have been
0.40% for the Index 500 Portfolio.


- - ------------------------------------------------------------------------------
MORGAN STANLEY UNIVERSAL FUNDS, INC.
UNDERLYING FUND ANNUAL EXPENSES (AS A % OF PORTFOLIO AVG. NET ASSETS)

<TABLE>
<CAPTION>
                                                      MANAGEMENT         OTHER      TOTAL FUND
                                                         FEE            EXPENSES     EXPENSES
                                                     -----------       ---------    -----------
<S>                                                  <C>               <C>          <C>
Emerging Markets Equity (International) ............    1.25%            0.50%          1.75%
</TABLE>

- - ------------------------------------------------------------------------------
    
     The purpose of the foregoing table is to assist you in understanding the
various costs and expenses that you will bear directly and indirectly. The table
shows Contract expenses and underlying fund expenses. See the prospectuses of
Penn Series Funds, Inc., Neuberger & Berman Advisers Management Trust,
Fidelity Investments' Variable Insurance Products Fund, Fidelity Investments'
Variable Insurance Products Fund II and Morgan Stanley Universal Funds, Inc. for
additional information on fund expenses.     

     Premium taxes may be applicable, but are not reflected in the tables above
or the examples below. See "CHARGES" in this Prospectus.

                                       4
<PAGE>
 
- - --------------------------------------------------------------------------------
EXAMPLES OF FEES AND EXPENSES

     The following examples illustrate the cumulative dollar amount of all the
above expenses that would be incurred on each $1,000 invested.

    
     If you surrender your Contract at the end of the applicable period, you
would pay the following expenses on a $1,000 investment, assuming 5% annual
return on assets:    

<TABLE>      
<CAPTION>
                                                                    ONE   THREE  FIVE    TEN
                                                                    YEAR  YEARS  YEARS  YEARS
                                                                    ----  -----  -----  -----
<S>                                                                 <C>   <C>    <C>    <C>
Penn Series Growth Equity Fund...................................... $83   $115   $147   $254
Penn Series Value Equity Fund....................................... $83   $115   $147   $253
Penn Series Small Capitalization Fund............................... $84   $117   $151   $262
Penn Series Emerging Growth Fund.................................... $87   $126   $166   $292
Penn Series Flexibly Managed Fund................................... $83   $115   $147   $253
Penn Series International Equity Fund............................... $87   $125   $165   $290
Penn Series Quality Bond Fund....................................... $83   $115   $146   $252
Penn Series High Yield Bond Fund.................................... $84   $116   $149   $258
Penn Series Money Market Fund....................................... $83   $113   $144   $247
Neuberger & Berman Limited Maturity Bond Portfolio.................. $83   $115   $147   $254
Neuberger & Berman Balanced Portfolio............................... $86   $123   $161   $281
Neuberger & Berman Partners Portfolio............................... $84   $118   $152   $263
Fidelity's Equity Income Portfolio.................................. $82   $109   $137   $233
Fidelity's Growth Portfolio......................................... $83   $112   $142   $243
Fidelity's Asset Manager Portfolio.................................. $82   $111   $141   $240
Fidelity's Index 500................................................ $79   $101   $123   $202
Morgan Stanley Emerging Markets Equity (International) Portfolio.... $93   $143   $194   $349
</TABLE>     

    
     If you do not surrender your Contract, or IF you annuitize your Contract,
you would pay the following expenses on a $1,000 investment, assuming 5% annual
return on investments:    

<TABLE>    
<CAPTION>
                                                                    ONE   THREE  FIVE    TEN
                                                                    YEAR  YEARS  YEARS  YEARS
                                                                    ----  -----  -----  -----
<S>                                                                 <C>   <C>    <C>    <C>
Penn Series Growth Equity Fund....................................   $22    $69   $118   $254
Penn Series Value Equity Fund.....................................   $22    $69   $118   $253
Penn Series Small Capitalization Fund.............................   $23    $71   $122   $262
Penn Series Emerging Growth Fund..................................   $26    $80   $137   $292
Penn Series Flexibly Managed Fund.................................   $22    $69   $118   $253
Penn Series International Equity Fund.............................   $26    $80   $136   $290
Penn Series Quality Bond Fund.....................................   $22    $68   $117   $252
Penn Series High Yield Bond Fund..................................   $23    $70   $120   $258
Penn Series Money Market Fund.....................................   $22    $67   $115   $247 
Neuberger & Berman Limited Maturity Bond Portfolio................   $22    $69   $118   $254
</TABLE>     

                                       5
<PAGE>
 
<TABLE>
<CAPTION>
<S>                                                                  <C>    <C>   <C>    <C>
Neuberger & Berman Balanced Portfolio..............................  $25    $77   $132   $281
Neuberger & Berman Partners Portfolio..............................  $23    $72   $123   $263
Fidelity's Equity Income Portfolio.................................  $20    $63   $108   $233
Fidelity's Growth Portfolio........................................  $21    $66   $113   $243
Fidelity's Asset Manager Portfolio.................................  $21    $65   $111   $240
Fidelity's Index 500...............................................  $17    $54   $ 93   $202
Morgan Stanley Emerging Markets Equity (International) Portfolio...  $32    $98   $166   $349
</TABLE>

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

     The examples are based upon fund data for the fiscal year ended December
31, 1997.

     THE EXAMPLES SHOULD NOT BE CONSIDERED A REPRESENTATION OF PAST OR FUTURE
EXPENSES UNDER YOUR CONTRACT; ACTUAL EXPENSES MAY BE GREATER OR LESSER THAN
THOSE SHOWN.


- - --------------------------------------------------------------------------------
THE PENN MUTUAL LIFE INSURANCE COMPANY

     The Penn Mutual Life Insurance Company ("Penn Mutual") is a Pennsylvania
mutual life insurance company.  We were chartered in 1847 and have been
continuously engaged in the life insurance business since that date. Our home
office is located at 600 Dresher Road, Horsham, PA 19044. Our mailing address is
Independence Square, Philadelphia, PA  19172.


- - --------------------------------------------------------------------------------
THE SEPARATE ACCOUNT

     Penn Mutual Variable Annuity Account III was established as a separate
account of Penn Mutual on April 13, 1982.  The Separate Account is registered
with the Securities and Exchange Commission as a unit investment trust under the
Investment Company Act of 1940 and qualifies as a "separate account" within the
meaning of the federal securities laws.

    
     The Separate Account is divided into subaccounts for investment in shares
of different Funds of Penn Series Funds, Inc., Neuberger & Berman Advisers
Management Trust, Fidelity Investments' Variable Insurance Products Fund and
Variable Insurance Products Fund II and Morgan Stanley Universal Funds, Inc.
Income, gains and losses, realized or unrealized, of a subaccount are credited
to or charged against the subaccount without regard to any other income, gains
or losses of Penn Mutual.  Assets equal to the reserves and other contract
liabilities with respect to each subaccount are not chargeable with liabilities
arising out of any other business of Penn Mutual. Penn Mutual is obligated to
pay all benefits and make all payments provided under the Contracts.     

    
     Assets held in the Separate Account under the Contracts described in this
Prospectus are invested, at the direction of the Contract Owner, in one or more
Funds of Penn Series Funds, Inc., Neuberger & Berman Advisers Management Trust,
Fidelity Investments; Variable Insurance Products Fund and Variable
Insurance Products Fund II and Morgan Stanley Universal Funds, Inc.     

     Under the Investment Company Act of 1940, as currently interpreted,
Contract Owners and persons receiving annuity payments have the right to
instruct Penn Mutual as to the voting of the various Fund shares held in 

                                       6
<PAGE>
 
the Separate Account pursuant to the Contracts. The number of shares of a Fund
for which voting instructions may be given by a Contract Owner is determined by
dividing the Contract Owner's interest in the applicable subaccount of the
Separate Account by the net asset value per share of the Fund. The number of
shares of a Fund for which voting instructions may be given by a person
receiving annuity payments is determined by dividing the reserve allocated to
the applicable subaccount by the net asset value per share of the Fund. Should
the applicable law, or interpretations thereof, change so as to permit us to
vote shares of the mutual funds in our own right, we may elect to do so.
Further, we reserve the right to modify the manner in which we calculate the
weight to be given to pass through voting instructions where such a change is
necessary to comply with federal law or interpretations thereof.

     Shares of Penn Series are sold not only to the Separate Account, but also
to other separate accounts of Penn Mutual and its subsidiary, The Penn Insurance
and Annuity Company, that fund benefits under variable annuity and variable life
insurance contracts. Shares of Neuberger & Berman Advisers Management Trust,
Fidelity Investments' Variable Insurance Products Fund and Variable Insurance
Products Fund II and Morgan Stanley Universal Funds, Inc. are offered not only
to variable annuity and variable life separate accounts of Penn Mutual, but also
to such accounts of other insurance companies unaffiliated with Penn Mutual and,
in the case of Neuberger & Berman Advisers Management Trust and Morgan Stanley
Universal Funds, Inc., directly to qualified pension and retirement plans. For
information on possible conflicts involved in the Separate Account investing in
Funds that are so offered, see the accompanying Fund prospectuses.


- - --------------------------------------------------------------------------------
PENN SERIES FUNDS, INC.:

     GROWTH EQUITY FUND -- seeks long term growth of capital and increase of
future income by investing primarily in common stocks of well established growth
companies;

     VALUE EQUITY FUND -- seeks to maximize total return (capital appreciation
and income) primarily by investing in equity securities of companies believed to
be undervalued considering such factors as assets, earnings, growth potential
and cash flows;

     SMALL CAPITALIZATION FUND -- seeks capital appreciation through investment
in a diversified portfolio of securities consisting primarily of equity
securities of companies with market capitalizations under $1 billion;

     EMERGING GROWTH FUND  -- seeks capital appreciation by investing primarily
in common stocks of emerging growth companies with above-average growth
prospects;

     FLEXIBLY MANAGED FUND -- seeks to maximize total return (capital
appreciation and income) by investing in common stocks, other equity securities,
corporate debt securities, and/or short term reserves, in proportions considered
appropriate in light of the availability of attractively valued individual
securities and current and expected economic and market conditions;

     INTERNATIONAL EQUITY FUND -- seeks to maximize capital appreciation by
investing in a carefully selected diversified portfolio consisting primarily of
equity securities. The investments will consist principally of equity securities
of European and Pacific Basin countries;

     QUALITY BOND FUND -- seeks the highest income over the long term consistent
with the preservation of principal through investment primarily in marketable
investment grade debt securities;

     HIGH YIELD BOND FUND -- seeks high current income by investing primarily in
a diversified portfolio of long term high-yield/high-risk fixed income
securities in the medium to lower quality ranges; capital appreciation is 

                                       7
<PAGE>
 
a secondary objective; such securities, which are commonly referred to as "junk"
bonds, generally involve greater risks of loss of income and principal than
higher rated securities (see accompanying Penn Series prospectuses);

     MONEY MARKET FUND -- seeks to preserve capital, maintain liquidity and
achieve the highest possible level of current income consistent therewith, by
investing in high quality money market instruments; an investment in the Fund is
neither insured nor guaranteed by the U.S. Government and there can be no
assurance that the fund will be able to maintain a stable net asset value of
$1.00 per share.

     Independence Capital Management, Inc., Horsham, Pennsylvania is investment
adviser to each of the Funds. OpCap Advisors, New York, New York, is investment
sub-adviser to the Value Equity and Small Capitalization Funds.  T. Rowe Price
Associates, Baltimore, Maryland, is investment sub-adviser to the Flexibly
Managed and High Yield Bond Funds.  Vontobel USA, Inc., New York, New York, is
investment sub-adviser to the International Equity Fund.  RS Investment
Management, Inc., San Francisco, California, is investment sub-adviser to the
Emerging Growth Fund.

    
     

- - --------------------------------------------------------------------------------
NEUBERGER & BERMAN ADVISERS MANAGEMENT TRUST:

     LIMITED MATURITY BOND PORTFOLIO -- seeks highest current income consistent
with low risk to principal and liquidity, primarily by investing in a
diversified portfolio of limited maturity debt securities.  A secondary
objective is capital appreciation.

     BALANCED PORTFOLIO -- seeks long-term capital growth and reasonable current
income without undue risk to principal through investment of a portion of its
assets in common stock and a portion in debt securities.

     PARTNERS PORTFOLIO -- seeks capital growth by investing primarily in common
stocks of established companies, using the value oriented investment approach.
Neuberger & Berman reserves the right to make changes in the investment
objective, but will notify shareholders thirty days in advance of any proposed
material change.

     Neuberger & Berman Management Incorporated, New York, New York, is
investment adviser to the Limited Maturity Bond Portfolio, the Balanced
Portfolio and the Partners Portfolio.


- - --------------------------------------------------------------------------------
FIDELITY INVESTMENTS' VARIABLE INSURANCE PRODUCTS FUND:

     EQUITY-INCOME PORTFOLIO -- seeks reasonable income by investing primarily
in income-producing equity securities. In choosing these securities, the fund
will also consider the potential for capital appreciation. The fund's goal is to
achieve a yield which exceeds the composite yield on the securities comprising
the Standard & Poor's 500 Composite Stock Price Index.

     GROWTH PORTFOLIO -- seeks to achieve capital appreciation. The fund
normally purchases common stocks, although its investments are not restricted to
any one type of security. Capital appreciation may also be found in other types
of securities, including bonds and preferred stocks.

     Fidelity Management & Research Company, Boston, Massachusetts, is
investment adviser to the Equity-Income Portfolio and the Growth Portfolio.

                                       8
<PAGE>
 
- - --------------------------------------------------------------------------------
FIDELITY INVESTMENTS' VARIABLE INSURANCE PRODUCTS FUND II:

     ASSET MANAGER PORTFOLIO -- seeks high total return with reduced risk over
the long-term by allocating its assets among domestic and foreign stocks, bonds
and short-term fixed income investments.

     INDEX 500 PORTFOLIO -- seeks to match the total return of the S&P 500 while
keeping expenses low.  The S&P 500 is an index of 500 common stocks, most of
which trade on the New York Stock Exchange.

     Fidelity Management & Research Company, Boston, Massachusetts, is
investment adviser to the Asset Manager Portfolio and the Index 500 Portfolio.


- - --------------------------------------------------------------------------------
MORGAN STANLEY UNIVERSAL FUNDS, INC.:

     EMERGING MARKETS EQUITY (INTERNATIONAL) PORTFOLIO -- seeks long term
capital appreciation by investing primarily in equity securities of emerging
market country issuers.  The Portfolio will focus on economies which are
developing strongly and in which the markets are becoming more sophisticated.

     Morgan Stanley Asset Management Inc. , New York, New York, is investment
adviser to the Emerging Markets Equity (International) Portfolio.


    
FOR MORE INFORMATION ON THE MUTUAL FUNDS IN WHICH THE SUBACCOUNTS INVEST, SEE
THE PROSPECTUSES FOR PENN SERIES FUNDS, INC., NEUBERGER & BERMAN ADVISERS
MANAGEMENT TRUST, FIDELITY INVESTMENTS' VARIABLE INSURANCE PRODUCTS FUND,
FIDELITY INVESTMENTS' VARIABLE INSURANCE PRODUCTS FUND II, AND MORGAN STANLEY
UNIVERSAL FUNDS, INC. YOU SHOULD READ THE PROSPECTUSES FOR THE FUNDS IN WHICH
YOU ARE INTERESTED BEFORE INVESTING.     

    
Year 2000:

     The services provided by Penn Mutual to the Separate Account depend on the
smooth functioning of its computer systems.  Many computer systems in use today
cannot recognize the year 2000, but revert to 1900 or some other date, due to
the manner in which dates were encoded and calculated.  That failure could have
a negative impact on the handling of securities trades, pricing and account
services.  Penn Mutual has been actively working on necessary changes to its own
systems to prepare for the year 2000 and expects that its systems will be
adapted before that date, but there are no assurances that they will be
successful, or that interaction with other non-complying computer systems will
not impair its services at that time.

     Penn Mutual, and the mutual funds that serve as investment options for the
Separate Account, have relationships with investment advisers, broker-dealers
transfer agents, custodians, or other service providers that are not affiliated
with Penn Mutual.  Penn Mutual is contacting these vendors and service providers
to obtain assurances that such service providers have taken appropriate measures
to address the "Year 2000" problem.  There can be no assurances that the failure
of these parties to complete adequate preparations in a timely manner would not
have an adverse affect directly or indirectly on the Separate Account.

     The foregoing statements are designated Year 2000 Readiness Disclosure
within the meaning of The Year 2000 Information and Readiness Disclosure Act
(P.L. 105-271, S. 2392).     

                                       9
<PAGE>
 
- - --------------------------------------------------------------------------------
THE CONTRACT

    
     The Contract described in this Prospectus is a combination variable and
fixed annuity contract. The Contract provides for investment, through
subaccounts of the Separate Account, in one or more of the available funds of
Penn Series Funds, Inc., Neuberger & Berman Advisers Management Trust,
Fidelity Investments' Variable Insurance Products Fund, Fidelity Investments'
Variable Insurance Products Fund II and Morgan Stanley Universal Funds, Inc.  It
also provides for investment in one or more fixed interest accounts. The fixed
accounts are guaranteed and funded by the Company through its general account.
See THE FIXED ACCOUNTS in this Prospectus. Currently, over the life of the
Contract, amounts may be allocated or transferred to one or more of the 17
funds and fixed accounts.  Transfers may not be made to the Six Month Fixed
Account.     

     As the Contract Owner, you determine, within Contract limits (1) the amount
and frequency of the purchase payments to be made to the Company, (2) the
investment options to which the purchase payments are to be allocated, (3)
transfers among investment options, (4) the form of annuity to be paid after the
accumulation period and the person to whom it is to be paid, (5) the beneficiary
to whom death benefits are to be paid, and (6) the amount and frequency of
withdrawals from the Contract Value.

     During the variable annuity payout period, you (or the beneficiary in the
event of your death or the Annuitant's death) may transfer Annuity Unit values
among up to four subaccounts of the Separate Account that must be selected at
the time of annuitization.

     Upon the earlier of the death of the Contract Owner or Annuitant prior to
the Annuity Date, the beneficiary may elect to receive a death benefit in a lump
sum or in the form of an annuity. A spousal beneficiary may elect to become the
Owner of the Contract.

     The Contract may be amended at any time to conform to applicable laws or
governmental regulations. If, in our judgment, investment in any of the mutual
funds becomes inappropriate to the purposes of the Contract, we may, with
approval of the Securities and Exchange Commission and the governing state
insurance department, substitute another fund for existing and future
investments.

     The Contracts are available to individuals and institutions for retirement
and other funding purposes.  The Contracts may also be issued as individual
retirement annuities under section 408(b) of the Internal Revenue Code (the
"Code") in connection with IRA rollovers and as tax-deferred annuities under
Section 403(b) of the Code (often referred to as qualified Contracts).

     Contract Owner inquiries may be made by writing The Penn Mutual Life
Insurance Company, Customer Service Group, Philadelphia, PA 19172. Or, you may
call (215) 956-8000.


- - --------------------------------------------------------------------------------
PURCHASES

     To purchase a Contract, your completed application, together with a check
for the first purchase payment, should be forwarded to our administrative
offices in Horsham, Pennsylvania. Normally, a completed application form
received at our administrative offices will be accepted within two business
days. If an incomplete application is not completed and acted upon within five
business days, the purchase payment will be returned to you unless you request
that we retain it while you complete the application. All subsequent purchase
payments are sent directly to our administrative office.

                                       10
<PAGE>
 
     The minimum initial purchase payment is $5,000. The minimum subsequent
purchase payment that will be accepted is $5,000.  We may, in our discretion,
reduce the minimum requirements for initial and subsequent purchase payments. We
will accept total purchase payments under your Contract of up to $1 million.
Total purchase payments in excess of $1 million require our prior approval.

     Purchase payments allocated to the Separate Account are credited in the
form of Accumulation Units of the subaccount selected. The number of
Accumulation Units credited is determined by dividing the purchase payment
allocated to the Separate Account by the value of the Accumulation Unit at the
end of the valuation period in which the purchase payment is received at our
administrative office or, in a case of the first purchase payment, is accepted
by us.

     The principal underwriter of the Contract (under federal securities laws)
is Hornor, Townsend & Kent, Inc., 600 Dresher Road, Horsham, PA 19044, a wholly-
owned subsidiary of Penn Mutual.


- - --------------------------------------------------------------------------------
ACCUMULATION UNITS

     For each subaccount of the Separate Account available under the contract
the value of an Accumulation Unit will be $10 when the subaccount commences
operation. The value of an Accumulation Unit may increase or decrease from one
valuation period to the next.

     The value of an Accumulation Unit for a valuation period is determined by
multiplying the value of an Accumulation Unit for the prior valuation period by
the net investment factor for the subaccount for the current valuation period.

     The net investment factor is a measure of (1) investment performance of
mutual fund shares held in the subaccount, (2) any taxes on income or gains from
investments held in the subaccount and (3) the mortality and expense risk charge
at an annual rate of 1.20% and contract administration charge at an annual rate
of 0.15% assessed against the subaccount. Under current law, no taxes are levied
against income or gain from investments held in a subaccount.


- - --------------------------------------------------------------------------------
ANNUITY PAYMENTS

     You may choose one of the following forms of annuity: (1) an annuity for a
specified number of years, (2) a life annuity, (3) a life annuity with payments
guaranteed for 10 or 20 years, (4) a joint and survivor life annuity or (5) such
other form of annuity as we may agree upon. You may select any one of these
forms of annuity as a variable annuity (except for a specified number of years),
a fixed annuity, or a combination of both.

     The level of the variable annuity payments is determined by various
factors, including the amount accumulated and applied under the Contract to the
variable annuity, the form of annuity chosen, the expected duration of the
annuity period, the performance of the applicable investment options, and the
annuity purchase rates and charges specified in the Contract.

     You may choose annuity purchase rates based on an assumed interest rate of
3% or based on an assumed interest rate of 5%. If the annual net investment
return during the annuity payout period is greater than the rate chosen, the
level of the annuity payment increases. If the annual net investment return is
less than the rate chosen, the level of the annuity payments decreases. The
choice of a higher assumed interest rate would mean a higher first

                                       11
<PAGE>
 
annuity payment but more slowly rising or more rapidly falling subsequent
payments. The choice of a lower assumed interest rate would have the opposite
effect.

     The level of fixed annuity payments under a Contract is determined by
various factors, including the amount accumulated and applied under the Contract
to the fixed annuity, the form of annuity chosen, the expected duration of the
annuity period, and a guaranteed 3% rate of return.

    
     Unless you specify otherwise, you or such other person you designate will
receive a life annuity with payments guaranteed for 10 years except for tax
deferred annuities under Section 403(b) of the Code. Annuitants under those
Contracts will receive a joint and survivor annuity.  Unless you specify
otherwise, the annuity will be split between fixed and variable in the same
proportions as the Contract Value on the Annuity Date with the variable portion
invested in up to four funds selected by the Company.     

     Unless you specify otherwise, the Annuity Date will be the later of (1) the
first day of the next month after the Annuitant's 95th birthday or (2) 10 years
after the contract date, unless state law requires an earlier Annuity Date. The
Annuity Date under the Contract must be on the first day of a month.

     You may change the Annuity Date or annuity option by giving written notice
at our administrative office at least 30 days prior to the current Annuity Date.
If the Contract Value of a Contract is less than $5,000, we may elect to pay
such amount in a lump sum in place of an annuity. Annuity payments are generally
monthly, starting with the Annuity Date, but may also be made quarterly,
semiannually or annually at your request. However, if any payment would be less
than $50, we may change the frequency of annuity payments so that payments are
at least $50 each. For information on the treatment of annuity payments, see
FEDERAL INCOME TAX CONSIDERATIONS in this Prospectus.


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

    
     Upon the earlier of death of the Contract Owner or the Annuitant, prior to
the Annuity Date, we will pay a death benefit to the Beneficiary.

     If the Contract Owner dies prior to the Annuity Date, we will pay the
Beneficiary the Contract Value for the valuation period in which proof of death
and any other required information needed to make payment is received at our
administrative office. If Contract Owner is also the Annuitant and dies before
the Annuity Date, we will pay the Beneficiary the death benefit described in the
next paragraph.

     If the Annuitant dies before the Annuity Date, we will pay a death benefit
to the Beneficiary equal to the sum of the Variable Account death benefit and
the Fixed Account death benefit as of the date we receive proof of death. The
Variable Account death benefit is the greater of (1) the Variable Account Value
or (2) all purchase payments allocated and transfers made to the Variable
Account less withdrawals from the amounts so allocated and transferred. The
Fixed Account death benefit is the Fixed Account Value. The death benefit
generally will be paid within seven days after we receive proof of death and all
information necessary to make payment to the Beneficiary.

     If the Annuitant is 75 years of age or less, you may purchase an enhanced
guaranteed minimum death benefit as part of your Contract. The enhanced
guaranteed minimum death benefit is paid in place of the Variable Account death
benefit, if it is greater, and if the Annuitant dies before the Annuity Date and
before age 90. We offer two different enhanced guaranteed minimum death 
benefits - a guaranteed minimum death benefit step-up and a guaranteed minimum
death benefit rising floor. You may purchase one of them only at the time you
purchase your Contract.    

                                       12
<PAGE>
 
    
     The guaranteed minimum death benefit - step-up is the highest Variable
Account Value on the current and each of the prior Contract anniversary dates,
adjusted as follows. The death benefit on an anniversary date will be increased
by the amount of any purchase payments allocated and transfers made to the
Variable Account after the anniversary date and before the anniversary date and
decreased by an amount that is in the same proportion that the Variable Account
Value was decreased by transfers and withdrawals (including any deferred sales
charge) after the anniversary date and before the next anniversary date.

     The guaranteed minimum death benefit - rising floor is the sum of all
purchase payments allocated and transfers made to the Variable Account minus a
reduction (as described below) for any withdrawals or transfers made from the
Variable Account plus interest at 5%, calculated as follows. Interest is
reflected from the dates amounts are allocated to or withdrawn or transferred
from the Variable Account to the date the guaranteed death benefit is paid, or
the date the Annuitant attains 80 years of age, if earlier. If a withdrawal or
transfer is made from the Variable Account, the guaranteed minimum death benefit
will be reduced by an amount that is in the same proportion that the amount
withdrawn or transferred from the Variable Account (including any contingent
deferred sales charge) was to the Variable Account Value on the date of the
withdrawal or transfer.

     The enhanced guaranteed minimum death benefit will terminate if you
withdraw or transfer the full Variable Account Value from your Contract. For
information on the cost of the enhanced guaranteed minimum death benefits, see
"CHARGES."    
    
     Within one year of the date of death of the Contract Owner, the Beneficiary
may elect to receive the death benefit in single sum or in the form of an
annuity.  If the death benefit becomes payable upon death of the Annuitant who
is not the Contract Owner, an election to receive the death benefit in the form
of an annuity must be made within 60 days of the death of the Annuitant.  If
payment is to be received in a single sum, it must be paid within five years of
the date of death (until paid out, the death benefit will be allocated to
subaccounts of the Separate Account and/or fixed interest options as directed by
the Beneficiary).  If an annuity is selected, payments must commence within one
year of the date of death and must be made over the Beneficiary's life or over a
period not longer than the Beneficiary's life expectancy. If an election is not
made within one year of the date of death of the Contract Owner or within 60
days of the death of Annuitant (who is not the Contract Owner), the death
benefit will be paid to the Beneficiary in a single sum. If the Contract Owner
dies and the Beneficiary is the Contract Owner's surviving spouse, the surviving
spouse has the right to become the Contract Owner rather than receive the death
benefit. If there is more than one surviving Beneficiary, the Beneficiaries must
choose their respective portions of the death benefit in accordance with the
above options.
     
    
     If the Annuitant dies on or after the Annuity Date, the death benefit
payable, if any, will be paid in accordance with the annuity option in force.

     You may designate a Beneficiary in your application. You may change the
Beneficiary at any time before your death or the death of the Annuitant,
whichever occurs first.    

     For information on the tax treatment of death benefits, see FEDERAL INCOME
TAX CONSIDERATIONS in this Prospectus.


- - --------------------------------------------------------------------------------
TRANSFERS

     Prior to the Annuity Date, you may transfer amounts from one subaccount of
the Separate Account to another subaccount of the Separate Account.  Within
certain additional limitations stated in the Contract, you may also transfer
amounts from the subaccounts of the Separate Account to the One Year Fixed
Account prior to the Annuity Date.  You

                                       13
<PAGE>
 
may not transfer amounts from the subaccounts of the Separate Account to the Six
Month Fixed Account. You may make a transfer from the One Year Fixed Interest
Account to the Variable Account only at the completion of the interest period or
within 25 days thereafter. You may make a transfer from the Six Month Fixed
Interest Account to the Variable Account as described under "Dollar Cost
Averaging" below or 100% at any time.

    
     After the Annuity Date and during an annuity payout period, you may
transfer amounts (upon which the annuity payments are based) from one subaccount
of the Separate Account to another.  Transfers are limited to the four
subaccounts selected at the time of annuitization.  Upon your death or the death
of the Annuitant, a beneficiary who is receiving annuity payments may transfer
amounts among the subaccounts of the Separate Account.     

     Transfers will be based on values at the end of the valuation period in
which the transfer request is received at our service office.

     The minimum amount that may be transferred is $250 or, if less, the amount
held in the subaccount or the fixed account.  In the case of partial transfers,
the amount remaining in the subaccount or the fixed account must be at least
$250.

     A request for transfer must be received at our service office and all other
administrative requirements for transfer must be met to make the transfer.  The
Separate Account and the Company will not be liable for following instructions
communicated by telephone that we reasonably believe to be genuine.  We require
certain personal identifying information to process a request for transfer made
over the telephone.

     DOLLAR COST AVERAGING: You may elect to have a fixed percentage of your
initial or subsequent purchase payments transferred monthly or quarterly from
one source account to other accounts.  These transfers may be made only from one
of the following accounts: Money Market Subaccount, Limited Maturity Bond
Subaccount, Quality Bond Subaccount, or the Six Month Fixed Interest Account.
The dollar cost averaging term may run up to 60 months with a maximum of 6
months for the Six Month Fixed Interest Account, or until you give notice of a
change in allocation or cancellation of the feature.  If you terminate the
dollar cost averaging program, any amounts remaining in the Six Month Fixed
Interest Account will be transferred into the One Year Fixed Interest Account.

     AUTOMATIC REBALANCING: If you have a Contract Value of at least $10,000 you
may elect to have your investments in subaccounts of the Separate Account
automatically rebalanced. We will transfer funds under your Contract on a
quarterly (calendar) basis among the subaccounts to maintain a specified
percentage allocation among your selected variable investment options. Dollar
cost averaging and automatic rebalancing may not be in effect at the same time.


- - --------------------------------------------------------------------------------
WITHDRAWALS

     Prior to the Annuity Date and prior to the earlier of the death of the
Contract Owner and Annuitant, you may withdraw all or part of your Contract
Value. Withdrawals will be based on values at the end of the valuation period in
which a proper written request for withdrawal (and the Contract, in case of a
full withdrawal) is received at our administrative office.  Payment will
normally be made within seven days of receipt of the written request and the
Contract, if required.  A withdrawal may result in certain tax consequences,
including an additional 10% tax under certain circumstances.  For information on
the tax treatment of withdrawals, see FEDERAL INCOME TAX CONSIDERATIONS in this
Prospectus.

     The minimum withdrawal is $500 or, if it is the first withdrawal in each
Contract Year, the Free Withdrawal Amount if this amount is less than $500.  The
Free Withdrawal Amount is equal to 15% of the purchase payments as

                                       14
<PAGE>
 
of the date of the request. A partial withdrawal may be made from a subaccount
of the Separate Account or a fixed account only if the amount remaining in the
contract is at least $5,000 and the balance remaining in each subaccount or the
fixed account is at least $250. If you request a partial withdrawal without
specifying allocation of the withdrawal among investment options, it will be
taken pro rata from the variable subaccounts; if the partial withdrawal exhausts
your Variable Account Value, then any remaining withdrawal will be taken from
the fixed interest options beginning with the fixed interest option with the
shortest interest period.

    
     SYSTEMATIC WITHDRAWALS: You may make a request for a systematic withdrawal
if there is no previous withdrawal in the current contract year. The maximum
value of a systematic withdrawal request is equal to the Free Withdrawal Amount
(as defined above).  A level systematic withdrawal will begin one modal period
after the date of receipt of the request. The systematic withdrawals may be made
on a monthly, quarterly, semiannual or annual basis. The minimum Contract Value
that is eligible for a systematic withdrawal is $25,000.  The minimum amount of
each withdrawal payment is $100. This provides a convenient way to take
advantage of the ability to withdraw a limited percentage of purchase payments
without incurring a contingent deferred sales charge.  See "Free Withdrawals"
below. For information on the tax treatment of withdrawals, see FEDERAL INCOME
TAX CONSIDERATIONS in this Prospectus.     

     403(B) WITHDRAWALS: With respect to Contracts qualifying under Section
403(b) of the Code, there are certain restrictions on withdrawals.  Withdrawals
may generally be made only if the Contract Owner is over the age of 59 1/2 ,
leaves the employment of the employer, dies, or becomes disabled as defined in
the Code. Withdrawals (other than withdrawals attributable to income earned on
purchase payments) may also be possible in the case of hardship as defined in
the Code.  The restrictions do not apply to transfers among subaccounts and may
also not apply to transfers to other investments qualifying under Section
403(b).  For information on the tax treatment of withdrawals under Section
403(b) Contracts, see FEDERAL INCOME TAX CONSIDERATIONS in this Prospectus.


- - --------------------------------------------------------------------------------
DEFERMENT OF PAYMENTS AND TRANSFERS

     We reserve the right to defer a withdrawal, a transfer of values or annuity
payments funded by the Separate Account if (a) the New York Stock Exchange is
closed (other than customary weekend and holiday closings); (b) trading on the
Exchange is restricted; (c) an emergency exists such that it is not reasonably
practical to dispose of securities held in the Separate Account or to determine
the value of its assets; or (d) the Securities and Exchange Commission by order
so permits for the protection of investors.  Conditions described in (b) and (c)
will be decided by, or in accordance with rules of, the Commission.


- - --------------------------------------------------------------------------------
CHARGES

     ADMINISTRATION CHARGES:
 
      Charges are assessed to reimburse us for the expenses we incur in
administering the Contract and the Separate Account.  First, on an annual basis,
we deduct from the Variable Account Value a contract administration charge which
will be no greater than the lesser of $40 or 2% of the Variable Account Value.
We will not, however, deduct this charge if the Variable Account Value is
greater than $100,000.  The charge is made by canceling Accumulation Units
credited to the Contract, with the charge allocated pro rata among the
subaccounts comprising the Variable Account Value. Second, we deduct from the
Separate Account a daily administration charge which will not exceed an
effective annual rate of 0.15% of the daily net asset value of the Separate
Account.  These administration charges are guaranteed not to increase and are
intended to cover our average anticipated administration expenses over the
periods the Contracts are in force.

                                       15
<PAGE>
 
     MORTALITY AND EXPENSE RISK CHARGE:

      We deduct a daily mortality and expense risk charge which will not exceed
an effective annual rate of 1.20% of the daily net asset value of the Separate
Account.  This charge is to compensate us for the mortality-related guarantees
we make under the Contract (e.g., the death benefit and the guarantee that the
annuity factors will never be decreased even if mortality experience is
substantially different than originally assumed), and for the risk that our
administration charges will be insufficient to cover administration expenses
over the life of the Contracts.  The mortality and expense risk charge is
assessed during both the accumulation and variable annuity pay-out phases of the
Contract.

     CONTINGENT DEFERRED SALES CHARGE:

     A contingent deferred sales charge may be deducted from withdrawals of
purchase payments prior to the Annuity Date.  This charge is made to cover sales
expenses that we have incurred.  Sales expenses which are not covered by the
deferred sales charge are paid from the surplus of the Company, which may
include proceeds from the mortality and expense risk charge.

     A contingent deferred sales charge, if applicable, will be imposed only on
a withdrawal of a purchase payment in cases where the purchase payment was made
within seven years of the date of the withdrawal.  The following table shows the
schedule of the contingent deferred sales charge that will be applied to
withdrawal of a purchase payment, after allowing for the free withdrawals which
are described in the next subsection.  Purchase payments will be treated as
withdrawn on a first-in, first-out basis.

<TABLE>
<CAPTION>
     NUMBER OF FULL CONTRACT
     YEARS SINCE PURCHASE PAYMENT                 APPLICABLE CHARGE
- - ------------------------------------------------------------------------------
     <S>                                          <C>
       0                                                   7%
- - ------------------------------------------------------------------------------
       1                                                   7%
- - ------------------------------------------------------------------------------
       2                                                   6%
- - ------------------------------------------------------------------------------
       3                                                   5%
- - ------------------------------------------------------------------------------
       4                                                   4%
- - ------------------------------------------------------------------------------
       5                                                   3%
- - ------------------------------------------------------------------------------
       6                                                 1.5%
- - ------------------------------------------------------------------------------
       7+                                                  0% 
- - ------------------------------------------------------------------------------
</TABLE>

     The contingent deferred sales charge may be reduced on Contracts sold to a
trustee, employer or similar party pursuant to a retirement plan or to a group
of individuals, if such sales are expected to involve reduced sales expenses.
The amount of reduction will depend upon such factors as the size of the group,
any prior or existing relationship with the purchaser or group, the total amount
of purchase payments and other relevant factors that might tend to reduce
expenses incurred in connection with such sales.  The reduction will not be
unfairly discriminatory to any Contract Owner.

     FREE WITHDRAWALS:

       Seven-Year-Old Purchase Payments. You may withdraw any purchase payment
       ---------------------------------                                      
which was made more than 7 years before the withdrawal without incurring a
contingent deferred sales charge.

       Annual Withdrawals of 15% of Purchase Payments. On the last day of the
       -----------------------------------------------                       
first contract year and once each contract year thereafter, you may withdraw,
without incurring a contingent deferred sales charge, 15% of total purchase

                                       16
<PAGE>
 
payments as of the date of the request.  You may take a free withdrawal on a
single sum basis or systematically, but not both.  The free withdrawal amount
will be applied to purchase payments on a first-in, first-out basis.  With
respect to any withdrawal in excess of the free withdrawal limit in a contract
year, the contingent deferred sales charge schedule set forth above will apply
to the remainder of the purchase payments so withdrawn on a first-in, first-out
basis.  This free withdrawal applies only to the first withdrawal request made
in a contract year and the amount is not cumulative from year to year.

       Medically Related Withdrawal. Subject to applicable state law, after the
       -----------------------------                                           
first contract year and before the Annuity Date, you may withdraw, without
incurring a contingent deferred sales charge, all or part of your  Contract
Value if certain medically related contingencies occur.  This free withdrawal is
available if you are (1) first confined in a nursing home or hospital while this
Contract is in force and remain confined for at least 90 days in a row or (2)
first diagnosed as having a fatal illness (an illness expected to result in
death within 2 years for 80% of diagnosed cases) while this Contract is in
force.  The precise terms and conditions of this benefit are set forth in the
Contract.  It is not available if your age at issue is greater than 75.  The
medically related contingencies that must be met for free withdrawal vary in
some states.

       Disability Related Withdrawal. You may withdraw, without incurring a
       ------------------------------                                      
contingent deferred sales charge, part or all of your Contract Value if you (you
or the Annuitant for qualified Contracts) become totally disabled as defined in
the Contract.

       Other Withdrawals. There is no contingent deferred sales charge imposed
       ------------------                                                     
upon minimum distributions under qualified contracts which are required by the
Code.

     ENHANCED VARIABLE ACCOUNT DEATH BENEFIT (OPTIONAL):

    
     If you purchase an enhanced Variable Account death benefit as part of your
Contract, we will deduct a guaranteed minimum death benefit charge from the
Variable Account Value. The charge is currently 0.20% of the average annual
Variable Account Value, but may be raised to a maximum rate of 0.25% at the
discretion of Penn Mutual. The charge will be made on each Contract anniversary
and at any time the Variable Account Value is withdrawn or transferred in full.
The charge will be deducted by canceling Accumulation Units credited to your
Contract, with the charge allocated pro rata among the subaccounts comprising
the Variable Account Value.    

     PREMIUM TAXES:
    
     Some states and municipalities impose premium taxes on purchase payments
received by insurance companies. Generally, any premium taxes payable will be
deducted upon annuitization, although we reserve the right to deduct such taxes
when due in jurisdictions that impose such taxes on purchase payments.
Currently, state premium taxes on purchase payments range from 0% to 3 1/2%.    

- - --------------------------------------------------------------------------------
PERFORMANCE INFORMATION

     The Company may advertise total return performance and annual changes in
accumulation unit values. We may also provide information on "yields" and
"effective yields" on investments in the Money Market Fund subaccount.

     Information on total return performance will include average annual rates
of total return for one, five and ten year periods, or lesser periods depending
on how long the underlying fund portfolio has been in existence. Such figures
are based on the hypothetical assumption that the Separate Account invested in
the underlying portfolios from the date those portfolios were first available to
other insurance company separate accounts. Average annual total return figures

                                       17
<PAGE>
 
will show the average annual rates of increase or decrease in investments in the
subaccounts, assuming a hypothetical $1,000 investment at the beginning of the
period, withdrawal of the investment at the end of the period, and the deduction
of all applicable fund and Contract charges. We may also show average annual
rates of total return, assuming other amounts invested at the beginning of the
period and no withdrawal at the end of the period. Average annual total return
figures which assume no withdrawals at the end of the period will reflect all
recurring charges, but will not reflect the contingent deferred sales charge (if
applicable, the contingent deferred sales charge would reduce the amount that
may be withdrawn under the Contracts).

     The "yield" on an investment in the Money Market Fund subaccount refers to
the income generated by the investment over a 7-day period. This income is then
annualized. That is, the amount of income generated by the investment during
that week is assumed to be generated each week over a 52-week period and is
shown as a percentage of the investment. The "effective yield" is calculated
similarly, but, when annualized, the income earned by an investment in the
subaccount is assumed to be reinvested. The effective yield will be slightly
higher than the yield because of the compounding effect of this assumed
reinvestment.


- - --------------------------------------------------------------------------------
THE FIXED ACCOUNTS

     BECAUSE OF EXEMPTIVE AND EXCLUSIONARY PROVISIONS, INTERESTS IN THE
COMPANY'S GENERAL ACCOUNT HAVE NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF
1933 AND THE GENERAL ACCOUNT HAS NOT BEEN REGISTERED AS AN INVESTMENT COMPANY
UNDER THE INVESTMENT COMPANY ACT OF 1940. THE GENERAL ACCOUNT AND ANY INTERESTS
HELD IN THE GENERAL ACCOUNT ARE THEREFORE NOT SUBJECT TO THE PROVISIONS OF THESE
ACTS. HENCE THIS PROSPECTUS GENERALLY DISCUSSES ONLY THE VARIABLE PORTION OF THE
CONTRACT. THE COMPANY HAS BEEN ADVISED THAT THE STAFF OF THE SECURITIES AND
EXCHANGE COMMISSION HAS NOT REVIEWED THE DISCLOSURE IN THIS PROSPECTUS RELATING
TO THE FIXED ACCOUNT. DISCLOSURE REGARDING THE FIXED ACCOUNT, HOWEVER, MAY BE
SUBJECT TO GENERALLY APPLICABLE PROVISIONS OF THE FEDERAL SECURITIES LAWS
RELATING TO THE ACCURACY AND COMPLETENESS OF STATEMENTS MADE IN THIS PROSPECTUS.


- - --------------------------------------------------------------------------------
GENERAL INFORMATION

     You may allocate or transfer amounts to the One Year Fixed Interest
Account.  We periodically declare an effective annual interest rate applicable
to allocations to the One Year Fixed Interest Account.  For each amount
allocated to the One Year Fixed Interest Account we credit interest at a rate
declared by us in the month in which the allocation is made. The declared rate
of interest will apply through the end of the 12-month period which begins on
the first day of the calendar month in which the allocation is made. We will not
declare an effective annual rate of interest on allocations and transfers to the
One Year Fixed Interest Account of less than 3%.

     In conjunction with the election of the dollar cost averaging program, you
may allocate amounts to the Six Month Fixed Interest Account. For each amount
allocated to the Six Month Fixed Interest Account, we credit interest at a rate
of declared by us from the date you pay the initial or subsequent purchase
payment through the end of a six month interest period. The rate will be renewed
on the first of the month following the end of the period. The rate will never
be less than 3%.  If you terminate dollar cost averaging prior to six months
after your allocation to this account, any balance will be transferred as
directed or, otherwise, transferred to the One Year Fixed Interest Account.

     You may transfer amounts in the Fixed Accounts to subaccounts of the
Separate Account subject to the conditions and limitations in the fixed account
provisions of your Contract.  Amounts in the One Year Fixed Interest Account not
withdrawn or reallocated within 25 days after the end of an interest period are
rolled over and treated as a new allocation to the One Year Fixed Interest
Account.  In accordance with state law, we may defer a withdrawal or

                                       18
<PAGE>
 
transfer from the Fixed Account for up to six months if we reasonably determine
that investment conditions are such that an orderly sale of assets in the
Company's general account is not feasible.

    
- - --------------------------------------------------------------------------------
LOANS UNDER SECTION 403 CONTRACTS      

     Subject to compliance with applicable state law, Contract Owners qualifying
under Section 403(b) of the Code may be able to borrow against a portion of the
amount credited to the Fixed Account under their Contract, provided the loan
privilege has been approved in the applicable state. The loan will be made from
the general account of the Company. Because this Prospectus generally is limited
to describing the variable portion of the Contract, you should review the
Contract loan endorsement or consult your Company representative for a complete
description of the terms of the loan privilege, including minimum and maximum
loan amounts, repayment terms, and restrictions on prepayments. The following
paragraphs describe how exercise of the loan privilege may relate to the
Variable Account Value.

    
     First, at the time a Contract loan is made and in accordance with your
direction, an amount equal to the initial loan amount will be transferred from
the Contract's investment options to an account in the Company's general account
called the "Restricted Account." Amounts transferred from investment options to
the Restricted Account will not participate in the investment experience of
those investment options. Amounts transferred to the Restricted Account will
earn interest at a current rate of 1 1/2 percentage points less than the rate of
interest charged on the loan with a minimum possible rate of 2 1/2 percentage
points less than the rate charged on the loan.    

     Second, on your Contract Anniversary, the accrued interest in the
Restricted Account will be transferred to your investment options in accordance
with your current payment allocation instructions.

     Third, loan repayments, which are due quarterly, will result in the
transfer of an amount equal to the principal portion of the repayment from the
Restricted Account to the Money Market subaccount. You may then transfer amounts
from the Money Market subaccount to the other investment options offered under
the Contract.
    
     Fourth, if a payment or the entire loan is in default as defined in the
Contract, the Company will report the amount of the default to the Internal
Revenue Service as a taxable distribution and, if you are then under age
59 1/2, as a premature distribution that may be subject to a 10% penalty.
Subject to restrictions in Section 403(b) of the Code, the amount of any missed
payment, plus interest, or the entire loan balance, plus interest, if the entire
loan is in default, plus any applicable contingent deferred sales charge, will
be withdrawn by us from your investment options in accordance with your
direction in the Loan Request and Agreement. We will use the net proceeds from
the withdrawal to repay the loan. If a withdrawal is restricted under the Code,
the outstanding loan balance will continue to accrue interest and the amount due
will be withdrawn when a withdrawal becomes permissible. Thus, when an event
takes place which makes withdrawal from the Contract permissible under the Code,
such as attainment of age 59 1/2, disability, or death, we will check the
Contract to determine if there is an outstanding loan balance for which one or
more payments have been missed. If so, we will withdraw from your investment
options, in accordance with your direction in the Loan Request and Agreement,
funds necessary to pay the overdue amount, plus any applicable contingent
deferred sales charge. While a loan balance is outstanding, any withdrawal or
death benefit proceeds must first be used to pay the loan.     

     Loans are subject to the terms of your Contract, your Section 403(b) plan
and the Code, and, in the case of plans subject to the Employee Retirement
Income Security Act of 1974, the ERISA regulations on plan loans, all of which
may impose restrictions. The Company reserves the right to suspend, modify or
terminate the availability of loans. Where there is a plan fiduciary, it is the
responsibility of the fiduciary to ensure that any Contract loans comply with
plan qualification requirements, including ERISA.

                                       19
<PAGE>
 
- - --------------------------------------------------------------------------------
FEDERAL INCOME TAX CONSIDERATIONS

     The following brief discussion of federal income tax considerations is
based on the law in effect on the date of this Prospectus, which may be changed
by legislative, judicial or administration action. The summary is general in
nature and does not consider any applicable state or local tax laws. For further
information, you should consult qualified tax counsel.

     Under current law, no federal income taxes are imposed on increases in the
value of a Contract until distribution occurs, either in the form of a
withdrawal or death benefit or as annuity payment under an annuity option.

     For a withdrawal or death benefit, the taxable portion is generally the
amount in excess of the cost basis of the Contract. Amounts withdrawn by the
Contract owner or received as a death benefit by the designated beneficiary are
treated first as taxable income to the extent of the excess of the Contract
Value over the purchase payments made under the Contract. Such taxable portion
is taxed at ordinary income tax rates. Designation of a beneficiary who is
either 37  1/2 years younger than the Contract Owner or a grandchild of the
Contract Owner may have Generation Skipping Transfer Tax consequences under
Section 2601 of the Code.

     In the case of a nonqualified Contract and death of an Annuitant who was
not the Contract Owner, an election to receive the death benefit in the form of
annuity payment must be made within 60 days.  If such election is not made, the
gain from the Contract will generally be taxed as a lump sum payment, as
described in the preceding paragraph.

     For annuity payments, the taxable portion is generally determined by a
formula that establishes the ratio of the cost basis of the Contract (as
adjusted for any refund feature) to the expected return under the Contract. The
taxable portion, which is the amount of the annuity payment in excess of the
cost basis, is taxed at ordinary income tax rates.
    
     An additional income tax of 10% may be imposed on the taxable portion of an
early withdrawal or distribution unless one of several exceptions apply. There
will be no additional income tax on early withdrawals which are part of a series
of substantially equal periodic payments (not less frequently than annually)
made for life (or life expectancy) of the taxpayer or the joint lives (or joint
life expectancies) of the taxpayer and a beneficiary, or on withdrawals made on
or after age 59 1/2. There also will be no additional tax on distributions made
after death or on withdrawals attributable to total and permanent disability.
Further, there will be no additional tax on distributions within certain other
exceptions to the general rule.     

     The transfer of a Contract may result in the transferor incurring tax. If
the transfer is for less than adequate consideration, the taxable portion would
be the Contract Value at the time of transfer over the investment in the
Contract at such time. This rule does not apply to transfers between spouses or
to transfers incident to a divorce.

     Subject to certain exceptions, a Contract must be held by or on behalf of a
natural person in order to be treated as an annuity contract under federal
income tax law and to be accorded the tax treatment described in the preceding
paragraphs. If a contract is not treated as an annuity contract for federal
income tax purposes, the income on the Contract is treated as ordinary income
received or accrued by the Contract Owner during the taxable year.

     Section 817(h) of the Code provides that the investments of a separate
account underlying a variable annuity contract which is not purchased under a
qualified retirement plan or certain other types of plans (or the investments of
a mutual fund, the shares of which are owned by the variable annuity separate
account) must be "adequately diversified" in order for the Contract to be
treated as an annuity contract for tax purposes. The Treasury Department has
issued regulations prescribing such diversification requirements. The Separate
Account, through each of the available funds of the Penn Series Funds, Inc.,
Neuberger & Berman Advisers Management Trust, Variable Insurance Products Fund,

                                       20
<PAGE>
 
Variable Insurance Products Fund II, and Morgan Stanley Universal Funds, Inc.
intends to comply with those requirements. The requirements are briefly
discussed in the accompanying prospectuses for the underlying funds.

     The Treasury Department has indicated that in regulations or revenue
rulings under Section 817(d) (relating to the definition of a variable
contract), it will provide guidance on the extent to which Contract Owners may
direct their investments to particular subaccounts without being treated as
owners of the underlying shares. It is possible that when such regulations or
rulings are issued, the Contracts may need to be modified to comply with them.

     The Contracts may be used in connection with certain retirement plans that
qualify for special tax treatment under the Code. The plans include rollover
individual retirement annuities qualified under Section 408(b) of the Code
(referred to as IRAs) and certain tax deferred annuities qualified under Section
403(b) of the Code. Qualified Contracts have special provisions in order to be
treated as qualified under the Code.

     For some types of qualified retirement plans, there may be no cost basis in
the Contract. In this case, the total payments received may be taxable. Before
purchasing a contract under a qualified retirement plan, the tax law provisions
applicable to the particular plan should be considered.

     Distribution must generally commence from individual retirement annuities
and from contracts qualified under Section 403(b) no later than the April 1
following the calendar year in which the Contract Owner attains age 70 1/2.
Failure to make such required minimum distributions may result in a 50% tax on
the amount of the required distribution.

     Generally, under a nonqualified annuity or rollover individual retirement
annuity qualified under Section 408(b), unless the Contract Owner elects to the
contrary, any amounts that are received under the Contract that the Company
believes are includable in gross income for tax purposes will be subject to
mandatory withholding to meet federal income tax obligations. The same treatment
will apply to distributions from a Section 403(b) annuity that are payable as an
annuity for the life or life expectancy of one or more individuals, or for a
period of at least 10 years, or are required minimum distributions. Other
distributions from a qualified plan or a Section 403(b) annuity are subject to
mandatory withholding, unless an election is made to receive the distribution as
a direct rollover to another eligible retirement plan.

     It should be understood that the foregoing description of federal income
taxes is not exhaustive and that special rules and considerations may be
applicable.  For further information, a prospective purchaser should consult
qualified tax counsel.


- - --------------------------------------------------------------------------------
FINANCIAL STATEMENTS
    
     The consolidated financial statements of The Penn Mutual Life Insurance
Company at December 31, 1997, and for the year then ended appear in the
Statement of Additional Information. The consolidated financial statements of
Penn Mutual should be considered only as bearing upon Penn Mutual's ability to
meet its obligations under the Contracts.     

     New subaccounts of the Separate Account have been established under the
Contracts. There are, therefore, no financial statements for the subaccounts at
this time.

                                       21
<PAGE>
 
- - --------------------------------------------------------------------------------
STATEMENT OF ADDITIONAL INFORMATION CONTENTS

<TABLE> 
<S>                                                                     <C>    
- - --------------------------------------------------------------------------------
VARIABLE ANNUITY PAYMENTS.............................................  B-
     First Variable Annuity Payments..................................  B-
     Subsequent Variable Annuity Payments.............................  B-
     Annuity Units....................................................  B-
     Value of Annuity Units...........................................  B-
     Net Investment Factor............................................  B-
     Assumed Interest Rate............................................  B-
     Valuation Period.................................................  B-


PERFORMANCE DATA......................................................  B-
     Average Annual Total Return......................................  B-
     Yields (Money Market Fund).......................................  B-

- - --------------------------------------------------------------------------------
ADMINISTRATIVE AND RECORDKEEPING SERVICES.............................  B-

- - --------------------------------------------------------------------------------
DISTRIBUTION OF CONTRACTS.............................................  B-

- - --------------------------------------------------------------------------------
CUSTODIAN.............................................................  B-

- - --------------------------------------------------------------------------------
INDEPENDENT AUDITORS..................................................  B-

- - --------------------------------------------------------------------------------
LEGAL MATTERS.........................................................  B-

- - --------------------------------------------------------------------------------
FINANCIAL STATEMENTS..................................................  B-
- - --------------------------------------------------------------------------------
</TABLE> 

                                       22
<PAGE>
 
STATEMENT OF ADDITIONAL INFORMATION -- JANUARY 1 , 1999
- - -------------------------------------------------------------------------------
                                                                            LOGO


PENN MUTUAL VARIABLE ACCOUNT III
THE PENN MUTUAL LIFE INSURANCE COMPANY
PHILADELPHIA, PENNSYLVANIA 19172 . TELEPHONE (215) 956-8000
- - -------------------------------------------------------------------------------
    
This statement of additional information is not a prospectus. It should be read
in conjunction with the current Prospectus for the Pennant Select Contract,
dated January 1, 1999. The Contract is funded through Penn Mutual Variable
Account III (referred to as the "Separate Account"). To obtain a prospectus you
may write to The Penn Mutual Life Insurance Company, Customer Service Group,
Philadelphia, PA 19172. Or you may call (215) 956-8000. Terms used in this
statement of additional information have the same meaning as the 
Prospectus.     
- - -------------------------------------------------------------------------------
TABLE OF CONTENTS

- - -------------------------------------------------------------------------------
VARIABLE ANNUITY PAYMENTS...............................................  B-
     First Variable Annuity Payments....................................  B-
     Subsequent Variable Annuity Payments...............................  B-
     Annuity Units......................................................  B-
     Value of Annuity Units.............................................  B-
     Net Investment Factor..............................................  B-
     Assumed Interest Rate..............................................  B-
     Valuation Period...................................................  B-
- - ------------------------------------------------------------------------------
PERFORMANCE DATA........................................................  B-
     Average Annual Total Return........................................  B-
     Yields (Money Market Fund).........................................  B-
- - ------------------------------------------------------------------------------
ADMINISTRATIVE AND RECORDKEEPING SERVICES...............................  B-

- - ------------------------------------------------------------------------------
DISTRIBUTION OF CONTRACTS...............................................  B-

- - ------------------------------------------------------------------------------
CUSTODIAN...............................................................  B-

- - ------------------------------------------------------------------------------
INDEPENDENT AUDITORS....................................................  B-

- - ------------------------------------------------------------------------------
LEGAL MATTERS...........................................................  B-

- - ------------------------------------------------------------------------------
FINANCIAL STATEMENTS....................................................  B-

- - ------------------------------------------------------------------------------
<PAGE>
 
- - ------------------------------------------------------------------------------
    
VARIABLE ANNUITY PAYMENTS      

- - -------------------------------------------------------------------------------
FIRST VARIABLE ANNUITY PAYMENT

     When a variable annuity is effected, we will first deduct applicable
premium taxes, if any, from the Contract Value. The dollar amount of the first
monthly annuity payment will be determined by applying the net Contract Value to
the annuity table set forth in the contract for the annuity option chosen. The
annuity tables show the amount of the first monthly income payment under each
annuity option for each $1,000 of value applied, based on the Annuitant's age at
the Annuity Date. The annuity tables are based on the Annuity 2000 Basic Table
with interest rates at 3% or 5%.

- - -------------------------------------------------------------------------------
SUBSEQUENT VARIABLE ANNUITY PAYMENTS

     The dollar amount of subsequent variable annuity payments will vary in
accordance with the investment experience of the subaccount(s) of the Separate
Account applicable to the annuity. Each subsequent variable annuity payment will
equal the number of annuity units credited, multiplied by the value of the
annuity unit for the valuation period. The Company guarantees that the amount of
each subsequent annuity payment will not be affected by variations in expense or
mortality experience.

- - -------------------------------------------------------------------------------
ANNUITY UNITS

     For each subaccount selected, the number of annuity units is the amount of
the first annuity payment allocated to the subaccount divided by the value of an
annuity unit for the subaccount on the Annuity Date. The number of your annuity
units will not change as a result of investment experience.

- - -------------------------------------------------------------------------------
VALUE OF ANNUITY UNITS

     The value of an annuity unit for each subaccount was arbitrarily set at $10
when the subaccount was established. The value may increase or decrease from one
valuation period to the next. For a valuation period, the value of an annuity
unit for a subaccount is the value of an annuity unit for the subaccount for the
last prior valuation period multiplied by the net investment factor for the
subaccount for the valuation period. The result is then multiplied by a factor
to neutralize an assumed interest rate of 3% or 5%, as applicable, built into
the annuity tables.

- - ------------------------------------------------------------------------------
NET INVESTMENT FACTOR

     For any subaccount, the net investment factor for a valuation period is
determined by dividing (a) by (b) and subtracting (c):

WHERE (A) IS:

     The net asset value per share of the mutual fund held in the subaccount, as
     of the end of the valuation period

     plus
     ----

     The per share amount of any dividend or capital gain distributions by the
     mutual fund if the "ex-dividend" date occurs in the valuation period

                                      B-2
<PAGE>
 
     plus or minus
     -------------

     A per share charge or credit, as we may determine as of the end of the
     valuation period, for provision for taxes (if applicable).

WHERE (B) IS:

     The net asset value per share of the mutual fund held in the subaccount as
     of the end of the last prior valuation period

     plus or minus
     -------------

     The per share charge or credit for provision for taxes as of the end of the
     last prior valuation period (if applicable).

WHERE (C) IS:

     The sum of the mortality and expense risk charge and the daily
     administration charge. On an annual basis, the sum of such charges equals
     1.35% of the daily net asset value of the subaccount.

- - ------------------------------------------------------------------------------
ASSUMED INTEREST RATE

     Assumed interest rates of 3% or 5% are included in the annuity tables in
the contracts. A higher assumption would mean a higher first annuity payment but
more slowly rising or more rapidly falling subsequent payments.  A lower
assumption would have the opposite effect. If the actual net investment rate on
an annual basis is equal to the assumed interest rate you have selected, annuity
payments will be level.

- - -------------------------------------------------------------------------------
VALUATION PERIOD

     Valuation period is the period from one valuation of underlying fund assets
to the next. Valuation is performed each day the New York Stock Exchange is open
for trading.

- - -------------------------------------------------------------------------------
PERFORMANCE DATA

- - -------------------------------------------------------------------------------
AVERAGE ANNUAL TOTAL RETURN
    
     Although the sub-accounts of the Separate Account were not available
until the effective date of this registration statement, the returns calculated
below reflect a hypothetical return as if the sub-accounts had invested in
the underlying funds for the indicated periods.      

    
     Tables 1 shows the average annual rates of total return on hypothetical
investments of $1,000, through the Separate Account, in funds of Penn Series
Funds, Inc., Neuberger and Berman Advisers Management Trust, Fidelity
Investments' Variable Insurance Products Fund and Fidelity Investments' Variable
Insurance Products Fund II, and Morgan Stanley Universal Funds, Inc. for the
periods ended December 31, 1997 and assume withdrawal of the investments at the
end of the period.      

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

TABLE 1

                                      B-3
<PAGE>
 
 
________________________________________________________________________________
TABLE 1

<TABLE>   
<CAPTION>
                                                               AVERAGE ANNUAL TOTAL RETURN
                                                ----------------------------------------------------------
                                                              FROM         TEN         FIVE        ONE
                                                            INCEPTION     YEARS       YEARS       YEAR
                                                INCEPTION    THROUGH      ENDED       ENDED       ENDED
FUND (MANAGER)                                    DATE*      12/31/97    12/31/97    12/31/97    12/31/97
- - --------------                                  ---------    --------    --------    --------    --------
<S>                                             <C>         <C>          <C>         <C>         <C>
Growth Equity (a)............................    06/01/83       10.79%      11.33%      11.03%      19.17%
   (Independence Capital)
Value Equity (a).............................    03/17/87       11.67%      11.91%      15.54%       8.69%
   (OpCap)
Small-Cap Fund...............................    03/01/95        8.24%       0.00%       0.00%     -15.78%
   (OpCap)
Emerging Growth Fund (a)(g)..................    05/01/97       21.69%       0.00%       0.00%      -6.72%
  (RS Investment Management)
Flexibly Managed (a).........................    07/31/84       12.52%      10.55%       9.84%       5.63%
   (T. Rowe Price)
International Equity (a).....................    11/01/92       11.29%       0.00%       7.86%       7.80%
   (Vontobel)
Quality Bond (a).............................    03/17/87        6.76%       7.28%       5.46%       9.54%
   (Independence Capital)
High Yield Bond (a)..........................    08/06/84        8.56%       7.90%       6.13%       0.85%
   (T. Rowe Price)
Balanced Portfolio (c).......................    02/28/89        7.20%       0.00%       4.64%      -1.20%
   (Neuberger & Berman)
Limited Maturity Bond Portfolio (c)..........    09/10/84        5.84%       4.36%       2.00%       3.04%
   (Neuberger & Berman)
Partners Portfolio (c).......................    03/22/94       17.06%       0.00%       0.00%      -0.13%
         (Neuberger & Berman)
Equity-Income Portfolio (d)..................    10/09/86       13.60%      14.64%      18.81%       1.52%
   (Fidelity Investments)
Growth Portfolio (d).........................    10/09/86       13.14%      14.30%      13.00%       5.72%
   (Fidelity Investments)
Asset Manager Portfolio (e)..................    09/06/89       11.27%       0.00%      10.45%      -4.65%
   (Fidelity Investments)
Index 500 (e)................................    08/27/92        4.46%       0.00%       2.76%      15.11%
        (Fidelity Investments)
Emerging Markets Equity (International)(f)...    10/01/96      -18.40%       0.00%       0.00%     -34.27%
   (Morgan Stanley)
</TABLE>    
- - ---------------------------------------------
    
* Represents the date the underlying fund was established.
(a)  Penn Series Funds, Inc.
(b)  American Century Variable Portfolios, Inc.
(c)  Neuberger and Berman Advisers Management Trust
(d)  Variable Insurance Products Fund
(e)  Variable Insurance Products Fund II
(f)  Morgan Stanley Universal Funds, Inc.
(g)  Average Annual Total Return for period May 1, 1997 to December 31, 1997    

     The average annual rates of total return shown in Table 1 are computed by
finding the average annual compounded rates of return over the periods shown
that would equate the initial amount invested to the withdrawal value, in
accordance with the following formula: P(1 + T) /n/ = ERV. In the formula, P is
a hypothetical investment payment of $1,000; T is the average annual total
return; n is the number of years; and ERV is the withdrawal value at the end of
the periods shown. The annual contract administration charge is reflected
assuming an anticipated average 

                                      B-4
<PAGE>
 
    
Contract Value and assuming that the Contract
Value is allocated equally across all available subaccounts by an average
contract owner. The performance information in Table 1 is calculated in
accordance with the standard formula prescribed by the Securities and Exchange
Commission.     

- - -------------------------------------------------------------------------------
    
     Table 2  below shows the average annual rates of return on hypothetical
initial investments of $1,000, through the Separate Account, in funds of the
Penn Series Funds, Inc., Neuberger and Berman Advisers Management Trust,
Fidelity Investments' Variable Insurance Products Fund, Fidelity Investments'
Variable Insurance Products Fund II, and Morgan Stanley Universal Funds, Inc.
for the periods ended December 31, 1997 and assumes the investments are not
withdrawn at the end of the period.     

________________________________________________________________________________
TABLE 2

<TABLE>   
<CAPTION>
                                                               AVERAGE ANNUAL TOTAL RETURN
                                             ------------------------------------------------------------
                                                              FROM         TEN         FIVE        ONE
                                                            INCEPTION     YEARS       YEARS       YEAR
                                                INCEPTION    THROUGH      ENDED       ENDED       ENDED
FUND (MANAGER)                                    DATE*      12/31/97    12/31/97    12/31/97    12/31/97
- - -------------                                   ---------    --------    --------    --------    --------
<S>                                             <C>         <C>          <C>         <C>         <C>
Growth Equity (a)............................    06/01/83       10.79%      11.33%      11.03%      19.17%
   (Independence Capital)
Value Equity (a).............................    03/17/87       11.67%      11.91%      15.54%       8.69%
   (OpCap)
Small-Cap Fund...............................    03/01/95        8.24%       0.00%       0.00%     -15.78%
   (OpCap)
Emerging Growth Fund (a)(g)..................    05/01/97       21.69%       0.00%       0.00%      -6.72%
  (RS Investment Management)
Flexibly Managed (a).........................    07/31/84       12.52%      10.55%       9.84%       5.63%
   (T. Rowe Price)
International Equity (a).....................    11/01/92       11.29%       0.00%       7.86%       7.80%
   (Vontobel)
Quality Bond (a).............................    03/17/87        6.76%       7.28%       5.46%       9.54%
   (Independence Capital)
High Yield Bond (a)..........................    08/06/84        8.56%       7.90%       6.13%       0.85%
   (T. Rowe Price)
Balanced Portfolio (c).......................    02/28/89        7.20%       0.00%       4.64%      -1.20%
   (Neuberger & Berman)
Limited Maturity Bond Portfolio (c)..........    09/10/84        5.84%       4.36%       2.00%       3.04%
   (Neuberger & Berman)
Partners Portfolio (c).......................    03/22/94       17.06%       0.00%       0.00%      -0.13%
        (Neuberger & Berman)
Equity-Income Portfolio (d)..................    10/09/86       13.60%      14.64%      18.81%       1.52%
   (Fidelity Investments)
Growth Portfolio (d).........................    10/09/86       13.14%      14.30%      13.00%       5.72%
   (Fidelity Investments)
Asset Manager Portfolio (e)..................    09/06/89       11.27%       0.00%      10.45%      -4.65%
   (Fidelity Investments)
Index 500 (e)................................    08/27/92        4.46%       0.00%       2.76%      15.11%
  (Fidelity Investments)
Emerging Markets Equity (International)(f)...    10/01/96      -18.40%       0.00%       0.00%     -34.27%
   (Morgan Stanley)
</TABLE>    
- - ----------------------------------------------
* Represents the date the underlying fund was established.
(a)  Penn Series Funds, Inc.
(b)  American Century Variable Portfolios, Inc.
(c)  Neuberger and Berman Advisers Management Trust
(d)  Variable Insurance Products Fund
(e)  Variable Insurance Products Fund II
(f)  Morgan Stanley Universal Funds, Inc.
(g)  Average Annual Total Return for period May 1, 1997 to December 31, 1997


                                      B-5
<PAGE>
 
         

    
     Table 3 below shows the average annual rates of return on hypothetical
initial investments of $10,000, through the Separate Account, in funds of the
Penn Series Funds, Inc., Neuberger and Berman Advisers Management Trust,
Fidelity Investments' Variable Insurance Products Fund, Fidelity Investments'
Variable Insurance Products Fund II, and Morgan Stanley Universal Funds, Inc.
for the periods ended December 31, 1997 and assumes the investments are not
withdrawn at the end of the period.    
________________________________________________________________________________
TABLE 3

<TABLE>    
<CAPTION>
                                                               AVERAGE ANNUAL TOTAL RETURN
                                                ----------------------------------------------------------
                                                              FROM         TEN         FIVE        ONE
                                                            INCEPTION     YEARS       YEARS       YEAR
                                                INCEPTION    THROUGH      ENDED       ENDED       ENDED
FUND (MANAGER)                                    DATE       12/31/97    12/31/97    12/31/97    12/31/97
- - -------------                                   ---------    --------    --------    --------    --------
<S>                                             <C>         <C>          <C>         <C>         <C>
Growth Equity (a)...........................     06/01/83       10.91%      11.48%      11.23%      19.39%
   (Independence Capital)
Value Equity (a)............................     03/17/87       11.81%      12.06%      15.71%       8.90%
   (OpCap)
Small-Cap Fund..............................     03/01/95        8.43%       0.00%       0.00%     -15.57%
   (OpCap)
Emerging Growth Fund (a)(g).................     05/01/97       21.97%       0.00%       0.00%      -6.51%
  (RS Investment Management)
Flexibly Managed (a)........................     07/31/84       12.62%      10.69%      10.02%       5.84%
   (T. Rowe Price)
International Equity (a)....................     11/01/92       11.44%       0.00%       8.05%       8.01%
   (Vontobel)
Quality Bond (a)............................     03/17/87        6.92%       7.44%       5.66%       9.75%
   (Independence Capital)
High Yield Bond (a).........................     08/06/84        8.69%       8.06%       6.33%       1.06%
   (T. Rowe Price)
Balanced Portfolio (c)......................     02/28/89        7.34%       0.00%       4.85%      -0.99%
   (Neuberger & Berman)
Limited Maturity Bond Portfolio (c).........     09/10/84        5.98%       4.53%       2.21%       3.25%
   (Neuberger & Berman)
Partners Portfolio (c)......................     03/22/94       17.24%       0.00%       0.00%       0.08%
        (Neuberger & Berman)
Equity-Income Portfolio (d).................     10/09/86       13.74%      14.79%      18.97%       1.73%
   (Fidelity Investments)
Growth Portfolio (d)........................     10/09/86       13.27%      14.43%      13.17%       5.93%
   (Fidelity Investments)
Asset Manager Portfolio (e).................     09/06/89       11.43%       0.00%      10.64%      -4.44%
   (Fidelity Investments)
Index 500 (e)...............................     08/27/92        4.70%       0.00%       3.01%      15.32%
  (Fidelity Investments)
Emerging Markets Equity (International)(f)..     10/01/96      -18.06%       0.00%       0.00%     -34.06%
   (Morgan Stanley)
</TABLE>     
- - ----------------------------------------------
*    Represents the date the underlying fund was established.
(a)  Penn Series Funds, Inc.
(b)  American Century Variable Portfolios, Inc.
(c)  Neuberger and Berman Advisers Management Trust
(d)  Variable Insurance Products Fund
(e)  Variable Insurance Products Fund II
(f)  Morgan Stanley Universal Funds, Inc.
(g)  Average Annual Total Return for period May 1, 1997 to December 31, 1997

                                      B-6
<PAGE>
 
<TABLE>    
<S>                                               <C> 
Index 500 (d)...................................  08/27/92
   (Fidelity Investments)
Emerging Markets Equity (International)(e)......  10/01/96
   (Morgan Stanley)
</TABLE>     

- - ----------------------------------------------
*    Represents the date the underlying fund was established.
(a)  Penn Series Funds, Inc.
    
(b)  Neuberger and Berman Advisers Management Trust     
    
(c)  Variable Insurance Products Fund     
    
(d)  Variable Insurance Products Fund II     
                                         
(e)  Morgan Stanley Universal Funds, Inc.     
    
(f)  Average Annual Total Return for period May 1, 1997 to December 31, 1997    
    
     The average annual rates of total return shown in Tables 2 and 3 are
computed by finding the average annual compounded rates of return over the
periods shown that would equate the initial amount invested to the Contract
Value at the end of the periods shown, in accordance with the following formula:
P(1 + T) /n/ = FV. In the formula, P is a hypothetical investment of $1,000 in
Table 2 and $10,000 in Table 3; T is the average annual total return; n is the
number of years; and FV is the Contract Value at the end of the periods shown.
The annual contract administrative charge is reflected assuming an anticipated
average Contract Value and assuming that the average Contract Value is allocated
equally across all available subaccounts by an average contract owner. The
average annual rates of total returns reflect all recurring charges, but do not
reflect the contingent deferred sales charge ranging from 7% to 1% which, if
applicable, would reduce the amount that may be withdrawn under the Contract.
The performance information in Tables 2 and 3 is not calculated in accordance
with the standard formula prescribed by the Securities and Exchange 
Commission.     

- - -------------------------------------------------------------------------------
YIELDS (MONEY MARKET FUND)

     From time to time, advertisements and sales literature may quote the
current or effective yield of the Money Market subaccount.

     [supply current yield]

     The yield is computed by determining the net change, exclusive of capital
changes, in the value of a hypothetical preexisting account having a balance of
one accumulation unit of the subaccount at the beginning of the period,
subtracting a hypothetical charge reflecting deductions from contract owner
accounts, and dividing the difference by the value of the account at the
beginning of the base period to obtain the base period return, and then
multiplying the base period return by (365/7) with the resulting figure carried
to at least the nearest hundredth of 1%. The hypothetical charge reflects
deductions from contract owners' accounts in proportion to the length of the
base period. The annual contract administrative charge is reflected assuming an
anticipated average Contract Value and assuming that the average Contract Value
is allocated equally across all available subaccounts by an average contract
owner.

     The effective yield is obtained by taking the base period return as
computed above, and then compounding the base period return by adding 1, raising
the sum to a power equal to 365 divided by 7, and subtracting 1 from the result,
according to the following formula: Effective Yield = [(base period return + 1)
/365/7/] -1.

     The yields do not reflect the contingent deferred sales charge ranging from
7% to 1%. The deferred sales charge may or may not be applicable to a withdrawal
from a Contract, depending on when the withdrawal is made.

                                      B-7
<PAGE>
 
     THE YIELDS ON AMOUNTS HELD IN THE MONEY MARKET SUBACCOUNT NORMALLY WILL
FLUCTUATE ON A DAILY BASIS. THEREFORE, THE STATED YIELDS FOR ANY GIVEN PERIOD
ARE NOT AN INDICATION OR REPRESENTATION OF FUTURE YIELDS.

                ------------------------------------------
    
     THE PERFORMANCE INFORMATION SET FORTH ABOVE IS FOR PAST PERFORMANCE OF THE
FUNDS, ASSUMING THE SUBACCOUNTS OF THE SEPARATE ACCOUNT HAD INVESTED IN THE
FUNDS FROM THEIR INCEPTION, AND IS NOT AN INDICATION OR REPRESENTATION OF FUTURE
PERFORMANCE.      

- - -------------------------------------------------------------------------------
ADMINISTRATIVE AND RECORDKEEPING SERVICES

     The Company performs all data processing, recordkeeping and other related
services with respect to the Contracts and the Separate Accounts.

- - ------------------------------------------------------------------------------
DISTRIBUTION OF CONTRACTS

     Hornor, Townsend & Kent, Inc., a wholly owned subsidiary of The Penn Mutual
Life Insurance Company ("Penn Mutual"), serves as principal underwriter of the
Contracts. The address of Hornor, Townsend & Kent, Inc. is 600 Dresher Road,
Horsham, PA 19044.

    
     The Contracts will be distributed by Hornor, Townsend & Kent, Inc. through
broker-dealers. Total commissions on purchase payments made under the Contract
will not exceed 7% and trailer commissions based on a percentage of Contract
Value may be paid. The offering of the Contracts is continuous, and the Company
does not anticipate discontinuing the offering of the Contract, although we
reserve the right to do so.      

- - -------------------------------------------------------------------------------
CUSTODIAN

     The Company is custodian of the assets held in the Separate Account.

- - -------------------------------------------------------------------------------
INDEPENDENT AUDITORS
    
     Ernst & Young serves as independent auditors of The Penn Mutual Life
Insurance Company and Penn Mutual Variable Annuity Account III.  Their offices
are located at 2001 Market Street, Suite 4000, Philadelphia, PA.

     The consolidated financial statements of The Penn Mutual Life Insurance
Company at December 31, 1997, and for the year then ended, appearing in this
Prospectus and Registration Statement have been audited by Ernst & Young, 
independent auditors, and at December 31, 1996, and for each of the two years in
the period ended December 31, 1996, by PricewaterhouseCoopers LLP, independent
auditors, as set forth in their respective reports thereon appearing herein, and
are included in reliance upon such reports given upon the authority of such
firms as experts in accounting and auditing.    
- - -------------------------------------------------------------------------------
LEGAL MATTERS

     Morgan, Lewis & Bockius LLP has provided advice on certain matters relating
to the federal securities laws and the offering of the Contracts. Their offices
are located at 2000 One Logan Square, Philadelphia, PA.

- - ------------------------------------------------------------------------------
FINANCIAL STATEMENTS

     The consolidated financial statements of Penn Mutual are set forth on the
following pages.  The consolidated financial statements of Penn Mutual should be
considered only as bearing upon Penn Mutual's ability to meet its obligations
under the Contracts.

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

                                      B-8
<PAGE>
 
- - --------------------------------------------------------------------------------
REPORT OF INDEPENDENT ACCOUNTANTS
 
THE BOARD OF TRUSTEES
THE PENN MUTUAL LIFE INSURANCE COMPANY
PHILADELPHIA, PENNSYLVANIA
 
We have audited the accompanying consolidated balance sheet of The Penn Mutual
Life Insurance Company and subsidiaries as of December 31, 1997 and the related
consolidated income statement, statement of changes in equity and statement of
cash flows for the year then ended. These consolidated financial statements are
the responsibility of the Company's management. Our responsibility is to
express an opinion on these financial statements based on our audit. The
financial statements of the Company as of December 31, 1996 and for each of the
two years in the period ended December 31, 1996 were audited by other auditors
whose report dated January 31, 1997 expressed an unqualified opinion on those
statements and included an explanatory paragraph that disclosed the Company's
adoption of several accounting principles which were not previously required to
be adopted. These changes are described in Note 1 to the financial statements.
 
We conducted our audit in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant
estimates made by management as well as evaluating the overall financial
statement presentation. We believe that our audit provides a reasonable basis
for our opinion.
 
In our opinion, the 1997 consolidated financial statements referred to above
present fairly, in all material respects, the consolidated financial position
of The Penn Mutual Life Insurance Company and subsidiaries as of December 31,
1997, and the results of their operations and their cash flows for the year
then ended, in conformity with generally accepted accounting principles.
     
                               /s/ ERNST & YOUNG 
     
 
Philadelphia, Pennsylvania
January 30, 1998
 
                                      B-9
<PAGE>
 
- - --------------------------------------------------------------------------------
REPORT OF INDEPENDENT ACCOUNTANTS
 
THE BOARD OF TRUSTEES OF
THE PENN MUTUAL LIFE INSURANCE COMPANY
PHILADELPHIA, PENNSYLVANIA

     
We have audited the accompanying consolidated balance sheet of The Penn Mutual
Life Insurance Company as of December 31, 1996 and the related consolidated
statements of income, changes in equity and statement of cash flows for the two
years in the period ended December 31, 1996. These consolidated financial
statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.     
 
We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant
estimates made by management as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis
for our opinion.

     
In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the consolidated financial condition of The
Penn Mutual Life Insurance Company and subsidiaries as of December 31, 1996, and
the results of their operations and their cash flows for the two years in the
period ended December 31, 1996, in conformity with generally accepted accounting
principles.     
 
As discussed in Note 1 to the consolidated financial statements, in 1996 the
Company adopted Financial Accounting Standards Board Interpretation No. 40 (FIN
40) and Statement of Financial Accounting Standards No. 120 (SFAS 120), which
required implementation of several accounting pronouncements not previously
adopted. The effects of adopting FIN 40 and SFAS 120 were retroactively applied
to the Company's previously issued financial statements, consistent with the
implementation guidance of those standards.

     
/s/ PricewaterhouseCoopers LLP     
 
2400 Eleven Penn Center
Philadelphia, Pennsylvania
January 31, 1997
 
                                     B-10
<PAGE>
 
- - --------------------------------------------------------------------------------
THE PENN MUTUAL LIFE INSURANCE COMPANY AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
 
<TABLE>
<CAPTION>
AS OF DECEMBER 31,                                            1997       1996
- - --------------------------------------------------------------------------------
<S>                                                        <C>        <C>
(in thousands)
ASSETS
Debt securities, at fair value...........................  $5,427,652 $5,214,788
Equity securities, at fair value.........................      12,502     16,745
Mortgage loans on real estate............................      52,996    124,914
Real estate, net of accumulated depreciation.............      22,358     97,805
Policy loans.............................................     642,989    656,073
Short-term investments...................................      43,470     37,515
Other invested assets....................................      88,928     94,369
                                                           ---------- ----------
 TOTAL INVESTMENTS.......................................   6,290,895  6,242,209
Cash and cash equivalents................................      37,064     37,314
Investment income due and accrued........................     103,072    103,132
Deferred acquisition costs...............................     384,542    412,595
Amounts recoverable from reinsurers......................      63,211     58,882
Broker/dealer receivables................................     526,797    449,150
Other assets.............................................      92,203     85,382
Separate account assets..................................   1,869,094  1,368,384
                                                           ---------- ----------
 TOTAL ASSETS............................................  $9,366,878 $8,757,048
                                                           ========== ==========
LIABILITIES
Reserves for payment of future policy benefits...........  $2,770,015 $2,782,621
Other policyholder funds.................................   2,973,434  3,053,412
Policyholders' dividends payable.........................      35,273     35,395
Broker/dealer payables...................................     333,104    303,089
Accrued income tax payable:
 Current.................................................      17,476     25,487
 Deferred................................................      75,096     35,783
Other liabilities........................................     283,666    282,501
Separate account liabilities.............................   1,869,094  1,368,384
                                                           ---------- ----------
 TOTAL LIABILITIES.......................................   8,357,158  7,886,672
                                                           ---------- ----------
EQUITY
Unrealized gains/(losses) on investment securities, net
 of taxes and amortization of deferred acquisition costs.     152,009     85,730
Retained earnings........................................     857,711    784,646
                                                           ---------- ----------
 TOTAL EQUITY............................................   1,009,720    870,376
                                                           ---------- ----------
  TOTAL LIABILITIES AND EQUITY...........................  $9,366,878 $8,757,048
                                                           ========== ==========
</TABLE>
 
 
   The accompanying notes are an integral part of the consolidated financial
                                  statements.
 
                                      B-11
<PAGE>
 
- - --------------------------------------------------------------------------------
THE PENN MUTUAL LIFE INSURANCE COMPANY AND SUBSIDIARIES
CONSOLIDATED INCOME STATEMENTS
 
<TABLE>
<CAPTION>
FOR THE YEARS ENDED DECEMBER 31,                1997        1996        1995
- - --------------------------------------------------------------------------------
(in thousands)
<S>                                          <C>         <C>         <C>
REVENUES
Premium and annuity considerations.......... $  195,220  $  199,821  $  187,907
Policy fee income...........................    102,398      89,349      80,652
Net investment income.......................    460,206     475,315     489,773
Net realized capital gains/(losses).........      9,655     (10,078)     14,112
Broker/dealer fees and commissions..........    290,005     241,068     200,223
Other income................................     11,851      11,544      31,646
                                             ----------  ----------  ----------
 TOTAL REVENUE..............................  1,069,335   1,007,019   1,004,313
                                             ----------  ----------  ----------
BENEFITS AND EXPENSES
Benefits paid to policyholders and benefi-
 ciaries....................................    480,234     462,412     486,559
Policyholder dividends......................     67,412      67,596      69,807
Increase/(decrease) in liability for future
 policy benefits............................    (11,972)     42,652      38,038
General expenses............................    202,731     178,554     186,204
Broker/dealer sales expense.................    160,730     132,724     109,492
Amortization of deferred acquisition costs..     43,223      46,137      36,794
                                             ----------  ----------  ----------
 TOTAL BENEFITS AND EXPENSES................    942,358     930,075     926,894
                                             ----------  ----------  ----------
 INCOME BEFORE INCOME TAXES.................    126,977      76,944      77,419
                                             ----------  ----------  ----------
Income taxes:
 Current....................................     50,061      37,944      11,740
 Deferred...................................      3,851      (9,919)    (33,179)
                                             ----------  ----------  ----------
 NET INCOME................................. $   73,065  $   48,919  $   98,858
                                             ==========  ==========  ==========
</TABLE>
 
 
   The accompanying notes are an integral part of the consolidated financial
                                  statements.
 
                                      B-12
<PAGE>
 
- - --------------------------------------------------------------------------------
THE PENN MUTUAL LIFE INSURANCE COMPANY AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
 
<TABLE>
<CAPTION>
                                               UNREALIZED
                                              APPRECIATION
                                             (DEPRECIATION)
                                             OF INVESTMENT  RETAINED   TOTAL
FOR THE YEARS ENDED DECEMBER 31,               SECURITIES   EARNINGS   EQUITY
- - --------------------------------------------------------------------------------
(in thousands)
<S>                                          <C>            <C>      <C>
BALANCE AT JANUARY 1, 1995..................    $(57,212)   $636,869 $  579,657
 Net income for 1995........................         --       98,858     98,858
 Unrealized appreciation of securities......     216,153         --     216,153
                                                --------    -------- ----------
BALANCE AT DECEMBER 31, 1995................     158,941     735,727    894,668
 Net income for 1996........................         --       48,919     48,919
 Unrealized depreciation of securities......     (73,211)        --     (73,211)
                                                --------    -------- ----------
BALANCE AT DECEMBER 31, 1996................      85,730     784,646    870,376
 Net income for 1997........................         --       73,065     73,065
 Unrealized appreciation of securities......      66,279         --      66,279
                                                --------    -------- ----------
BALANCE AT DECEMBER 31, 1997................    $152,009    $857,711 $1,009,720
                                                ========    ======== ==========
</TABLE>
 
 
 
   The accompanying notes are an integral part of the consolidated financial
                                  statements.
 
                                      B-13
<PAGE>
 
- - --------------------------------------------------------------------------------
THE PENN MUTUAL LIFE INSURANCE COMPANY AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
 
<TABLE>
<CAPTION>
FOR THE YEARS ENDED DECEMBER 31,               1997         1996         1995
- - ----------------------------------------------------------------------------------
(in thousands)
<S>                                         <C>          <C>          <C>
CASH FLOWS FROM OPERATING ACTIVITIES
Net income................................  $    73,065  $    48,919  $    98,858
Adjustments to reconcile net income to net
 cash provided by operations:
 Capitalization of policy acquisition
  costs...................................      (64,427)     (60,234)     (52,147)
 Amortization of deferred acquisition
  costs...................................       43,223       46,137       36,794
 Policy fees on universal life and invest-
  ment contracts..........................     (104,342)     (89,349)     (80,652)
 Interest credited on universal life and
  investment contracts....................      160,417      171,051      186,549
 Depreciation and amortization............       18,682       11,613       13,260
 Premiums due and other receivables.......       (7,291)        (105)      (2,219)
 Realized capital (gains)/losses..........       (9,655)      10,078      (14,112)
 (Increase)/decrease in accrued investment
  income..................................           60        6,474        7,880
 (Increase)/decrease in amounts due from
  reinsurers..............................       (4,329)     (14,200)       9,994
 (Increase)/decrease in net broker dealer
  receivables.............................      (47,632)         296      (37,142)
 Increase/(decrease) in future policy ben-
  efit reserves...........................      (13,358)      58,697        9,276
 Increase/(decrease) in claims payable....          --           --       (16,322)
 Increase/(decrease) in income tax pay-
  able....................................       (4,526)       7,798      (59,512)
 Other, net...............................       (6,693)      39,625       (5,232)
                                            -----------  -----------  -----------
  NET CASH PROVIDED BY OPERATING ACTIVI-
   TIES...................................       33,194      236,800       95,273
                                            -----------  -----------  -----------
CASH FLOWS FROM INVESTING ACTIVITIES
Sale of investments:
 Debt securities available for sale.......    1,235,274      927,905    1,201,541
 Equity securities........................       20,374       25,413      153,985
 Real estate..............................       87,875       40,209       20,461
 Other....................................       14,355       15,284       10,834
Maturity and other principal repayments:
 Debt securities available for sale.......      472,474      278,290      276,806
 Equity securities........................          --           --         1,992
 Mortgage loans...........................       61,813      156,643      138,396
Cost of investments acquired:
 Debt securities available for sale.......   (1,772,007)  (1,427,048)  (1,448,184)
 Equity securities........................      (15,268)     (11,752)     (80,999)
 Mortgage loans...........................            0      (36,155)    (115,047)
 Real estate..............................      (15,600)      (8,542)     (15,428)
 Other....................................      (15,503)      (8,789)      (8,420)
Change in policy loans, net...............       13,084        1,234      (18,708)
(Increase)/decrease in short-term invest-
 ments, net...............................       (5,955)      51,290      (80,740)
Purchases of furniture and equipment, net.       (4,116)      (6,449)      (5,369)
                                            -----------  -----------  -----------
  NET CASH (USED)/PROVIDED BY INVESTING
   ACTIVITIES.............................       76,800       (2,467)      31,120
                                            -----------  -----------  -----------
</TABLE>
 
                                 - CONTINUED -
 
 
   The accompanying notes are an integral part of the consolidated financial
                                  statements.
 
                                      B-14
<PAGE>
 
- - --------------------------------------------------------------------------------
THE PENN MUTUAL LIFE INSURANCE COMPANY AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS, CONTINUED
 
<TABLE>
<CAPTION>
FOR THE YEARS ENDED DECEMBER 31,                    1997       1996       1995
- - ----------------------------------------------------------------------------------
(in thousands)
<S>                                               <C>        <C>        <C>
CASH FLOWS FROM FINANCING ACTIVITIES
Deposits for universal life and investment con-
 tracts.........................................  $ 653,233  $ 625,816  $ 602,956
Withdrawals from universal life and investment
 contracts......................................   (552,311)  (567,697)  (608,416)
Transfers to separate accounts..................   (236,008)  (269,735)  (114,332)
Issuance/(repayment) of debt....................     24,842    (18,424)     1,354
                                                  ---------  ---------  ---------
  NET CASH USED BY FINANCING ACTIVITIES.........   (110,244)  (230,040)  (118,438)
                                                  ---------  ---------  ---------
  NET DECREASE IN CASH AND CASH EQUIVALENTS.....       (250)     4,293      7,955
CASH AND CASH EQUIVALENTS
 Beginning of the year..........................     37,314     33,021     25,066
                                                  ---------  ---------  ---------
 End of the year................................  $  37,064  $  37,314  $  33,021
                                                  =========  =========  =========
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
 Income Taxes...................................  $  54,507  $  20,228  $  46,286
 Interest Paid..................................      1,384        939      5,239
</TABLE>
 
  See Note 2 for information on unrealized gains and losses and a 1996 non-cash
transaction related to mortgage loans.
 
 
 
   The accompanying notes are an integral part of the consolidated financial
                                  statements.
 
                                      B-15
<PAGE>
 
- - -------------------------------------------------------------------------------
THE PENN MUTUAL LIFE INSURANCE COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDED DECEMBER 31, 1997, 1996 AND 1995
(IN THOUSANDS OF DOLLARS)
 
NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:
 
ORGANIZATION AND BASIS OF PRESENTATION
 
The Penn Mutual Life Insurance Company (the "Company") was founded and
commenced business in 1847 as a mutual life insurance company. The Company
concentrates primarily on the sale of individual life insurance and annuity
products. The primary products that the Company currently markets are
traditional whole life, term life, universal life, variable life, immediate
annuities and deferred annuities, both fixed and variable. The Company markets
its products through a network of career agents, independent agents, and
independent marketing organizations. The Company is also involved in the
broker-dealer business which offers a variety of investment products and
services and is conducted through the Company's non-insurance subsidiaries.
The Company sells its products in all fifty states and the District of
Columbia.
 
The accompanying consolidated financial statements have been prepared in
conformity with generally accepted accounting principles and include the
accounts of The Penn Mutual Life Insurance Company, its wholly owned life
insurance subsidiary, The Penn Insurance and Annuity Company ("PIA"), and non-
insurance subsidiaries (principally broker/dealer, investment advisory and
real estate subsidiaries) (the "Company"). All significant intercompany
accounts and transactions have been eliminated in consolidation. The
preparation of financial statements requires management to make estimates and
assumptions that affect the amounts reported in the consolidated financial
statements and notes to the consolidated financial statements.
 
ACCOUNTING CHANGES
 
As of January 1, 1996, the Company adopted Financial Accounting Standards
Board Interpretation No. 40 (FIN 40), "Applicability of Generally Accepted
Accounting Principles to Mutual Life Insurance and Other Enterprises", as
amended by Statement of Financial Accounting Standards (SFAS) No. 120,
"Accounting and Reporting by Mutual Life Insurance Enterprises for Certain
Long-Duration Participating Contracts". The initial effect of applying these
pronouncements has been reported retroactively, as of January 1, 1993. SFAS
No. 120 requires financial statements referred to as prepared in accordance
with generally accepted accounting principles (GAAP) to apply all applicable
authoritative GAAP pronouncements. Prior to the adoption of SFAS No. 120,
statutory financial statements were permitted to be referred to as being
prepared in accordance with GAAP. The significant GAAP authoritative
pronouncements requiring initial application were as follows:
 
 . SFAS No. 60, "Accounting and Reporting by Insurance Enterprises",
 
 . SFAS No. 87, "Employers' Accounting for Pensions",
 
 . SFAS No. 94, "Consolidation of All Majority-Owned Subsidiaries",
 
 . SFAS No. 97, "Accounting and Reporting by Insurance Enterprises for Certain
  Long Duration Contracts and for Realized Gains and Losses from the Sale of
  Investments",
 
 . SFAS No. 106, "Employers' Accounting for Postretirement Benefits Other Than
  Pensions" ,
 
 . SFAS No. 109, "Accounting for Income Taxes",
 
 . SFAS No. 113, "Accounting and Reporting for Reinsurance of Short-Duration
  and Long-Duration Contracts",
 
 . Statement of Position (SOP) 95-1, "Accounting for Certain Insurance
  Activities of Mutual Life Insurance Enterprises".
 
The cumulative effect of applying SFAS No. 120 and FIN 40 primarily consists
of the initial deferral of acquisition costs, the establishment of deferred
taxes, the change in methodology for insurance reserves, and the elimination
of the statutory asset valuation reserve and interest maintenance reserve and
the establishment of investment valuation allowances. In connection with the
adoption of FIN 40, the Company also adopted SFAS No. 115, "Accounting for
Certain Debt and Equity Securities" as of January 1, 1994.
 
                                     B-16
<PAGE>
 
- - --------------------------------------------------------------------------------
THE PENN MUTUAL LIFE INSURANCE COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
(IN THOUSANDS OF DOLLARS)
 
As a result of the change in accounting principles, net income as previously
reported, has been restated as follows:
 
<TABLE>
<CAPTION>
                                                                      1995
                                                                    ---------
   <S>                                                              <C>
   Net income, as previously reported.............................. $     729
   Add adjustments for the cumulative effect on prior years
    Deferred acquisition costs.....................................    15,353
    Policy reserves................................................   (12,079)
    Deferred taxes.................................................    32,341
    Investment reserves............................................    46,640
    Other, net.....................................................    15,874
    Total..........................................................    98,129
                                                                    ---------
   Net income, as adjusted......................................... $  98,858
                                                                    =========
 
As a result of the change in accounting principles, equity, as previously
reported has been restated as follows:
 
<CAPTION>
                                                                      1995
                                                                    ---------
   <S>                                                              <C>
   Balance at beginning of year, as previously reported............ $ 315,321
                                                                    ---------
   Add adjustments for the cumulative effect on prior years of ap-
    plying retroactively the new basis of accounting
    Deferred acquisition costs.....................................   466,446
    Policy reserves................................................   (67,526)
    Deferred taxes.................................................      (527)
    Investment reserves............................................    13,651
    Unrealized gains/(losses)......................................  (145,759)
    Other, net.....................................................    (1,949)
                                                                    ---------
    Total..........................................................   264,336
                                                                    ---------
   Balance at beginning of year, as adjusted.......................   579,657
                                                                    ---------
   Net income......................................................    98,858
   Net change in unrealized gains/(losses) on investment securi-
    ties...........................................................   216,153
                                                                    ---------
                                                                      315,011
                                                                    ---------
   Balance at end of year.......................................... $ 894,668
                                                                    =========
</TABLE>
 
INVESTMENTS
 
Debt securities (bonds, notes, redeemable preferred stocks and mortgage-backed
securities) which might be sold prior to maturity are classified as available
for sale. These securities are carried at fair value, with the change in
unrealized gains and losses reported through a separate component of equity.
Interest on debt securities is credited to income as it is earned.
 
Equity securities are classified as available for sale and carried at fair
value. Dividends on equity securities are credited to income on their ex-
dividend dates.
 
The Company regularly evaluates the carrying value of debt and equity
securities based on current economic conditions, past credit loss experience
and other circumstances of the investee. A decline in a security's fair value
that is deemed to be other than temporary is treated as a realized loss and a
reduction in the cost basis of the security.
 
Mortgage loans on real estate are stated at unpaid principal balances, net of
unamortized discounts and valuation allowances. Valuation allowances on
impaired loans are based on the present value of expected future cash flows
discounted at the loan's original effective interest rate or the collateral
value if the loan is collateral dependent. However, if foreclosure is or
becomes probable, the measurement method used is collateral value.
 
Investment real estate, which the Company has the intent to hold, is carried at
cost less accumulated depreciation and valuation reserves. The Company
establishes valuation reserves for investment real estate when declines in
value are deemed to be permanent based on an analysis of discounted future cash
flows. Properties held for sale are carried at the lower of
 
                                      B-17
<PAGE>
 
- - --------------------------------------------------------------------------------
THE PENN MUTUAL LIFE INSURANCE COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
(IN THOUSANDS OF DOLLARS)
depreciated cost or fair value less selling costs. Valuation reserves are
established for properties held for sale when the fair value less estimated
selling costs is below depreciated cost. Real estate acquired through
foreclosure is recorded at the lower of cost or fair value less estimated
selling costs at the time of foreclosure. Depreciation is calculated using the
straight-line method over the estimated useful lives of the real estate.
 
Policy loans are carried at the unpaid principal balances.
 
Short-term investments include securities purchased with a maturity date of 90
days to less than one year. Short-term investments are valued at cost.
 
Other invested assets primarily include joint venture real estate partnerships,
which are valued on the equity basis, and venture capital limited partnerships,
which are carried at fair value.
 
Realized gains and losses are determined by specific identification and are
included in income on the trade date. Unrealized gains and losses, net of
appropriate taxes and amortization of deferred acquisition costs, are accounted
for as a separate component of equity.
 
The Company utilizes various financial instruments, such as interest rate swaps
and financial futures, to hedge against interest rate fluctuation. These
instruments are recorded using a valuation method consistent with the valuation
method of the assets hedged. Gains and losses on these instruments are deferred
and recognized in the Consolidated Income Statements over the remaining life of
the hedged security. Changes in the fair value of these instruments are
reported as unrealized gains or losses. Realized gains or losses are recognized
when the hedged securities are sold.
 
CASH AND CASH EQUIVALENTS
 
Cash and cash equivalents include cash on hand, money market instruments and
other debt securities with a maturity of 90 days or less when purchased.
 
OTHER ASSETS
 
Property and equipment and leasehold improvements are stated at cost, less
accumulated depreciation and amortization. Depreciation is calculated using the
straight-line method over the estimated useful lives of the related assets.
Amortization of leasehold improvements is calculated using the straight-line
method over the lesser of the term of the leases or the estimated useful life
of the improvements. Accumulated depreciation and amortization on property and
equipment and leasehold improvements was $44,329 and $40,671 at December 31,
1997 and 1996, respectively. Related depreciation and amortization expense was
$8,183, $7,510 and $6,914 for the years ended December 31, 1997, 1996 and 1995,
respectively.
 
Goodwill represents the excess of the cost of the businesses acquired over the
fair value of their net assets. These costs are amortized on a straight-line
basis over not more than 40 years and are included in other assets in the
Consolidated Balance Sheets. Unamortized goodwill amounted to $16,932 and
$17,740 at December 31, 1997 and 1996 respectively. Goodwill amortization was
$808, $909 and $907 for 1997, 1996 and 1995, respectively.
 
DEFERRED ACQUISITION COSTS
 
Costs of acquiring new insurance and annuity contracts, which vary with and are
primarily related to the production of new business, have been deferred to the
extent that such costs are deemed recoverable from future gross profits. Such
costs include commissions, certain costs of policy issuance and underwriting,
and certain variable agency expenses.
 
Deferred acquisition costs related to participating traditional and universal
life insurance policies and annuity products without mortality risk, that
include significant surrender charges, are being amortized over the lesser of
the estimated or actual contract life in proportion to estimated gross profits
arising principally from interest, mortality, expense margins and surrender
charges. The effects on amortization of deferred acquisition costs of revisions
to estimated gross profits are reflected in earnings in the period such
estimated gross profits are revised. Deferred acquisition costs are reviewed to
determine that the unamortized portion of such costs is recoverable from future
estimated gross profits. Certain costs and expenses reported in the
Consolidated Income Statements are net of amounts deferred.
 
                                      B-18
<PAGE>
 
- - --------------------------------------------------------------------------------
THE PENN MUTUAL LIFE INSURANCE COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
(IN THOUSANDS OF DOLLARS)
 
SEPARATE ACCOUNTS
 
Separate Account assets and liabilities represent segregated funds administered
and invested by the Company primarily for the benefit of variable life
insurance policyholders and annuity and pension contractholders, including
certain of the Company's benefit plans. The value of the assets in the Separate
Accounts reflects the actual investment performance of the respective accounts
and is not guaranteed by the Company. The carrying value for Separate Account
assets and liabilities approximates the estimated fair value of the underlying
assets.
 
INSURANCE LIABILITIES AND REVENUE RECOGNITION
 
 Participating Traditional Life and Life Contingent Annuity Products
 
Future policy benefits include reserves for participating traditional life
insurance and life contingent annuity products and are established in amounts
adequate to meet the estimated future obligations of the policies in force.
Liabilities for participating traditional life products are computed using the
net level premium method, using assumptions for investment yields, mortality,
morbidity and withdrawals, which are consistent with the dividend fund interest
rate and mortality rates used in calculating cash surrender values. Interest
rate assumptions used in the calculation of the liabilities for participating
traditional life products ranged from 2.25% to 4.5%. Premiums are recognized as
income when due. Death and surrender benefits are reported in expense as
incurred.
 
Liabilities for life contingent annuity products are computed by estimating
future benefits and expenses. Assumptions are based on Company experience
projected at the time of policy issue, with provision for adverse deviations.
Interest rate assumptions range from 2.25% to 13.25%. Premiums are recognized
as income as they are received. Death and surrender benefits are reported in
expense as incurred.
 
 Universal Life Products and Other Annuity Products
 
Other policyholder funds represent liabilities for universal life and
investment-type annuity products. The liabilities for these products are based
on the contract account value which consists of deposits received from
customers and investment earnings on the account value, less administrative and
expense charges. The liability for universal life products is also reduced by
mortality charges. Liabilities for the non-life contingent annuity products are
computed by estimating future benefits and expenses. Assumptions are based on
Company experience projected at the time of policy issue. Interest rate
assumptions range from 2.0% to 11.25%.
 
Contract charges assessed against account value for universal life and
investment-type annuities are reflected as policy fee income in revenue.
Interest credited to account values and universal life benefit claims in excess
of fund values are reflected as benefit expense.
 
 Policyholders' Dividends
 
The majority of the Company's insurance products have been issued on a
participating basis. As of December 31, 1997, participating insurance expressed
as a percentage of insurance in force is 91%, and as a percentage of premium
income is 80%. The amount of policyholders' dividends to be paid is approved
annually by the Board of Trustees. The aggregate amount of policyholders'
dividends is calculated based on actual interest, mortality, morbidity and
expense experience for the year and on management's judgment as to the
appropriate level of equity to be retained by the Company. The carrying value
of this liability approximates the earned amount and fair value at December 31,
1997.
 
BROKER/DEALER REVENUE RECOGNITION
 
Broker-dealer transactions in securities and listed options, including related
commission revenue and expense, are recorded on a settlement-date basis.
 
FEDERAL INCOME TAXES
 
The Company files a consolidated federal income tax return with its life and
non-life insurance subsidiaries. Federal income taxes are charged or credited
to operations based upon amounts estimated to be payable or recoverable as a
result of taxable operations for the current year. Deferred income tax assets
and liabilities are established to reflect the impact of temporary differences
between the amount of assets and liabilities recognized for financial reporting
purposes and such amounts recognized for tax purposes. These deferred tax
assets or liabilities are measured by using the enacted tax rates expected to
apply to taxable income in the period in which the deferred tax liabilities or
assets are expected to be settled or realized.
 
                                      B-19
<PAGE>
 
- - --------------------------------------------------------------------------------
THE PENN MUTUAL LIFE INSURANCE COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
(IN THOUSANDS OF DOLLARS)
 
REINSURANCE
 
In the normal course of business, the Company seeks to limit its exposure to
loss on any single insured and to recover a portion of benefits paid by ceding
reinsurance to other insurance enterprises or reinsurers under excess coverage
and coinsurance contracts. The Company has set its retention limit for
acceptance of risk on life insurance policies at various levels up to $1,250.
 
Insurance liabilities are reported before the effects of reinsurance.
Reinsurance receivables (including amounts related to insurance liabilities)
are reported as assets. Estimated reinsurance receivables are recognized in a
manner consistent with the liabilities related to the underlying reinsured
contracts.
 
RECLASSIFICATIONS
 
Certain 1996 and 1995 amounts have been reclassified to conform with 1997
presentation.
 
NOTE 2 - INVESTMENTS:
 
DEBT SECURITIES
 
The following tables summarize the Company's investment in debt securities,
including redeemable preferred stocks. All debt securities are classified as
available for sale and are carried at estimated fair value. Amortized cost is
net of cumulative writedowns for other than temporary declines in value of
$1,208 and $1,390 as of December 31, 1997 and 1996, respectively.
 
<TABLE>
<CAPTION>
                                                  DECEMBER 31, 1997
                                     -------------------------------------------
                                                  GROSS      GROSS    ESTIMATED
                                     AMORTIZED  UNREALIZED UNREALIZED    FAIR
                                        COST      GAINS      LOSSES     VALUE
                                     ---------- ---------- ---------- ----------
<S>                                  <C>        <C>        <C>        <C>
U.S. Treasury securities and U.S.
 Government and agency securities..  $  107,539  $  6,302    $  --    $  113,841
States and political subdivisions..      12,085       569       --        12,654
Foreign governments................      20,397     3,049       --        23,446
Corporate securities...............   2,854,234   218,145     6,748    3,065,631
Mortgage and other asset-backed se-
 curities..........................   2,133,758    76,160       757    2,209,161
                                     ----------  --------    ------   ----------
Total bonds........................   5,128,013   304,225     7,505    5,424,733
Redeemable preferred stocks........       3,085       --        166        2,919
                                     ----------  --------    ------   ----------
 TOTAL.............................  $5,131,098  $304,225    $7,671   $5,427,652
                                     ==========  ========    ======   ==========
</TABLE>
 
<TABLE>
<CAPTION>
                                                  DECEMBER 31, 1996
                                     -------------------------------------------
                                                  GROSS      GROSS    ESTIMATED
                                     AMORTIZED  UNREALIZED UNREALIZED    FAIR
                                        COST      GAINS      LOSSES     VALUE
                                     ---------- ---------- ---------- ----------
<S>                                  <C>        <C>        <C>        <C>
U.S. Treasury securities and U.S.
 Government and agency securities..  $   42,928  $    653   $    --   $   43,581
States and political subdivisions..         477        21       --           498
Foreign governments................      20,333     2,038       --        22,371
Corporate securities...............   2,819,418   134,505    11,911    2,942,012
Mortgage and other asset-backed se-
 curities..........................   2,192,353    27,135    16,471    2,203,017
                                     ----------  --------   -------   ----------
Total bonds........................   5,075,509   164,352    28,382    5,211,479
Redeemable preferred stocks........       3,575       --        266        3,309
                                     ----------  --------   -------   ----------
 TOTAL.............................  $5,079,084  $164,352   $28,648   $5,214,788
                                     ==========  ========   =======   ==========
</TABLE>
 
                                      B-20
<PAGE>
 
- - --------------------------------------------------------------------------------
THE PENN MUTUAL LIFE INSURANCE COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
(IN THOUSANDS OF DOLLARS)
 
The following tables summarize the amortized cost and estimated fair value of
debt securities, including redeemable preferred stocks, by contractual
maturity.
 
<TABLE>
<CAPTION>
                                                            DECEMBER 31, 1997
                                                          ---------------------
                                                          AMORTIZED  ESTIMATED
                                                             COST    FAIR VALUE
                                                          ---------- ----------
<S>                                                       <C>        <C>
Maturity:
Within one year.......................................... $  241,759 $  240,871
After one year through five years........................    606,900    620,792
After five years through ten years.......................    613,951    644,749
After ten years through twenty years.....................    428,492    495,854
After twenty years.......................................  1,103,153  1,213,305
Mortgage and other asset-backed securities...............  2,133,758  2,209,162
                                                          ---------- ----------
 Total bonds.............................................  5,128,013  5,424,733
Redeemable preferred stocks..............................      3,085      2,919
                                                          ---------- ----------
  TOTAL.................................................. $5,131,098 $5,427,652
                                                          ========== ==========
</TABLE>
 
Expected maturities may differ from contractual maturities because certain
borrowers have the right to call or prepay obligations with or without call or
prepayment penalties. Mortgage and other asset-backed securities are presented
separately in the maturity schedule due to the potential for prepayment. The
weighted average life of these securities is 7.8 years.
 
At December 31, 1997, the Company held $2,209,162 in mortgage and other asset-
backed securities. The structured securities portfolio consists of commercial
and residential mortgage pass-through holdings totaling $1,961,662 and
securities backed by credit card receivables, auto loans, home equity and
manufactured housing loans totaling $247,500. These securities follow a
structured principal repayment schedule and are of high credit quality.
Securities totaling $1,810,481 are rated AAA and include $27,854 of interest
only tranches that were retained from the securitization of the Company's
mortgage loan portfolio.
 
At December 31, 1997, the largest industry concentration of the Company's
portfolio was investments in the finance industry of $734,428, representing 14%
of the total debt portfolio.
 
Effective November 30, 1995, the Company adopted the implementation guidance
contained in the Financial Accounting Series Special Report, "A Guide to
Implementation of Statement 115 on Accounting for Certain Investments in Debt
and Equity Securities." As a result of adopting this guidance, the Company
reclassified all of its held-to-maturity securities to available-for-sale based
upon a reassessment of the appropriateness of the classifications of all
securities held at that time. The amortized cost and net unrealized gain of the
securities reclassified were $546,834 and $47,348 respectively, at November 30,
1995.
 
Proceeds during 1997, 1996 and 1995 from sales of available for sale securities
were $1,235,274, $927,905 and $1,201,541, respectively. Gross gains and gross
losses realized on those sales were $21,799 and $8,990, respectively during
1997, $15,932 and $6,899, respectively during 1996 and $62,216 and $10,201,
respectively during 1995. The change in net unrealized gains and losses on debt
securities classified as available for sale included as a separate component of
equity was $160,850, $(149,259) and $438,883 for 1997, 1996 and 1995,
respectively.
 
The Company's investment portfolio of debt securities is predominantly
comprised of investment grade securities. At December 31, 1997 and 1996, debt
securities with amortized cost totaling $198,943 and $184,719, respectively,
were less than investment grade. At December 31, 1997 and 1996, the Company did
not hold any securities which are either in default as to principal and/or
interest payments, are to be restructured pursuant to commenced negotiations or
are in situations where the borrowers went into bankruptcy subsequent to
acquisition (collectively, "problem debt securities"). The Company did not hold
any debt securities which were non-income producing for the preceding twelve
months as of December 31, 1997 and 1996.
 
EQUITY SECURITIES
 
During 1997, 1996 and 1995, the proceeds from sales of equity securities
amounted to $20,374, $25,413 and $153,985, respectively. The gross gains and
gross losses realized on those sales were $975 and $558, $1,369 and $247, and
$9,604 and $3,753, for 1997, 1996 and 1995, respectively.
 
                                      B-21
<PAGE>
 
- - --------------------------------------------------------------------------------
THE PENN MUTUAL LIFE INSURANCE COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
(IN THOUSANDS OF DOLLARS)
 
MORTGAGE LOANS
 
On August 29, 1996, the Company securitized the majority of its mortgage loan
portfolio by transferring the loans to a trust which qualifies as a REMIC (Real
Estate Mortgage Investment Conduit) under the Internal Revenue Code. Prior to
transferring the loans with a principal value of $781,564 and a book value of
$780,942, the loans were written down to a fair market value of $755,559, and
the related reserve of $25,285 was released. The trust issued sixteen classes
of Commercial Mortgage Pass-Through Certificates with a total par value of
$781,564. The certificates evidence the entire beneficial ownership interest in
the trust. The cash flow from the mortgages will be used to repay the
certificates over an average life of 4.28 years. The actual date on which the
principal amount of the notes may be paid in full could be substantially
earlier or later based on performance of the mortgages. The cash flows of the
assets of the trust will be the sole source of payments on the notes. The
Company has not guaranteed these certificates or the mortgage loans held by the
trust. As a result of this transaction, the Company recognized a loss of $98
upon the transfer of the mortgages to the trust, representing the difference
between the fair market value of the certificates and the book value of the
mortgage loans transferred to the trust.
 
The Company retained the highest quality classes of certificates with a par
value of $715,126 and a fair market value of $734,326 at the time of the
securitization. As of December 31, 1997, the par value and fair value of these
securities was $570,130 and $597,248, respectively. The Company sold the lowest
rated classes of certificates with a par value of $66,438 and a fair market
value of $24,838.
 
The mortgage loans which were not included in the securitization and were
retained by the Company had a book value of $171,555 with a related reserve of
$21,907 and an estimated fair value of $153,405 on the date of the
securitization. Loans which the Company intended to dispose of within a period
of 6 to 24 months were written down to their estimated net realizable value.
These loans had a book value of $99,817 and an estimated net realizable value
of $81,310 at the time of the securitization. The writedown of $18,507 was
fully offset by a release in mortgage loss reserve. As of December 31, 1997,
the Company held $12,368 of these loans. The Company intended to hold mortgage
loans with a book value of $71,738 on the date of the securitization, through
their remaining terms. As of December 31, 1997, the Company continued to hold
$44,428 of these mortgages. The Company discontinued the origination of
commercial mortgage loans in 1996.
 
The following tables summarize the carrying value of mortgage loans, by
property type and geographic concentration, at December 31.
 
<TABLE>
<CAPTION>
                                                               1997      1996
                                                              -------  --------
<S>                                                           <C>      <C>
Property Type
Office buildings............................................. $20,012  $ 51,510
Retail.......................................................   7,862    39,090
Dwellings....................................................  25,237    33,540
Other........................................................   3,685     4,174
Valuation allowance..........................................  (3,800)   (3,400)
                                                              -------  --------
 TOTAL....................................................... $52,996  $124,914
                                                              =======  ========
</TABLE>
 
<TABLE>
<CAPTION>
                                                               1997      1996
                                                              -------  --------
<S>                                                           <C>      <C>
Geographic Concentration
Northeast.................................................... $23,313  $ 49,438
Midwest......................................................   5,922    22,920
South........................................................  12,502    20,717
West.........................................................  15,059    35,239
Valuation allowance..........................................  (3,800)   (3,400)
                                                              -------  --------
 TOTAL....................................................... $52,996  $124,914
                                                              =======  ========
</TABLE>
 
                                      B-22
<PAGE>
 
- - --------------------------------------------------------------------------------
THE PENN MUTUAL LIFE INSURANCE COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
(IN THOUSANDS OF DOLLARS)
 
The following table presents changes in the mortgage loan valuation allowance
for the years presented:
 
<TABLE>
<CAPTION>
                                                                  1997   1996
                                                                 ------ -------
<S>                                                              <C>    <C>
Balance at January 1............................................ $3,400 $47,192
Provision.......................................................    400      --
Charge offs.....................................................     -- (43,792)
                                                                 ------ -------
 BALANCE AT DECEMBER 31......................................... $3,800 $ 3,400
                                                                 ====== =======
</TABLE>
 
As of December 31, 1997 and 1996, the Company's mortgage loan portfolio
contained $0 and $15,726, respectively, of loans delinquent over 60 days or in
foreclosure. As of December 31, 1997 and 1996, there were no non-income
producing mortgage loans for the preceding twelve months.
 
During 1997, the Company did not restructure the terms of any outstanding
mortgages. During 1996, the Company restructured the terms of outstanding
mortgages with a carrying value of $4,000. As of December 31, 1997 and 1996,
the mortgage loan portfolio included $2,834 and $7,110, respectively, of
restructured mortgage loans. Restructured mortgage loans include commercial
loans for which the basic terms, such as interest rate, maturity date,
collateral or guaranty have been changed as a result of actual or anticipated
delinquency. Restructures do not include mortgages refinanced upon maturity at
or above current market rates. Gross interest income on restructured mortgage
loans on real estate that would have been recorded in accordance with the
original terms of such loans amounted to $298 and $893 in 1997 and 1996,
respectively. Gross interest income from these loans included in net investment
income totaled $262 and $674 in 1997 and 1996, respectively.
 
At December 31, 1997, the recorded investment in loans that are considered to
be impaired was $12,368 that, as a result of write-downs, do not have a
valuation allowance. The average recorded investment in impaired loans during
the year ended December 31, 1997 was approximately $38,096. During 1997, $1,454
was received on these impaired loans which was applied to the outstanding
principal balance or will be applied to principal at the date of foreclosure.
 
REAL ESTATE
 
The following table summarizes the carrying value of the Company's real estate
holdings at December 31.
 
<TABLE>
<CAPTION>
                                                                1997     1996
                                                               -------  -------
<S>                                                            <C>      <C>
Investment.................................................... $19,999  $33,386
Properties held for sale......................................   7,828   73,260
Less: valuation allowance                                       (5,469)  (8,841)
                                                               -------  -------
 TOTAL........................................................ $22,358  $97,805
                                                               =======  =======
</TABLE>
 
At December 31, 1997 and 1996, accumulated depreciation on real estate amounted
to $6,498 and $38,781, respectively. Depreciation expense on real estate
totaled $5,709, $6,488 and $10,091 for the years ended December 31, 1997, 1996
and 1995, respectively. During 1997, the Company sold its largest real estate
investment for $65,007 cash to an unrelated buyer. At the date of the sale,
this property had a carrying value of $61,914, net of related reserves,
resulting in a gain of $3,093. During 1996, the Company wrote down the
statement value of this property by $16,000 to its estimated fair value, based
on changes in future valuation assumptions.
 
OTHER
 
Investments on deposit with regulatory authorities as required by law were
$7,106 and $7,085 at December 31, 1997 and 1996, respectively.
 
As of December 31, 1997 and 1996, the Company's investments included $597,248
and $725,806, respectively, of the tranches retained from the 1996
securitization of the Company's commercial mortgage loan portfolio. These
investments represented 59% and 86% of equity at December 31, 1997 and 1996,
respectively.
 
 
                                      B-23
<PAGE>
 
- - --------------------------------------------------------------------------------
THE PENN MUTUAL LIFE INSURANCE COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
(IN THOUSANDS OF DOLLARS)
NOTE 3 - INVESTMENT INCOME AND CAPITAL GAINS:
 
The following table summarizes the sources of investment income, excluding
investment gains/(losses), for the year ended December 31.
 
<TABLE>
<CAPTION>
                                                       1997     1996     1995
                                                     -------- -------- --------
<S>                                                  <C>      <C>      <C>
Debt securities..................................... $390,852 $356,669 $331,644
Equity securities...................................    1,371    1,313    2,602
Mortgages...........................................   12,098   62,454   99,109
Real estate.........................................   17,519   24,143   31,661
Policy loans........................................   40,921   40,580   41,762
Short-term investments..............................    2,426    6,052    3,934
Other invested assets...............................   21,268   14,665   18,016
Cash and cash equivalents...........................        2       44       34
                                                     -------- -------- --------
Gross investment income.............................  486,457  505,920  528,762
 Less: Investment expenses..........................   26,251   30,605   38,989
                                                     -------- -------- --------
Investment income, net.............................. $460,206 $475,315 $489,773
                                                     ======== ======== ========
</TABLE>
 
The following table summarizes net realized capital gains/(losses) on
investments for the year ended December 31. Net realized capital gains/(losses)
include decreases in valuation allowances of $3,154, $44,164 and $2,463 in
1997, 1996 and 1995, respectively.
 
<TABLE>
<CAPTION>
                                                      1997      1996     1995
                                                     -------  --------  -------
<S>                                                  <C>      <C>       <C>
Debt securities..................................... $12,991  $ 10,412  $51,873
Equity securities...................................     417     1,122    6,652
Mortgage loans......................................     280    (2,821)  (2,799)
Real estate.........................................    (684)  (22,356) (41,617)
Other...............................................    (811)    3,565        3
Amortization of deferred acquisition costs..........  (2,538)       --       --
                                                     -------  --------  -------
Realized gains/(losses)............................. $ 9,655  $(10,078) $14,112
                                                     =======  ========  =======
</TABLE>
 
The following table summarizes the change in unrealized gains and losses for
investments carried at fair value for the year ended December 31.
 
<TABLE>
<CAPTION>
                                                    1997      1996       1995
                                                  --------  ---------  --------
<S>                                               <C>       <C>        <C>
Unrealized Gains/(Losses):
Debt securities.................................. $160,850  $(149,259) $438,883
Equity securities................................      408       (582)    2,340
Other............................................  (14,581)    (1,545)   11,190
                                                  --------  ---------  --------
                                                   146,677   (151,386)  452,413
                                                  --------  ---------  --------
Less:
Deferred policy acquisition costs................  (45,043)    38,324  (116,992)
Deferred income taxes............................  (35,355)    39,851  (119,268)
                                                  --------  ---------  --------
Net change in unrealized gains/(losses).......... $ 66,279  $ (73,211) $216,153
                                                  ========  =========  ========
</TABLE>
 
                                      B-24
<PAGE>
 
- - --------------------------------------------------------------------------------
THE PENN MUTUAL LIFE INSURANCE COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
(IN THOUSANDS OF DOLLARS)
 
NOTE 4 - FAIR VALUE INFORMATION:
 
The following table summarizes the carrying value and estimated fair value of
the Company's financial instruments as of December 31, 1997 and 1996.
 
<TABLE>
<CAPTION>
                                      1997                      1996
                            ------------------------- -------------------------
                            CARRYING VALUE FAIR VALUE CARRYING VALUE FAIR VALUE
                            -------------- ---------- -------------- ----------
<S>                         <C>            <C>        <C>            <C>
FINANCIAL ASSETS:
Debt securities
 Available for sale........   $5,427,652   $5,427,652   $5,214,788   $5,214,788
Equity securities
 Common stock..............        3,051        3,051          660          660
 Non-redeemable preferred
  stocks...................        9,451        9,451       16,085       16,085
Mortgage loans.............       52,996       57,224      124,914      131,577
Policy loans...............      642,989      606,681      656,073      634,291
Cash & cash equivalents....       37,064       37,064       37,314       37,314
Short-term investments.....       43,470       43,470       37,515       37,515
Separate account assets....    1,869,094    1,869,094    1,368,384    1,368,384
Other invested assets......       88,928       88,928       94,369       94,369
FINANCIAL LIABILITIES:
Investment-type contracts
 Individual annuities......   $1,225,192   $1,260,639   $1,281,965   $1,317,257
 Guaranteed investment con-
  tracts...................       59,809       61,456      111,224      112,247
 Other group annuities.....      147,061      148,257      161,889      163,524
 Other policyholder funds..    1,541,372    1,541,372    1,498,334    1,498,334
                              ----------   ----------   ----------   ----------
  Total policyholder funds.    2,973,434    3,011,724    3,053,412    3,091,362
Policyholders' dividends
 payable...................       35,273       35,273       35,395       35,395
Separate account liabili-
 ties......................    1,869,094    1,869,094    1,368,384    1,368,384
</TABLE>
 
The estimated fair values for the Company's investments in debt and equity
securities are based on quoted market prices, where available. In situations
where market prices are not readily available, primarily private placements,
fair values are estimated using a formula pricing method based on fair values
of securities with similar characteristics. The estimated fair value of
currently performing mortgage loans is estimated by discounting the cash flows
associated with the investment, using an interest rate currently offered for
similar loans to borrowers with similar credit ratings. Loans with similar
credit quality, characteristics and time to maturity are aggregated for
purposes of discounted cash flow analysis. Assumptions regarding credit risk,
cash flows and discount rates are determined using the available market and
borrower-specific information. The estimated fair value for non-performing
loans is based on the estimated fair value of the underlying real estate, which
is based on recent appraisals or other estimation techniques. The estimated
fair value of policy loans is calculated by discounting estimated future cash
flows using interest rates currently being offered for similar loans. Loans
with similar characteristics are aggregated for purposes of the calculations.
The carrying values of cash, cash equivalents, short-term investments and
separate account assets approximate their fair values. The estimated fair value
for the venture capital limited partnerships are based on values determined by
the partnerships' managing general partners. The resulting estimated fair
values may not be indicative of the value negotiated in an actual sale.
 
The fair values of the Company's liabilities for individual annuities,
guaranteed investment contracts and certain group annuities are estimated by
discounting the cash flows associated with the contracts, using an interest
rate currently offered for similar contracts with maturities similar to those
remaining for the contracts being valued. The statement value for certain of
the other group annuities approximates their fair value due to the nature of
the contracts. The statement values of other policyholder funds, policyholders'
dividends payable and separate account liabilities approximate their fair
values.
 
Currently, disclosure of estimated fair values is not required for all the
Company's assets and liabilities. Therefore, presentation of the estimated fair
value of a significant portion of assets without a corresponding valuation of
liabilities associated with
 
                                      B-25
<PAGE>
 
- - --------------------------------------------------------------------------------
THE PENN MUTUAL LIFE INSURANCE COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
(IN THOUSANDS OF DOLLARS)

insurance contracts can be misinterpreted. The estimated fair values of
liabilities under all of the Company's contracts are considered in the overall
management of interest rate risk. The continuing management of the relationship
between the maturities of the Company's investments and the amounts due under
insurance contracts reduces the Company's exposure to changing interest rates.
 
The Company is exposed to interest rate risk on its interest sensitive
products. The Company's investment strategy is designed to minimize interest
risk by managing the durations and anticipated cash flows of the Company's
assets and liabilities.
 
To minimize exposure and reduce risk from exchange and interest rate
fluctuations in the normal course of business, the Company enters into interest
rate swap programs for purposes other than trading. As of December 31, 1997 and
1996, the Company had interest rate swaps with aggregate notional amounts equal
to $105,000 and $115,000, respectively, with average unexpired terms of 19 and
29 months, respectively. Interest rate swap agreements involve the exchange of
fixed and floating rate interest payment obligations without an exchange of the
underlying notional principal amounts. During the term of the swap, the net
settlement amount is accrued as an adjustment to interest income. Gross
unrealized gains and losses, which represent fair value based on dealer-quoted
prices, were $5,164 and $0, respectively at December 31, 1997 and $7,605 and
$0, respectively, at December 31, 1996. These fair values represent the amount
at risk if the counterparties default and the amount that the Company would
receive to terminate the contracts, taking into account current interest rates
and, where appropriate, the current credit worthiness of the counterparties.
 
In the normal course of business, the Company loans securities under
arrangements in which collateral is obtained in amounts greater than the
current market value of loaned securities. This collateral is held in the form
of cash, cash equivalents or securities issued or guaranteed by the United
States Government. The Company is at risk to the extent the value of loaned
securities exceeds the value of the collateral obtained. The Company controls
this risk by requiring collateral of the highest quality and requiring that
additional collateral be deposited when the market value of loaned securities
increases in relation to the collateral held or the value of the collateral
held decreases in relation to the value of the loaned securities. The Company
had loaned securities outstanding of $155,356 and $0 as of December 31, 1997
and 1996, respectively.
 
NOTE 5 - INCOME TAXES:
 
The Company follows the asset and liability method of accounting for income
taxes whereby current and deferred tax assets and liabilities are recognized
utilizing currently enacted tax laws and rates. Deferred taxes are adjusted to
reflect tax rates at which future tax liabilities or assets are expected to be
settled or realized.
 
Deferred income taxes reflect the impact for financial statement reporting
purposes of temporary differences between the financial statement carrying
amounts and tax bases of assets and liabilities. The significant temporary
differences that give rise to the deferred tax assets and liabilities at
December 31 relate to the following:
 
<TABLE>
<CAPTION>
                                                               1997      1996
                                                             --------  --------
<S>                                                          <C>       <C>
DEFERRED TAX ASSETS
Future policy benefits...................................... $ 88,172  $ 83,327
Dividend award..............................................   11,970    12,005
Allowances for investment losses............................    3,667     8,411
Employee benefit liabilities................................   27,979    27,113
Other.......................................................   23,467    27,530
                                                             --------  --------
 Total deferred tax asset...................................  155,255   158,386
                                                             --------  --------
DEFERRED TAX LIABILITIES
Deferred acquisition costs..................................  127,495   124,660
Real estate.................................................   (1,261)      299
Unrealized gains............................................   81,553    48,233
Other.......................................................   22,564    20,977
                                                             --------  --------
 Total deferred tax liability...............................  230,351   194,169
                                                             --------  --------
Net deferred tax liability.................................. $ 75,096  $ 35,783
                                                             ========  ========
</TABLE>
 
                                      B-26
<PAGE>
 
- - --------------------------------------------------------------------------------
THE PENN MUTUAL LIFE INSURANCE COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
(IN THOUSANDS OF DOLLARS)
 
The federal income taxes attributable to consolidated net income are different
from the amounts determined by multiplying consolidated net income before
federal income taxes by the expected federal income tax rate. The difference
between the amount of tax at the U.S. federal income tax rate of 35% and the
consolidated tax provision is summarized as follows:
 
<TABLE>
<CAPTION>
                                                    1997     1996      1995
                                                   -------  -------  --------
<S>                                                <C>      <C>      <C>
Tax expense at 35%................................ $44,442  $26,930  $ 27,096
Increase/(decrease) in income taxes resulting
 from:
 Differential earnings amount.....................   6,942      500     3,878
 Resolution of tax issues.........................      --       --   (57,000)
 Other............................................   2,528      595     4,587
                                                   -------  -------  --------
Federal income tax expense/(benefit).............. $53,912  $28,025  $(21,439)
                                                   =======  =======  ========
 
As a mutual life insurance company, the Company is subject to Internal Revenue
Code provisions which require mutual, but not stock, life insurance companies
to include the Differential Earnings Amount (DEA) in each year's taxable
income. This amount is computed by multiplying the Company's average taxable
equity base by a prescribed rate, which is intended to reflect the difference
between stock and mutual companies' earnings rates.
 
In 1995, the Company settled various tax issues with the IRS, including an
issue surrounding the tax treatment of certain traditional life insurance
policy updates. As a result of these settlements, the 1995 federal income tax
expense was decreased in the Income Statement by approximately $57,000, which
included $22,300 of interest, net of tax.
 
The Internal Revenue Service has examined the Company's income tax returns
through the year 1990 and is currently examining years 1991 through 1994.
Management believes that an adequate provision has been made for potential
assessments.
 
NOTE 6 - BENEFIT PLANS:
 
The Company maintains qualified and non-qualified defined benefit pension plans
covering substantially all of its employees. The plans are non-contributory and
provide pension benefits based on years of service and average annual
compensation (measured over 60 consecutive months of highest earnings in a 120-
month period). Contributions are determined by using the Projected Unit Credit
Method. The total pension expense related to these plans amounted to $5,917,
$5,963 and $5,054 in 1997, 1996 and 1995, respectively.
 
The Company's funding policy for its qualified defined benefit plans is to
contribute an amount between the minimum required contribution and the maximum
deductible amount in accordance with the Internal Revenue Code. The following
table summarizes the components of net periodic pension cost for the Company's
qualified defined benefit plans:
 
<CAPTION>
                                                    1997     1996      1995
                                                   -------  -------  --------
<S>                                                <C>      <C>      <C>
Service cost...................................... $ 2,161  $ 2,506  $  1,827
Interest cost on projected benefit obligation.....   4,050    3,540     2,909
Actual return on assets...........................  (4,925)  (3,095)   (5,515)
Net amortization and deferrals....................   2,367      919     3,736
                                                   -------  -------  --------
Net periodic pension cost......................... $ 3,653  $ 3,870  $  2,957
                                                   =======  =======  ========
</TABLE>
 
                                      B-27
<PAGE>
 
- - --------------------------------------------------------------------------------
THE PENN MUTUAL LIFE INSURANCE COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
(IN THOUSANDS OF DOLLARS)
 
The following table summarizes the funded status of the Company's qualified
defined benefit plans:
 
<TABLE>
<CAPTION>
                                                     1997      1996      1995
                                                   --------  --------  --------
<S>                                                <C>       <C>       <C>
Actuarial present value of benefit obligation:
 Vested..........................................  $ 44,964  $ 32,572  $ 29,744
 Non-vested......................................       924       935       763
                                                   --------  --------  --------
Accumulated benefit obligation...................    45,888    33,507    30,507
Provision for future salary increases............    16,769    15,162    17,147
                                                   --------  --------  --------
Projected benefit obligation.....................    62,657    48,669    47,654
Plan assets at fair value........................   (42,783)  (37,938)  (34,067)
                                                   --------  --------  --------
Projected benefit obligation in excess of plan
 assets..........................................    19,874    10,731    13,587
Unrecognized prior service cost..................      (178)     (203)     (228)
Unrecognized net (gain) loss from past experi-
 ence............................................    (9,605)   (2,430)   (6,859)
Unrecognized net asset obligation at transition..    (1,288)   (1,609)   (1,931)
                                                   --------  --------  --------
Accrued pension cost at December 31..............  $  8,803  $  6,489  $  4,569
                                                   ========  ========  ========
 
The assumptions used to measure the actuarial present value of the projected
benefit obligation were:
 
<CAPTION>
                                                     1997      1996      1995
                                                   --------  --------  --------
<S>                                                <C>       <C>       <C>
Discount rate....................................     7.00%     7.50%     7.00%
Expected long-term rate of return on plan assets.     8.00%     8.00%     8.00%
Salary scale.....................................     5.50%     5.50%     5.50%
</TABLE>
 
The qualified defined benefit pension plan's assets are held in trust and
administered under a participatory group annuity contract issued by the Company
with assets invested in various separate accounts of the Company. A non-
participatory annuity contract issued by the Company funds benefits accrued
prior to 1986.
 
The Company maintains four defined contribution pension plans for substantially
all of its employees and full-time agents. For two plans, designated
contributions of up to 6% or 8% of annual compensation are eligible to be
matched by the Company. Contributions for the third plan are based on tiered
earnings of full time agents. The last plan, which covers employees of a
subsidiary, are determined on a discretionary basis by the Board of Directors
of that subsidiary. At December 31, 1997, 1996 and 1995, the expense recognized
for these plans was $8,345, $6,092 and $5,083, respectively. The estimated fair
value of the defined contribution plans' assets were $229,378, $201,679 and
$176,832, respectively.
 
The Company also provides certain medical, life insurance and other welfare
benefits (postretirement benefits) for retired employees and full-time agents.
Substantially all employees and full-time agents become eligible for these
benefits if they reach retirement age while working for the Company and have at
least 10 years of service. Employees retiring after January 1, 1993 receive a
defined dollar benefit under the medical plan. The Company continues to fund
postretirement benefit costs on a pay-as-you-go basis.
 
                                      B-28
<PAGE>
 
- - --------------------------------------------------------------------------------
THE PENN MUTUAL LIFE INSURANCE COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
(IN THOUSANDS OF DOLLARS)
 
The following table sets forth the postretirement benefits plan's status,
reconciled to amounts recognized in the Company's Consolidated Balance Sheet
and Income Statements at December 31.
 
<TABLE>
<CAPTION>
                                                     1997     1996     1995
                                                    -------  -------  -------
<S>                                                 <C>      <C>      <C>
Actuarial present value of accumulated
 postretirement benefit obligation:
 Retirees.......................................... $22,638  $21,301  $32,473
 Fully eligible active plan participants...........   2,707    2,547    2,826
 Other active plan participants....................   6,068    5,710    5,672
                                                    -------  -------  -------
  Total............................................  31,413   29,558   40,971
Plan assets at fair value..........................      --       --       --
                                                    -------  -------  -------
Accumulated postretirement benefits obligation in
 excess of plan assets.............................  31,413   29,558   40,971
Unrecognized prior service cost....................      --       --       --
Unrecognized net gain from past experience.........  13,730   16,261    5,129
                                                    -------  -------  -------
Accrued postretirement benefits cost............... $45,143  $45,819  $46,100
                                                    =======  =======  =======
Net periodic postretirement benefits cost includes
 the following components:
 Service cost......................................     393      434      355
 Interest cost on accumulated postretirement bene-
  fits obligation..................................   2,182    2,206    2,910
 Actual return on assets...........................      --       --       --
 Net amortization and deferral.....................  (1,060)    (815)    (573)
                                                    -------  -------  -------
Net periodic postretirement benefits cost.......... $ 1,515  $ 1,825  $ 2,692
                                                    =======  =======  =======
</TABLE>
 
At December 31, 1997, the assumed health care cost trend rate used in measuring
the accumulated postretirement benefit obligation was 8.5% in 1998, grading to
5.0% in the year 2004. The weighted-average discount rate used in determining
the accumulated postretirement benefit obligation was 7.00% at December 31,
1997. At December 31, 1996, the assumed health care cost trend rate used in
measuring the accumulated postretirement benefit obligation was 8.5% in 1997,
grading to 5.0% in the year 2004. The weighted-average discount rate used in
determining the accumulated postretirement benefit obligation was 7.5% at
December 31, 1996. At December 31, 1995, the assumed health care cost trend
rate used in measuring the accumulated postretirement benefit obligation was
9.0% in 1996, grading to 5.0% in the year 2004. The weighted-average discount
rate used in determining the accumulated postretirement benefit obligation was
7.0% at December 31, 1995.
 
If the health care cost trend rate was increased by one percentage point for
each future year, the accumulated postretirement benefit obligation as of
December 31, 1997 would increase by $1,948. The effect of this change on the
sum of the service cost and interest cost, before taxes, would be an increase
of $136.
 
                                      B-29
<PAGE>
 
- - --------------------------------------------------------------------------------
THE PENN MUTUAL LIFE INSURANCE COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
(IN THOUSANDS OF DOLLARS)
 
NOTE 7 - REINSURANCE:
 
The Company has assumed and ceded reinsurance on certain life and annuity
contracts under various agreements. Reinsurance permits recovery of a portion
of losses from reinsurers, although the Company remains primarily liable as the
direct insurer on all risks reinsured. The Company evaluates the financial
strength of potential reinsurers and continually monitors the financial
condition of present reinsurers to ensure that amounts due from reinsurers are
collectable. The table below highlights the amounts shown in the accompanying
financial statements.
 
<TABLE>
<CAPTION>
                                               ASSUMED    CEDED TO
                                     GROSS    FROM OTHER   OTHER        NET
                                    AMOUNT    COMPANIES  COMPANIES    AMOUNT
                                  ----------- ---------- ---------- -----------
<S>                               <C>         <C>        <C>        <C>
DECEMBER 31, 1997:
Life Insurance in Force.......... $31,027,764 $5,217,856 $4,620,599 $31,625,021
Premiums.........................     190,754     11,189      6,723     195,220
Benefits.........................     330,432     14,293     26,916     317,809
Reserves.........................   5,741,456      1,993     59,322   5,684,127
DECEMBER 31, 1996:
Life Insurance in Force.......... $30,057,996 $5,420,951 $3,186,567 $32,292,380
Premiums.........................     196,897     12,745      9,821     199,821
Benefits.........................     293,270     16,466     16,808     292,928
Reserves.........................   5,833,970      2,063     56,632   5,779,401
</TABLE>
 
During 1995, the Company had gross premiums of $184,362, assumed premiums of
$13,453 and ceded premiums of $9,908 and gross benefits of $303,911, assumed
benefits of $13,265 and ceded benefits of $14,700.
 
Reinsurance receivables with a carrying value of $50,617 and $50,522 were
associated with a single reinsurer at December 31, 1997 and 1996, respectively.
 
During 1995, the Company recaptured the portion of its disability income
business that was previously reinsured under a quota share and excess
reinsurance agreement with the Monarch Life Insurance Company ("Monarch"). As a
result of this recapture, approximately $21,200 of cash and policyholder
reserves were transferred to the Company from Monarch.
 
NOTE 8 - COMMITMENTS AND CONTINGENCIES:
 
The Company and its subsidiaries are respondents in a number of proceedings,
some of which involve extra-contractual damage in addition to other damages. In
addition, insurance companies are subject to assessments, up to statutory
limits, by state guaranty funds for losses of policyholders of insolvent
insurance companies. In the opinion of management, the outcome of the
proceedings and assessments are not likely to have a material adverse effect on
the financial position of the Company.
 
The Company, in the ordinary course of business, extends commitments relating
to its investment activities. As of December 31, 1997, the Company had
outstanding commitments totaling $38,326 relating to these investment
activities. The fair value of these commitments approximates the face amount.
 
NOTE 9 - STATUTORY INFORMATION:
 
State insurance regulatory authorities prescribe or permit statutory accounting
practices for calculating net income and capital and surplus which differ in
certain respects from generally accepted accounting principles (GAAP). The
significant differences relate to deferred acquisition costs, which are charged
to expenses as incurred; federal income taxes, which reflect amounts that are
currently taxable; and benefit reserves, which are determined using prescribed
mortality, morbidity and interest assumptions, and which, when considered in
light of the assets supporting these reserves, adequately provide for
obligations under policies and contracts. In addition, the recording of
impairments in the value of investments generally lags recognition under GAAP.
 
The combined insurance companies' statutory capital and surplus at December 31,
1997 and 1996 was $435,861 and $379,774, respectively. The combined insurance
companies' net income, determined in accordance with statutory accounting
practices, for the years ended December 31, 1997, 1996 and 1995, was $63,615,
$25,905 and $729, respectively.
 
 
                                      B-30
<PAGE>
 
- - --------------------------------------------------------------------------------
THE PENN MUTUAL LIFE INSURANCE COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
(IN THOUSANDS OF DOLLARS)
NOTE 10 - BUSINESS SEGMENT INFORMATION:
The operations of the Company are conducted principally through two business
units: Insurance and Broker-Dealer. The insurance operations offer a diverse
portfolio of life insurance products and both individual and group annuity
products. The Broker-Dealer operations provide broad financial and investment
services.
 
Assets are held directly by each business unit in amounts necessary to both
fund liabilities and to provide a margin to cover business risks.
 
The table below summarizes the information concerning the business units:
 
<TABLE>
<CAPTION>
                                                    YEAR ENDED DECEMBER 31,
                                                --------------------------------
                                                   1997       1996       1995
                                                ---------- ---------- ----------
<S>                                             <C>        <C>        <C>
REVENUES
Insurance...................................... $  778,179 $  765,210 $  803,276
Broker-Dealer..................................    291,156    241,809    201,037
                                                ---------- ---------- ----------
 TOTAL......................................... $1,069,335 $1,007,019 $1,004,313
                                                ========== ========== ==========
PRETAX INCOME
Insurance...................................... $   84,722 $   43,765 $   53,337
Broker-Dealer..................................     42,255     33,178     24,082
                                                ---------- ---------- ----------
 TOTAL......................................... $  126,977 $   76,943 $   77,419
                                                ========== ========== ==========
<CAPTION>
                                                    DECEMBER 31,
                                                ---------------------
                                                   1997       1996
                                                ---------- ----------
<S>                                             <C>        <C>        <C>
IDENTIFIABLE ASSETS
Insurance...................................... $8,784,570 $8,259,309
Broker-Dealer..................................    582,308    497,739
                                                ---------- ----------
 TOTAL......................................... $9,366,878 $8,757,048
                                                ========== ==========
</TABLE>
 
                                      B-31
<PAGE>
 
ITEM 24.  FINANCIAL STATEMENTS AND EXHIBITS
          ---------------------------------

          (a)  Financial Statements included in Part B:

               Consolidated Financial Statements of The Penn Mutual Life
               Insurance Company:

               Report of Independent Accountants
               Statements of Financial Condition at December 31, 1997 and 1996
               Statements of Operations and Surplus for the years
                    ended December 31, 1997, 1996 and 1995
               Statements of Cash Flows for the years ended December 31, 1997
                    1996 and 1995
               Notes to Financial Statements

          (b)  Exhibits

               1. (a)    Resolutions of Executive Committee of Board of Trustees
                         of The Penn Mutual Life Insurance Company authorizing
                         the establishment of the Registrant. Incorporated
                         herein by reference to Exhibit 1(a) to the Registration
                         Statement on Form N-4 of Penn Mutual Variable Annuity
                         Account III (Accession No. 0001036050-98-001504) filed
                         on September 3, 1998.

               2.        Not applicable

               3. (a)    Sales Support Agreement between The Penn Mutual Life
                         Insurance Company and Horner, Townsend & Kent, Inc., a
                         wholly-owned subsidiary of Penn Mutual. Filed herewith.

                  (b)    Form of Distribution Agreement between The Penn Mutual
                         Life Insurance Company and Horner, Townsend & Kent,
                         Inc., a wholly-owned subsidiary of Penn Mutual. Filed
                         herewith.

                  (c)    Form of Agent's Agreement relating to broker-dealer
                         supervision. Incorporated herein by reference to
                         Exhibit 3(c) to the Registration Statement on Form N-4
                         of Penn Mutual Variable Annuity Account III (Accession
                         No. 0001036050-98-001504) filed on September 3, 1998.

                  (d)    Form of Broker-Dealer Selling Agreement (for broker-
                         dealers licensed to sell variable annuity contracts
                         and/or variable life insurance contracts under state
                         insurance laws). Filed herewith.

                  (e)    Form of Broker-Dealer Selling Agreement (for broker-
                         dealers with affiliated corporations licensed to sell
                         variable annuity

                                      C-1
<PAGE>
 
                         contracts and/or variable life insurance contracts
                         under state insurance laws. Filed herewith.

                  (f)    Form of Addendum (Form 98-1) to Broker-Dealer Selling
                         Agreement. Incorporated herein by reference to Exhibit
                         3(f) to the Registration Statement on Form N-4 of Penn
                         Mutual Variable Annuity Account III (Accession No.
                         0001036050-98-001504) filed on September 3, 1998.
                             
               4. (a)    Individual Variable and Fixed Annuity Contract (Form
                         VAA-98). Filed herewith.      
                              
                  (b)    Rider -- Guaranteed Minimum Death Benefit -- Rising
                         Floor (GDBRF-98). Filed herewith.      
                             
                  (c)    Rider -- Guaranteed Minimum Death Benefit -- Step Up
                         (GDBSU-98). Filed herewith.      

                  (d)    Endorsement No. 1534-96 to Individual Variable and
                         Fixed Annuity Contract. Incorporated herein by
                         reference to Exhibit 4(d) to the Registration Statement
                         on Form N-4 of Penn Mutual Variable Annuity Account III
                         (Accession No. 0001036050-98-001504) filed on September
                         3, 1998.

                  (e)    Endorsement No. 1542-97 to Individual Variable and
                         Fixed Annuity Contract. Filed herewith. Incorporated
                         herein by reference to Exhibit 4(e) to the Registration
                         Statement on Form N-4 of Penn Mutual Variable Annuity
                         Account III (Accession No. 0001036050-98-001504) filed
                         on September 3, 1998.

                  (f)    Endorsement No. 1536-90 to Individual Variable and
                         Fixed Annuity Contract. Incorporated herein by
                         reference to Exhibit 4(f) to the Registration Statement
                         on Form N-4 of Penn Mutual Variable Annuity Account III
                         (Accession No. 0001036050-98-001504) filed on September
                         3, 1998.

               5.        Application (Form 5798) for Individual Variable Annuity
                         Contract. Incorporated herein by reference to Exhibit 5
                         to the

                                      C-2
<PAGE>
 
                         Registration Statement on Form N-4 of Penn Mutual
                         Variable Annuity Account III (Accession No. 0001036050-
                         98-001504) filed on September 3, 1998.

               6. (a)    Charter of The Penn Mutual Life Insurance Company (May
                         1983). Incorporated herein by reference to Exhibit 6(a)
                         to the Registration Statement on Form N-4 of Penn
                         Mutual Variable Annuity Account III (Accession No.
                         0001036050-98-001504) filed on September 3, 1998.

                  (b)    By-laws of The Penn Mutual Life Insurance Company, as
                         amended through February 21, 1997. Incorporated herein
                         by reference to Exhibit 6(b) to the Registration
                         Statement on Form N-4 of Penn Mutual Variable Annuity
                         Account III (Accession No. 0001036050-98-001504) filed
                         on September 3, 1998.

               7.        None

               8. (a)    Fund Participation Agreement among The Penn Mutual Life
                         Insurance Company, TCI Portfolios, Inc.(renamed
                         American Century Variable Portfolios, Inc.) and
                         Investors Research Corporation (renamed American
                         Century Investment Management, Inc.). Incorporated
                         herein by reference to Exhibit 8(a) to the Registration
                         Statement on Form N-4 of Penn Mutual Variable Annuity
                         Account III (Accession No. 0001036050-98-001504) filed
                         on September 3, 1998.
    
                  (b)(1) Form of Sales Agreement between The Penn Mutual Life
                         Insurance Company and Neuberger & Berman Advisers
                         Management Trust. Incorporated herein by reference to
                         Exhibit 8(b)(1) to the Registration Statement on Form 
                         N-4 of Penn Mutual Variable Annuity Account III
                         (Accession No. 0001036050-98-001504) filed on September
                         3, 1998.     

                  (b)(2) Form of Assignment and Modification Agreement between
                         Neuberger & Berman Management Incorporated, Neuberger &
                         Berman Advisers Management Trust, Advisers Managers
                         Trust and The Penn Mutual Life Insurance Company.
                         Incorporated herein by reference to Exhibit 8(b)(2) to
                         the Registration Statement on Form N-4 of Penn Mutual
                         Variable Annuity Account III (Accession No. 0001036050-
                         98-001504) filed on September 3, 1998.

                  (b)(3) Amendment to Fund Participation Agreement between The
                         Penn Mutual Life Insurance Company and Neuberger &
                         Berman Advisers Management Trust. Incorporated herein
                         by reference to Exhibit 8(b)(3) to Post-Effective
                         Amendment No.5 to the Registration Statement of Penn
                         Mutual Variable Life Account I (File No. 33-54662)
                         filed on April 30, 1997 (CIK No. 0000950109 & Accession
                         No. 0000950109-97-003328).

                                      C-3
<PAGE>
 
                  (c)    Form of Sales Agreement between The Penn Mutual Life
                         Insurance Company and Penn Series Funds, Inc.
                         Incorporated herein by reference to Exhibit 8(c) to the
                         Registration Statement on Form N-4 of Penn Mutual
                         Variable Annuity Account III (Accession No. 0001036050-
                         98-001504) filed on September 3, 1998.

                  (d)    Form of Participation Agreement between The Penn Mutual
                         Life Insurance Company, Variable Insurance Products
                         Fund and Fidelity Distributors Corporation.
                         Incorporated herein by reference to Exhibit 8(d) to the
                         Registration Statement on Form N-4 of Penn Mutual
                         Variable Annuity Account III (Accession No. 0001036050-
                         98-001504) filed on September 3, 1998.

                  (e)    Form of Participation Agreement between The Penn Mutual
                         Life Insurance Company, Variable Insurance Products
                         Fund II and Fidelity Distributors Corporation.
                         Incorporated herein by reference to Exhibit 8(e) to the
                         Registration Statement on Form N-1A of Penn Mutual
                         Variable Annuity Account III (Accession No. 0001036050-
                         98-001504) filed on September 3, 1998.

                  (f)    Participation Agreement between The Penn Mutual Life
                         Insurance Company, Morgan Stanley Universal Funds,
                         Inc., Morgan Stanley Asset Management Inc. and Miller
                         Andersen & Sherrerd LLP. Incorporated herein by
                         reference to Exhibit 8(f) to Post-Effective Amendment
                         No. 2 to the Registration Statement of PIA Variable
                         Annuity Account I (33-83120) filed on April 30, 1998
                         (CIK No. 0000928880 & Accession No. 0000950109-97-
                         003327).

               9.        Opinion of Counsel.  Filed herewith.
    
               10.(a)    Consent of Ernst & Young.  Filed herewith
     
                  (b)    Consent of PricewaterhouseCoopers LLP.  Filed herewith.

                  (c)    Consent of Morgan, Lewis & Bockius LLP. Filed herewith.

               11.       Not applicable.

               12.       Not applicable.

               13.       Schedule of Computation of Performance Quotations set
                         forth in this Registration Statement. Filed herewith.

                                      C-4
<PAGE>
 
               14.(a)    Powers of Attorney of Trustees (except Ms. Bloch and
                         Messrs. Notebaert and Rock). Incorporated herein by
                         reference to Exhibit 14 to Post-Effective Amendment No.
                         22 to the Registration Statement on Form N-4 of Penn
                         Mutual Variable Annuity Account III filed on April 29,
                         1997 (CIK No. 0000702184 & Accession No. 00001021408-
                         97-000161).

                  (b)    Powers of Attorney of Edmond F. Notebaert and Robert H.
                         Rock. Incorporated herein by reference to Exhibit 14(b)
                         to Post Effective Amendment No. 24 to the Registration
                         Statement on Form N-4 of Penn Mutual Variable Annuity
                         Account III filed on April 24, 1998 (CIK No. 0000702184
                         & Accession No. 000095109-98-002717).

                  (c)    Power of Attorney of Ms. Julia Chang Bloch.
                         Incorporated herein by reference to Exhibit 14(c) to
                         the Registration Statement on Form N-4 of Penn Mutual
                         Variable Annuity Account III (Accession No. 0001036050-
                         98-001504) filed on September 3, 1998.


ITEM 25.  DIRECTORS AND OFFICERS OF THE DEPOSITOR
          ---------------------------------------

          The following table sets forth the names of the officers and trustees
          of the Depositor who are engaged directly or indirectly in activities
          relating to the Registrant or the variable annuity contracts offered
          by the Registrant and the executive officers of the Depositor.

          ROBERT E. CHAPPELL                       NANCY S. BRODIE
          Chairman of the Board and Chief          Executive Vice President and
          Executive Officer and Member of          Chief Financial Officer
          the Board of Trustees
 
          DANIEL J. TORAN                          PETER M. SHERMAN
          President and Chief Operating            Senior Vice President and
          Officer and Member of the Board of       Chief Investment Officer
          Trustees

          LARRY L. MAST                            ANN M. STROOTMAN
          Executive Vice President, Sales and      Vice President and Controller
          Marketing

                                      C-5
<PAGE>
 
          HAROLD E. MAUDE, JR.                     STEVEN M. HERZBERG
          Senior Vice President,                   Assistant Vice President
          Independence Financial Network           and Treasurer

          RICHARD F. PLUSH                         JAMES MCELWAIN
          Vice President and Senior Actuary        Assistant Vice President,
                                                   Retirement and Investment
                                                   Sales Operations

          JOHN M. ALBANESE
          Senior Vice President, Customer
          Service and Information Systems
                                        

          FREDERICK M. ROCKOVAN                    ROBERT P. DAVIS
          Vice President, Insurance Service        Vice President and Chief 
                                                   Actuary  

          The business address of the director and officers is The Penn Mutual
          Life Insurance Company, Philadelphia, PA 19172.

ITEM 26.  PERSONS CONTROLLED BY OR UNDER COMMON CONTROL WITH THE DEPOSITOR OR
          -------------------------------------------------------------------
          REGISTRANT
          ----------


                     PENN MUTUAL WHOLLY-OWNED SUBSIDIARIES
                     -------------------------------------

<TABLE>
<CAPTION>
Corporation                   Principal Business                State of Incorporation   
- - -----------                   ------------------                ----------------------   
<S>                           <C>                               <C>                      
The Penn Insurance and        Life Insurance and Annuities      Delaware                 
Annuity Company                                                                          
                                                                                         
Independence Capital          Investment Adviser                Pennsylvania             
Management, Inc.                                                                         
                                                                                         
Penn Janney Fund, Inc.        Investments                       Pennsylvania             
                                                                                         
INDEPENDENCE SQUARE           Holding Company                   Pennsylvania             
PROPERTIES, INC.                                                                         
                                                                                         
The Pennsylvania Trust        Trust Company                     Pennsylvania              
Company
</TABLE>

                     INDEPENDENCE SQUARE PROPERTIES, INC.
                           WHOLLY-OWNED SUBSIDIARIES
                           -------------------------

<TABLE>
<CAPTION>
Corporation                   Principal Business                State of Incorporation       
- - -----------                   ------------------                ----------------------       
<S>                           <C>                               <C>                           
Penn Glenside Corporation     Real Estate Investment            Pennsylvania                 
</TABLE> 

                                      C-6
<PAGE>
 
<TABLE> 
<CAPTION> 
Corporation                   Principal Business                State of Incorporation       
- - -----------                   ------------------                ----------------------       
<S>                           <C>                               <C>                           
Penn Wayne Corporation        Real Estate Investment            Pennsylvania                  

St. James Realty Corporation  Real Estate Investment            Pennsylvania

Investors' Mortgage           Real Estate Investment            Pennsylvania
Corporation

Christie Street Properties,   Real Estate Investment            Pennsylvania
Inc.

INDEPRO CORPORATION           Real Estate Investment            Delaware

Economic Resources            Real Estate Investment            Delaware
Associates, Inc.

WPI Investment Company        Real Estate Investment            Delaware

Hornor, Townsend & Kent,      Registered Broker-Dealer and      Pennsylvania
Inc.                          Investment Adviser 
                              
Penn Tallahassee              Real Estate Investment            Florida
Corporation

JANNEY MONTGOMERY SCOTT       Registered Broker-Dealer and      Delaware
INC.                          Investment Adviser  
</TABLE>

                              INDEPRO CORPORATION
                           WHOLLY-OWNED SUBSIDIARIES
                           -------------------------

<TABLE>
<CAPTION>
Corporation                   Principal Business                State of Incorporation
- - -----------                   ------------------                ----------------------
<S>                           <C>                               <C>
Indepro Property Fund I       Real Estate Investment            Delaware
Corporation                                                             
                                                                        
Indepro Property Fund II      Real Estate Investment            Delaware
Corporation                                                             
                                                                        
Commons One Corporation       Real Estate Investment            Delaware
                                                                        
West Hazleton, Inc.           Real Estate Investment            Delaware 
</TABLE>

                         JANNEY MONTGOMERY SCOTT, INC.
                           WHOLLY-OWNED SUBSIDIARIES
                           -------------------------

                                      C-7
<PAGE>
 
<TABLE>
<CAPTION>
Corporation                   Principal Business                State of Incorporation
- - -----------                   ------------------                ----------------------  
<S>                           <C>                               <C> 
Addison Capital               Investment Adviser                Pennsylvania
Management, Inc.

JMS Resources, Inc.           Oil and Gas Development           Pennsylvania

JMS Investor Services, Inc.   Insurance Sales                   Delaware
</TABLE>


ITEM 27.  NUMBER OF CONTRACT OWNERS
          -------------------------

          As of August 1, 1998, there were no contracts being registered under
          this Registration Statement outstanding.

ITEM 28.  INDEMNIFICATION
          ---------------

          Section 6.2 of the By-laws of The Penn Mutual Life Insurance Company
          provides that, in accordance with the provisions of the Section, the
          Company shall indemnify trustees and officers against expenses
          (including attorneys' fees), judgments, fines, excise taxes and
          amounts paid in settlement actually and reasonably incurred in
          connection with actions, suits and proceedings, to the extent such
          indemnification is not prohibited by law, and may provide other
          indemnification to the extent not prohibited by law. The By-laws are
          filed as Exhibit 6(b) to Post-Effective Amendment No. 12 to this
          Registration Statement and are incorporated in this Post-Effective
          Amendment by reference.

          Pennsylvania law (15 Pa. C.S.A. (S)(S) 1741-1750) authorizes
          Pennsylvania corporations to provide indemnification to directors,
          officers and other persons.

          Penn Mutual owns a directors and officers liability insurance policy
          covering liabilities directors and officers of Penn Mutual and its
          subsidiaries may incur in acting as directors and officers.

          Selling Agreements entered into by The Penn Mutual Life Insurance
          Company ("Penn Mutual") and its subsidiary, Hornor, Townsend & Kent,
          Inc. ("HTK") with securities brokers and insurance agents generally
          provide for indemnification of Penn Mutual and HTK and their directors
          and officers in the event of liability resulting from unauthorized
          acts of the brokers and insurance agents.

          Insofar as indemnification for liability arising under the Securities
          Act of 1933 may be permitted to directors, officers and controlling
          persons of the registrant pursuant to the foregoing provisions, or
          otherwise, the registrant has been advised that in the opinion of the
          Securities and Exchange Commission such indemnification is against
          public policy as expressed in the Act and is, therefore,
          unenforceable. In the event that a claim for indemnification against
          such liabilities (other than the payment by the registrant of expenses
          incurred or paid by a director, officer or controlling person of the
          registrant in the successful defense of any action, suit or
          proceeding) is

                                      C-8
<PAGE>
 
          asserted by such director, officer or controlling person in connection
          with the securities being registered, the registrant will, unless in
          the opinion of its counsel the matter has been settled by controlling
          precedent, submit to a court of appropriate jurisdiction the question
          whether such indemnification by it is against public policy as
          expressed in the Act and will be governed by the final adjudication of
          such issue.

ITEM 29.  PRINCIPAL UNDERWRITERS
          ----------------------

          Hornor Townsend & Kent, Inc. serves as principal underwriters of the
          securities of the Registrant.

          Hornor Townsend & Kent, Inc. serves as principal underwriter for
          Addison Capital Shares, Inc., a registered investment company.

          Hornor, Townsend & Kent, Inc. - Directors and Officers
          ------------------------------------------------------   

          John J. Gray, Director and Chairman of the Board
          Harold E. Maude, Jr., Director
          Nina M. Mulrooney, Director     
          Norman T. Wilde, Jr., Director  
          Daniel J. Toran, Director        
          Ronald C. Zimmerman, President and Chief Executive Officer
          Michael D. Sweeney, Assistant Vice President, Director of Compliance 
          and Secretary
          Edward G. Pecelli - Assistant Vice President, Director of Sales and 
          Marketing
          Laura M. Ritzko, Assistant Secretary
          Henry S. Buck, Assistant Vice President and Assistant Treasurer
          Barbara S. Wood, Senior Vice President, Finance and Treasurer
          Bruce Ohrenich, Vice President, Sales
          Joseph R. Englert, Assistant Vice President, Director of Operations
          William H. Pentz, Counsel
          Constance Flaville, Assistant Secretary
    
          The principal business address of Messrs. Gray and Wilde is Janney,
          Montgomery, Scott Inc., 1801 Market Street, Philadelphia, 
          Pennsylvania. The principal business address of Mses. Mulrooney and
          Ritzko and Messrs. Maude, Toran and Pentz is The Penn Mutual Life
          Insurance Company, Philadelphia, Pennsylvania, 19172. The principal
          business address of the other directors and officers of Hornor,
          Townsend & Kent, Inc., Dresher Road, Horsham, Pennsylvania.     

ITEM 30.  LOCATION OF ACCOUNTS AND RECORDS
          --------------------------------

          The name and address of the person who maintains physical possession
          of each account, book or other documents required by Section 31(a) of
          the Investment Company Act of 1940 is as follows:

                                      C-9
<PAGE>
 
          The Penn Mutual Life Insurance Company
          600 Dresher Road
          Horsham, Pennsylvania 19044

ITEM 31.  MANAGEMENT SERVICES
          -------------------

          See "Administrative and Recordkeeping Services" in Part B of this
          Registration Statement.

ITEM 32.  UNDERTAKINGS
          ------------

          The Penn Mutual Life Insurance Company hereby undertakes:

          (a)  to file a post-effective amendment to this Registration Statement
               as frequently as is necessary to ensure that the audited
               financial statements in the Registration Statement are never more
               than 16 months old for so long as payments under the variable
               annuity contracts may be accepted;

          (b)  to include either (1) as part of any application to purchase a
               contract or account offered by the prospectus, a space that an
               applicant can check to request a statement of additional
               information, or (2) a post card or similar written communication
               affixed to or included in the prospectus that the applicant can
               remove to send for a statement of additional information;

          (c)  to deliver any statement of additional information and any
               financial statements required to be made available under Form N-4
               promptly upon written or oral request.

          Restrictions on withdrawals under Section 403(b) Contracts are imposed
          in reliance upon, and in compliance with, a no-action letter issued by
          the Chief of the Office of Insurance Products and Legal Compliance of
          the Securities and Exchange Commission to the American Council of Life
          Insurance on November 28, 1988.

          The Penn Mutual Life Insurance Company represents that the fees and
          charges deducted under the Individual Variable and Fixed Annuity
          Contract, in the aggregate, are reasonable in relation to the services
          rendered, the expenses expected to be incurred, and the risks assumed
          by the Registrant.

                                     C-10
<PAGE>
 
                                  SIGNATURES

    
        As required by the Securities Act of 1933 and the Investment Company Act
of 1940, the Registrant has caused this Pre-Effective Amendment #1 to the
Registration Statement to be signed on its behalf, by the undesigned, thereunto
duly authorized, in the Township of Horsham and Commonwealth of Pennsylvania on
this 25th day of November, 1998.     

                            PENN MUTUAL VARIABLE ANNUITY ACCOUNT III
                                       (Registrant)

 
                            By:  THE PENN MUTUAL LIFE INSURANCE COMPANY
                                       (Depositor)

 
                            By:   /s/ ROBERT E. CHAPPELL
                               -------------------------------------------------
                                      Robert E. Chappell
                                      Chairman of the Board of Trustees
                                      and Chief Executive Officer
    
        As required by the Securities Act of 1933, this Pre-Effective Amendment
#1 to the Registration Statement has been signed by the following persons, in
the capacities indicated, on the 25th day of November, 1998.     


Signature                   Title
- - ---------                   -----

/s/ ROBERT E. CHAPPELL      Chairman of the Board of Trustees
- - ----------------------                                            
Robert E. Chappell          and Chief Executive Officer
 
/s/ NANCY S. BRODIE         Executive Vice President and
- - --------------------                                         
Nancy S. Brodie             Chief Financial Officer

*JULIA CHANG BLOCH          Trustee

*JAMES A. HAGEN             Trustee

*PHILLIP E. LIPPINCOTT      Trustee

*JOHN F. MCCAUGHAN          Trustee

*ALAN B. MILLER             Trustee

*EDMOND F. NOTEBAERT        Trustee

*ROBERT H. ROCK             Trustee

*DANIEL J. TORAN            Trustee

*NORMAN T. WILDE, JR.       Trustee

*WESLEY S. WILLIAMS, JR.    Trustee


*By:/s/ ROBERT E. CHAPPELL
    -------------------------------------
    Robert E. Chappell, attorney-in-fact
<PAGE>
 
                                 EXHIBIT INDEX

EX.99 B 3.     (a)  Sales Support Agreement between The Penn Mutual Life
                    Insurance Company and Horner, Townsend & Kent, Inc.

               (b)  Form of Distribution Agreement between The Penn Mutual Life
                    Insurance Company and Horner, Townsend & Kent, Inc.

               (d)  Form of Broker-Dealer Selling Agreement (for broker-dealers
                    licensed to sell variable annuity contracts and/or variable
                    life insurance contracts under state insurance laws).

               (e)  Form of Broker-Dealer Selling Agreement (for broker-dealers
                    with affiliated corporations licensed to sell variable
                    annuity contracts and/or variable life insurance contracts
                    under state insurance laws).
    
EX.99 B 4.     (a)  Individual Variable and Fixed Anuity Contact (Form VAB-4D).
     
    
EX.99 B 4.     (b)  Rider - Guranteed Minimum Death Benefit - Rising Floor 
                    (LGDBRF-98).     
    
EX.99 B 4.     (c)  Rider - Guaranteed Minimum Death Benefit - Step up 
                    (CGDB5U-98).     

         

EX.99 B 9.     Opinion of Counsel
     
EX.99 B 10.    (a)  Consent of Ernst & Young LLP.     
     
EX.99 B 10.    (b)  Consent of PricewaterhouseCoopers LLP.     
     
EX.99 B 10.    (c)  Consent of Morgan, Lewis & Bockius LLP.     

<PAGE>

                                                                    EXHIBIT 3(a)
 
                            SALES SUPPORT AGREEMENT


     AGREEMENT made as of the 1st day of December, 1998, by and between THE PENN
MUTUAL LIFE INSURANCE COMPANY ("Penn Mutual"), a Pennsylvania Corporation, and
HORNOR, TOWNSEND & KENT, INC. ("HTK"), a Pennsylvania Corporation.

                               W I T N E S S E D:

     WHEREAS, Penn Mutual is engaged in the business of issuing fixed and
variable annuity contracts to the public;

     WHEREAS, HTK is licensed as a life insurance agent of Penn Mutual under
state insurance laws, is registered as a broker-dealer under the Securities
Exchange Act of 1934 and is a member of the National Association of Security
Dealers, Inc.; and

     WHEREAS, Penn Mutual desires that HTK provide sales support services in
connection with the sale of fixed and variable annuity contracts by designated
life insurance agents of Penn Mutual, and HTK desires to provide such services;

     NOW THEREFORE, in consideration of the premises and mutual covenants herein
contained, the parties agree as follows:

     1.   Training and Education
          ----------------------

          1.1  HTK will provide training and educational services to designated
life insurance agents of Penn Mutual in connection with the sale of fixed and
variable annuity contract identified in Schedule I attached hereto.  The fixed
and variable annuity contracts include individual contracts, group contracts and
certificates evidencing interest in group contracts, and are collectively
referred to herein as "contracts." Designated life insurance agents of Penn
Mutual are those life insurance agents who are designated by Penn Mutual and are
associated persons of HTK.

     2.   Compliance
          ----------

          2.1  Penn Mutual will furnish HTK with the names of its life insurance
agents who indicate a desire to sell variable annuity contracts.

          2.2  HTK, after investigation, will select the life insurance agents
of Penn Mutual who are to become  qualified under federal and state securities
laws and rules of the NASD to engage in the sale of variable annuity contracts
and will use its best efforts to cause such life insurance agents to be
qualified.  Life insurance agents so qualified will be "persons associated with"
HTK under the Securities Exchange Act of 1934 and the applicable rules of the
<PAGE>
 
NASD.  Upon such qualification of a life insurance agent, the fact will be
certified in writing to Penn Mutual by HTK.

          2.3  Prior to permitting a life insurance agent to sell variable
annuity contracts, Penn Mutual, HTK, the life insurance agent and the supervisor
of the life insurance agent designed by HTK will enter into a mutual
satisfactory agreement pursuant to which the life insurance agent will
acknowledge that he will be an associated person of HTK in connection with his
selling activities relating to variable annuity contract, that such activities
will be under the supervision and control of HTK and the supervisor designated
by HTK, and that the life insurance agent's right to continue to sell variable
annuity contracts is subject to his or her continued compliance with such
agreement and the rules and procedures established by HTK.

          2.4  It is contemplated that other personnel of Penn Mutual will
become qualified as associated persons of HTK in order to carry out securities
activities with respect to the sale of variable annuity contracts.  HTK will
train such personnel as requested by Penn Mutual, and will use its best efforts
to cause such personnel to become qualified as associated persons.  Upon such
qualification, the fact will be certified in writing to Penn Mutual by HTK.

          2.5  HTK will fully comply with the requirements of NASD and of the
Securities Exchange Act of 1934 and will supervise diligently the security
activities of life insurance agents of Penn Mutual who are associated persons of
HTK.  Upon request by HTK, Penn Mutual will furnish or request any life
insurance agent who is an associated person to furnish (at Penn Mutual's or the
life insurance agent's expense) such appropriate records that may be necessary
to insure diligent supervision.

          2.6  In the event any associated person fails or refuses to submit to
supervision by HTK in accordance with this Agreement, or otherwise fails to meet
the rules and standards imposed by HTK on the associated person, HTK shall
certify such fact to Penn Mutual and shall immediately notify the associated
person that he or she is no longer authorized to engage in securities activities
with respect to the sale of variable annuity contracts, and HTK and Penn Mutual
shall take whatever additional action may be necessary to terminate such
securities activities of the associated person.

          2.7  HTK will assume full responsibility for the security activities
of its associated persons with respect to the sale of variable annuity contracts
and for initial and continued compliance by itself and its associated persons
with applicable federal and state security laws and rules of the NASD, and in
connection therewith may demand and shall be entitled to receive such assurances
from Penn Mutual as HTK deems appropriate to demonstrate compliance with the
Securities Act of 1933 and the Investment Company Act of 1940.

          2.8  Compensation and reimbursement of expenses payable to life
insurance agents in connection with sales of variable annuity contracts shall be
paid by Penn Mutual under Penn Mutual's agency contracts and will not be an
expense of HTK.  All purchase payments paid under variable annuity contracts by
contract owners shall be paid to Penn Mutual and will not be income to HTK.  HTK
shall have no interest in any commissions or other remuneration payable to life
insurance agents by Penn Mutual or in any purchase payments paid under '
variable annuity contracts to Penn Mutual.  For regulatory purposes of the NASD
and the Securities Exchange Act of 1934, commissions paid by Penn Mutual shall
be appropriately reflected in the books and records maintained by or on behalf
of HTK.

                                       2
<PAGE>
 
          2.9  At the request of HTK, some or all of the books and records
required to be maintained by a registered broker-dealer under the Securities
Exchange Act of 1934 in connection with the sale of variable annuity contracts
will be maintained by Penn Mutual as agent for HTK.  'Penn Mutual agrees that
such records are and shall remain the property of HTK, will be maintained and
preserved in conformity with the requirements of Rules 17a-3 and 17a-4 under the
Securities Exchange Act of 1934, to the extent that such requirements are
applicable to the variable annuity contracts, and will be subject to examination
by the Securities Exchange Commission in accordance with Section 17(a) of the
Securities Exchange Act of 1934.

          2.1  A confirmation with respect to each purchase payment made under
variable annuity contracts will be sent to the holder of such contract in
accordance with Rule 15cl-4 under the Securities Exchange Act of 1934.

     3.   Compensation
          ------------

          3.1  In payment for the services performed under this Agreement, Penn
Mutual shall compensate HTK as provided in Schedule I attached hereto.

          3.2  The compensation for services provided under this Agreement shall
be paid within 15 days after the end of the calendar month in which purchase
payments are accepted by Penn Mutual.  Should Penn Mutual for any reason return
a purchase payment, HTK shall repay Penn Mutual the total amount of any
compensation which Penn Mutual may have paid to HTK with respect to such
purchase payments.

     4.   General
          -------

          4.1  Schedule I attached to this Agreement shall be signed by the
parties to this Agreement and may be revised from time to time by agreement and
signature of the parties.

          4.2  This Agreement shall continue in effect until terminated.  Either
party may terminate the Agreement by giving the other party thirty days prior
written notice.

                                       3
<PAGE>
 
     IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be
executed by their officers designated below as of the day and year written
above.


Attest                                 THE PENN MUTUAL LIFE
                                       INSURANCE COMPANY


_________________________              By______________________________
                                        Richard F. Plush
                                        Vice President, Products & Programs


Attest                                 HORNOR, TOWNSEND & KENT, INC.  



_________________________              By______________________________
                                        Ronald C. Zimmerman
                                        President and Chief Executive Officer

                                       4
<PAGE>
 
                                  Schedule I
                                      To
                Sales Support Agreement Dated December 1, 1998


INDIVIDUAL ANNUITY CONTRACTS:
- - -----------------------------

DIVERSIFIER II Individual Variable and Fixed Annuity Contracts - Flexible
Purchase Payments. Policy forms DI-283-F, DI-883-F, DI-1182-V, DI-783-V, DV-790
and DV-790-F and variations thereof as required under state insurance laws.

PENN MUTUAL OPTIMIZER Group Variable and Fixed Annuity Contract - Flexible
Purchase Payments. Policy form EB1555 and variations thereof as required under
state insurance laws.

TRADEWIND Individual Deferred Annuity Contract-Single Purchase Payment. Policy
SPDA-96 and variations thereof as required under state insurance laws.

PENNANT SELECT Individual Variable and Fixed Annuity Contract - Flexible
Purchase Payments. Policy form VAA-98 and variations thereof as required under
state insurance laws.

COMMANDER Individual Variable and Fixed Annuity Contract - Flexible Purchase
Payments. Policy form VAB-98 and variations thereof as required under state
insurance laws.

COMPENSATION:
- - -------------

With respect to Individual Annuity Contracts sold by designated Penn Mutual
agents/registered representative contracted through a Penn Mutual Career Agency
office (CAS), Penn Mutual shall compensate HTK as follows:

1.   0.37% of Diversifier II purchase payments. Amounts transferred from a Fixed
     Annuity Contract to an Variable Contract or vice versa are not purchase
     payments under the contract to which the amounts are transferred.

2.   0.37% of Penn Mutual Optimizer purchase payments.

3.   0.07% of Tradewind purchase payments.

4.   0.30% of Pennant Select purchase payments.

5.   0.10% of Commander purchase payments

                                       
<PAGE>
 
With respect to Individual Annuity Contracts sold by designated Penn Mutual
agents/registered representative contracted through a Penn Mutual Regional
office (IFN) or the DiCerbo Agency, PCP (DiCerbo), Penn Mutual shall compensate
HTK as follows:

1.  0.35% of Diversifier II purchase payments. Amounts transferred from a Fixed
    Annuity Contract to an Variable Contract or vice versa are not purchase
    payments under the contract to which the amounts are transferred.

2.  0.35% of Penn Mutual Optimizer purchase payments.

3.  0.20% of Pennant Select purchase payments.

4.  0.075% of Commander purchase payments

                                    Agreed

Attest                              The Penn Mutual Life Insurance Company

___________________________         By: _______________________________
                                        Richard F. Plush
                                        Vice President Products & Programs

Attest                              Hornor, Townsend and Kent, Inc.

___________________________         By: _______________________________
                                        Ronald C. Zimmerman
                                        President and Chief Executive 
                                        Officer

                                    Date: _______________

                                        
<PAGE>
 
                                                                    EXHIBIT 3(b)


                            DISTRIBUTION AGREEMENT


                                    BETWEEN


                    THE PENN MUTUAL LIFE INSURANCE COMPANY
                                   (ISSUER)



                                      AND



                         HORNOR, TOWNSEND & KENT, INC.
                                 (DISTRIBUTOR)



                INDIVIDUAL VARIABLE AND FIXED ANNUITY CONTRACTS
                -----------------------------------------------



                         DATED AS OF DECEMBER 1, 1998
<PAGE>
 
     AGREEMENT made as of the 1st day of December, 1998, between THE PENN MUTUAL
LIFE INSURANCE COMPANY ("Penn Mutual"), a Delaware corporation, and HORNOR,
TOWNSEND & KENT, INC. ("Distributor"), a Pennsylvania corporation.

     WITNESSETH:

     WHEREAS, Penn Mutual is engaged in the business of issuing variable annuity
and fixed contracts to the public;

     WHEREAS, Distributor is licensed as a life insurance agent of Penn Mutual
under state insurance laws, is registered as a broker-dealer under the
Securities Exchange Act of 1934 and is a member of the National Association of
Securities Dealers, Inc.; and

     WHEREAS, Penn Mutual desires to appoint Distributor to distribute variable
and fixed annuity contracts and Distributor desires to accept such appointment;

     NOW THEREFORE, in consideration of the premises and mutual covenants herein
contained, the parties agree as follows:


1.   APPOINTMENT OF DISTRIBUTOR
     --------------------------

     1.1  Subject to the terms and conditions herein contained, Penn Mutual
appoints Distributor as a nonexclusive distributor of its variable and fixed
annuity contracts (herein referred to as the "Contracts").

2.   DISTRIBUTION OF CONTRACTS THROUGH OTHER AGENT/BROKER-DEALERS
     ------------------------------------------------------------

     2.1  Distributor shall use its best efforts to distribute the Contracts
through qualified agent/broker-dealers in states and jurisdictions in which
Distributor may legally do so. Distributor shall assist Penn Mutual in
selecting, providing information to, and monitoring the performance of, such
agent/broker-dealers. Distributor shall distribute the Contracts pursuant to
selling agreements among Penn Mutual, Distributor and qualified agent/broker-
dealers.

3.   COMPLIANCE WITH LAWS AND REGULATIONS
     ------------------------------------

     3.1  Distributor shall strictly comply with all applicable insurance laws
and regulations in distributing Contracts and shall take all reasonable measures
to assure that its officers, directors, employees and other individuals acting
on its behalf comply with the applicable insurance laws and regulations.

                                       1
<PAGE>
 
     3.2  Distributor shall strictly comply with all applicable securities laws
and regulations and with the rules of the National Association of Securities
Dealers, Inc. in distributing Contracts that are deemed to be securities within
the meaning of applicable securities laws, and shall take all reasonable
measures to assure that its officers, directors, employees and other individuals
acting on its behalf comply with the applicable securities laws, regulations and
rules.

     3.3  Penn Mutual shall furnish Distributor with copies of the current
prospectus filed with the Securities and Exchange Commission (and filed with any
state securities regulatory office, if required) and required to be used in
distributing the Contracts.

     3.4  Distributor shall not print, publish, distribute or use any
advertisement, sales literature or other writing relating to the Contracts
unless such advertisement, sales literature or other writing shall have first
been approved in writing by Penn Mutual.


4.   MISCELLANEOUS
     -------------

     4.1  Distributor shall cooperate with Penn Mutual in investigating and
settling all claims which may be made against Penn Mutual involving the
distribution of Contracts. Distributor shall promptly forward to Penn Mutual any
notice of claim or relevant information concerning a potential claim which may
come into its possession, and shall promptly forward to Penn Mutual any legal
papers served on Distributor involving such claim.

     4.2  Distributor shall indemnify and hold harmless Penn Mutual and each
director and officer of Penn Mutual against any losses, damages, or liabilities,
insofar as such losses, damages, and liabilities arise out of or are based upon
any unauthorized act of Distributor in distributing the Contracts or the failure
of Distributor and its officers, employees and representatives to comply with
the provisions of this Agreement.

     4.3  Penn Mutual shall indemnify and hold harmless Distributor and each
director and officer against any losses, damages or liabilities, to which
Distributor or such director or officer becomes subject, under the Securities
Act of 1933 or otherwise, insofar as such losses, damages and liabilities arise
out of or are based upon any inaccurate or inadequate statement in the
Registration Statement for the Contracts.

     4.4  This Agreement may be terminated, without cause, by either party upon
thirty days prior written notice. This Agreement may be terminated, for cause,
by either party immediately.

     4.5  This Agreement shall be construed in accordance with and governed by
the laws of the Commonwealth of Pennsylvania.

                                       2
<PAGE>
 
     IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be
executed by their officers designated below as of the day and year written
above.

                                   THE PENN MUTUAL LIFE INSURANCE COMPANY  
                                                                               
Attest                                                                     
                                                                           
                                                                           
_____________________________      By_______________________________________
ASSOCIATE SECRETARY                   Richard F. Plush                   
                                      Vice President, Products and Service     
                                                                           
                                   HORNOR TOWNSEND & KENT, INC.            
                                                                               
Attest                                                                     
                                                                           
_____________________________      By_______________________________________
                                      Rohn C. Zimmerman                  
                                      President and Chief Executive Officer     

                                       3
<PAGE>
 
    
                                                                    Exhibit 3(d)
     

National Accounts - Broker-Dealers Licensed
to Sell Variable Annuities and/or Variable
Life Insurance under Federal Securities and
State Insurance Laws


                        BROKER-DEALER SELLING AGREEMENT

               THE PENN MUTUAL LIFE INSURANCE COMPANY (hereinafter called "Penn
               Mutual") and Hornor, Townsend & Kent, Inc. (hereinafter called
               "Distributor") enter into this Agreement with __________________
               _______________________ (hereinafter called "Broker-Dealer") on
               this date ______________, 19_______ agree as follows:


               W I T N E S S E T H :
               WHEREAS, Penn Mutual is in the business of issuing annuity and 
               life insurance contracts to the public;

               WHEREAS, Distributor is a wholly owned subsidiary of Penn Mutual,
               is registered as a broker-dealer under the Securities Exchange
               Act of 1934, is a member of the National Association of
               Securities Dealers, Inc., and is assisting Penn Mutual in the
               distribution of such contracts;

               WHEREAS, Broker-Dealer is properly licensed to sell variable
               annuity and variable life insurance contracts under the insurance
               laws of the state(s) in which Broker-Dealer will act under this
               agreement, is registered as a Broker-Dealer under the Securities
               Exchange Act of 1934 and is a member of the National Association
               of Securities Dealer, Inc.;

               NOW THEREFORE, in consideration of these premises and mutual
               covenants herein contained, the parties agree as follows:


1. Appointment of       1.1 Subject to the terms and conditions of this
                        agreement, Penn Mutual and Distributor appoint Broker-
   Broker-Dealer        Dealer as a non-exclusive Broker-Dealer for the
                        solicitation of applications for, and the servicing of,
                        annuity and/or variable life insurance contracts
                        identified in the schedule(s) attached hereto, and
                        Broker-Dealer accepts such appointment. The annuity
                        and/or variable life insurance contracts identified in
                        the schedules(s) are referred to herein as "Contracts".
                        1.2 Broker-Dealer and its representatives shall be
                        independent contractors as to Penn Mutual and
                        Distributor and, subject to the terms and conditions of
                        this agreement, free to exercise their own judgment as
                        to the time, place and means of performing all acts
                        hereunder. Nothing in this agreement is intended to
                        create a relationship of employer and employee as
                        between Penn Mutual or Distributor, on the one hand, and
                        representatives of Broker-Dealer on the other.

2. Sale of Contracts.   2.1 Broker-Dealer shall use its best efforts to solicit
                        applications for Contracts from persons for whom the
                        Contracts are suitable,and to service such Contracts in
                        accordance with the terms and conditions of this
                        agreement.
                        2.2 All applications for Contracts shall be made on
                        application forms authorized by Penn Mutual. Broker-
                        Dealer shall diligently review all such applications for
                        accuracy and completeness and shall take all reasonable
                        and appropriate measures to assure that applications
                        submitted to Penn Mutual are accurate and complete.
                        2.3 All payments collected by Broker-Dealer for Penn
                        Mutual shall be received in trust and shall be remitted
                        immediately together with all required documentation, to
                        Penn Mutual at the address indicated on the application
                        or to such other address as Penn Mutual may specify in
                        writing. All checks or money orders for payment under
                        Contracts shall be drawn to the order of Penn Mutual.
<PAGE>
 
                        2.4 All applications are subject to acceptance or
                        rejection by Penn Mutual in its sole discretion. Penn
                        Mutual may at any time in its sole discretion
                        discontinue issuing the Contracts or change the form and
                        content of new Contracts to be issued.
                        2.5 In soliciting applications for Contracts, Broker-
                        Dealer may not accept risks of any kind for or on behalf
                        of Penn Mutual and may not bind Penn Mutual by promise
                        or agreement or alter any Contract in any way.

  3. Compensation.      3.1 In consideration of and as full compensation for the
                        services performed in accordance with this agreement,
                        Broker-Dealer will receive compensation from Penn Mutual
                        as set forth in the schedule(s) attached to this
                        agreement.
                        3.2. Should Penn Mutual for any reason return any
                        payment made under a Contract to the payor, Broker-
                        Dealer shall repay Penn Mutual the total amount of any
                        compensation which Penn Mutual may have paid with
                        respect to such payment.
                        3.3 Broker-Dealer may not withhold or deduct any part of
                        any premium or other payment due Penn Mutual for payment
                        of compensation under this agreement or for any other
                        purpose. The right of Broker-Dealer to receive any
                        compensation under this agreement shall at all times be
                        subordinate to the right of Penn Mutual or Distributor
                        to offset or apply such compensation against any
                        indebtedness of Broker-Dealer to Penn Mutual or
                        Distributor.
                        3.4 Penn Mutual may, in its sole discretion, change the
                        amount, terms and conditions, of compensation with
                        respect to payment received by Penn Mutual under
                        Contracts.
                        3.5 Penn Mutual shall not be obligated to pay any
                        compensation which would be in violation of applicable
                        laws of any jurisdiction, anything in this agreement to
                        the contrary notwithstanding.

  4. Compliance With    4.1 Broker-Dealer and its representative shall not
                        solicit applications for Contracts in any state or
     Insurance Laws     jurisdiction unless they are duly licensed and qualified
                        to do so under the insurance laws and regulations of the
     and Regulations.   state or jurisdiction and unless Penn Mutual has
                        notified Broker-Dealer that the Contracts have been
                        approved for sale in the state or jurisdiction.
                        4.2 Penn Mutual may at any time, in its sole discretion,
                        withhold or withdraw authority of any representative of
                        Broker-Dealer to solicit applications for the Contracts.
                        Upon Penn Mutual giving written notice to Broker-Dealer
                        of its withdrawal of authority of a representative to
                        solicit applications, Broker-Dealer shall immediately
                        cause any such representative to cease all such
                        solicitations.
                        4.3 Broker-Dealer shall notify Penn Mutual in writing
                        immediately of the termination of the employment or
                        affiliation of an employee or representative who is an
                        appointed agent of Penn Mutual pursuant to this
                        agreement.
                        4.4 Broker-Dealer shall keep accurate and complete books
                        and records of all transactions relating to the
                        solicitation of applications and for servicing
                        Contracts. The books and records shall be made available
                        to Penn Mutual for inspection upon reasonable request.
                        4.5 If Broker-Dealer solicits applications for variable
                        life insurance contracts under this agreement, Broker-
                        Dealer and its representative shall observe the
                        Standards of Suitability for the Sale of Variable Life
                        Insurance set forth on the reverse side of the schedule
                        attached hereto identifying such contacts.
                        4.6 Broker-Dealer and its representatives shall comply
                        with all applicable insurance laws and regulations in
                        soliciting applications for and servicing Contracts.
                        Broker-Dealer shall be fully responsible for all acts of
                        its representatives in soliciting applications for and
                        servicing Contracts.

  5. Compliance With    5.1 Broker-Dealer shall not solicit applications for
                        variable annuity or variable life insurance contracts
     Securities Laws.   unless Penn Mutual or Distributor has notified Broker-
                        Dealer that a registration statement required under the
                        Securities Act of 1933 is effective as to such contracts
                        and unless Broker-Dealer is duly registered as a broker-
                        dealer under the Securities Exchange Act of 1934, is a
                        member in good standing of the National Association of
                        Securities Dealers, Inc. and is duly licensed under any
                        applicable
<PAGE>
 
                         securities laws of the state or jurisdiction in which
                         Broker-Dealer engages in such activity.
                         5.2 Penn Mutual or Distributor shall furnish Broker-
                         Dealer with copies of the current prospectuses (and
                         current supplements thereto) required to be used in
                         soliciting application for variable annuity and/or
                         variable life insurance contracts.
                         5.3 Broker-Dealer and its representatives shall comply
                         with all applicable securities laws and regulations and
                         with the rules of the National Association of
                         Securities Dealers, Inc. in soliciting applications for
                         and servicing variable annuity and/or variable life
                         insurance contracts. Broker-Dealer shall be fully
                         responsible for all acts of its representatives in
                         soliciting applications for and servicing variable
                         annuity and/or variable life insurance contracts.

  6. Advertisements,     6.1 Broker-Dealer shall not print, publish, distribute
                         or use any advertisements, sales literature or other
     Sales Literature    writing relating to the Contracts unless such
                         advertisements, sales literature or other writing shall
                         have first been approved in writing by Penn Mutual and
                         Distributor.
                         6.2 Broker-Dealer shall exercise care not to
                         misrepresent the Contracts or Penn Mutual and shall
                         make no oral or written representation which is
                         inconsistent with the terms of the Contracts or with
                         the information in any prospectus or sales literature
                         furnished by Penn Mutual or it misleading in any way.

  7. Indemnification.    7.1 Broker-Dealer shall indemnify or hold harmless Penn
                         Mutual and Distributor and each director and officer of
                         Penn Mutual and Distributor against any losses, claims,
                         damages or liabilities, including but not limited to
                         reasonable attorneys' fees and court cost to which Penn
                         Mutual or Distributor and any such director or officer
                         may become subject, under the Securities Act of 1933 or
                         otherwise, insofar as such losses, claims, damages or
                         liabilities (or actions in respect thereof) arise out
                         of or are based upon any unauthorized use of sales
                         materials or any verbal or written misrepresentations
                         or any unlawful sales practices, or the failure of
                         Broker-Dealer, its officers, employees or
                         representative to comply with the provisions of this
                         agreement or the willful misfeasance, bad faith,
                         negligence or misconduct of Broker-Dealer, its
                         officers, employees, or representatives in the
                         solicitation of applications for and the servicing of
                         Contracts.
                         7.2 Penn Mutual and Distributor shall indemnify and
                         hold harmless Broker-Dealer and each officer or
                         director of Broker-Dealer against any losses, claims,
                         damages or liabilities, joint or several, including but
                         not limited to reasonable attorneys' fees and court
                         cost, to which Broker-Dealer or such officer or
                         director becomes subject, under the Securities Act of
                         1933 or otherwise, insofar as such losses, claims,
                         damages or liabilities (or actions in respect thereof)
                         arise out of or are based upon any untrue statement or
                         alleged untrue statement of a material fact, required
                         to be stated therein or necessary to make the
                         statements therein not misleading, contained in any
                         registration statement or any post-effective amendment
                         or supplement to the prospectus, or in any sales
                         material written by Penn Mutual or Distributor.
                         7.3 In the event Penn Mutual suffers a loss resulting
                         from Broker-Dealer activities, Broker-Dealer hereby
                         assigns any proceeds received under its fidelity bond
                         to Penn Mutual to the extent of such losses. If there
                         is any deficiency amount, whether due to a deductible
                         or otherwise, Broker-Dealer shall promptly pay Penn
                         Mutual such amount on demand and Broker-Dealer shall
                         indemnify and hold harmless Penn Mutual from any such
                         deficiency and from the costs of collection thereof
                         (including reasonable attorneys' fees).

  8. Complaints,         8.1 Broker-Dealer shall promptly notify Penn Mutual and
                         Distributor of any allegation that Broker-Dealer or any
     Investigations      of its representatives violated any law, regulation or
                         rule in soliciting applications for or servicing
     & Proceedings.      Contracts,and shall provide Penn Mutual with full
                         details, including copies of all legal documents
                         pertaining thereto.
                         8.2 Broker-Dealer shall cooperate fully with Penn
                         Mutual and Distributor in any regulatory investigation
                         or proceeding or judicial proceeding involving the
                         solicitation of application for and servicing Contracts
                         by Broker-Dealer or any of its representatives.
<PAGE>
 
  9. Nonwaiver.         9.1 Forbearance by Penn Mutual or Distributor to enforce
                        any rights under this agreement shall not be construed
                        as a waiver of any of the terms and conditions of this
                        agreement and the same shall remain in full force and
                        effect. No waiver of any provision of this agreement
                        shall be deemed to be a waiver of any other provision,
                        whether or not similar, nor shall any waiver of a
                        provision of this agreement be deemed to constitute a
                        continuing waiver.

  10. Amendment.        10.1 Penn Mutual reserves the right to amend this
                        Agreement at any time. Broker-Dealer's submission of an
                        application for a Contract after notice of any such
                        amendment shall constitute agreement of Broker-Dealer to
                        such amendment.

  11. Termination and   11.1 This agreement may be terminated by any party, with
                        or without cause, upon giving written notices to the
      Assignment.       other parties. This agreement shall automatically
                        terminate if Broker-Dealer is adjudicated as bankrupt or
                        avails itself of any insolvency act or if a permanent
                        receiver or trustee in bankruptcy is appointed for the
                        property of Broker-Dealer. Upon termination of this
                        agreement, with or without cause, all authorizations,
                        rights and obligations shall cease, except the rights
                        and obligations set forth in sections 7 and 8 of this
                        agreement and the obligations to settle account
                        hereunder, including the immediate forwarding of all
                        payments received by Broker-Dealer under Contract to
                        Penn Mutual, and except as may be expressly stated
                        otherwise in this agreement.
                        11.2 This agreement may not be assigned without the
                        written consent of all parties.

12. Governing Law.      12.1 This agreement shall be construed in accordance
                        with and governed by the laws of the Commonwealth of
                        Pennsylvania.

                        IN WITNESS WHEREOF, the parties hereto have caused this
                        Agreement to be executed by their officers designated
                        below on the day and year first written.


                           ___________________________________________________ 
                           ___________________
                                                        Name of Broker-Dealer


                           By: 
                           ___________________________________________________ 
                           __________________
                                                        Signature


                           ___________________________________________________ 
                           ________________
                           
                                                        Name


                           ___________________________________________________ 
                           ________________
                       
<PAGE>
 
                                                                Title



                           THE PENN MUTUAL LIFE INSURANCE COMPANY


                           By: 
                           ___________________________________________________ 
                           _______________

                                                                Signature


                           ___________________________________________________ 
                           ________________
                           
                                                                Name


                           ___________________________________________________
                           ________________
                           
                                                                Title



                           HORNOR, TOWNSEND & KENT, INC.


                           By:
                           ___________________________________________________

                                                                Signature


                           ___________________________________________________
                                                                Name


                           ___________________________________________________
                                                                Title
<PAGE>
 
                           SCHEDULE A TO THE FOLLOWING SELLING AGREEMENTS:
                           BROKER-DEALER SELLING AGREEMENT
                           BROKER-DEALER SELLING AGREEMENT - FORM A-2
                           CORPORATE INSURANCE AGENT 
                           SELLING AGREEMENT - FORM A-1
                                                  (EDITION OF OCTOBER, 1997)

                           Subject to the conditions and limitations of the
                           Broker's Selling Agreement, Broker is authorized to
                           solicit applications for the following contracts
                           issued by Penn Mutual (hereinafter referred to as
                           "contracts"), prior to termination of Broker's
                           Selling Agreement. No fee shall be paid with respect
                           to a purchase payment made after the Broker's Selling
                           Agreement has been terminated. Amounts transferred
                           among contracts are not purchase payments within the
                           meaning of the Broker's Selling Agreement or this
                           Schedule. This Schedule replaces and supersedes any
                           and all prior Schedules attached to the Broker's
                           Selling Agreement.

                           1. INDIVIDUAL FIXED ANNUITY CONTRACTS - DIVERSIFIER
                           II Subject to the conditions and limitations of the
                           Broker's Selling Agreement and this Schedule, Broker
                           shall be paid a fee for placing or servicing a
                           Diversifier II Individual Variable and Fixed Annuity
                           Contract equal to 6% of any purchase payment made
                           under such contract and a fee for placing and
                           servicing a Diversifier II Fixed-Only Annuity
                           Contract equal to 5% of any purchase payment under
                           such contract. If the Annuitant or Contractowner
                           (other than a trustee of a qualified plan) is over
                           age 81 on the date the Diversifier II contract is
                           issued, the fee shall be limited as follows: 80% of
                           such fee if the Annuitant or contractowner is age 82;
                           60% of such fee if the Annuitant or contractowner is
                           age 83; 40% of such fee if the Annuitant or
                           contractowner is age 84; 20% of such fee if the
                           Annuitant or contractowner is age 85.

                           2. INDIVIDUAL FIXED ANNUITY CONTRACTS - TRADEWIND
                           Subject to the conditions and limitations of the
                           Broker's Selling Agreement and this Schedule, Broker
                           shall be paid a fee for placing or servicing
                           TradeWind Annuity (TM) Contract equal to 6% of any
                           purchase payment under such contact. If the Annuitant
                           or Contractowner (other than a trustee of a qualified
                           plan) is over age 81 on the date the TradeWind (TM)
                           contract is issued, the fee shall be limited as
                           follows: 80% of such fee if the Annuitant or
                           contractowner is age 82; 60% of such fee if 
<PAGE>
 
                           the Annuitant or contractowner is age 83; 40% of such
                           fee if the Annuitant or contractowner is age 84; 20%
                           of such fee if the Annuitant or contractowner is age
                           85.

                           3. SINGLE PREMIUM IMMEDIATE ANNUITIES Subject to the
                           conditions and limitations of the Broker's Selling
                           Agreement and this Schedule, Broker shall be paid a
                           fee for placing a Single Premium Immediate Annuity
                           equal to 4% of the single premium received under such
                           contract.

                           4. GROUP COVERAGES Subject to the conditions and
                           limitations of the Broker's Selling Agreement and
                           this Schedule, Broker shall be paid a fee for
                           placing, or servicing group annuity policies,
                           specifically, a group annuity contract of Penn Mutual
                           on Contract Forms D1-1088 (N.Y.), D1-1088A (N.Y.) and
                           any other policies in the D1-1088 series, (a contract
                           on any such form being hereinafter called a
                           "Diversifier I Flex Group Annuity"), placed in force
                           through Broker under this agreement in amounts
                           equivalent to a percentage of such premiums. Such
                           percentage or table of percentages shall be as agreed
                           in amounts equivalent to a percentage of such
                           premiums. Said written documentation of Broker's fee
                           shall be submitted to Penn Mutual with the
                           Diversifier I Flex Group Annuity application on a
                           form signed by the plan trustee and agreed to by the
                           Penn Mutual home office. No compensation shall be
                           payable pursuant to this agreement which would be in
                           excess of the limits of Section 4228 of the Insurance
                           Law of the State of New York for the sale of
                           insurance products. 
                           5. VARIABLE ESTATEMAX 
                           During the period the Broker-Dealer Selling Agreement
                           is in effect, and subject to and in accordance with
                           the provisions thereof, Broker-Dealer shall be
                           compensated as follows with respect to a policy of
                           Penn Mutual know as the Last Survivor Flexible
                           Premium Adjustable Variable Life Insurance Policy
                           (Policy Forms VALJ-94(S) and VALJ-94(U)), (a policy
                           on any such form being hereinafter called a "Variable
                           EstateMax Policy"), that is placed in force under
                           this agreement. With respect to each Variable
                           EstateMax Policy, Broker-Dealer may elect to receives
                           fees under Option 1 or 2. If no option is selected
                           the default will be Option 1. Once each policy is in
                           force, no changes will be permitted to the choice of
                           compensation.

A.   OPTION 1.
     ---------
     (a)  Basic First Year Compensation
          -----------------------------
          A fee for the first policy year of 50% of A plus 2.0% of B where A is
          equal to the lesser of:
          (i)  the premium paid in year 1
          (ii) the target premium for the policy, or
          (iii) the lesser of the premium scheduled to be paid in year 1 or 2,
          and B is equal to the excess of the premium paid in year 1 over A.
          Target premiums are maintained on file in Penn Mutual's Home Office.
<PAGE>
 
     (b)  Renewal Compensation
          --------------------
        A fee for the second through fifteenth years equal to 2.0% of the
        premium paid for the policy year in question, and a fee for the
        sixteenth and later policy years equal to 1.2% of the premium paid for
        the policy year in question.

B.   OPTION 2
     --------
     (a) Basic First Year Compensation
         -----------------------------
             Basic First Year Compensation is the same as in Option 1.
     (b)     Renewal Compensation
             --------------------
        Additionally, for the second through tenth policy years equal to 1.0% of
        the premium paid for the policy year in question, and no fee for the
        eleventh and later policy years. Additionally, for the second through
        tenth policy years, an fee equal to 0.008333% of the policy value on
        each monthly anniversary. Monthly anniversary is defined as the day in
        each calendar month which is the same day of the month as the Policy
        Date. For the eleventh and later policy years, fee equal to 0.020833% of
        the policy value on each monthly anniversary. Policy value is as defined
        in the policy.

C.   EXPENSE ALLOWANCE
     -----------------
        For each calendar month while Broker-Dealer Selling Agreement is in
     effect and before its termination, Broker-Dealer shall be entitled to the
     expense from Penn Mutual described below, provided that the amount payable
     as an expense allowance shall be limited to the total of reasonable
     business expenses incurred by Broker-Dealer that are directly related to
     the sale or service of Penn Mutual policies, and provided further that no
     such allowance shall be payable to Broker-Dealer that would cause the total
     of such allowances to exceed the limits of Section 4228 of the Insurance
     Law of the State of New York. No payment pursuant to this agreement will be
     used by Broker-Dealer to effect compensation for the sale of insurance in
     excess of the limits of said Section 4228. Such allowance shall be 60% of
     an amount equal to the Basic First Year Compensation during the calendar
     month for which this allowance is being calculated.

D.   COMPENSATION CHARGEBACKS
     ------------------------
        A percentage of total compensation (including expense allowance, if any)
     will be charged back for lapses, surrenders or if a policy is unwound
     during the first policy year and during the 12 policy months following an
     increase. The percentage is shown below and will vary depending on the
     policy month of lapse/surrender/unwind.

     Month of           Chargeback
     Lapse/Surrender/   Percentage
     Unwind
     ------
     0-6                100%
     7-12               50%

6. CORNERSTONE VARIABLE UNIVERSAL LIFE
During the period the Broker-Dealer Selling Agreement is in effect, and subject
to and in accordance with the provisions thereof, Broker-Dealer shall be
compensated as follows with respect to a policy of Penn Mutual know as the
Flexible Premium Adjustable Variable Life Insurance Policy (Policy Forms VU-
90(S) and VU-90(U)), (a policy on any such form being hereinafter called a
"Cornerstone VUL Policy"), that is placed in force through Agent under this
agreement:

     A.  OPTION 1
         --------
     (a) Basic First Year Compensation
         -----------------------------
             A fee for the first policy year of 50% of A plus 3.75% of B where
             A is equal to the lesser of:
                   (i) the premium paid in year 1
             (ii) the target premium for the policy, or
                   (iii) the lesser of the premium scheduled to be paid in year
                   1 or 2, and B is equal to the excess of the premium paid in
                   year 1 over A. Target premiums are maintained on file in Penn
                   Mutual's Home Office.
<PAGE>
 
          If the insured is over attained age 75 when the policy is issued, the
          fee for the first policy year will be limited to 35% of A plus 3.75%
          of B.
     (b)  Renewal Compensation
          --------------------
        A fee for the second and third policy years of 4% (4.0% where the
        insured has an attained age greater than 75) of an amount equal to
        premium paid for the policy year in question, a fee for the fourth
        through fifteenth years, equal to 4.0% of the premium paid for the
        policy year in question, and a fee for the sixteenth and later policy
        years equal to 1.2% of the premium paid for the policy year in question.

     (c)  Basic Compensation on Increases
          -------------------------------
        In the case of an increase in the Specified Amount of insurance, a fee
        of 46% (31% where the insured has an attained age greater than 75 of C
        where: C is equal to the lesser of:
                   (i) the premium paid in the twelve months following the
                   effective date of the increase, 
                   (ii) the target premium for the amount of the increase, or 
                   (iii) the increase in the scheduled premium.

     B.   OPTION 2
          --------
     (a)  Basic First Year Compensation
          -----------------------------
          Basic First Year Compensation is the same as in Option 1.
     (b)  Renewal Compensation
          --------------------
        A fee for the second through tenth policy years equal to 3.0% of the
        premium paid for the policy year in question, and no fee for the
        eleventh and later policy years. Additionally, for the second through
        tenth policy years, an fee equal to 0.008333% of the policy value on
        each monthly anniversary. Monthly anniversary is defined as the day in
        each calendar month which is the same day of the month as the Policy
        Date. For the eleventh and later policy years, fee equal to 0.020833% of
        the policy value on each monthly anniversary. Policy value is as defined
        in the policy. 

     (c)   Basic Compensation on Increases
           -------------------------------
        In the case of an increase in the Specified Amount of insurance, a fee
        of 47% (32% where the insured has an attained age greater than 75) of C
        where:
            C is equal to the lesser of:
            (i) the premium paid in the twelve months following the effective 
            date of the increase
            (ii) the target premium for the amount of the increase, or
            (iii) the increase in the scheduled premium.

     C.  EXPENSE ALLOWANCE
         -----------------
     For each calendar month while Broker-Dealer Selling Agreement is en effect
     and before its termination, Broker-Dealer shall be entitled to the expense
     from Penn Mutual described below, provided that the amount payable as an
     expense allowance shall be limited to the total of reasonable business
     expenses incurred by Broker-Dealer that are directly related to the sale or
     service of Penn Mutual policies, and provided further that no such
     allowance shall be payable to Broker-Dealer that would cause the total of
     such allowances to exceed the limits of Section 4228 of the Insurance Law
     of the State of New York. No payment pursuant to this agreement will be
     used by Broker-Dealer to effect compensation for the sale of insurance in
     excess of the limits of said Section 4228. Such allowance shall be 60% of
     an amount equal to the Basic First Year Compensation during the calendar
     month for which this allowance is being calculated. 

     D.  COMPENSATION CHARGEBACKS
         ------------------------
     A percentage of total compensation (including expense allowance, if any)
     will be charged back for lapses, surrenders or if a policy is unwound
     during the first policy year and during the 12 policy months following an
     increase. The percentage is shown below and will vary depending on the
     policy month of lapse/surrender/unwind.

          Month of            Chargeback
          Lapse/Surrender/    Percentage
          Unwind
          ------
          0-3                 100%
<PAGE>
 
          4-6                  75%
          7-9                  50%
          10-12                25%

7.  CORNERSTONE VARIABLE UNIVERSAL LIFE II
During the period the Broker-Dealer Selling Agreement is in effect, and subject
to and in accordance with the provisions thereof, Broker-Dealer shall be paid a
fee for soliciting applications and servicing a policy of Penn Mutual known as
the Flexible Premium Adjustable Variable Universal Life Insurance Policy (Policy
Forms VU-94(S) and VU-94(U)), (a policy on any such form being hereinafter
called a "Cornerstone VUL II Policy"), that is placed in force before
termination of this agreement.  With respect to each Cornerstone VUL II Policy,
Broker-Dealer may elect to receives fees under Option 1 or 2.  If no option is
selected the default will be Option 1.  Once each policy is in force, no changes
will be permitted to the choice of compensation.

     A.  OPTION 1
         --------
     (a)    Basic First Year Compensation
            -----------------------------
         A fee for the first policy year equal to 50% of A plus 3.3% of B where
         A is equal to the lesser of:
               (i) the premium paid in year 1
               (ii) the target premium for the policy, or
               (iii) the lesser of the premium scheduled to be paid in year 1 
               or 2, and
         B is equal to the excess of the premium paid in year 1 over A. Target
         premiums are maintained on file in Penn Mutual's Home Office. If the
         insured is over attained age 75 when the policy is issued, the fee for
         the first policy year will be limited to 35% of A plus 3.3% of B.
     (b)    Renewal Compensation
            --------------------
         A fee for the second through fifteenth years equal to 3.0% of the
         premium paid for the policy year in question, and a fee for the
         sixteenth and later policy years equal to 1.2% of the premium paid for
         the policy year in question.
     (c)    Basic Compensation on Increases
            -------------------------------
         In the case of an increase in the Specified Amount of insurance, a fee
         of 47% (32% where the insured has an attained age greater than 75) of C
         where:
            C is equal to the lesser of:
            (i) the premium paid in the twelve months following the effective 
            date of the increase
            (ii) the target premium for the amount of the increase, or
            (iii) the increase in the scheduled premium. 

     B.  OPTION 2
         --------
     (a)    Basic First Year Compensation
            -----------------------------
            Basic First Year Compensation is the same as in Option 1.
     (b)    Renewal Compensation
            --------------------
                     A fee for the second through tenth policy years equal to
        2.0% of the premium paid for the policy year in question, and no fee for
        the eleventh and later policy years. Additionally, for the second
        through tenth policy years, an fee equal to 0.008333% of the policy
        value on each monthly anniversary. Monthly anniversary is defined as the
        day in each calendar month which is the same day of the month as the
        Policy Date. For the eleventh and later policy years, fee equal to
        0.020833% of the policy value on each monthly anniversary. Policy value
        is as defined in the policy.
     (c)    Basic Compensation on Increases
            -------------------------------
        In the case of an increase in the Specified Amount of insurance, a fee
        of 47% (32% where the insured has an attained age greater than 75) of C
        where:
            C is equal to the lesser of:
            (i) the premium paid in the twelve months following the effective 
            date of the increase
            (ii) the target premium for the amount of the increase, or
            (iii) the increase in the scheduled premium.

     C.     EXPENSE ALLOWANCE
            -----------------
<PAGE>
 
                For each calendar month while Broker-Dealer Selling Agreement is
            in effect and before its termination, Broker-Dealer shall be
            entitled to the expense from Penn Mutual described below, provided
            that the amount payable as an expense allowance shall be limited to
            the total of reasonable business expenses incurred by Broker-Dealer
            that are directly related to the sale or service of Penn Mutual
            policies, and provided further that no such allowance shall be
            payable to Broker-Dealer that would cause the total of such
            allowances to exceed the limits of Section 42289 of the Insurance
            Law of the State of New York. No payment pursuant to this agreement
            will be used by Broker-Dealer to effect compensation for the sale of
            insurance in excess of the limits of said Section 4228. Such
            allowance shall be 60% of an amount equal to the Basic First Year
            Compensation during the calendar month for which this allowance is
            being calculated.

     D. COMPENSATION CHARGEBACKS
        ------------------------
             A percentage of total compensation (including expense allowance, if
        any) will be charged back for lapses, surrenders or if a policy is
        unwound during the first policy year and during the 12 policy months
        following an increase. The percentage is shown below and will vary
        depending on the policy month of lapse/surrender/unwind. 

                  Month of Lapse/             Chargeback
                  Surrender/ Unwind           Percentage
                  -----------------           ----------
                       0-3                       100%
                       4-6                        75%
                       7-9                        50%
                       10-12                      25%
 
8. REPLACEMENT OF PENN MUTUAL POLICES
It is agreed that the compensation otherwise payable to Broker-Dealer for any
policy shall be reduced in accordance with the replacement control program in
effect at the time such policy is placed in force.  It is anticipated that such
replacement control program may be changed form time to time as to policies in
force after such change.

9. POLICY DELIVERY RECEIPT
It is agreed that the Broker-Dealer shall be responsible for obtaining a signed
policy delivery receipt in accordance with Company policy.

<PAGE>
 
The Penn Mutual Life Insurance Company
Philadelphia, PA 19172

Independent Broker/Dealers

SCHEDULE A TO THE FOLLOWING SELLING AGREEMENTS:
               BROKER-DEALER SELLING AGREEMENT
               BROKER-DEALER SELLING AGREEMENT - FORM A-2
               CORPORATE INSURANCE AGENT SELLING AGREEMENT - FORM A-1
               (EDITION OF NOVEMBER, 1998)

Subject to the conditions and limitations of the Broker's Selling Agreement,
Broker is authorized to solicit applications for the following contracts issued
by Penn Mutual (hereinafter referred to as "contracts"), prior to termination of
Broker's Selling Agreement. No fee shall be paid with respect to a purchase
payment made after the Broker's Selling Agreement has been terminated. Amounts
transferred among contracts are not purchase payments within the meaning of the
Broker's Selling Agreement or this Schedule. This Schedule replaces and
supersedes any and all prior Schedules attached to the Broker's Selling
Agreement.

1. INDIVIDUAL FIXED ANNUITY CONTRACTS - DIVERSIFIER II

Subject to the conditions and limitations of the Broker's Selling Agreement and
this Schedule, Broker shall be paid a fee for placing or servicing a Diversifier
II Individual Variable and Fixed Annuity Contract equal to 6% of any purchase
payment made under such contract and a fee for placing and servicing a
Diversifier II Fixed-Only Annuity Contract equal to 5% of any purchase payment
under such contract. If the Annuitant or Contractowner (other than a trustee of
a qualified plan) is over age 81 on the date the Diversifier II contract is
issued, the fee shall be limited as follows: 80% of such fee if the Annuitant or
contractowner is age 82; 60% of such fee if the Annuitant or contractowner is
age 83; 40% of such fee if the Annuitant or contractowner is age 84; 20% of such
fee if the Annuitant or contractowner is age 85.

2. INDIVIDUAL FIXED ANNUITY CONTRACTS - TRADEWIND

Subject to the conditions and limitations of the Broker's Selling Agreement and
this Schedule, Broker shall be paid a fee for placing or servicing TradeWind
Annuity Contract equal to 6% of any purchase payment under such contact. If the
Annuitant or Contractowner (other than a trustee of a qualified plan) is over
age 81 on the date the TradeWind contract is issued, the fee shall be limited as
follows: 80% of such fee if the Annuitant or contractowner is age 82; 60% of
such fee if the Annuitant or contractowner is age 83; 40% of such fee if the
Annuitant or contractowner is age 84; 20% of such fee if the Annuitant or
contractowner is age 85.

3. SINGLE PREMIUM IMMEDIATE ANNUITIES

Subject to the conditions and limitations of the Broker's Selling Agreement and
this Schedule, Broker shall be paid a fee for placing a Single Premium Immediate
Annuity equal to 4% of the single premium received under such contract.

4. GROUP COVERAGES

Subject to the conditions and limitations of the Broker's Selling Agreement and
this Schedule, Broker shall be paid a fee for placing, or servicing group
annuity policies, specifically, a group annuity contract of Penn Mutual on
Contract Forms D1-1088 (N.Y.), D1-1088A (N.Y.) and any other policies in the D1-
1088 series, (a contract on any such form being hereinafter called a
"Diversifier I Flex Group Annuity"), placed in force through Broker under this
agreement in amounts equivalent to a percentage of such premiums. Such
percentage or table of percentages shall be as agreed in amounts equivalent to a
percentage of such premiums. Said written documentation of Broker's fee shall be

1
<PAGE>
 
submitted to Penn Mutual with the Diversifier I Flex Group Annuity application
on a form signed by the plan trustee and agreed to by the Penn Mutual home
office. No compensation shall be payable pursuant to this agreement which would
be in excess of the limits of Section 4228 of the Insurance Law of the State of
New York for the sale of insurance products.
<PAGE>
 
5. VARIABLE ESTATEMAX

          During the period the Broker-Dealer Selling Agreement is in effect,
          and subject to and in accordance with the provisions thereof, Broker-
          Dealer shall be compensated as follows with respect to a policy of
          Penn Mutual know as the Last Survivor Flexible Premium Adjustable
          Variable Life Insurance Policy (Policy Forms VALJ-94(S) and VALJ-
          94(U)), (a policy on any such form being hereinafter called a
          "Variable EstateMax Policy"), that is placed in force under this
          agreement. With respect to each Variable EstateMax Policy, Broker-
          Dealer may elect to receives fees under Option 1 or 2. If no option is
          selected the default will be Option 1. Once each policy is in force,
          no changes will be permitted to the choice of compensation.

     A.      OPTION 1.
             ---------

             (a)  Basic First Year Compensation
                  -----------------------------

                 A fee for the first policy year of 50% of A plus 2.0% of B 
             where A is equal to the lesser of:

               (i)    the premium paid in year 1
          
               (ii)   the target premium for the policy, or

               (iii)  the lesser of the premium scheduled to be paid in year 1
                      or 2, and

               B is equal to the excess of the premium paid in year 1 over A.
              Target premiums are maintained on file in Penn Mutual's Home
              Office.

               (b)  Renewal Compensation
                    --------------------

             A fee for the second through fifteenth years equal to 2.0% of the
               premium paid for the policy year in question, and a fee for the
               sixteenth and later policy years equal to 1.2% of the premium
               paid for the policy year in question.

B.                  OPTION 2
                    --------

               (a) Basic First Year Compensation
                   ------------------------------

               Basic First Year Compensation is the same as in Option 1.

               (b) Renewal Compensation
                   --------------------

               Additionally, for the second through tenth policy years equal to
               1.0% of the premium paid for the policy year in question, and no
               fee for the eleventh and later policy years. Additionally, for
               the second through tenth policy years, an fee equal to 0.08333%
               of the policy value on


3
<PAGE>
 
               each monthly anniversary. Monthly anniversary is defined as the
               day in each calendar month which is the same day of the month as
               the Policy Date. For the eleventh and later policy years, fee
               equal to 0.020833% of the policy value on each monthly
               anniversary. Policy value is as defined in the policy.

C.                  EXPENSE ALLOWANCE
                    -----------------
    
                    For each calendar month while Broker-Dealer Selling 
               Agreement is in effect and before its termination, Broker-Dealer
               shall be entitled to the expense from Penn Mutual described
               below, provided that the amount payable as an expense allowance
               shall be limited to the total of reasonable business expenses
               incurred by Broker-Dealer that are directly related to the sale
               or service of Penn Mutual policies, and provided further that no
               such allowance shall be payable to Broker-Dealer that would cause
               the total of such allowances to exceed the limits of Section 4228
               of the Insurance Law of the State of New York. No payment
               pursuant to this agreement will be used by Broker-Dealer to
               effect compensation for the sale of insurance in excess of the
               limits of said Section 4228. Such allowance shall be 60% of an
               amount equal to the Basic First Year Compensation during the
               calendar month for which this allowance is being calculated.     

D.                  COMPENSATION CHARGEBACKS
                    ------------------------

                    A percentage of total compensation (including expense 
               allowance, if any) will be charged back for lapses, surrenders or
               if a policy is unwound during the first policy year and during
               the 12 policy months following an increase. The percentage is
               shown below and will vary depending on the policy month of
               lapse/surrender/unwind.


                    Month of  Chargeback

                    Lapse/Surrender/  Percentage

                    Unwind
                    ------

                      0-6       100%

                      7-12                50%
<PAGE>
 
6. CORNERSTONE VARIABLE UNIVERSAL LIFE
    
          During the period the Broker-Dealer Selling Agreement is in effect,
          and subject to and in accordance with the provisions thereof, Broker-
          Dealer shall be compensated as follows with respect to a policy of
          Penn Mutual know as the Flexible Premium Adjustable Variable Life
          Insurance Policy (Policy Forms VU-90(S) and VU-90(U)), (a policy on
          any such form being hereinafter called a "Cornerstone VUL Policy"),
          that is placed in force through Agent under this agreement:     

               A.  OPTION 1
                   --------

               (a) Basic First Year Compensation
                   -----------------------------

                         A fee for the first policy year of 50% of A plus 
               3.75% of B where

                         A is equal to the lesser of:

                      (i) the premium paid in year 1

                 (ii) the target premium for the policy, or

          (iii) the lesser of the premium scheduled to be paid in year 1 or 2,
          and B is equal to the excess of the premium paid in year 1 over A.
          Target premiums are maintained on file in Penn Mutual's Home Office.
          
          (b)  Renewal Compensation
               --------------------

          A fee for the second and third policy years of 4% of an amount equal
          to premium paid for the policy year in question, a fee for the fourth
          through fifteenth years, equal to 4.0% of the premium paid for the
          policy year in question, and a fee for the sixteenth and later policy
          years equal to 1.2% of the premium paid for the policy year in
          question.

          (c) Basic Compensation on Increases
              -------------------------------

          In the case of an increase in the Specified Amount of insurance, a fee
          of 46% of C where: 

          C is equal to the lesser of:

               (i) the premium paid in the twelve months following the 
          effective date of the increase,

               (ii) the target premium for the amount of the increase, or

5
<PAGE>
 
               (iii) the increase in the scheduled premium.

          B.   OPTION 2
               --------

          (a)  Basic First Year Compensation
               -----------------------------

               Basic First Year Compensation is the same as in Option 1.

          (b)  Renewal Compensation
               --------------------

          A fee for the second through tenth policy years equal to 3.0% of the
          premium paid for the policy year in question, and no fee for the
          eleventh and later policy years. Additionally, for the second through
          tenth policy years, an fee equal to 0.08333% of the policy value on
          each monthly anniversary. Monthly anniversary is defined as the day in
          each calendar month which is the same day of the month as the Policy
          Date. For the eleventh and later policy years, fee equal to 0.020833%
          of the policy value on each monthly anniversary. Policy value is as
          defined in the policy.

          (c)  Basic Compensation on Increases
               -------------------------------

          In the case of an increase in the Specified Amount of insurance, a fee
          of 47% of C where:

               C is equal to the lesser of:

               (i)   the premium paid in the twelve months following the 
          effective date of the increase

               (ii)  the target premium for the amount of the increase, or

               (iii) the increase in the scheduled premium.

               C.   EXPENSE ALLOWANCE
                    -----------------

          For each calendar month while Broker-Dealer Selling Agreement is en
          effect and before its termination, Broker-Dealer shall be entitled to
          the expense from Penn Mutual described below, provided that the amount
          payable as an expense allowance shall be limited to the total of
          reasonable business expenses incurred by Broker-Dealer that are
          directly related to the sale or service of Penn Mutual policies, and
          provided further that no such allowance shall be payable to Broker-
          Dealer that would cause the total of such allowances to exceed the
          limits of Section 4228 of the Insurance Law of the State of New York.
          No payment pursuant to this agreement will be used by Broker-Dealer to
          effect compensation for the sale of insurance in excess of the limits
          of said Section 4228. Such allowance shall be 60% of an amount equal
          to the Basic First Year Compensation during the calendar month for
          which this allowance is being calculated.
<PAGE>
 
          D.   COMPENSATION CHARGEBACKS
                ------------------------

               A percentage of total compensation (including expense allowance,
               if any) will be charged back for lapses, surrenders or if a
               policy is unwound during the first policy year and during the 12
               policy months following an increase. The percentage is shown
               below and will vary depending on the policy month of
               lapse/surrender/unwind.


               Month of            Chargeback

               Lapse/Surrender/    Percentage

               Unwind
               ------

               0-3                  100%

               4-6                   75%

               7-9                   50%

               10-12                 25%


7.  Cornerstone UNIVERSAL LIFE II

               During the period the Broker-Dealer Selling Agreement is in
               effect, and subject to and in accordance with the provisions
               thereof, Broker-Dealer shall be paid a fee for soliciting
               applications and servicing a policy of Penn Mutual known as the
               Flexible Premium Adjustable Variable Universal Life Insurance
               Policy (Policy Forms VU-94(S) and VU-94(U)), (a policy on any
               such form being hereinafter called a "Cornerstone VUL II
               Policy"), that is placed in force before termination of this
               agreement. With respect to each Cornerstone VUL II Policy, 
               Broker-Dealer may elect to receives fees under Option 1 or 2. If
               no option is selected the default will be Option 1. Once each
               policy is in force, no changes will be permitted to the choice of
               compensation.
          
                    A.   OPTION 1
                         --------

                    (a)    Basic First Year Compensation
                           -----------------------------

                           A fee for the first policy year equal to 50% of A
                           plus 3.3% of B where

                           A is equal to the lesser of:

                              (i)   the premium paid in year 1

                              (ii)  the target premium for the policy, or

                              (iii) the lesser of the premium scheduled to be 
                                    paid in year 1 or 2, and
<PAGE>
 
               B is equal to the excess of the premium paid in year 1 over A.
               Target premiums are maintained on file in Penn Mutual's Home 
               Office.

               (b)    Renewal Compensation
                      --------------------

               A fee for the second through fifteenth years equal to 3.0% of the
               premium paid for the policy year in question, and a fee for the
               sixteenth and later policy years equal to 1.2% of the premium
               paid for the policy year in question.
               
               (c)  Basic Compensation on Increases
                    -------------------------------

               In the case of an increase in the Specified Amount of insurance,
               a fee of 47% of C where:

                    C is equal to the lesser of:

                         (i) the premium paid in the twelve months following 
               the effective date of the increase

                         (ii) the target premium for the amount of the increase
                              or

                         (iii) the increase in the scheduled premium.

               B.  OPTION 2
                   --------

               (a)    Basic First Year Compensation
                      -----------------------------

                      Basic First Year Compensation is the same as in Option 1.

               (b)    Renewal Compensation
                      --------------------

               A fee for the second through tenth policy years equal to 2.0% of
               the premium paid for the policy year in question, and no fee for
               the eleventh and later policy years. Additionally, for the second
               through tenth policy years, an fee equal to 0.08333% of the
               policy value on each monthly anniversary. Monthly anniversary is
               defined as the day in each calendar month which is the same day
               of the month as the Policy Date. For the eleventh and later
               policy years, fee equal to 0.020833% of the policy value on each
               monthly anniversary. Policy value is as defined in the policy.

9
<PAGE>
 
          (c)  Basic Compensation on Increases
               -------------------------------
                    In the case of an increase in the Specified Amount of
                    insurance, a fee of 47% of C where:

                         C is equal to the lesser of:

                         (i)  the premium paid in the twelve months following
                    the effective date of the increase

                         (ii) the target premium for the amount of the increase
                    or 

                         (iii) the increase in the scheduled premium.

                         C. EXPENSE ALLOWANCE
                            -----------------

                         For each calendar month while Broker-Dealer Selling
               Agreement is en effect and before its termination, Broker-Dealer
               shall be entitled to the expense from Penn Mutual described
               below, provided that the amount payable as an expense allowance
               shall be limited to the total of reasonable business expenses
               incurred by Broker-Dealer that are directly related to the sale
               or service of Penn Mutual policies, and provided further that no
               such allowance shall be payable to Broker-Dealer that would cause
               the total of such allowances to exceed the limits of Section 4228
               of the Insurance Law of the State of New York. No payment
               pursuant to this agreement will be used by Broker-Dealer to
               effect compensation for the sale of insurance in excess of the
               limits of said Section 4228. Such allowance shall be 60% of an
               amount equal to the Basic First Year Compensation during the
               calendar month for which this allowance is being calculated.

                         D.  COMPENSATION CHARGEBACKS
                             ------------------------

               A percentage of total compensation (including expense allowance,
               if any) will be charged back for lapses, surrenders or if a
               policy is unwound during the first policy year and during the 12
               policy months following an increase. The percentage is shown
               below and will vary depending on the policy month of
               lapse/surrender/unwind.


                              Month of Lapse/              Chargeback

                              Surrender/Unwind             Percentage
                              ----------------             ----------

                                      0-3                      100%

                                      4-6                       75%

                                      7-9                       50%

                                      10-12                     25%
<PAGE>
 
8.  PENNANT SELECT(TM)
    
               During the period the Broker-Dealer Selling Agreement is in
               effect, and subject to and in accordance with the provisions
               thereof, Broker-Dealer shall be paid a fee for soliciting
               applications and servicing Contracts of Penn Mutual known as the
               Pennant Select Individual Variable and Fixed Annuity Contract
               (Policy Form VAA-98 and any variation thereof), (a policy on any
               such form being hereinafter called a "Pennant Select Annuity
               Contract"), that is placed in force before termination of this
               agreement. With respect to each Pennant Select Annuity Contract,
               Broker-Dealer may elect to receives fees under Option 1, 2 or 3.
               If no option is selected the default will be Option 1. Once each
               policy is in force, no changes will be permitted to the choice of
               compensation.     

                    A.   OPTION 1
                         --------

                    (a)  7.00% (4.2% where the insured has an attained age
                    greater than 80) of aggregate purchase payments up to
                    $1,000,000 per Contract; aggregate purchase payments in
                    excess of $1,000,000 require a separate written agreement
                    with the Home Office.

                    B.  OPTION 2
                        --------

                    (a)  6.7% (4.0% where the insured has an attained age
                    greater than 80) of aggregate purchase payments up to
                    $1,000,000 per Contract; aggregate purchase payments in
                    excess of $1,000,000 require a separate written agreement
                    with the Home Office.

                    (b)  0.50% of the Account Value, for the eighth and later
                    contract years, calculated on a quarterly basis and paid at
                    a quarter of the stated rate, and commencing with the first
                    calendar quarter of the eight Contract year and payable at
                    the end of each calendar quarter.

                    C.  OPTION 3
                        --------

                    (a)  5.85% (3.5% where the insured has an attained age
                    greater than 80) of aggregate purchase payments in excess of
                    $1,000,000 require a separate written agreement with the
                    Home Office.

                    (b)  0.20% of the Account Value, for the second through
                    seventh contract years, calculated on a quarterly basis and
                    paid at a quarter of the stated rate, and commencing with
                    the first calendar quarter of following the first Contract
                    anniversary year and payable at the end of each calendar
                    quarter.

                    (c)  0.50% of the Account Value, for the eighth and later
                    contract years, calculated on a quarterly basis and paid at
                    a quarter of the stated rate, and commencing with the first
                    calendar quarter of the eight Contract year and payable at
                    the end of each calendar quarter.
<PAGE>
 
9.  Commander(TM)
    
During the period the Broker-Dealer Selling Agreement is in effect, and subject
to and in accordance with the provisions thereof, Broker-Dealer shall be paid a
fee for soliciting applications and servicing Contracts of Penn Mutual known as
the Commander Individual Variable and Fixed Annuity Flexible Purchase Payment
Annuity Contract (Policy Forms VAB-98 and any variation thereof), (a policy on
any such form being hereinafter called a "Commander Annuity Contract"), that is
placed in force before termination of this agreement.     

                         A.   1.00% of aggregate purchase payments up to 
                         $1,000,000 per Contract; aggregate purchase payments in
                         excess of $1,000,000 require a separate written
                         agreement with the Home Office; and

                         B.   1.00% of the Account Value, for the second through
                         seventh contract years, calculated on a quarterly basis
                         and paid at a quarter of the stated rate, and
                         commencing with the first calendar quarter of following
                         the first Contract anniversary year and payable at the
                         end of each calendar quarter.

10.  REPLACEMENT OF PENN MUTUAL POLICES
It is agreed that the compensation otherwise payable to Broker-Dealer for any
policy shall be reduced in accordance with the replacement control program in
effect at the time such policy is placed in force.  It is anticipated that such
replacement control program may be changed form time to time as to policies in
force after such change.

13
<PAGE>
 
11. POLICY DELIVERY RECEIPT
It is agreed that the Broker-Dealer shall be responsible for obtaining a signed
policy delivery receipt in accordance with Company policy.
<PAGE>
 
    
                                                                    Exhibit 3(e)
     

PENN                     THE PENN MUTUAL LIFE INSURANCE COMPANY
MUTUAl                   Independence Square, Philadelphia, PA  19172
- - --------------------------------------------------------------------------------
National Accounts - Corporate Insurance Agents
Licensed to Sell Variable Annuities and/or Variable
Life Insurance under State Insurance Laws
(Companion Agreement - Form A-1)

                         CORPORATE INSURANCE AGENT SELLING AGREEMENT        

                         THE PENN MUTUAL LIFE INSURANCE COMPANY (hereinafter
                         called "Penn Mutual"), and Horner Townsend & Kent, Inc.
                         (hereinafter called "Distributor") enter into this
                         Agreement with __________________________________
                         (hereinafter called "Corporate Insurance Agent") on
                         this date ______________, 19____ agrees as follows:

                                              WITNESSETH:                  
                                                                           
                         WHEREAS, Penn Mutual is in the business of issuing
                         annuity and life insurance contracts to the public;
                                                                            
                         WHEREAS, Distributor is a wholly owned subsidiary of
                         Penn Mutual, is registered as a broker-dealer under the
                         Securities Exchange Act of 1934, is a member of the
                         National Association of Securities Dealers, Inc., and
                         is assisting Penn Mutual in the distribution of such
                         contracts;

                         WHEREAS, Corporate Insurance Agent is properly licensed
                         under the insurance laws of the state(s) in which it
                         will act under this agreement;
                         
                         WHEREAS, Corporate Insurance Agent is affiliated with
                         ______________________________ a corporation which is
                         registered as a broker-dealer under the Securities
                         Exchange Act of 1934 and is a member of the National
                         Association of Securities Dealers, Inc. (hereinafter
                         referred to as "Broker-Dealer");

                         WHEREAS, the parties desire to enter into an
                         arrangement under which Corporate Insurance Agent and
                         Broker-Dealer agree to sell certain annuity and life
                         insurance contracts issued by Penn Mutual;

                         NOW THEREFORE, in consideration of these premises and
                         mutual covenants herein contained, the parties agree as
                         follows:
- - --------------------------------------------------------------------------------
1.   APPOINTMENT OF      1.1  Subject to the terms and conditions of this
     CORPORATE                agreement, Penn Mutual and Distributor appoint
     INSURANCE AGENT.         Corporate Insurance Agent as a non-exclusive agent
                              for the solicitation of applications for, and the
                              servicing of, annuity Insurance Agent and/or
                              variable life insurance contracts identified in
                              the schedule(s) attached hereto, and Corporate
                              Insurance Agent accepts such appointment. The
                              annuity and/or variable life insurance contracts
                              identified in the schedules(s) are referred to
                              herein as "Contracts".

                         1.2  Corporate Insurance Agent and its representatives
                              shall be independent contractors as to Penn Mutual
                              and Distributor and, subject to the terms and
                              conditions of this agreement, free to exercise
                              their own judgment as to the time, place and means
                              of performing all acts hereunder. Nothing in this
                              agreement is intended to create a relationship of
                              employer and employee as between Penn Mutual or
                              Distributor, on the one hand, and representatives
                              of Corporate Insurance Agent on the other.
- - --------------------------------------------------------------------------------
2.   INSURANCE AND       2.1  The sale of variable annuity and variable life
     SECURITIES               insurance contracts identified in the schedule(s) 
     REGULATIONS-             attached hereto is subject to and regulated under 
     COORDINATION OF          federal securities laws (and may also be subject 
     AGREEMENTS.              to and regulated under certain state securities 
                              laws), in addition to state insurance laws. It is
                              understood and agreed that representatives of
                              Corporate Insurance Agent shall be registered
                              representative of Broker-Dealer and that Broker-
                              Dealer shall contemporaneously enter into a 
                              Broker-Dealer Selling Agreement with Penn Mutual
                              and Distributor covering the sale of such
                              contracts. This agreement and the Broker-Dealer
                              Selling Agreement shall govern the sales of such
                              contracts.
- - --------------------------------------------------------------------------------
3.   SALE OF CONTRACTS.  3.1  Corporate insurance Agent shall use its best
                              efforts to solicit applications for Contracts from
                              persons for whom the Contracts are suitable, in
                              accordance with the terms and conditions of this
                              agreement.
<PAGE>
 
                         3.2  All applications for Contracts shall be made on
                              applications forms authorized by Penn Mutual.
                              Corporate Insurance Agent shall diligently review
                              all such applications for accuracy and
                              completeness and shall take all reasonable and
                              appropriate measures to assure that applications
                              submitted to Penn Mutual are accurate and
                              complete.

                         3.3  All purchase payments collected by Corporate
                              Insurance Agent for Penn Mutual shall be received
                              in trust and shall be remitted immediately
                              together with the application and any other
                              required documentation, to Penn Mutual at the
                              address indicated on the application or to such
                              other address as Penn Mutual may specify in
                              writing. All checks or money orders for payments
                              under Contracts shall be drawn to the order of
                              Penn Mutual.

                         3.4  All applications are subject to acceptance or
                              rejection by Penn Mutual in its sole discretion.
                              Penn Mutual may at any time in its sole discretion
                              discontinue issuing the Contracts or change the
                              form and content of new Contracts to be issued.

                         3.5  In soliciting applications for Contracts,
                              Corporate Insurance Agent may not accept risk of
                              any kind for or on behalf of Penn Mutual and may
                              not bind Penn Mutual by promise or agreement or
                              alter any Contract in any way.
- - --------------------------------------------------------------------------------
4.   COMPENSATION.       4.1  In consideration of and as full compensation for
                              the services performed in accordance with this
                              agreement, Corporate Insurance Agent will receive
                              compensation from Penn Mutual as set forth in the
                              schedule(s) attached to this agreement. The
                              schedule(s) shall be signed and dated by the
                              parties.

                         4.2  Should Penn Mutual for any reason return any
                              payment made under a Contract to the payor,
                              Corporate Insurance Agent shall repay Penn Mutual
                              the total amount of any compensation which Penn
                              Mutual may have paid with respect to such payment.

                         4.3  Corporate Insurance Agent may not withhold or
                              deduct any part of any premium or other payment
                              due Penn Mutual for payment of compensation under
                              this agreement or for any other purpose. The right
                              of Corporate Insurance Agent to receive any
                              compensation under this agreement shall at all
                              times be subordinate to the right of Penn Mutual
                              or Distributor to offset or apply such
                              compensation against any indebtedness of Corporate
                              Insurance Agent to Penn Mutual or Distributor.

                         4.4  Penn Mutual may, in its sole discretion, change
                              the amount, terms and conditions, of compensation
                              set forth in the schedule(s) attached to this
                              agreement, with respect to payment received by
                              Penn Mutual under Contracts.

                         4.5  Penn Mutual shall not be obligated to pay any
                              compensation which would be in violation of
                              applicable laws of any jurisdiction, anything in
                              this agreement to the contrary notwithstanding.

                         4.6  With respect to compensation paid in connection
                              with the sale of variable annuity and/or variable
                              life insurance contracts, Corporate Insurance
                              Agent shall, on behalf of Broker-Dealer, maintain
                              such books and records as are necessary for 
                              Broker-Dealer to comply with applicable record
                              keeping requirements under federal and state
                              securities laws and under the rules of the
                              National Association of Securities Dealer, Inc.
                              Such records shall be maintained and preserved in
                              conformity with the requirements of Rules 17a-3
                              and 17a-4 under the Securities Exchange Act of
                              1934, to the extent that such requirements are
                              applicable to the variable annuity and/or variable
                              life contracts. Further, with respect to such
                              records, Corporate Insurance Agent shall be
                              subject to examination by the Securities and
                              Exchange Commission in accordance with Section
                              17(a) of the Securities Exchange Act of 1934.
- - --------------------------------------------------------------------------------
5.   COMPLIANCE WITH     5.1  Corporate Insurance Agent and its representative
     INSURANCE LAWS           shall not solicit applications for Contracts in
     AND REGULATIONS.         any state or jurisdiction unless they are duly
                              licensed and qualified to do so under the
                              insurance laws and regulations of the state or
                              jurisdiction and unless Penn Mutual has notified
                              Corporate Insurance Agent that the Contracts have
                              been approved for sale in the state or
                              jurisdiction.

                         5.2  Penn Mutual may at any time in its sole discretion
                              withhold or withdraw authority of any
                              representative of Corporate Insurance Agent to
                              solicit applications for the Contracts. Upon Penn
                              Mutual giving written notice to Corporate
                              Insurance Agent of its withdrawal of authority of
                              a representative to solicit applications,
                              Corporate Insurance Agent shall immediately cause
                              any such representative to cease all such
                              solicitations. 
<PAGE>
 
                         5.3  Corporate Insurance Agent shall notify Penn Mutual
                              in writing immediately of the termination of the
                              employment or affiliation of an employee or
                              representative who is an appointed agent of Penn
                              Mutual pursuant to this agreement.

                         5.4  Corporate Insurance Agent shall keep accurate and
                              complete books and records of all transactions
                              relating to the solicitation of applications and
                              for servicing Contracts. The books and records
                              shall be made available to Penn Mutual for
                              inspection upon reasonable request.

                         5.5  If Corporate Insurance Agent solicits applications
                              for or servicing variable life insurance contracts
                              under this agreement, Corporate Insurance Agent
                              and its representative shall observe the Standards
                              of Suitability for the Sale of Variable Life
                              Insurance set forth on the reverse side of the
                              schedule attached hereto identifying such
                              contacts.

                         5.6  Corporate Insurance Agent and its representatives
                              shall comply with all applicable insurance laws
                              and regulations in soliciting applications for and
                              servicing Contracts. Corporate Insurance Agent
                              shall be fully responsible for all acts of its
                              representatives in soliciting applications for and
                              servicing Contracts.
- - --------------------------------------------------------------------------------
6.   ADVERTISEMENTS,     6.1  Corporate Insurance Agent shall not print,
     SALES LITERATURE         publish, distribute or use any advertisements,
     AND OTHER                sales literature or other writing relating to the
     COMMUNICATIONS.          Contracts unless such advertisements, sales
                              literature or other writing shall have first been
                              approved in writing by Penn Mutual and
                              Distributor.

                         6.2  Corporate Insurance Agent shall exercise care not
                              to misrepresent the Contracts or Penn Mutual and
                              shall make no oral or written representation which
                              is inconsistent with the terms of the Contracts or
                              with the information in any prospectus or sales
                              literature furnished by Penn Mutual or it
                              misleading in any way.
- - --------------------------------------------------------------------------------
7.   INDEMNIFICATION.    7.1  Corporate Insurance Agent shall indemnify or hold
                              harmless Penn Mutual and Distributor and each
                              director and officer of Penn Mutual and
                              Distributor against any losses, claims, damages or
                              liabilities, including but not limited to
                              reasonable attorneys' fees and court cost to which
                              Penn Mutual or Distributor and any such director
                              or officer may become subject, under the
                              Securities Act of 1933 or otherwise, insofar as
                              such losses, claims, damages or liabilities (or
                              actions in respect thereof) arise out of or are
                              based upon any unauthorized use of sales materials
                              or any verbal or written misrepresentations or any
                              unlawful sales practices, or the failure of
                              Corporate Insurance Agent, its officers, employees
                              or representative to comply with the provisions of
                              this agreement or the willful misfeasance, bad
                              faith, negligence or misconduct of Corporate
                              Insurance Agent, its officers, employees, or
                              representatives in the solicitation of
                              applications for and the servicing of Contracts.

                         7.2  Penn Mutual and Distributor shall indemnify and
                              hold harmless Corporate Insurance Agent and each
                              officer or director of Corporate Insurance Agent
                              against any losses, claims, damages or
                              liabilities, joint or several, including but not
                              limited to reasonable attorneys' fees and court
                              cost, to which Corporate Insurance Agent or such
                              officer or director becomes subject, under the
                              Securities Act of 1933 or otherwise, insofar as
                              such losses, claims, damages or liabilities (or
                              actions in respect thereof) arise out of or are
                              based upon any untrue statement or alleged untrue
                              statement of a material fact, required to be
                              stated therein or necessary to make the statements
                              therein not misleading, contained in any
                              registration statement or any post-effective
                              amendment or supplement to the prospectus, or in
                              any sales material written by Penn Mutual or
                              Distributor.

                         7.3  In the event Penn Mutual suffers a loss resulting
                              from Corporate Insurance Agent activities,
                              Corporate Insurance Agent hereby assigns any
                              proceeds received under its fidelity bond to Penn
                              Mutual to the extent of such losses. If there is
                              any deficiency amount, whether due to a deductible
                              or otherwise, Corporate Insurance Agent shall
                              promptly pay Penn Mutual such amount on demand and
                              Corporate Insurance Agent shall indemnify and hold
                              harmless Penn Mutual from any such deficiency and
                              from the costs of collection thereof (including
                              reasonable attorneys' fees).
- - --------------------------------------------------------------------------------
8.   COMPLAINTS,         8.1  Corporate Insurance Agent shall promptly notify
     INVESTIGATIONS &         Penn Mutual and Distributor of any allegation that
     PROCEEDINGS.             Corporate Insurance Agent or any of its
                              representatives violated any law, regulation or
                              rule in soliciting applications for or servicing
                              Contracts, and shall provide Penn Mutual with full
                              details, including copies of all legal documents
                              pertaining thereto.
<PAGE>
 
                         8.2  Corporate Insurance Agent shall cooperate fully
                              with Penn Mutual and Distributor in any regulatory
                              investigation or proceeding or judicial proceeding
                              involving the solicitation of application for and
                              servicing Contracts by Corporate Insurance Agent
                              or any of its representatives.
- - --------------------------------------------------------------------------------
9.  NONWAIVER.           9.1  Forbearance by Penn Mutual or Distributor to
                              enforce any rights under this agreement shall not
                              be construed as a waiver of any of the terms and
                              conditions of this agreement and the same shall
                              remain in full force and effect. No waiver of any
                              provision of this agreement shall be deemed to be
                              a waiver of any other provision, whether or not
                              similar, nor shall any waiver of a provision of
                              this agreement be deemed to constitute a
                              continuing waiver.
- - --------------------------------------------------------------------------------
10.  AMENDMENT.          10.1 Penn Mutual reserves the right to amend this
                              Agreement at any time. Corporate Insurance Agent's
                              submission of an application for a Contract after
                              notice of any such amendment shall constitute
                              agreement of Corporate Insurance Agent to such
                              amendment.
- - --------------------------------------------------------------------------------
11.  TERMINATION AND     11.1 This agreement may be terminated by any party,
     ASSIGNMENT.              with or without cause, upon giving written notices
                              to the other parties. This agreement shall
                              automatically terminate if Corporate Insurance
                              Agent is adjudicated as bankrupt or avails itself
                              of any insolvency act or if a permanent receiver
                              or trustee in bankruptcy is appointed for the
                              property of Corporate Insurance Agent. Upon
                              termination of this agreement, with or without
                              cause, all authorizations, rights and obligations
                              shall cease, except the rights and obligations set
                              forth in sections 7 and 8 of this agreement and
                              the obligations to settle account hereunder,
                              including the immediate forwarding of all payments
                              received by Corporate Insurance Agent under
                              Contract to Penn Mutual, and except as may be
                              expressly stated otherwise in this agreement.

                         11.2 This agreement may not be assigned without the
                              written consent of all parties.
- - --------------------------------------------------------------------------------
12.  GOVERNING LAW.      12.1 This agreement shall be construed in accordance
                              with and governed by the laws of the Commonwealth
                              of Pennsylvania.
- - --------------------------------------------------------------------------------
IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be executed
by their officers designated below on the day and year first written.


                      _____________________________________________________
                                Name of Corporate Insurance Agent

                      By:    ______________________________________________
                                                Signature

                             ______________________________________________
                                                Name

                             ______________________________________________
                                                Title


                      THE PENN MUTUAL LIFE INSURANCE COMPANY

                      By:    ______________________________________________
                                                Signature

                             ______________________________________________
                                                Name

                             ______________________________________________
                                                Title

                               

                      HORNOR, TOWNSEND & KENT, INC.

                      By:    ______________________________________________
                                                Signature

                             ______________________________________________
                                                Name

                             ______________________________________________
                                                Title
<PAGE>
 
PENN                THE PENN MUTUAL LIFE INSURANCE COMPANY  
MUTUAL              Independence Square, Philadelphia, PA  19172
- - --------------------------------------------------------------------------------
                    SCHEDULE 1 TO CORPORATE INSURANCE AGENT SELLING AGREEMENT

                    Individual Variable and Fixed Annuity Contracts - 
                    Diversifier II
                    Individual Fixed - Only Annuity Contracts - Diversifier II

                    Date of Corporate Insurance Agent Selling Agreement to which
                    this schedule is attached: _____________
- - --------------------------------------------------------------------------------
1. AUTHORIZATION    Subject to the conditions and limitations of the Corporate
   TO SELL.         Insurance Agent Selling Agreement, Corporate Insurance Agent
                    is authorized to solicit applications for Diversifier II
                    Individual Variable and Fixed Annuity Contracts and
                    Diversifier II Individual Fixed-Only Annuity Contracts
                    issued by Penn Mutual (hereinafter referred to as
                    "Contracts").
- - --------------------------------------------------------------------------------
2. COMPENSATION.    Subject to the conditions and limitations of the Corporate
                    Insurance Agent Selling Agreements and this Schedule,
                    Corporate Insurance Agent shall be paid a fee for placing or
                    servicing a Diversifier II Individual Variable and Fixed
                    Annuity Contract equal to _____% of any purchase payment
                    made under such Contract and a fee for placing and servicing
                    a Diversifier II Fixed-Only Annuity Contract equal to _____%
                    of any purchase payment made under such Contract. No fee
                    shall be paid with respect to a purchase payment made under
                    a contract after the Corporate Insurance Agent Selling
                    Agreement has been terminated. If the Annuitant or
                    Contractowner (other than a trustee of a Qualified Plan) is
                    over age 81 on the date the Diversifier II Contract is
                    issued, the fee shall be limited as follows: 80% of such fee
                    if the Annuitant or Contractowner is age 82; 60% of such fee
                    if the Annuitant or Contractowner is age 83; 40% of such fee
                    if the Annuitant or Contractowner is age 84; and 20% of such
                    fee if the Annuitant of Contractowner is age 85. Amounts
                    transferred among Contracts are not purchase payments with
                    the meaning of the Corporate Insurance Agent Selling
                    Agreement of this Schedule.

                    This Schedule 1 replaces and supersedes any and all prior
                    Schedule 1's attached to the Corporate Insurance Agent
                    Selling Agreement.

                              Agreed:

Date:  ____________________   ___________________________________________      
                                        Corporate Insurance Agent

                              By:  ______________________________________
                                        Signature

                                   ______________________________________
                                        Name

                                   ______________________________________
                                        Title

                              THE PENN MUTUAL LIFE INSURANCE COMPANY

                              By:  ______________________________________
                                        Signature

                                   ______________________________________
                                        Name

                                   ______________________________________
                                        Title

 
                              HORNOR, TOWNSEND & KENT, INC.

                              By:  ______________________________________
                                        Signature

                                   ______________________________________
                                        Name

                                   ______________________________________
<PAGE>
 
                                        Title
                              
PENN                THE PENN MUTUAL LIFE INSURANCE COMPANY
MUTUAL              Independence Square, Philadelphia, PA  19172
- - --------------------------------------------------------------------------------
                    SCHEDULE 3 TO CORPORATE INSURANCE AGENT SELLING AGREEMENT
 
                    Variable Universal Life Insurance Contracts - Penn Mutual
                    Cornerstone VUL II Date of Corporate Insurance Agent Selling
                    Agreement to which this schedule is attached:
                    ________________________________________________
- - --------------------------------------------------------------------------------
1. AUTHORIZATION    Subject to and in accordance with the provision of the
   TO SELL.         Corporate Insurance Agent Selling Agreement, Corporate
                    Insurance Agent is authorized to solicit applications for
                    Form VU-94(s) and Form VU-94(u) Flexible Premium Adjustable
                    Variable Universal Life Insurance Policies and such
                    variations of such form of contract as may be designated by
                    Penn Mutual and approved under applicable state insurance
                    laws ("Cornerstone VUL II Policies").
- - --------------------------------------------------------------------------------
2. COMPENSATION.    During the period the Corporate Insurance Agent Selling
                    Agreement and this schedule is in effect, and subject to and
                    in accordance with the provisions thereof, Corporate
                    Insurance Agent shall be compensated as follows:

                    2.1  Basic First Year Compensation
                         -----------------------------
                         A fee for the first policy year of 50% of an amount
                         equal to the first T of premium paid for the first
                         policy year and 3.3% of an amount equal to the premium
                         paid for the first policy year in excess of T. However,
                         if the insured is over attained age 75 on the date the
                         policy is issued, the fee for the first policy year
                         will be limited to 35% of an amount equal to the first
                         T of premium paid for the first policy year and 3.3% of
                         an amount equal to premium paid for the first policy
                         year in excess of T. T is equal to the amount set forth
                         in Table 1 below for each $1,000 or fraction thereof
                         the initial Specified Amount of insurance as set forth
                         in the policy in question. In calculating compensation
                         payable pursuant to this subsection, it will be deemed
                         that any increase in Specified Amount of the policy in
                         question that is effective during the first six policy
                         months of such policy took place prior to the issuance
                         of such policy, and the calculations pursuant to this
                         subsection shall be based upon an initial Specified
                         Amount as so adjusted.

                    2.2  Renewal Compensation
                         --------------------
                         A fee for the second through fifteen policy years of
                         3.00% of an amount equal to premium paid for the policy
                         year in question, and a fee for the sixteenth and later
                         policy years equal to 1.20% of premium paid for the
                         policy year in question.

                    2.3  Basic Compensation on Increases
                         -------------------------------
                         In the case of an increase in the Specified Amount of
                         insurance, a fee of 47% (32% where the insured has an
                         attained age greater than 75) of an amount equal to the
                         smaller of (1) the first T of premium paid for the
                         twelve months following the effective date of any
                         increase in Specified Amount of the policy in question
                         and (2) total increase in scheduled annual basis
                         premium. Such fee shall be paid only once for each such
                         increase. T is defined in subsection 2.1 above.
- - --------------------------------------------------------------------------------
<PAGE>
 
                    2.4  Expense Allowance
                         -----------------
                         For each calendar month while Corporate Insurance Agent
                         Selling Agreement is in effect and before its
                         termination, Corporate Insurance Agent shall be
                         entitled to the expense from Penn Mutual described
                         below, provided that the amount payable as an expense
                         allowance shall be limited to the total of reasonable
                         business expenses incurred by Corporate Insurance Agent
                         that are directly related to the sale or service of
                         Penn Mutual policies, and provided further that no such
                         allowance shall be payable to Corporate Insurance Agent
                         that would cause the total of such allowances to exceed
                         the limits of Section 4228 of the Insurance Law of the
                         State of New York. No payment pursuant to this
                         agreement will be used by Corporate Insurance Agent to
                         effect compensation for the sale of insurance in excess
                         of the limits of said Section 4228. Such allowance
                         shall be 60% of an amount equal to the Basic First Year
                         Compensation and Basic Compensation on Regular
                         increases for the Cornerstone, VUL Policies during the
                         calendar month for which this allowance is being
                         calculated.

                    2.5  Compensation Chargebacks
                         ------------------------
                         A percentage of total compensation (including expense
                         allowance) will be charged back for lapses/surrenders
                         during the first policy year and during the 12 policy
                         months following an increase. The percentage is shown
                         below and is dependent on the policy month of
                         lapse/surrender.

                         Policy Month of          Chargeback
                         Lapse/Surrender          Percentage
                         ---------------          ----------
                              1-3                      100%              
                              4-6                       75%             
                              7-9                       50%             
                              10-12                     25%
                              13+                        0% 

                    2.6  Replacement of Penn Mutual Policies
                         -----------------------------------
                         It is agreed that the compensation otherwise payable to
                         Corporate Insurance Agent for any policy shall be
                         reduced in accordance with the replacement control
                         program of Penn Mutual in effect at the time such
                         policy is placed in force. It is anticipated that such
                         replacement control program may be changed from time to
                         time as to policies in force after such change.

                    2.7  Policy Delivery Receipt
                         -----------------------
                         it is agreed that the Corporate Insurance Agent shall
                         be responsible for obtaining a signed policy delivery
                         receipt. No compensation otherwise payable to the
                         Corporate Insurance Agent for any policy shall be paid
                         until Penn Mutual is in possession of a signed policy
                         delivery receipt (or facsimile copy thereof) for said
                         policy.

                              This Schedule 3 replaces and supersedes any and
                              all prior Schedule 3's attached to the Corporate
                              Insurance Agent Selling Agreement.

                            Agreed:

Date:  ____________________        _________________________________________
                                        Name of Corporate Insurance Agent

                                   By: _____________________________________
                                                    Signature

                                       _____________________________________
                                                    Name

                                       _____________________________________
                                                    Title


                                   THE PENN MUTUAL LIFE INSURANCE COMPANY

                                   By: _____________________________________
                                                    Signature

                                       _____________________________________
<PAGE>
 
                                                    Name

                                       _____________________________________
                                                    Title


                                   HORNOR, TOWNSEND & KENT, INC.

                                   By: _____________________________________
                                                    Signature

                                       _____________________________________
                                                    Name

                                       _____________________________________
                                                    Title
<PAGE>
 
                                    TABLE 1
                            Variable Universal Life
                                Target Premiums

<TABLE>
<CAPTION>
          Male          Female        Unisex                Male          Female        Unisex
          ----          ------        ------                ----          ------        ------  

Age     NS     SM     NS     SM     NS     SM     Age     NS     SM     NS     SM     NS    SM
- - ---     --     --     --     --     --     --     ---     --     --     --     --     --    --
<S>    <C>    <C>    <C>   <C>     <C>    <C>     <C>    <C>    <C>    <C>    <C>    <C>    <C> 
0      N/A    2.82   N/A    2.44    N/A   2.77     41    11.35  13.61   9.72  11.40  11.01

1      N/A    2.81   N/A    2.45    N/A   2.77     42    11.88  14.27  10.15  11.91  11.53

2      N/A    2.91   N/A    2.53    N/A   2.86     43    12.45  14.96  10.60  12.43  12.07

3      N/A    3.00   N/A    2.61    N/A   2.96     44    13.04  15.68  11.08  12.98  12.64

4      N/A    3.11   N/A    2.70    N/A   3.06     45    13.67  16.45  11.58  13.56  13.24

5      N/A    3.22   N/A    2.79    N/A   3.17     46    14.34  17.26  12.11  14.16  13.88

6      N/A    3.33   N/A    2.89    N/A   3.28     47    15.05  18.11  12.67  14.80  14.56

7      N/A    3.46   N/A    2.99    N/A   3.40     48    15.80  19.02  13.26  15.47  15.27

8      N/A    3.59   N/A    3.10    N/A   3.53     49    16.60  19.97  13.89  16.17  16.03

9      N/A    3.73   N/A    3.21    N/A   3.67     50    17.45  20.98  14.55  16.91  16.84

10     N/A    3.87   N/A    3.33    N/A   3.81     51    18.35  22.05  15.24  17.69  17.70

11     N/A    4.03   N/A    3.45    N/A   3.96     52    19.31  23.19  15.98  18.51  18.61

12     N/A    4.19   N/A    3.59    N/A   4.12     53    20.33  24.39  16.77  19.38  19.58

13     N/A    4.36   N/A    3.72    N/A   4.28     54    21.42  25.65  17.59  20.29  20.60

14     N/A    4.53   N/A    3.86    N/A   4.45     55    22.57  26.99  18.47  21.26  21.70

15     N/A    4.70   N/A    4.01    N/A   4.62     56    23.80  28.40  19.40  22.28  22.86

16     N/A    4.88   N/A    4.16    N/A   4.79     57    25.10  29.88  20.40  23.36  24.09

17     N/A    5.06   N/A    4.32    N/A   4.96     58    26.50  31.46  21.46  24.51  25.40

18     N/A    5.25   N/A    4.48    N/A   5.13     59    27.98  33.13  22.59  25.74  26.81

19     N/A    5.44   N/A    4.65    N/A   5.31     60    29.57  34.91  23.82  27.07  28.31

20     4.83   5.65  4.17    4.82   4.70   5.50     61    31.27  36.80  25.13  28.50  29.92

21     5.00   5.84  4.32    5.01   4.86   5.69     62    33.09  38.80  26.54  30.03  31.63

22     5.17   6.05  4.49    5.20   5.04   5.90     63    35.03  40.93  28.06  31.68  33.47

23     5.36   6.27  4.66    5.41   5.22   6.12     64    37.11  43.18  29.69  33.43  35.43

24     5.56   6.51  4.84    5.62   5.41   6.35     65    39.33  45.54  31.43  35.29  37.53

25     5.76   6.76  5.02    5.83   5.62   6.59     66    41.69  48.04  33.29  37.27  39.76

26     5.99   7.03  5.22    6.08   5.83   6.85     67    44.22  50.00  35.28  39.38  42.15

27     6.22   7.31  5.43    6.32   6.06   7.13     68    46.93  50.00  37.44  41.65  44.71

28     6.47   7.62  5.65    6.58   6.31   7.43     69    49.85  50.00  39.78  44.12  47.46

29     6.74   7.94  5.87    6.85   6.57   7.74     70    50.00  50.00  42.33  46.80  50.00

30     7.02   8.28  6.11    7.14   6.84   8.07     71    50.00  50.00  45.12  49.74  50.00

31     7.31   8.64  6.37    7.44   7.12   8.42     72    50.00  50.00  48.16  50.00  50.00

32     7.63   9.03  6.63    7.75   7.43   8.79     73    50.00  50.00  50.00  50.00  50.00

33     7.96   9.43  6.91    8.08   7.75   9.18     74    50.00  50.00  50.00  50.00  50.00

34     8.31   9.86  7.20    8.43   8.08   9.59     75    50.00  50.00  50.00  50.00  50.00

35     8.67  10.31  7.51    8.80   8.44  10.03     76    50.00  50.00  50.00  50.00  50.00

36     9.06  10.79  7.84    9.19   8.81  10.49     77    50.00  50.00  50.00  50.00  50.00

37     9.47  11.30  8.18    9.59   9.21  10.97     78    50.00  50.00  50.00  50.00  50.00

38     9.90  11.83  8.53   10.01   9.62  11.48     79    50.00  50.00  50.00  50.00  50.00

39    10.36  12.39  8.91   10.46  10.06  12.02     80    50.00  50.00  50.00  50.00  50.00
- - ----------------------------------------------------------------------------------------------
</TABLE> 
<PAGE>
 
<TABLE> 
<S>   <C>    <C>    <C>    <C>    <C>    <C> 
40    10.84  12.99  9.30   10.92  10.52  12.58
</TABLE>

NS is to be used for both Nonsmoker Standard and Preferred.


                    THE PENN MUTUAL LIFE INSURANCE COMPANY

                       Standards of Suitability for Sale
                       ---------------------------------
                          of Variable Life Insurance
                          --------------------------

The Standards of suitability for the sale of Variable Life Insurance Policies
are as follows:

(1)  The applicant is furnished with a prospectus effective under the Securities
     Act of 1933 which accurately and adequately inform the applicant of all
     relevant particulars of the Variable Life Insurance Policy, including the
     investment risks assumed under the Policy.

(2)  The purchase of the Variable Life Insurance Policy by the applicant is
     reasonably consistent with the insurance needs and financial objectives
     expressed by the applicant; and

(3)  The purchase of the Variable Life Insurance Policy by the applicant is
     reasonably consistent with the insurance needs and financial objectives of
     the applicant, as determined objectively by the Company's sales agent after
     reasonable inquiry into the relevant financial and family situation of the
     applicant.

No recommendation shall be made to an applicant to purchase a Variable Life
Insurance Policy in the absence of reasonable grounds to believe that the Policy
is not unsuitable for the applicant.  Reasonable grounds for believing that the
Policy is not unsuitable shall be based upon information furnished after
reasonable inquiry of the applicant concerning the applicant's insurance and
investment objectives, financial situation and needs and any other information
known to the Company or the sales agent making the recommendation.
<PAGE>
 
PENN                 THE PENN MUTUAL LIFE INSURANCE COMPANY
MUTUAL               Independence Square, Philadelphia, PA  19172
- - --------------------------------------------------------------------------------

                     SCHEDULE 4 TO CORPORATE INSURANCE AGENT SELLING AGREEMENT

                     Variable Universal Life Insurance Contracts - Penn Mutual
                     Variable EstateMax

                     Date of Corporate Insurance Agent Selling Agreement to
                     which this schedule is attached: ________________________
- - --------------------------------------------------------------------------------
1. AUTHORIZATION     Subject to and in accordance with the provision of the
   TO SELL.          Corporate Insurance Agent Selling Agreement, Corporate
                     Insurance Agent is authorized to solicit applications for
                     Form VALJ-94(u) and Form VALJ-94(u) Last Survivor Flexible
                     Premium Adjustable Variable Life Insurance Policy and such
                     variations of such form of contract as may be designated by
                     Penn Mutual and approved under applicable state insurance
                     laws ("Variable EstateMax").
- - --------------------------------------------------------------------------------
2. COMPENSATION.     During the period the Corporate Insurance Agent Selling
                     Agreement and this schedule is in effect, and subject to
                     and in accordance with the provisions thereof, Corporate
                     Insurance Agent shall be compensated as follows:

                     2.1  Basic First Year Compensation
                          -----------------------------
                          A fee for the first policy year of 50% of an amount
                          equal to the first R of premium paid for the first
                          policy year and 2.00% of an amount equal to the
                          premium paid for the first policy year in excess of R.
                          R is equal to seventyfive percent (75%) of an Adjusted
                          Guideline Annual Premium for each $1,000 or fraction
                          thereof of the initial Specified Amount of insurance
                          as set forth in the Variable EstateMax Policy in
                          question. The Adjusted Guideline Annual Premium is the
                          Guideline Annual Premium as defined in Section 7702 of
                          the Internal Revenue Service Code of 1986, as amended,
                          or as set forth in any applicable successor provision
                          thereto, adjusted to reflect four percent (4%)
                          interest from the date of issue through the policy
                          maturity date, and excluding the effect of any per
                          policy expense loads and substandard ratings. The
                          policy maturity date is the date that the younger
                          insured would reach attained age 100.

                     2.2  Renewal Compensation
                          --------------------
                          A fee for the second through fifteen policy years of
                          2.0% of an amount equal to premium paid for the policy
                          year in question, and a fee for the sixteenth and
                          later policy years equal to 1.2% of premium paid for
                          the policy year in question.

                     2.3  Expense Allowance
                          -----------------
                          For each calendar month while Corporate Insurance
                          Agent Selling Agreement is in effect and before its
                          termination, Corporate Insurance Agent shall be
                          entitled to the expense from Penn Mutual described
                          below, provided that the amount payable as an expense
                          allowance shall be limited to the total of reasonable
                          business expenses incurred by Corporate Insurance
                          Agent that are directly related to the sale or service
                          of Penn Mutual policies, and provided further that no
                          such allowance shall be payable to Corporate Insurance
                          Agent that would cause the total of such allowances to
                          exceed the limits of Section 4228 of the Insurance Law
                          of the State of New York. No payment pursuant to this
                          agreement will be used by Corporate Insurance Agent to
                          effect compensation for the sale of insurance in
                          excess of the limits of said Section 4228. Such
                          allowance shall be 60% of an amount equal to the Basic
                          First Year Compensation and Basic Compensation on
                          Regular increases for the Variable EstateMax during
                          the calendar month for which this allowance is being
                          calculated.

                     2.4  Compensation Chargebacks
                          ------------------------
                          A percentage of total compensation (including expense
                          allowance) will be charged back for lapses/surrenders
                          during the first policy year and during the 12 policy
                          months following an increase. The percentage is shown
                          below and is dependent on the policy month of
                          lapse/surrender.
<PAGE>
 
                          Policy Month of    Chargeback
                          Lapse/Surrender    Percentage
                          ---------------    ----------

                                1-3             100%
                                4-6             100%
                                7-9              50%
                               10-12             50%
                                13+               0%

                     2.5  Replacement of Penn Mutual Policies
                          -----------------------------------
                          It is agreed that the compensation otherwise payable
                          to Corporate Insurance Agent for any policy shall be
                          reduced in accordance with the replacement control
                          program of Penn Mutual in effect at the time such
                          policy is placed in force. It is anticipated that such
                          replacement control program may be changed from time
                          to time as to policies in force after such change.

                     2.6  Policy Delivery Receipt
                          -----------------------
                          it is agreed that the Corporate Insurance Agent shall
                          be responsible for obtaining a signed policy delivery
                          receipt. No compensation otherwise payable to the
                          Corporate Insurance Agent for any policy shall be paid
                          until Penn Mutual is in possession of a signed policy
                          delivery receipt (or facsimile copy thereof) for said
                          policy.

                              This Schedule 4 replaces and supersedes any and
                              all prior Schedule 4's attached to the Corporate
                              Insurance Agent Selling Agreement.

                                   Agreed:


Date:____________________          ---------------------------------------------

                                            Name of Corporate Insurance Agent

                                   By:   ---------------------------------------
                                                       Signature

                                         ---------------------------------------
                                                       Name

                                         ---------------------------------------
                                                       Title


                                   THE PENN MUTUAL LIFE INSURANCE COMPANY

                                   By:   ---------------------------------------
                                                       Signature

                                         ---------------------------------------
                                                       Name

                                         ---------------------------------------
                                                       Title



                                   HORNOR, TOWNSEND & KENT, INC.

                                   By:   ---------------------------------------
                                                       Signature

                                         ---------------------------------------
                                                       Name

                                         ---------------------------------------
                                                       Title
<PAGE>
 
                    THE PENN MUTUAL LIFE INSURANCE COMPANY

                       Standards of Suitability for Sale
                       ---------------------------------
                          of Variable Life Insurance
                          --------------------------

The Standards of suitability for the sale of Variable Life Insurance Policies
are as follows:

(1)  The applicant is furnished with a prospectus effective under the Securities
     Act of 1933 which accurately and adequately inform the applicant of all
     relevant particulars of the Variable Life Insurance Policy, including the
     investment risks assumed under the Policy.

(2)  The purchase of the Variable Life Insurance Policy by the applicant is
     reasonably consistent with the insurance needs and financial objectives
     expressed by the applicant; and

(3)  The purchase of the Variable Life Insurance Policy by the applicant is
     reasonably consistent with the insurance needs and financial objectives of
     the applicant, as determined objectively by the Company''s sales agent
     after reasonable inquiry into the relevant financial and family situation
     of the applicant.


No recommendation shall be made to an applicant to purchase a Variable Life
Insurance Policy in the absence of reasonable grounds to believe that the Policy
is not unsuitable for the applicant.  Reasonable grounds for believing that the
Policy is not unsuitable shall be based upon information furnished after
reasonable inquiry of the applicant concerning the applicant's insurance and
investment objectives, financial situation and needs and any other information
known to the Company or the sales agent making the recommendation.
<PAGE>
 
PENN                 THE PENN MUTUAL LIFE INSURANCE COMPANY
MUTUAL               Independence Square, Philadelphia, PA  19172
- - --------------------------------------------------------------------------------
National Accounts - Broker-Dealers Licensed
to Sell Variable Annuities and/or Variable
Life Insurance under Federal Securities Laws
(Companion Agreement - Form A-2)

                     BROKER-DEALER SELLING AGREEMENT
 
                     THE PENN MUTUAL LIFE INSURANCE COMPANY (hereinafter called
                     "Penn Mutual") and Hornor, Townsend & Kent, Inc.
                     (hereinafter called "Distributor") enter into this
                     Agreement with __________________________________
                     (hereinafter called "Broker-Dealer") on this date
                     _________________, 19___ agree as follows:
 
                     WITNESSETH:
                     WHEREAS, Penn Mutual is in the business of issuing annuity
                     and life insurance contracts to the public;
 
                     WHEREAS, Distributor is a wholly owned subsidiary of Penn
                     Mutual, is registered as a broker-dealer under the
                     Securities Exchange Act of 1934, is a member of the
                     National Association of Securities Dealers, Inc., and is
                     assisting Penn Mutual in the distribution of such
                     contracts;
 
                     WHEREAS, Broker-Dealer is registered as a Broker-Dealer
                     under the Securities Exchange Act of 1934 and is a member
                     of the National Association of Securities Dealers, Inc.;
 
                     WHEREAS, Broker-Dealer is affiliated with ____________
                     ______________, (hereinafter referred to as "Corporate
                     Insurance Agent") a corporation which is properly licensed
                     under the insurance laws of the state(s) in which Broker-
                     Dealer will act under this agreement;
 
                     WHEREAS, the parties desire to enter into an arrangement
                     under which Broker-Dealer and Corporate Insurance Agent
                     agree to sell certain variable annuity and variable life
                     insurance contracts issued by Penn Mutual;
 
                     NOW THEREFORE, in consideration of these premises and
                     mutual covenants herein contained, the parties agree as
                     follows:
- - --------------------------------------------------------------------------------
1. APPOINTMENT OF    1.1  Subject to the terms and conditions of this agreement,
   BROKER-DEALER          Penn Mutual and Distributor authorizes Broker-Dealer
                          as a non-exclusive agent for the solicitation of
                          applications for, and the servicing of, variable
                          annuity and/or variable life insurance contracts
                          identified in the schedule(s) attached hereto, and
                          Broker-Dealer accepts such authorization. The variable
                          annuity and/or variable life insurance contracts
                          identified in the schedule(s) are referred to herein
                          as "Contracts".

                     1.2  Broker-Dealer and its representatives shall be
                          independent contractors as to Penn Mutual and
                          Distributor and, subject to the terms and conditions
                          of this agreement, free to exercise their own judgment
                          as to the time, place and means of performing all acts
                          hereunder. Nothing in this agreement is intended to
                          create a relationship of employer and employee as
                          between Penn Mutual or Distributor, on the one hand,
                          and representatives of Broker-Dealer on the other.
- - --------------------------------------------------------------------------------
2. SECURITY          2.1  The sale of variable annuity and variable life
   REGULATIONS AND        insurance contracts identified in the schedule(s)
   INSURANCE              attached hereto is subject to and regulated under
   COORDINATION OF        state insurance laws and regulations, in addition to
   AGREEMENTS.            federal securities laws and regulations, and in some
                          cases, state securities laws. It is understood and
                          agreed that registered representatives of Broker-
                          Dealer shall also be representative of Corporate
                          Insurance Agent and that Corporate Insurance Agent
                          shall contemporaneously enter into a Corporate
                          Insurance Agent Selling Agreement with Penn Mutual and
                          Distributor covering the sale of such contracts. This
                          agreement and the Corporate Insurance Agent Selling
                          Agreement shall govern the sales of such contracts.
- - --------------------------------------------------------------------------------
3. SALE OF           3.1  Broker-Dealer shall use its best efforts to solicit
   CONTRACTS.             applications for Contracts from persons for whom the
                          Contracts are suitable, in accordance with the terms
                          and conditions of this agreement.
<PAGE>
 
                     3.2  All applications for Contracts shall be made on
                          applications forms authorized by Penn Mutual. Broker-
                          Dealer shall diligently review all such applications
                          for accuracy and completeness and shall take all
                          reasonable and appropriate measures to assure that
                          applications submitted to Penn Mutual are accurate and
                          complete.

                     3.3  All purchase payments collected by Broker-Dealer for
                          Penn Mutual shall be received in trust and shall be
                          remitted immediately, together with the application
                          and any other required documentation, to Penn Mutual
                          at the address indicated on the application or to such
                          other address as Penn Mutual may specify in writing.
                          All checks or money orders for payments under
                          Contracts shall be drawn to the order of Penn Mutual,
                          except as may be provided in the Corporate Insurance
                          Agent Selling Agreement (referred to in Section 2.1 of
                          this agreement).

                     3.4  All applications are subject to acceptance or
                          rejection by Penn Mutual in its sole discretion. Penn
                          Mutual may at any time in its sole discretion
                          discontinue issuing the Contracts or change the form
                          and content of new Contracts to be issued.

                     3.5  In soliciting applications for Contracts, Broker-
                          Dealer may not accept risk of any kind for or on
                          behalf of Penn Mutual and may not bind Penn Mutual by
                          promise or agreement or alter any Contract in any way.
- - --------------------------------------------------------------------------------
4. COMPENSATION.     4.1  In consideration of and as full compensation for the
                          services performed in accordance with this agreement,
                          Corporate lnsurance Agent will receive compensation
                          from Penn Mutual as set forth in the schedule(s)
                          attached to the Corporate Insurance Agent Selling
                          Agreement referred to in Section 2.1 of this
                          agreement.

                     4.2  Should Penn Mutual for any reason return to the payor
                          any payment made under a Contract Broker-Dealer shall
                          cause Corporate Insurance Agent to repay Penn Mutual
                          the total amount of any compensation which Penn Mutual
                          may have paid Corporate Insurance Agent with respect
                          to such payment.

                     4.3  Penn Mutual may, in its sole discretion, change the
                          amount, terms and conditions of compensation with
                          respect to payment received by Penn Mutual under
                          Contracts.

                     4.4  Penn Mutual shall not be obligated to pay any
                          compensation which would be in violation of applicable
                          laws of any jurisdiction, anything in this agreement
                          to the contrary notwithstanding.

                     4.5  With respect to compensation paid to Corporate
                          Insurance Agent in connection with the sale of
                          variable annuity and/or variable life insurance
                          contracts, Broker-Dealer shall cause Corporate
                          Insurance Agent to maintain, on behalf of Broker-
                          Dealer, such books and records as are necessary for
                          Broker-Dealer to comply with applicable recordkeeping
                          requirements under federal and state securities laws
                          and under the rules of the National Association of
                          Securities Dealers, Inc.
- - --------------------------------------------------------------------------------
5. COMPLIANCE WITH   5.1  Broker-Dealer shall not solicit applications for
   SECURITIES LAW.        Contracts unless Penn Mutual or Distributor has
                          notified Broker-Dealer that a registration statement
                          required under the Securities Act of 1933 is effective
                          as to such contracts and unless Broker-Dealer is duly
                          registered as a broker-dealer under the Securities
                          Exchange Act of 1934, is a member in good standing of
                          the National Association of Securities Dealers, Inc.,
                          and is duly licensed under any applicable securities
                          laws of the state or jurisdiction in which Broker-
                          Dealer engages in such activity.

                     5.2  Penn Mutual or Distributor shall furnish Broker-Dealer
                          with copies of the current prospectuses (and current
                          supplements thereto) required to be used in soliciting
                          applications for variable annuity and/or variable life
                          insurance contracts.

                     5.3  Broker-Dealer and its representatives shall comply
                          with all applicable securities laws and regulations
                          and with the rules of the National Association of
                          Securities Dealers, Inc. in soliciting applications
                          for and servicing Contracts. Broker-Dealer shall be
                          fully responsible for all acts of its representatives
                          in soliciting applications for and servicing
                          Contracts.
- - --------------------------------------------------------------------------------
6. ADVERTISEMENTS,   6.1  Broker-Dealer shall not print, publish, distribute or
   SALES LITERATURE       use any advertisements, sales literature or other
   AND OTHER              writing relating to the Contracts unless such
   COMMUNICATIONS.        advertisements, sales literature or other writing
                          shall have first been approved in writing by Penn
                          Mutual and Distributor.
<PAGE>
 
                     6.2  Broker-Dealer shall exercise care not to misrepresent
                          the Contracts or Penn Mutual and shall make no oral or
                          written representation which is inconsistent with the
                          terms of the Contracts or with the information in any
                          prospectus or sales literature furnished by Penn
                          Mutual or it misleading in any way.
- - --------------------------------------------------------------------------------
7. INDEMNIFICATION.  7.1  Broker-Dealer shall indemnify or hold harmless Penn
                          Mutual and Distributor and each director and officer
                          of Penn Mutual and Distributor against any losses,
                          claims, damages or liabilities, including but not
                          limited to reasonable attorneys' fees and court cost
                          to which Penn Mutual or Distributor and any such
                          director or officer may become subject, under the
                          Securities Act of 1933 or otherwise, insofar as such
                          losses, claims, damages or liabilities (or actions in
                          respect thereof) arise out of or are based upon any
                          unauthorized use of sales materials or any verbal or
                          written misrepresentations or any unlawful sales
                          practices, or the failure of Broker-Dealer, its
                          officers, employees or representatives to comply with
                          the provisions of this agreement or the willful
                          misfeasance, bad faith, negligence or misconduct of
                          Broker-Dealer, its officers, employees, or
                          representatives in the solicitation of applications
                          for and the servicing of
                          Contracts.

                     7.2  Penn Mutual and Distributor shall indemnify and hold
                          harmless Broker-Dealer and each officer or director of
                          Broker-Dealer against any losses, claims, damages or
                          liabilities, joint or several, including but not
                          limited to reasonable attorneys' fees and court cost,
                          to which Broker-Dealer or such officer or director
                          becomes subject, under the Securities Act of 1933 or
                          otherwise, insofar as such losses, claims, damages or
                          liabilities (or actions in respect thereof) arise out
                          of or are based upon any untrue statement or alleged
                          untrue statement of a material fact, required to be
                          stated therein or necessary to make the statements
                          therein not misleading, contained in any registration
                          statement or any post-effective amendment or
                          supplement to the prospectus, or in any sales material
                          written by Penn Mutual or Distributor.

                     7.3  In the event Penn Mutual suffers a loss resulting from
                          Broker-Dealer activities, Broker-Dealer hereby assigns
                          any proceeds received under its fidelity bond to Penn
                          Mutual to the extent of such losses. If there is any
                          deficiency amount, whether due to a deductible or
                          otherwise, Broker-Dealer shall promptly pay Penn
                          Mutual such amount on demand and Broker-Dealer shall
                          indemnify and hold harmless Penn Mutual from any such
                          deficiency and from the costs of collection thereof
                          (including reasonable attorneys' fees).
- - --------------------------------------------------------------------------------
8. COMPLAINTS,       8.1  Broker-Dealer shall promptly notify Penn Mutual and
   INVESTIGATIONS &       Distributor of any allegation that Broker-Dealer or
   PROCEEDINGS.           any of its representatives violated any law,
                          regulation or rule in solicitin applications for or
                          servicing Contracts, and shall provide Penn Mutual
                          with full details, including copies of all legal
                          documents pertaining thereto. 

                     8.2  Broker-Dealer shall cooperate fully with Penn Mutual
                          and Distributor in any regulatory investigation or
                          proceeding or judicial proceeding involving the
                          solicitation of application for and servicing
                          Contracts by Broker-Dealer or any of its
                          representatives.
- - --------------------------------------------------------------------------------
9. NONWAIVER.        9.1  Forbearance by Penn Mutual or Distributor to enforce
                          any rights under this agreement shall not be construed
                          as a waiver of any of the terms and conditions of this
                          agreement and the same shall remain in full force and
                          effect. No waiver of any provision of this agreement
                          shall be deemed to be a waiver of any other provision,
                          whether or not similar, nor shall any waiver of a
                          provision of this agreement be deemed to constitute a
                          continuing waiver.
- - --------------------------------------------------------------------------------
10.AMENDMENT.        10.1 Penn Mutual reserves the right to amend this Agreement
                          at any time. Broker-Dealer's submission of an
                          application for a Contract after notice of any such
                          amendment shall constitute agreement of Broker-Dealer
                          to such amendment.
- - --------------------------------------------------------------------------------
11.TERMINATION AND   11.1 This agreement may be terminated by any party, with or
   ASSIGNMENT.            without cause, upon giving written notices to the
                          other parties. This agreement shall automatically
                          terminate if Broker-Dealer is adjudicated as bankrupt
                          or avails itself of any insolvency act or if a
                          permanent receiver or trustee in bankruptcy is
                          appointed for the property of Broker-Dealer. Upon
                          termination of this agreement, with or without cause,
                          all authorizations, rights and obligations shall
                          cease, except the rights and obligations set forth in
                          sections 7 and 8 of this agreement and the obligations
                          to settle account hereunder, including the immediate
                          forwarding of all payments received by Broker-Dealer
                          under Contract to Penn Mutual, and except as may be
                          expressly stated otherwise in this agreement.

                     11.2 This agreement may not be assigned without the written
                          consent of all parties.
- - --------------------------------------------------------------------------------
12.GOVERNING LAW.    12.1 This agreement shall be construed in accordance with
                          and governed by the laws of the Commonwealth of
                          Pennsylvania.
- - --------------------------------------------------------------------------------
<PAGE>
 
IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be executed
by their officers designated below on the day and year first written.


                                    ____________________________________________
                                                        Name of Broker-Dealer
                                    By:  _______________________________________
                                                            Signature

                                         _______________________________________
                                                            Name

                                         _______________________________________
                                                            Title


                                    THE PENN MUTUAL LIFE INSURANCE COMPANY

                                    By:  _______________________________________
                                                            Signature

                                         _______________________________________
                                                            Name

                                         _______________________________________
                                                            Title

                                    HORNOR, TOWNSEND & KENT, INC.

                                    By:  _______________________________________
                                                            Signature

                                         _______________________________________
                                                            Name

                                         _______________________________________
                                                            Title
<PAGE>
 
PENN                 THE PENN MUTUAL LIFE INSURANCE COMPANY
MUTUAL               Independence Square, Philadelphia, PA  19172
- - --------------------------------------------------------------------------------
                     SCHEDULE 1 TO BROKER-DEALER SELLING AGREEMENT
 
                     Individual Variable and Fixed Annuity Contracts -
                     Diversifier II Individual Fixed - Only Annuity Contracts -
                     Diversifier II
 
                     Date of Broker-Dealer Selling Agreement to which this
                     schedule is attached: ________________
- - --------------------------------------------------------------------------------
1.  AUTHORIZATION    Subject to the conditions and limitations of the Broker-
    TO SELL.         Dealer Selling Agreement, Broker-Dealer is authorized to
                     solicit applications for Diversifier II Individual Variable
                     and Fixed Annuity Contracts and Diversifier II Individual
                     Fixed-Only Annuity Contracts issued by Penn Mutual
                     (hereinafter referred to as "Contracts").

This Schedule 1 replaces and supersedes any and all prior Schedule 1's attached
to the Broker-Dealer Selling Agreement.

                                   Agreed:

Date:___________________________   _____________________________________________
                                                Name of Broker-Dealer

                                   By:__________________________________________
                                                      Signature

                                      __________________________________________
                                                      Name

                                      __________________________________________
                                                      Title

                                   THE PENN MUTUAL LIFE INSURANCE COMPANY

                                   By:__________________________________________
                                                      Signature

                                      __________________________________________
                                                      Name

                                      __________________________________________
                                                      Title

                                   HORNOR, TOWNSEND & KENT, INC.

                                   By:__________________________________________
                                                      Signature

                                      __________________________________________
                                                      Name

                                      __________________________________________
                                                      Title
<PAGE>
 
PENN                 THE PENN MUTUAL LIFE INSURANCE COMPANY
MUTUAL               Independence Square, Philadelphia, PA  19172
- - --------------------------------------------------------------------------------
                     SCHEDULE 3 TO BROKER-DEALER SELLING AGREEMENT
 
                     Variable Universal Life Insurance Contracts - Penn Mutual
                     Cornerstone VUL II

                     Date of Broker-Dealer Selling Agreement to which this
                     schedule is attached:____________
- - --------------------------------------------------------------------------------
1.  AUTHORIZATION    Subject to and in accordance with the provisions of the
    TO SELL.         Broker-Dealer Selling Agreement, Broker-Dealer is
                     authorized to solicit applications for Form VU-94(s) and
                     Form VU-94(u) Flexible Premium Adjustable Variable
                     Universal Life Insurance Policies and such variations of
                     such form of contracts as may be designated by Penn Mutual
                     and approved under applicable state insurance laws
                     ("Cornerstone VUL II Policies").

This Schedule 3 replaces and supersedes any and all prior Schedule 3's attached
to the Broker-Dealer Selling Agreement.

                                   Agreed:

Date:___________________________   _____________________________________________
                                                Name of Broker-Dealer

                                   By:__________________________________________
                                                      Signature

                                      __________________________________________
                                                      Name

                                      __________________________________________
                                                      Title

                                   THE PENN MUTUAL LIFE INSURANCE COMPANY

                                   By:__________________________________________
                                                      Signature

                                      __________________________________________
                                                      Name

                                      __________________________________________
                                                      Title

                                   HORNOR, TOWNSEND & KENT, INC.

                                   By:__________________________________________
                                                      Signature

                                      __________________________________________
                                                      Name

                                      __________________________________________
                                                      Title
<PAGE>
 
PENN                 THE PENN MUTUAL LIFE INSURANCE COMPANY
MUTUAL               Independence Square, Philadelphia, PA  19172
- - --------------------------------------------------------------------------------
                     SCHEDULE 4 TO BROKER-DEALER SELLING AGREEMENT
 
                     Variable Universal Life Insurance Contracts-Penn Mutual
                     Variable EstateMax
 
                     Date of Broker-Dealer Selling Agreement to which this
                     schedule is attached:____________
- - --------------------------------------------------------------------------------
1.  AUTHORIZATION    Subject to and in accordance with the provision of the
    TO SELL.         Broker-Dealer Selling Agreement, Broker-Dealer is
                     authorized to solicit applications for Form VALJ-94(s) and
                     Form VALJ-94(u) Last Survivor Adjustable Variable Life
                     Insurance Policies and such variations of such form of
                     contract as may be designated by Penn Mutual and approved
                     under applicable state insurance laws ("Variable EstateMax
                     Policies").


This Schedule 4 replaces and supersedes any and all prior Schedule 4's attached
to the Broker-Dealer Selling Agreement.

                                   Agreed:

Date:___________________________   _____________________________________________
                                                Name of Broker-Dealer

                                   By:__________________________________________
                                                      Signature

                                      __________________________________________
                                                      Name

                                      __________________________________________
                                                      Title

                                   THE PENN MUTUAL LIFE INSURANCE COMPANY

                                   By:__________________________________________
                                                      Signature

                                      __________________________________________
                                                      Name

                                      __________________________________________
                                                      Title

                                   HORNOR, TOWNSEND & KENT, INC.

                                   By:__________________________________________
                                                      Signature

                                      __________________________________________
                                                      Name

                                      __________________________________________
                                                      Title
<PAGE>
 
The Penn Mutual Life Insurance Company
Philadelphia, PA 19172

Independent Broker/Dealers

SCHEDULE A TO THE FOLLOWING SELLING AGREEMENTS:
               BROKER-DEALER SELLING AGREEMENT
               BROKER-DEALER SELLING AGREEMENT - FORM A-2
               CORPORATE INSURANCE AGENT SELLING AGREEMENT - FORM A-1
               (EDITION OF NOVEMBER, 1998)

Subject to the conditions and limitations of the Broker's Selling Agreement,
Broker is authorized to solicit applications for the following contracts issued
by Penn Mutual (hereinafter referred to as "contracts"), prior to termination of
Broker's Selling Agreement. No fee shall be paid with respect to a purchase
payment made after the Broker's Selling Agreement has been terminated. Amounts
transferred among contracts are not purchase payments within the meaning of the
Broker's Selling Agreement or this Schedule. This Schedule replaces and
supersedes any and all prior Schedules attached to the Broker's Selling
Agreement.

1. INDIVIDUAL FIXED ANNUITY CONTRACTS - DIVERSIFIER II

Subject to the conditions and limitations of the Broker's Selling Agreement and
this Schedule, Broker shall be paid a fee for placing or servicing a Diversifier
II Individual Variable and Fixed Annuity Contract equal to 6% of any purchase
payment made under such contract and a fee for placing and servicing a
Diversifier II Fixed-Only Annuity Contract equal to 5% of any purchase payment
under such contract. If the Annuitant or Contractowner (other than a trustee of
a qualified plan) is over age 81 on the date the Diversifier II contract is
issued, the fee shall be limited as follows: 80% of such fee if the Annuitant or
contractowner is age 82; 60% of such fee if the Annuitant or contractowner is
age 83; 40% of such fee if the Annuitant or contractowner is age 84; 20% of such
fee if the Annuitant or contractowner is age 85.

2. INDIVIDUAL FIXED ANNUITY CONTRACTS - TRADEWIND

Subject to the conditions and limitations of the Broker's Selling Agreement and
this Schedule, Broker shall be paid a fee for placing or servicing TradeWind
Annuity Contract equal to 6% of any purchase payment under such contact. If the
Annuitant or Contractowner (other than a trustee of a qualified plan) is over
age 81 on the date the TradeWind contract is issued, the fee shall be limited as
follows: 80% of such fee if the Annuitant or contractowner is age 82; 60% of
such fee if the Annuitant or contractowner is age 83; 40% of such fee if the
Annuitant or contractowner is age 84; 20% of such fee if the Annuitant or
contractowner is age 85.

3. SINGLE PREMIUM IMMEDIATE ANNUITIES

Subject to the conditions and limitations of the Broker's Selling Agreement and
this Schedule, Broker shall be paid a fee for placing a Single Premium Immediate
Annuity equal to 4% of the single premium received under such contract.

4. GROUP COVERAGES

Subject to the conditions and limitations of the Broker's Selling Agreement and
this Schedule, Broker shall be paid a fee for placing, or servicing group
annuity policies, specifically, a group annuity contract of Penn Mutual on
Contract Forms D1-1088 (N.Y.), D1-1088A (N.Y.) and any other policies in the D1-
1088 series, (a contract on any such form being hereinafter called a
"Diversifier I Flex Group Annuity"), placed in force through Broker under this
agreement in amounts equivalent to a percentage of such premiums. Such
percentage or table of percentages shall be as agreed in amounts equivalent to a
percentage of such premiums. Said written documentation of Broker's fee shall be

1
<PAGE>
 
submitted to Penn Mutual with the Diversifier I Flex Group Annuity application
on a form signed by the plan trustee and agreed to by the Penn Mutual home
office. No compensation shall be payable pursuant to this agreement which would
be in excess of the limits of Section 4228 of the Insurance Law of the State of
New York for the sale of insurance products.
<PAGE>
 
5. VARIABLE ESTATEMAX
    
          During the period the Broker-Dealer Selling Agreement is in effect,
          and subject to and in accordance with the provisions thereof, Broker-
          Dealer shall be compensated as follows with respect to a policy of
          Penn Mutual know as the Last Survivor Flexible Premium Adjustable
          Variable Life Insurance Policy (Policy Forms VALJ-94(S) and VALJ-
          94(U)), (a policy on any such form being hereinafter called a
          "Variable EstateMax Policy"), that is placed in force under this
          agreement. With respect to each Variable EstateMax Policy, Broker-
          Dealer may elect to receives fees under Option 1 or 2. If no option is
          selected the default will be Option 1. Once each policy is in force,
          no changes will be permitted to the choice of compensation.     

     A.      OPTION 1.
             ---------

             (a)  Basic First Year Compensation
                  -----------------------------

                  A fee for the first policy year of 50% of A plus 2.0% of B 
             where A is equal to the lesser of:

                  (i)    the premium paid in year 1
          
                  (ii)   the target premium for the policy, or

                  (iii)  the lesser of the premium scheduled to be paid in year
                         1 or 2, and

                  B is equal to the excess of the premium paid in year 1 over A.
             Target premiums are maintained on file in Penn Mutual's Home
             Office.

             (b)  Renewal Compensation
                  --------------------

             A fee for the second through fifteenth years equal to 2.0% of the
                  premium paid for the policy year in question, and a fee for
                  the sixteenth and later policy years equal to 1.2% of the
                  premium paid for the policy year in question.

B.                OPTION 2
                  --------

             (a)  Basic First Year Compensation
                  -----------------------------

                  Basic First Year Compensation is the same as in Option 1.

             (b)  Renewal Compensation
                  --------------------

             Additionally, for the second through tenth policy years equal to
             1.0% of the premium paid for the policy year in question, and no
             fee for the eleventh and later policy years. Additionally, for the
             second through tenth policy years, an fee equal to 0.08333% of the
             policy value on

3

<PAGE>
 
               each monthly anniversary. Monthly anniversary is defined as the
               day in each calendar month which is the same day of the month as
               the Policy Date. For the eleventh and later policy years, fee
               equal to 0.020833% of the policy value on each monthly
               anniversary. Policy value is as defined in the policy.

C.                  EXPENSE ALLOWANCE
                    -----------------

                    For each calendar month while Broker-Dealer Selling 
               Agreement is en effect and before its termination, Broker-Dealer
               shall be entitled to the expense from Penn Mutual described
               below, provided that the amount payable as an expense allowance
               shall be limited to the total of reasonable business expenses
               incurred by Broker-Dealer that are directly related to the sale
               or service of Penn Mutual policies, and provided further that no
               such allowance shall be payable to Broker-Dealer that would cause
               the total of such allowances to exceed the limits of Section 4228
               of the Insurance Law of the State of New York. No payment
               pursuant to this agreement will be used by Broker-Dealer to
               effect compensation for the sale of insurance in excess of the
               limits of said Section 4228. Such allowance shall be 60% of an
               amount equal to the Basic First Year Compensation during the
               calendar month for which this allowance is being calculated.

D.                  COMPENSATION CHARGEBACKS
                    ------------------------

                    A percentage of total compensation (including expense 
               allowance, if any) will be charged back for lapses, surrenders or
               if a policy is unwound during the first policy year and during
               the 12 policy months following an increase. The percentage is
               shown below and will vary depending on the policy month of
               lapse/surrender/unwind.


                    Month of  Chargeback

                    Lapse/Surrender/  Percentage

                    Unwind
                    ------

                      0-6       100%

                      7-12                50%
<PAGE>
 
6. CORNERSTONE VARIABLE UNIVERSAL LIFE
    
          During the period the Broker-Dealer Selling Agreement is in effect,
          and subject to and in accordance with the provisions thereof, Broker-
          Dealer shall be compensated as follows with respect to a policy of
          Penn Mutual know as the Flexible Premium Adjustable Variable Life
          Insurance Policy (Policy Forms VU-90(S) and VU-90(U)), (a policy on
          any such form being hereinafter called a "Cornerstone VUL Policy"),
          that is placed in force through Agent under this agreement:     

               A.  OPTION 1
                   --------

               (a) Basic First Year Compensation
                   -----------------------------

                          A fee for the first policy year of 50% of A plus 
               3.75% of B where

                          A is equal to the lesser of:

                      (i) the premium paid in year 1

                 (ii) the target premium for the policy, or

          (iii) the lesser of the premium scheduled to be paid in year 1 or 2,
          and B is equal to the excess of the premium paid in year 1 over A.
          Target premiums are maintained on file in Penn Mutual's Home Office.
          
          (b)  Renewal Compensation
               --------------------

          A fee for the second and third policy years of 4% of an amount equal
          to premium paid for the policy year in question, a fee for the fourth
          through fifteenth years, equal to 4.0% of the premium paid for the
          policy year in question, and a fee for the sixteenth and later policy
          years equal to 1.2% of the premium paid for the policy year in
          question.

          (c)  Basic Compensation on Increases
               -------------------------------

          In the case of an increase in the Specified Amount of insurance, a fee
          of 46% of C where: 

          C is equal to the lesser of:

               (i)  the premium paid in the twelve months following the 
          effective date of the increase,

               (ii) the target premium for the amount of the increase, or

5
<PAGE>
 
               (iii) the increase in the scheduled premium.

          B.   OPTION 2
               --------

          (a)  Basic First Year Compensation
               -----------------------------

               Basic First Year Compensation is the same as in Option 1.

          (b)  Renewal Compensation
               --------------------

          A fee for the second through tenth policy years equal to 3.0% of the
          premium paid for the policy year in question, and no fee for the
          eleventh and later policy years. Additionally, for the second through
          tenth policy years, an fee equal to 0.08333% of the policy value on
          each monthly anniversary. Monthly anniversary is defined as the day in
          each calendar month which is the same day of the month as the Policy
          Date. For the eleventh and later policy years, fee equal to 0.020833%
          of the policy value on each monthly anniversary. Policy value is as
          defined in the policy.

          (c)  Basic Compensation on Increases
               -------------------------------

          In the case of an increase in the Specified Amount of insurance, a fee
          of 47% of C where:

               C is equal to the lesser of:

               (i)   the premium paid in the twelve months following the 
          effective date of the increase

               (ii)  the target premium for the amount of the increase, or

               (iii) the increase in the scheduled premium.

               C.    EXPENSE ALLOWANCE
                     -----------------

          For each calendar month while Broker-Dealer Selling Agreement is en
          effect and before its termination, Broker-Dealer shall be entitled to
          the expense from Penn Mutual described below, provided that the amount
          payable as an expense allowance shall be limited to the total of
          reasonable business expenses incurred by Broker-Dealer that are
          directly related to the sale or service of Penn Mutual policies, and
          provided further that no such allowance shall be payable to Broker-
          Dealer that would cause the total of such allowances to exceed the
          limits of Section 4228 of the Insurance Law of the State of New York.
          No payment pursuant to this agreement will be used by Broker-Dealer to
          effect compensation for the sale of insurance in excess of the limits
          of said Section 4228. Such allowance shall be 60% of an amount equal
          to the Basic First Year Compensation during the calendar month for
          which this allowance is being calculated.
<PAGE>
 
          D.   COMPENSATION CHARGEBACKS
               ------------------------

               A percentage of total compensation (including expense allowance,
               if any) will be charged back for lapses, surrenders or if a
               policy is unwound during the first policy year and during the 12
               policy months following an increase. The percentage is shown
               below and will vary depending on the policy month of
               lapse/surrender/unwind.


               Month of            Chargeback

               Lapse/Surrender/    Percentage

               Unwind
               ------

               0-3                  100%

               4-6                   75%

               7-9                   50%

               10-12                 25%


7.  Cornerstone UNIVERSAL LIFE II
    
               During the period the Broker-Dealer Selling Agreement is in
               effect, and subject to and in accordance with the provisions
               thereof, Broker-Dealer shall be paid a fee for soliciting
               applications and servicing a policy of Penn Mutual known as the
               Flexible Premium Adjustable Variable Universal Life Insurance
               Policy (Policy Forms VU-94(S) and VU-94(U)), (a policy on any
               such form being hereinafter called a "Cornerstone VUL II
               Policy"), that is placed in force before termination of this
               agreement. With respect to each Cornerstone VUL II Policy, 
               Broker-Dealer may elect to receives fees under Option 1 or 2. If
               no option is selected the default will be Option 1. Once each
               policy is in force, no changes will be permitted to the choice of
               compensation.     
          
                    A.   OPTION 1
                         --------

                    (a)    Basic First Year Compensation
                           -----------------------------

                           A fee for the first policy year equal to 50% of A
                           plus 3.3% of B where

                           A is equal to the lesser of:

                              (i)   the premium paid in year 1

                              (ii)  the target premium for the policy, or

                              (iii) the lesser of the premium scheduled to be 
                                    paid in year 1 or 2, and
<PAGE>
 
               B is equal to the excess of the premium paid in year 1 over A.
               Target premiums are maintained on file in Penn Mutual's Home 
               Office.

               (b)  Renewal Compensation
                    --------------------

               A fee for the second through fifteenth years equal to 3.0% of the
               premium paid for the policy year in question, and a fee for the
               sixteenth and later policy years equal to 1.2% of the premium
               paid for the policy year in question.
               
               (c)  Basic Compensation on Increases
                    -------------------------------

               In the case of an increase in the Specified Amount of insurance,
               a fee of 47% of C where:

                    C is equal to the lesser of:

                         (i)   the premium paid in the twelve months following 
                               the effective date of the increase

                         (ii)  the target premium for the amount of the increase
                               or

                         (iii) the increase in the scheduled premium.

               B.  OPTION 2
                   --------

               (a) Basic First Year Compensation
                   -----------------------------
                   
                   Basic First Year Compensation is the same as in Option 1.
                   
               (b) Renewal Compensation
                   --------------------

               A fee for the second through tenth policy years equal to 2.0% of
               the premium paid for the policy year in question, and no fee for
               the eleventh and later policy years. Additionally, for the second
               through tenth policy years, an fee equal to 0.08333% of the
               policy value on each monthly anniversary. Monthly anniversary is
               defined as the day in each calendar month which is the same day
               of the month as the Policy Date. For the eleventh and later
               policy years, fee equal to 0.020833% of the policy value on each
               monthly anniversary. Policy value is as defined in the policy.

9
<PAGE>
 
          (c)  Basic Compensation on Increases
               -------------------------------
                    In the case of an increase in the Specified Amount of
                    insurance, a fee of 47% of C where:

                         C is equal to the lesser of:

                         (i)   the premium paid in the twelve months following
                    the effective date of the increase

                         (ii)  the target premium for the amount of the increase
                    or 

                         (iii) the increase in the scheduled premium.

                         C.  EXPENSE ALLOWANCE
                             -----------------

                    For each calendar month while Broker-Dealer Selling
               Agreement is en effect and before its termination, Broker-Dealer
               shall be entitled to the expense from Penn Mutual described
               below, provided that the amount payable as an expense allowance
               shall be limited to the total of reasonable business expenses
               incurred by Broker-Dealer that are directly related to the sale
               or service of Penn Mutual policies, and provided further that no
               such allowance shall be payable to Broker-Dealer that would cause
               the total of such allowances to exceed the limits of Section 4228
               of the Insurance Law of the State of New York. No payment
               pursuant to this agreement will be used by Broker-Dealer to
               effect compensation for the sale of insurance in excess of the
               limits of said Section 4228. Such allowance shall be 60% of an
               amount equal to the Basic First Year Compensation during the
               calendar month for which this allowance is being calculated.

                         D.  COMPENSATION CHARGEBACKS
                             ------------------------

               A percentage of total compensation (including expense allowance,
               if any) will be charged back for lapses, surrenders or if a
               policy is unwound during the first policy year and during the 12
               policy months following an increase. The percentage is shown
               below and will vary depending on the policy month of
               lapse/surrender/unwind.


                              Month of Lapse/              Chargeback

                              Surrender/Unwind             Percentage
                              ----------------             ----------

                                      0-3                      100%

                                      4-6                       75%

                                      7-9                       50%

                                      10-12                     25%
<PAGE>
 
8.  PENNANT SELECT(TM)
    
               During the period the Broker-Dealer Selling Agreement is in
               effect, and subject to and in accordance with the provisions
               thereof, Broker-Dealer shall be paid a fee for soliciting
               applications and servicing Contracts of Penn Mutual known as the
               Pennant Select Individual Variable and Fixed Annuity Contract
               (Policy Form VAA-98 and any variation thereof), (a policy on any
               such form being hereinafter called a "Pennant Select Annuity
               Contract"), that is placed in force before termination of this
               agreement. With respect to each Pennant Select Annuity Contract,
               Broker-Dealer may elect to receives fees under Option 1, 2 or 3.
               If no option is selected the default will be Option 1. Once each
               policy is in force, no changes will be permitted to the choice of
               compensation.     

                    A.   OPTION 1
                         --------

                    (a)  7.00% (4.2% where the insured has an attained age
                    greater than 80) of aggregate purchase payments up to
                    $1,000,000 per Contract; aggregate purchase payments in
                    excess of $1,000,000 require a separate written agreement
                    with the Home Office.

                    B.   OPTION 2
                         --------

                    (a)  6.7% (4.0% where the insured has an attained age
                    greater than 80) of aggregate purchase payments up to
                    $1,000,000 per Contract; aggregate purchase payments in
                    excess of $1,000,000 require a separate written agreement
                    with the Home Office.

                    (b)  0.50% of the Account Value, for the eighth and later
                    contract years, calculated on a quarterly basis and paid at
                    a quarter of the stated rate, and commencing with the first
                    calendar quarter of the eight Contract year and payable at
                    the end of each calendar quarter.

                    C.   OPTION 3
                         --------

                    (a)  5.85% (3.5% where the insured has an attained age
                    greater than 80) of aggregate purchase payments in excess of
                    $1,000,000 require a separate written agreement with the
                    Home Office.

                    (b)  0.20% of the Account Value, for the second through
                    seventh contract years, calculated on a quarterly basis and
                    paid at a quarter of the stated rate, and commencing with
                    the first calendar quarter of following the first Contract
                    anniversary year and payable at the end of each calendar
                    quarter.

                    (c)  0.50% of the Account Value, for the eighth and later
                    contract years, calculated on a quarterly basis and paid at
                    a quarter of the stated rate, and commencing with the first
                    calendar quarter of the eight Contract year and payable at
                    the end of each calendar quarter.
<PAGE>
 
9.  Commander(TM)

                    During the period the Broker-Dealer Selling Agreement is in
                    effect, and subject to and in accordance with the provisions
                    thereof, Broker-Dealer shall be paid a fee for soliciting
                    applications and servicing Contracts of Penn Mutual known as
                    the Commander Individual Variable and Fixed Annuity Flexible
                    Purchase Payment Annuity Contract (Policy Forms VAB-98 and
                    any variation thereof), (a policy on any such form being
                    hereinafter called a OCommander Annuity ContractO), that is
                    placed in force before termination of this agreement.

                         A.   1.00% of aggregate purchase payments up to 
                         $1,000,000 per Contract; aggregate purchase payments in
                         excess of $1,000,000 require a separate written
                         agreement with the Home Office; and

                         B.   1.00% of the Account Value, for the second through
                         seventh contract years, calculated on a quarterly basis
                         and paid at a quarter of the stated rate, and
                         commencing with the first calendar quarter of following
                         the first Contract anniversary year and payable at the
                         end of each calendar quarter.

10.  REPLACEMENT OF PENN MUTUAL POLICES

It is agreed that the compensation otherwise payable to Broker-Dealer for any
policy shall be reduced in accordance with the replacement control program in
effect at the time such policy is placed in force.  It is anticipated that such
replacement control program may be changed form time to time as to policies in
force after such change.

13
<PAGE>
 
11. POLICY DELIVERY RECEIPT

It is agreed that the Broker-Dealer shall be responsible for obtaining a signed
policy delivery receipt in accordance with Company policy.

<PAGE>
 
                    The Penn Mutual Life Insurance Company

                                  Founded 1847
                                        

Contract Owner  William Penn                         9999999    Contract Number
                                                              
                                                              
Contract Date   August 7, 1998             September 1, 2058       Annuity Date
                                                              
                                                              
Annuitant       William Penn                              35   Age of Annuitant



 VALUES AND PAYMENTS UNDER THIS CONTRACT, WHEN BASED UPON THE INVESTMENT
 EXPERIENCE OF A SEPARATE ACCOUNT, ARE VARIABLE. THEY MAY DECREASE OR INCREASE
 AND ARE NOT GUARANTEED AS TO FIXED DOLLAR AMOUNT.

 RIGHT TO REVIEW CONTRACT:   The Contract Owner may cancel this contract within
 ten days after its receipt.  Simply return or mail it to the Company or the
 representative through whom it was purchased.  The Company will refund the
 Contract Value as of the time notification is received.

 This is a legal contract between the Contract Owner and Penn Mutual. Please
 read the contract carefully.






 Executed on the Contract Date by The Penn Mutual Life Insurance Company.


    
 /s/ Laura M. Ritzko                  /s/ Robert E. Chappell
 Secretary                            Chairman and
                                      Chief Executive Officer

                                      Individual Variable and Fixed
                                      Annuity Contract
                                      Flexible Purchase Payments


                                      . Annuity Payments payable on Annuity Date
                                      . Flexible Purchase Payments payable 
                                        until Annuity Date
                                      . Participating
                                      . The Company will make monthly annuity 
                                        payments and other payments as set 
                                        forth in this contract.

The Penn Mutual Life Insurance Company, Philadelphia, Pennsylvania 19172

A004260C
VAA-98
     
<PAGE>
 
Guide to Contract Sections

 
1.  Contract Specifications             10.  Fixed Annuity Payments
2.  Endorsements                        11.  Variable Annuity Payments
3.  Definitions                         12.  Annuity Options
4.  Purchase Payments                   13.  Death Benefit
5.  The Separate Account                14.  Transfers
6.  The Fixed Account                   15.  Withdrawal
7.  Charges and Deductions              16.  General
8.  Contract Value               
9.  Annuity Payments             
                                        Additional Contract Specifications
                                        and a copy of any applications follow
                                        Section 16.
 
<PAGE>
 
1.  Contract Specifications



- - --------------------------------------------------------------------------------
Contract Owner:  William Penn              Contract Number:  9999999

Contract Date:  August 7, 1998             Annuity Date:  September 1, 2058

Annuitant:  William Penn                   Age of Annuitant:  35
- - --------------------------------------------------------------------------------

Market Type:  Non-Qualified

Separate Account:  PML Variable Annuity Account III

Schedule of Purchase Payments
- - -----------------------------

Initial Purchase Payment of $10,000.00 was allocated to the contract on 
August 7, 1998 as follows:
     Variable Account              70%
     Fixed Account                 30%

Subsequent Purchase Payments may be made subject to the provisions of the
contract.




Schedule of Annual Charges
- - --------------------------

Annual Contract Administration Charge*:  $40
Asset Based Contract Administration Charge**:       .15%
Mortality & Expense Risk Charge**:   1.20%


Date Annual Charges are deducted each year:   August 6

*THE CONTRACT ADMINISTRATION CHARGE APPLIES EACH YEAR THERE IS A VARIABLE
ACCOUNT VALUE WHICH IS LESS THAN $100,000.

**THE MORTALITY AND EXPENSE RISK CHARGE AS WELL AS THE ASSET BASED CONTRACT
ADMINISTRATION CHARGE ARE MADE DAILY AGAINST THE ASSETS OF THE SEPARATE ACCOUNT.

Schedule of Contingent Deferred Sales Charge
- - --------------------------------------------


Number of contract years since              Contingent Deferred
purchase payment                                Sales Charge
                                           (% of purchase payment)
                               
   0                                               7.0%
   1                                               7.0
   2                                               6.0
   3                                               5.0
   4                                               4.0
   5                                               3.0
   6                                               1.5
   7+                                              0.0
 
Refer to Section 7 of the contract for further information on the Contingent
Deferred Sales Charge.

                                                                          Page 3
<PAGE>
 
2.  Endorsements

To be made only by the Company



                           This page is intentionally

                                  left blank.
                                        



                                                                          Page 4
    
B004253E
     
<PAGE>
 
3.  Definitions

Accumulation Unit:  A unit of measure used to compute the Variable Account Value
under the contract prior to the Annuity Date.  See Section 8.

Annuitant:  The person during whose life annuity payments are made.

Annuity Date:  The date on which annuity payments start.

Annuity Unit:  A unit of measure used to calculate the amount of a variable
annuity payment.  See Section 11.

Contract Owner:  The person specified in the contract as the contract owner.
The Contract Owner has all rights to control all aspects of the contract,
including, after the Annuity Date and before the death of the Annuitant, the
right to transfer amounts among the subaccounts of the Separate Account and the
right to change the beneficiary.

Fixed Account:  The account under which amounts are held for the Contract Owner
under all fixed interest options prior to the Annuity Date.

Interest Period:  The period of time for which an interest rate declared by the
Company is guaranteed.  The period begins on the first day of the calendar month
in which allocation or transfer is made.

Qualified Plan:  A retirement arrangement that receives special tax treatment
under Section 403, 408, or any similar provisions of the Internal Revenue Code.

Variable Account:  The account under which amounts are held for the Contract
Owner under all subaccounts of the Separate Account prior to the Annuity Date.

The Company:  The Penn Mutual Life Insurance Company.


4.  Purchase Payments

Purchase payments will be allocated to the subaccounts of the Separate Account
and to the fixed interest options of the Fixed Account as directed by the
Contract Owner in the application for this contract.
 
Subsequent purchase payments will be allocated, as specified in the allocation
section of the application, to the subaccounts of the Separate Account and to
the fixed interest options of the Fixed Account unless the Contract Owner
directs that the purchase payments be allocated otherwise.
 
Purchase payments applied to the contract after issue may be made at any time
without prior notice to the Company. The minimum subsequent purchase payment is
$5,000.
 
Total purchase payments may not exceed $1,000,000 at any time without the
consent of the Company.


5.  The Separate Account

The Separate Account. The Separate Account named on Page 3 was established by
the Company for this and other variable contracts. The Separate Account is
divided into subaccounts for the investment of assets in shares of the mutual
funds which are listed in the Additional Contract Specifications Page. 

The Company owns the assets held in the Separate Account. However, the portion
of the assets of each subaccount of the Separate Account equal to the reserves
and other contract liabilities with respect to the subaccount of the Separate
Account are not chargeable with the liabilities arising out of any other
business the
                                                                          Page 5
    
A004291P
     

<PAGE>

                                                                          Page 6

5. The Separate Account (continued)

Company may conduct. Income and realized and unrealized gains and losses from
the assets held in each subaccount are credited to or charged against the
subaccount without regard to the income, gains or losses in other investment
accounts of the Company. Shares of a mutual fund held in a subaccount will be
redeemed at current net asset value to make transfers, pay benefits and cover
applicable charges and deductions. Any dividend or capital gain distribution
from a mutual fund will be reinvested in shares of that mutual fund.
 
Substitution of Investment. If investment in a subaccount should no longer be
possible, or a subaccount's investment in a particular mutual fund should no
longer be possible, or, in the judgment of the Company, investment in a
subaccount or mutual fund becomes inappropriate to the purposes of the contract,
or, if in the judgment of the Company, investment in another subaccount, mutual
fund or insurance company separate account is in the interest of Contract Owners
of this class of contracts, the Company may substitute another subaccount,
mutual fund or insurance company separate account. Substitution may be made with
respect to existing investments and the investment of future purchase payments.
 
Substitution will be subject to all approvals required under applicable law.
 
 
6.  The Fixed Account
                                        
The Fixed Account. The Fixed Account consists of the fixed interest options
which are listed in the Additional Contract Specifications Page. 

Amounts allocated or transferred to the Fixed Account under this contract become
a part of the general account assets of the Company and do not fluctuate with
regard to investment experience.                                        

Six Month Fixed Interest Option. Amounts may be only allocated to this fixed
interest option in conjunction with an election of the dollar cost averaging
program. If the dollar cost averaging program is terminated at the request of
the Contract Owner, the remaining balance will be transferred to the One Year
Fixed Interest Option unless otherwise directed by the Contract Owner.
                                        
Amounts held in the Six Month Fixed Interest Option of the Fixed Account will be
credited with interest at effective annual rates declared by the Company. The
declared interest rate will apply from the date of the allocation through the
end of a six month interest period. At the expiration of the interest period,
the Company will declare a rate not less than 3% for that portion of the fixed
interest option.

One Year Fixed Interest Option. Amounts may be allocated or transferred to this
fixed interest option. Amounts held in this fixed interest option of the Fixed
Account will be credited with interest at effective annual rates declared by the
Company. The declared interest rate will apply from the date of the allocation
or transfer through the end of a one year interest period. At the expiration of
an interest period, the Company will renew the portion of the fixed interest
option that has expired at the new rate declared for the interest period at that
time. For the 25 days following the expiration of such period, the Contract
Owner may transfer all or a portion of the amount held in such fixed interest
option to subaccount(s) of the Separate Account.

The Company will not declare rates of interest for any fixed interest option of
less than 3%.


7.  Charges and Deductions
 
Contract Administration Charges. These charges are assessed against contracts
with a Variable Account Value. The first charge is the Annual Contract
Administration Charge which will be no greater than the lesser of 2% of the
Variable Account Value or dollar amount specified on Page 3. This charge will
only be applied if the Variable Account Value at the time the charge is incurred
is less

    
A004292P
     
<PAGE>
 
7.  Charges and Deductions(continued)

than $100,000. It will be deducted annually on the dates specified on Page 3. It
will also be deducted when the Variable Account Value is withdrawn or
transferred in full if withdrawal or transfer is not on the date specified on
Page 3. The charge will not be deducted after the Annuity Date.
 
The second charge is an asset based contract administration charge. On an annual
basis the charge will be a percentage of the daily net asset value of the
Variable Account which will not exceed the charge shown on Page 3.
 
Mortality and Expense Risk Charge. This charge is made to compensate the Company
for the mortality guarantees made under this contract and for guaranteeing that
the contract administration charges will not be increased by the Company over
the life of this contract or other contracts under the same class. On an annual
basis the charge will be a percentage of the daily net asset value of the
Variable Account. The charge will not exceed the value shown on Page 3.
 
Contingent Deferred Sales Charge. This charge, if applicable, will be deducted
upon withdrawal, in whole or in part, of the Contract Value. This charge will
not be applied on payment at time of annuitization, on a death benefit payment,
medically related withdrawal payment or disability withdrawal payment . For
further definition of the charge, see Section 15 - Withdrawal.
 
Premium Taxes. The Company may deduct from the Contract Value any premium or
other taxes payable to a state or other government entity. Should the Company
elect not to assess any amount so due, the Company does not waive the right to
collect such amounts at a later date.
 
Deductions. The asset based contract administration charge and the mortality and
expense risk charge will be computed and deducted from each subaccount of the
Separate Account in which the Contract Owner is invested. These deductions will
be made daily.
 
The Company will deduct other charges applicable to the Variable Account by
canceling Accumulation Units or Annuity Units. The value of the canceled units
will be equal to the amount of the charges. Cancellation of Accumulation Units
will be in the ratio of the Contract Owner's share in each subaccount of the
Separate Account to the Variable Account Value.


8.  Contract Value

The Contract Value. The contract value is the sum of the Variable Account Value
and the Fixed Account Value.
                                        
The Fixed Account Value. The Fixed Account Value is the sum of all money
allocated or transferred to the fixed interest options of the Fixed Account plus
all interest credited to the Fixed Account. This amount shall be adjusted for
withdrawals, transfers and charges.
                                        
The Variable Account Value. The Variable Account Value is the sum of the values
of the Accumulation Units held in the subaccounts of the Separate Account for
this contract.
                                        
Number of Accumulation Units. For each subaccount of the Separate Account, the
number of Accumulation Units is the sum of (a) divided by (b), where:

                                        
(a) is each amount allocated to the subaccount; and

(b) is the value of the Accumulation Unit for that subaccount for the valuation
    period in which the purchase payment was received.

The number of Accumulation Units will be adjusted for transfers, withdrawals and
charges. Adjustments will be made as of the valuation period in which all
requirements for the transaction are received.
                                       
Value of Each Accumulation Unit. For each subaccount of the Separate Account,
the value was arbitrarily set at $10 when the subaccount was established. The
value may increase or decrease from one valuation period to the next. For any
valuation period the value is (a) multiplied by (b), where:
                                       
(a) is the value of an Accumulation Unit for the prior valuation period; and

(b) is the net investment factor for that subaccount for the current valuation
    period.                                       
                                       
Net Investment Factor. As used in this contract, net investment factor is an
index used to measure the investment performance of a subaccount from one
valuation period to the next.

                                                                          Page 7

    
A004293P
     
<PAGE>
 
                                                                          Page 8

8. Contract Value (continued)

For any subaccount, the net investment factor for a valuation period is found by
dividing (a) by (b) and subtracting (c), where:
 
(a)  is the net result of:
 
     (1)  net asset value per-share of the mutual fund held in the subaccount as
          of the end of the valuation period; plus
     (2)  the per-share amount of any dividend or capital gain distributions by
          the mutual fund if the "ex-dividend" date occurs in the valuation
          period; plus or minus
     (3)  a per-share charge or credit as the Company may determine, as of the
          end of the valuation period, for tax reserves.

(b)  is the net result of:
 
     (1)  the net asset value per-share of the mutual fund held in the
          subaccount as of the end of the last prior valuation period; plus or
          minus
     (2)  the per-share charge or credit for tax reserves as of the end of the
          last prior valuation period.
      
(c)  is the sum of the daily asset based contract administration charge, the
     daily mortality and expense risk charge. On an annual basis, the sum of
     such charges will not exceed the values shown on Page 3.
  
Valuation Period. It is the interval of time from one valuation to the next.
Valuation is the time when shares of the applicable mutual funds are valued.
 
9.  Annuity Payments
                                        
Annuity Date. Unless another Annuity Date was chosen in the application or later
written notification, the Annuity Date will be the later of the first day of the
next month after the Annuitant's 95th birthday or 10 years after the Contract
Date.
                                        
The Annuity Date must be on the first day of a month. The Contract Owner may
change the Annuity Date up to 30 days before the current Annuity Date.
                                        
Annuity Options. The Contract Owner may choose a fixed annuity option, a
variable annuity option, or a combination of both up to 30 days prior to the
Annuity Date.
                                        
On the Annuity Date, the Contract Value, net of premium taxes if applicable,
must be annuitized. If not otherwise specified by the Contract Owner, the
contract will be annuitized on the Annuity Date based on a life annuity with
payments guaranteed for a 10 year period. If not otherwise specified by the
Contract Owner, the Fixed Account Value will be annuitized under the fixed
annuity option and the Variable Account Value will be annuitized under the
variable annuity option.
                                       
Minimum Annuity Payments. If the Contract Value to be applied at the Annuity
Date is less than $5,000, the Company may pay such amount in a lump sum. Annuity
payments will be made monthly, quarterly, semi-annually or annually at the
Contract Owner's request. If any payment would be less than $50, the Company may
change the frequency so that payments are at least $50 each.


10.  Fixed Annuity Payments             

Amount of Fixed Annuity Payments. The portion of the Contract Value designated
by the Contract Owner for a fixed annuity option, will be applied to that
annuity option as of the Annuity Date. In no event will the monthly income under
Option 1, Option 2, Option 3 and Option 4 be less than the guaranteed monthly
income. The guaranteed monthly income will be equal to that portion of the
Contract Value, designated by the Contract Owner for a fixed annuity option,
applied to the Fixed Annuity Options Table in this section. The Fixed Annuity
Options Table shows the amount of the first payment for each $1,000 so applied,
according to the age at the Annuity Date. The tables are based on the Annuity
2000 Basic Table, without projections, 50% male/50% female with an effective
annual interest rate of 3%. Adjusted ages are used in applying those tables.

    
A004294P
     
<PAGE>

10.  Fixed Annuity Payments (continued)

Fixed Annuity Option Tables

The following tables show the amount of the first monthly income payment for
each $1,000 of value applied under an annuity option. "Age" as used in the
tables for Options 2,3, and 4 means an adjusted age determined in the following
manner from the actual age of the Annuitant on the birthday nearest the date of
the first payment:

       Date of First Payment                           Adjusted Age
     Before calendar year 2010                    Actual Age
             2010-2019                            Actual age decreased by 1
             2020-2029                            Actual age decreased by 2
           2030 and later                         Actual age decreased by 3

<TABLE> 
<CAPTION> 

                                          Option 1 - Annuity for Specified Number of Years

- - ------------------------------------------------------------------------------------------------------------------------------------
<S>               <C>     <C>    <C>      <C>      <C>        <C>     <C>       <C>    <C>      <C>       <C>      <C>     <C> 
Number of Years     5      6        7       8        9        10       11        12     13       14       15       16        17
Monthly Income    17.91  15.14   13.16    11.68    10.53      9.61    8.86      8.24   7.71     7.26      6.87     6.53    6.23
- - ------------------------------------------------------------------------------------------------------------------------------------
Number of Years    18     19       20       21       22       23       24        25     26       27       28       29      30
Monthly Income     5.96   5.73     5.51    5.32    5.15     4.99      4.84      4.71   4.59     4.47      4.37     4.27    4.18
- - ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION> 

                  Option 2 - Life Annuity and Option 3 - Life Annuity with Payments Guaranteed for 10 or 20 Years
- - ------------------------------------------------------------------------------------------------------------------------------------
                         Life         10 Years     20 Years                       Life         10 Years     20 Years
              Age        Annuity      Guaranteed   Guaranteed          Age        Annuity      Guaranteed   Guaranteed
- - ------------------------------------------------------------------------------------------------------------------------------------
              <S>        <C>          <C>          <C>                 <C>        <C>          <C>          <C>
              50         3.95         3.93         3.86                75         7.61         6.88         5.34
              51         4.02         3.99         3.91                76         7.93         7.06         5.37
              52         4.08         4.06         3.96                77         8.27         7.25         5.40
              53         4.16         4.12         4.02                78         8.64         7.44         5.42
              54         4.23         4.20         4.08                79         9.03         7.62         5.44

              55         4.31         4.27         4.14                80         9.46         7.81         5.46
              56         4.39         4.35         4.20                81         9.91         7.99         5.47
              57         4.48         4.43         4.26                82         10.41        8.16         5.48
              58         4.58         4.52         4.33                83         10.93        8.32         5.49
              59         4.68         4.61         4.39                84         11.50        8.48         5.50

              60         4.78         4.71         4.46                85         12.11        8.62         5.50
              61         4.90         4.81         4.53                86         12.76        8.76         5.51
              62         5.02         4.92         4.60                87         13.46        8.88         5.51
              63         5.15         5.03         4.66                88         14.20        8.99         5.51
              64         5.28         5.15         4.73                89         14.98        9.09         5.51

              65         5.43         5.28         4.80                90         15.81        9.17         5.51
              66         5.59         5.41         4.87                91         16.68        9.25         5.51
              67         5.76         5.55         4.93                92         17.59        9.32         5.51
              68         5.94         5.70         4.99                93         18.55        9.38         5.51
              69         6.13         5.85         5.05                94         19.55        9.44         5.51

              70         6.33         6.01         5.11                95         20.62        9.48         5.51
              71         6.56         6.17         5.17
              72         6.79         6.34         5.21
              73         7.05         6.51         5.26
              74         7.32         6.69         5.30
<CAPTION> 
    
                                    Option 4 - Joint and Survivor Life Annuity
- - ----------------------------------------------------------------------------------------------------------------
                Age      50    55     60    65     70     75    80     85    90     95       Age
<S>            <C>      <C>    <C>   <C>    <C>    <C>   <C>    <C>   <C>    <C>      <C> 
                50       3.53  3.64   3.73  3.80   3.85   3.89  3.92   3.93  3.94   3.95     50
                55       3.64  3.79   3.92  4.04   4.13   4.20  4.24   4.27  4.29   4.30     55
                60       3.73  3.92   4.12  4.30   4.45   4.57  4.65   4.71  4.74   4.76     60
                65       3.80  4.04   4.30  4.56   4.81   5.02  5.17   5.28  5.35   5.38     65
                70       3.85  4.13   4.45  4.81   5.18   5.52  5.80   6.01  6.15   6.23     70
                75       3.89  4.20   4.57  5.02   5.52   6.04  6.52   6.91  7.19   7.37     75
                80       3.92  4.24   4.65  5.17   5.80   6.52  7.27   7.96  8.50   8.87     80
                85       3.93  4.27   4.71  5.28   6.01   6.91  7.96   9.03  9.99   10.73    85
                90       3.94  4.29   4.74  5.35   6.15   7.19  8.50   9.99  11.48  12.78    90
                95       3.95  4.30   4.76  5.38   6.23   7.37  8.87   10.73 12.78  14.74    95
     
</TABLE> 

                                                                          Page 9

    
A004295P
     
<PAGE>
 
                                                                         Page 10

11. Variable Annuity Payments

First Variable Annuity Payment. The portion of the Contract Value designated by
the Contract Owner for a variable annuity option will be applied to one of the
Variable Annuity Option Tables in this section for the variable annuity option
and the assumed interest rate chosen as of the Annuity Date. The tables are
based on the Annuity 2000 Basic Table, without projections, 50% male/50% female
with an effective annual interest rate stipulated on the table.  Adjusted ages
are used in applying those tables.

Subsequent Variable Annuity Payments.  Payments after the first will vary in
amount according to the investment performance of the subaccount(s).  The
payment amount may change from month to month.  The amount of each subsequent
payment is the sum of (a) multiplied by (b) for each applicable subaccount,
where:

(a) is the number of Annuity Units for the subaccount; and
(b) is the value of an Annuity Unit for that subaccount for the valuation period
    in which payment is due.

The amount of each annuity payment after the first will not be affected by
variations in expense or mortality experience.

Number of Annuity Units.  The number of units for the subaccount of each
investment account chosen is (a) divided by (b), where:

(a) is the amount of the first variable annuity payment attributable to that
    subaccount; and
(b) is the value of an Annuity Unit for the subaccount as of the Annuity Date.

The number of Annuity Units is fixed except for adjustments for subaccount
transfers.  Adjustments will be made as of the valuation period in which all
requirements for the transfer are received.

Value of Each Annuity Unit.  For each subaccount, the value of an Annuity Unit
was arbitrarily set at $10 when the subaccount was established.  The value may
increase or decrease from one valuation period to the next.  For any valuation
period the value is (a) multiplied by (b) multiplied by (c), where:

(a) is the value of an Annuity Unit for the last prior valuation period
(b) is the net investment factor for that subaccount for the valuation period
(c) is an interest factor to neutralize the assumed interest rate built into the
    annuity tables.

Net Investment Factor.  The net investment factor is an index used to measure
the investment performance of a subaccount from one valuation period to the
next.  For any subaccount, the net investment factor for a valuation period is
found by dividing (a) by (b) and subtracting (c), where:

(a) is the net result of:

  (1) net asset value per-share of the mutual fund held in the subaccount as of
      the end of the valuation period; plus
  (2) the per-share amount of any dividend or capital gain distributions by the
      mutual fund if the "ex-dividend" date occurs in the valuation period; plus
      or minus
  (3) a per-share charge or credit as the Company may determine, as of the end
      of the valuation period, for tax reserves.

(b) is the net result of:

  (1) the net asset value per-share of the mutual fund held in the subaccount as
      of the end of the last prior valuation period; plus or minus
  (2) the per-share charge or credit for tax reserves as of the end of the last
      prior valuation period.

(c) is the sum of the daily asset based contract administration charge and the
    daily mortality and expense risk charge.  On an annual basis, this charge
    will be a percentage of the daily net asset value of the Separate Account.
    The sum of such charges will not exceed the values shown on Page 3.

    
A004296P
     
<PAGE>

11.  Variable Annuity Payments(continued)


Variable Annuity Option Tables - 3% Interest Option

The following tables show the amount of the first monthly income payment for
each $1,000 of value applied under an annuity option. "Age" as used in the
tables for Options 2,3, and 4 means an adjusted age determined in the following
manner from the actual age of the Annuitant on the birthday nearest the date of
the first payment:



                      Date of First Payment              Adjusted Age
                  Before calendar year 2010           Actual Age
                         2010-2019                    Actual age decreased by 1
                         2020-2029                    Actual age decreased by 2
                        2030 and later                Actual age decreased by 3
<TABLE> 
<CAPTION> 

Option 2 - Life Annuity and Option 3 - Life Annuity with Payments Guaranteed for 10 or 20 Years

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

                         Life         10 Years     20 Years                       Life         10 Years     20 Years
              Age        Annuity      Guaranteed   Guaranteed          Age        Annuity      Guaranteed   Guaranteed
- - ------------------------------------------------------------------------------------------------------------------------------------
<S>                      <C>          <C>          <C>                 <C>        <C>          <C>          <C>  
              50         3.95         3.93         3.86                75         7.61         6.88         5.34
              51         4.02         3.99         3.91                76         7.93         7.06         5.37
              52         4.08         4.06         3.96                77         8.27         7.25         5.40
              53         4.16         4.12         4.02                78         8.64         7.44         5.42
              54         4.23         4.20         4.08                79         9.03         7.62         5.44

              55         4.31         4.27         4.14                80         9.46         7.81         5.46
              56         4.39         4.35         4.20                81         9.91         7.99         5.47
              57         4.48         4.43         4.26                82         10.41        8.16         5.48
              58         4.58         4.52         4.33                83         10.93        8.32         5.49
              59         4.68         4.61         4.39                84         11.50        8.48         5.50

              60         4.78         4.71         4.46                85         12.11        8.62         5.50
              61         4.90         4.81         4.53                86         12.76        8.76         5.51
              62         5.02         4.92         4.60                87         13.46        8.88         5.51
              63         5.15         5.03         4.66                88         14.20        8.99         5.51
              64         5.28         5.15         4.73                89         14.98        9.09         5.51

              65         5.43         5.28         4.80                90         15.81        9.17         5.51
              66         5.59         5.41         4.87                91         16.68        9.25         5.51
              67         5.76         5.55         4.93                92         17.59        9.32         5.51
              68         5.94         5.70         4.99                93         18.55        9.38         5.51
              69         6.13         5.85         5.05                94         19.55        9.44         5.51

              70         6.33         6.01         5.11                95         20.62        9.48         5.51
              71         6.56         6.17         5.17
              72         6.79         6.34         5.21
              73         7.05         6.51         5.26
              74         7.32         6.69         5.30

<CAPTION> 
                                    Option 4 - Joint and Survivor Life Annuity
- - ----------------------------------------------------------------------------------------------------------------------
                Age      50    55     60    65     70     75    80     85    90     95       Age
<S>             <C>      <C>   <C>    <C>   <C>    <C>    <C>   <C>    <C>   <C>    <C>      <C> 
                50       3.53  3.64   3.73  3.80   3.85   3.89  3.92   3.93  3.94   3.95     50
                55       3.64  3.79   3.92  4.04   4.13   4.20  4.24   4.27  4.29   4.30     55
                60       3.73  3.92   4.12  4.30   4.45   4.57  4.65   4.71  4.74   4.76     60
                65       3.80  4.04   4.30  4.56   4.81   5.02  5.17   5.28  5.35   5.38     65
                70       3.85  4.13   4.45  4.81   5.18   5.52  5.80   6.01  6.15   6.23     70
                75       3.89  4.20   4.57  5.02   5.52   6.04  6.52   6.91  7.19   7.37     75
                80       3.92  4.24   4.65  5.17   5.80   6.52  7.27   7.96  8.50   8.87     80
                85       3.93  4.27   4.71  5.28   6.01   6.91  7.96   9.03  9.99   10.73    85
                90       3.94  4.29   4.74  5.35   6.15   7.19  8.50   9.99  11.48  12.78    90
                95       3.95  4.30   4.76  5.38   6.23   7.37  8.87   10.73 12.78  14.74    95
</TABLE> 
                                                                         Page 11
 
    
A004297P
     
<PAGE>
                                                                        Page 12

11. Variable Annuity Payments(continued)

Variable Annuity Option Tables - 5% Interest Option

The following tables show the amount of the first monthly income payment for
each $1,000 of value applied under an annuity option. "Age" as used in the
tables for Options 2,3, and 4 means an adjusted age determined in the following
manner from the actual age of the Annuitant on the birthday nearest the date of
the first payment:
<TABLE> 
<CAPTION>
                     Date of First Payment                 Adjusted Age
                Before calendar year 2010              Actual Age
                       2010-2019                       Actual age decreased by 1
                       2020-2029                       Actual age decreased by 2
                      2030 and later                   Actual age decreased by 3
 
Option 2 - Life Annuity and Option 3 - Life Annuity with Payments Guaranteed for 10 or 20 Years
- - ------------------------------------------------------------------------------------------------------------------------------------
                         Life         10 Years     20 Years                       Life         10 Years     20 Years
              Age        Annuity      Guaranteed   Guaranteed          Age        Annuity      Guaranteed   Guaranteed
- - ------------------------------------------------------------------------------------------------------------------------------------
<S>                      <C>          <C>          <C>                 <C>        <C>          <C>          <C>  
              50         5.17         5.14         5.04                75         8.79         7.93         6.35
              51         5.23         5.19         5.09                76         9.11         8.10         6.38
              52         5.29         5.25         5.13                77         9.45         8.28         6.41
              53         5.36         5.31         5.18                78         9.82         8.46         6.43
              54         5.43         5.38         5.23                79         10.22        8.64         6.44

              55         5.50         5.45         5.29                80         10.65        8.81         6.46
              56         5.58         5.52         5.34                81         11.12        8.98         6.47
              57         5.67         5.60         5.40                82         11.62        9.14         6.48
              58         5.76         5.68         5.45                83         12.15        9.29         6.49
              59         5.86         5.77         5.51                84         12.73        9.44         6.50

              60         5.96         5.86         5.57                85         13.34        9.58         6.50
              61         6.07         5.96         5.63                86         14.00        9.70         6.51
              62         6.19         6.06         5.69                87         14.71        9.81         6.51
              63         6.32         6.17         5.75                88         15.46        9.92         6.51
              64         6.45         6.28         5.82                89         16.25        10.01        6.51

              65         6.60         6.40         5.88                90         17.08        10.09        6.51
              66         6.75         6.53         5.94                91         17.96        10.17        6.51
              67         6.92         6.66         5.99                92         18.88        10.23        6.51
              68         7.10         6.80         6.05                93         19.84        10.29        6.51
              69         7.29         6.95         6.10                94         20.84        10.34        6.51

              70         7.50         7.10         6.15                95         21.91        10.38        6.51
              71         7.72         7.25         6.20
              72         7.96         7.42         6.24
              73         8.22         7.58         6.28
              74         8.49         7.75         6.32

<CAPTION> 
                                    Option 4 - Joint and Survivor Life Annuity

- - -------------------------------------------------------------------------------------------------------------
<S>                      <C>   <C>    <C>   <C>    <C>    <C>   <C>    <C>   <C>    <C>      <C>  
                Age      50    55     60    65     70     75    80     85    90     95       Age
                50       4.74  4.83   4.92  4.99   5.04   5.09  5.12   5.14  5.15   5.16     50
                55       4.83  4.96   5.09  5.20   5.29   5.36  5.42   5.45  5.47   5.49     55
                60       4.92  5.09   5.26  5.43   5.58   5.71  5.80   5.86  5.90   5.93     60
                65       4.99  5.20   5.43  5.68   5.92   6.13  6.29   6.41  6.49   6.54     65
                70       5.04  5.29   5.58  5.92   6.27   6.61  6.90   7.12  7.27   7.37     70
                75       5.09  5.36   5.71  6.13   6.61   7.12  7.60   8.01  8.30   8.50     75
                80       5.12  5.42   5.80  6.29   6.90   7.60  8.34   9.03  9.59   9.99     80
                85       5.14  5.45   5.86  6.41   7.12   8.01  9.03   10.11 11.07  11.84    85
                90       5.15  5.47   5.90  6.49   7.27   8.30  9.59   11.07 12.57  13.87    90
                95       5.16  5.49   5.93  6.54   7.37   8.50  9.99   11.84 13.87  15.83    95
</TABLE> 

    
A004298P
     

<PAGE>
 
12. Annuity Options


Option 1 - Annuity for Specified Number of Years.  Payments will be made for a
specified number of years, which may not be less than 5 nor more than 30. This
option is available for a fixed annuity only.

Option 2 - Life Annuity.  Payments will be made for the life of the Annuitant.
Payments will cease with the last payment due prior to the Annuitant's death.

Option 3 - Life Annuity with Payments Guaranteed for 10 or 20 years.  Payments
will be made for the life of the Annuitant.  A guaranteed payment period of
either 10 or 20 years may be chosen.

Option 4 - Joint and Survivor Life Annuity.  The initial payment will be made if
either the Annuitant or the designated second Annuitant are living.  Subsequent
payments will continue during the joint lives of the Annuitants and thereafter
during the life of the surviving annuitant.  Payments will end with the last
payment due before the death of the last Annuitant to die.

Other annuity forms may be available with the consent of the Company.

If the Annuitant dies prior to the end of the specified period under Option 1 or
the guaranteed period under Option 3, the beneficiary may choose either:

(1) To have the payments continue for the remainder of the specified or
guaranteed period, or

(2) To receive at any time in one sum the present value of the remaining
payments to be made over the specified or guaranteed period.

If the beneficiary dies while receiving annuity payments under Option 1 or the
guaranteed period of Option 3, the present value of remaining payments will be
paid in one sum to the beneficiary's estate unless otherwise specified.  The
present value will be computed as of the valuation period in which due proof of
death and the necessary forms to make payment to a beneficiary are received at
our Administrative Office.  At that time, the present value of the fixed annuity
option will be commuted at a rate set by the Company on the annuity date and the
present value of the variable annuity option will be commuted at the assumed
interest rate built into the annuity table chosen at annuitization.

Payments.  Payments will be made on the first day of the month starting with the
Annuity Date.  Payments under all options will be made to or at the direction of
the Contract Owner.


13.  Death Benefit

                                        
Death Before the Annuity Date. A death benefit shall be payable upon the earlier
of the death of:                                        

  (1) the Contract Owner or             
  (2) the Annuitant.                    
                                        
Prior to the Annuity Date and upon receipt of due proof of death and the
necessary forms to make payment to a beneficiary, the Company will pay a death
benefit to the beneficiary.                                        

Upon the Contract Owner's death, the death benefit is equal to the Contract
Value on the date of receipt of due proof of death.

Upon the Annuitant's death, the death benefit is equal to the Fixed Account
death benefit plus the Variable Account death benefit. The Fixed Account death
benefit is equal to the Fixed Account Value on the date of receipt of due proof
of death and the necessary forms to make payment to a beneficiary. The Variable
death benefit is the greater of:
                                       
     (1) the Variable purchase payments, net of Variable Account transfers and
     less the total amount of any partial withdrawals from the Variable Account;
     or
     (2) the Variable Account Value at the date of receipt of due proof of death
     and the necessary forms to make payment to a beneficiary. 

Within one year of the date of death, the beneficiary may elect one of the
following payout options if death occurs before the Annuity Date.
                                       
(1) The death benefit may be paid in a single sum. The payment will generally be
    made within 7 days of receipt of the necessary forms to make payment.

                                                                         Page 13

    
A004299P
     

<PAGE>
 
                                                                         Page 14

13. Death Benefit (continued)

    
(2) The Contract Value may be paid out in a single sum within five years after
    the date of death.  At the time of this election, the beneficiary must
    specify the allocation of the Contract Value to the subaccounts of the
    Separate Account and the fixed interest options of the Fixed Account.
    During this election and within five years after the date of death, the
    beneficiary may transfer amounts among the subaccounts of the Separate
    Account and the fixed interest options of the Fixed Account.  Transfers from
    the fixed interest options are subject to the limitations imposed on such
    options prior to the end of the interest period.
     
(3) The death benefit may be paid in the form of one of the Annuity Options.  If
    the death benefit becomes payable upon the death of the Annuitant, election
    to receive the death benefit in the form of an annuity must be made within
    60 days of the death of the Annuitant.  The payments must be made over the
    life of the beneficiary or over a period not extending beyond the life
    expectancy of the beneficiary.  Payments under this option must commence
    within one year after the date of death.

(4) If the beneficiary is the Contract Owner's surviving spouse, the surviving
    spouse may elect to become the Contract Owner.

If no such election is made within one year of the date of death, the Company
will pay the Contract Value to the beneficiary at that time.  If there is more
than one surviving beneficiary, the beneficiaries must choose to receive their
respective portions of the death benefit according to either (1) or (2) or (3)
in the preceding paragraph.  If no beneficiary survives the first to die of the
Contract Owner or the Annuitant, the death benefit will be paid in a lump sum to
the Contract Owner's estate or the Contract Owner, respectively.

Death After the Annuity Date. This death benefit shall be payable upon the death
of the Annuitant.   If death occurs after the Annuity Date, the death benefit
payable, if any, will be according to the annuity option in force.

Beneficiary.  The beneficiary is the person(s) who is to receive:

  (1) Payment on the earlier of the death of the Contract Owner or the Annuitant
      prior to the Annuity Date, or
  (2) Remaining payments under specified or guaranteed annuity payments, if any,
      on death of the Annuitant on or after the Annuity Date.

The Contract Owner shall designate the beneficiary in the application. The
Contract Owner may change the beneficiary at any time before the death of the
Contract Owner or the Annuitant, whichever occurs first.

The estate of a beneficiary who dies before the first to die of the Contract
Owner or the Annuitant shall have no rights under this contract.

14.  Transfers


Transfers. Subject to and in accordance with the provisions of this contract and
prior to the Annuity Date, the Contract Owner may transfer amounts among the
subaccounts of the Separate Account and the one year fixed interest option of
the Fixed Account, provided that:

(a) the minimum amount which may be transferred is $250 or, if less, the full
    amount held in the subaccount or fixed interest option;
(b) for partial transfers, the amount remaining in a subaccount or fixed
    interest option must be at least $250;
(c) amounts may be transferred from the one year fixed interest option(s) to
    other subaccounts only during the 25 day period immediately following the
    end of the interest period for which an interest rate is declared on such
    fixed interest option(s).
 
Subject to and in accordance with the provisions of this contract and after the
Annuity Date, the Contract Owner may transfer amounts among subaccounts of the
Separate Account. Upon death of the Contract Owner or the Annuitant and under
the election of a Variable Annuity option, the beneficiary shall have the right
to transfer amounts among the subaccounts of the Separate Account, provided
that:
 
(a) the minimum amount which may be transferred is $250 or, if less, the full
    amount held in the subaccount;
(b) for partial transfers, the amount remaining in a subaccount must be at least
    $250.

    
A004300P
     
<PAGE>
 
15.  Withdrawal


Withdrawal. Prior to the earlier of the Annuity Date, the death of the Contract
Owner or the death of the Annuitant, the Contract Owner may withdraw all or part
of the Contract Value.

Withdrawal Payments. The Contract Owner may make a full or partial withdrawal.
The minimum withdrawal is $500 or, at the time of the first withdrawal in each
contract year, the free withdrawal amount defined below, if less.

At the time of a partial withdrawal, the amount remaining in the contract must
be at least $5,000 or such lower amount as the Company may require.  A minimum
balance of $250 must be in each subaccount or a fixed interest option.  If the
Contract Owner makes a full withdrawal, the contract must be returned to the
Company.

Unless otherwise specified by the Contract Owner, the withdrawal will be made
first prorata from the subaccounts of the Separate Account up to the Variable
Account Value, and then from the Fixed Account beginning with the fixed interest
option with the shortest interest period.  Within a fixed interest option,
partial withdrawals will be made from amounts most recently allocated, renewed
or transferred.

Free Withdrawal.  Prior to the Annuity Date, on the last day of the first
contract year and once each Contract year thereafter, the first withdrawal of
the contract year, up to the free withdrawal amount will not be assessed a
Contingent Deferred Sales Charge.

Free Withdrawal Amount.  The free withdrawal amount is equal to 15% of the
purchase payments as of the date of the request.

Contingent Deferred Sales Charge. The Contingent Deferred Sales Charge will be
imposed upon withdrawals.

For purposes of calculating the Contingent Deferred Sales Charge, purchase
payments will be allocated to the amount withdrawn. The Company will allocate
the purchase payment with the earliest effective date first, then the next
earliest purchase payment until the allocation is equal to the withdrawal
amount. There will be no Contingent Deferred Sales Charge on amounts withdrawn
that exceed the total purchase payments of the contract. Subject to the
provisions of the contract, the free withdrawal amount will be applied to the
purchase payments that have been in the contract for the longest length of time.

The percentage charged will vary depending upon the number of full contract
years since the purchase payments were made to the time of the withdrawal in
accordance with the table shown on Page 3

The Contingent Deferred Sales Charge will be equal to the sum of charges applied
to the purchase payments associated with the withdrawal.  The charge applied to
each purchase payment is equal to the product of (a) multiplied by (b) for each
purchase payment associated with the withdrawal, where:

(a) is the amount of the purchase payment associated with the withdrawal, and
(b) is the percentage that corresponds to the number of full contract years
    since the purchase payment.

Systematic Withdrawals.  After the contract is issued and prior to the Annuity
Date, the Contract Owner may withdraw systematically if no previous free
withdrawal has been made during the current contract year.  The minimum Contract
Value to be eligible for a withdrawal of this type is $25,000 or such lower
amount as the Company may require.  The maximum systematic withdrawal amount is
set annually; it is equal to the Free Withdrawal Amount as defined in the
provision above.  The minimum systematic withdrawal amount is $100. The
withdrawals can be made on a monthly, quarterly, semiannual or annual basis.

A level systematic withdrawal payment will begin one modal period after the date
of receipt of the request. No Contingent Deferred Sales Charge will be applied
to systematic withdrawals under this provision.

The Contract Owner must send the Company written notice to either stop the
systematic withdrawals or to change the amount or the mode of the withdrawals.
The systematic withdrawals will terminate upon the earlier of the death of the
Contract Owner or the Annuitant.


                                                                         Page 15

    
A004301P
     
<PAGE>
 
                                                                         Page 16

16. General


Ownership of Contract.  The Contract Owner must be named in the application.
Upon written notice to the Company, the Contract Owner may assign the contract
to a new Contract Owner.

Disability. The Contract Owner may at any time withdraw all or any part of the
Contract Value free of Contingent Deferred Sales Charge if:

(i)   the Contract Owner, or the Annuitant in a Qualified Plan, is then disabled
      as defined in Section 72(m)(7) of the Internal Revenue Code and as applied
      under the Social Security Act, and
(ii)  the disability began after the Contract Date, and
(iii) the disability has continued without interruption for four months.

Medically Related Withdrawal.  After the first contract year for contracts
issued to Contract Owners prior to their 75th birthday and prior to the Annuity
Date, the Contract Owner may request to withdraw all or any part of the Contract
Value free of Contingent Deferred Sales

Charge if either of the following events occur.
    
(a) While the contract is in force, the Contract Owner is first confined to a
    Medical Care Facility and remains there for at least 90 consecutive days.
    The Medical Care Facility must be a state licensed facility which provides
    medically necessary in-patient care.  The facility must be prescribed based
    on physical limitations which prohibit daily living in a non-institutional
    setting by a licensed physician in writing.
(b) While the contract is in force, the Contract Owner is diagnosed by a
    licensed physician with a Fatal Illness which is expected to result in death
    within 2 years of the diagnoses for 80% of the diagnosed cases.
     
The Company must receive due proof of the Contract Owner's confinement or Fatal
Illness in writing.  The Contract Owner must be living as of the date the
Medically Related Withdrawal proceeds are paid.  The maximum payout for all
annuities with this benefit, at or issued by the Company and affiliated
companies, is $500,000.

Deferment of Transfers and Payments.  Transfers and payments of withdrawals from
the Variable Account and payment of the Variable Account death benefit will be
made within seven days after receipt by the Company of all documents required
for such transfer, payment of withdrawal or payment of death benefits.  However,
the Company may defer a transfer, a withdrawal, a death benefit payment, the
Annuity Date or annuity payments under the contract, if:

(1) The New York Stock Exchange is closed (other than customary weekend and
    holiday closings);
(2) Trading on the New York Stock Exchange is restricted;
(3) An emergency exists such that it is not reasonably practical to dispose of
    securities held in the Separate Account or to fairly determine the value of
    its assets; or
(4) The Securities and Exchange Commission by order so permits for the
    protection of security holders.

Conditions in (2) and (3) will be decided by, or in accordance with rules of,
the Securities and Exchange Commission.

The Company may defer a transfer or payment of a withdrawal from the Fixed
Account or payment of the Fixed Account death benefit for a period not exceeding
six months, if it reasonably determines that investment conditions are such that
an orderly sale of assets held as part of general assets is not possible.

Incontestability.  No material misstatement made by the applicant will void the
contract unless it is contained in the written application attached to the
contract.  The contract will be incontestable after it has been in force for 2
years from the Contract Date.

Misstatement of Age.  If the age of the Annuitant or a joint payee is misstated,
any amount payable under this contract will be that amount which the purchase
payments paid would have purchased on the basis of the correct age.

If the annuity payments have been overpaid because the age of the Annuitant or
joint payee has been misstated, the amount overpaid, with interest at the rate
of 6% per year or such higher rate as state law may require, compounded
annually, will be charged against the payments still to be made under this
contract.

If the annuity payments have been underpaid because the age of the Annuitant or
joint payee has been misstated, the amount underpaid, with interest at the rate
of 6% per year or such higher rate as state law may require, compounded
annually, will be paid in full with the next payment due under this contract.

    
A004302P
     
<PAGE>
 
16.  General (continued)


Proof of Age and Survival. The Company may require satisfactory proof of correct
age at any time. If any payment under this contract depends on the payee being
alive, the Company may require satisfactory proof of survival.

The Contract. The contract, any endorsements, any riders and its attached
application are the entire contract. It is issued in consideration of the
application and purchase payments.
                                        
Only the President, a Vice President, an Associate Actuary, an Actuary or
Secretary of the Company may change the contract. Any change must be in writing.
                                        
At any time, the Company may make such changes in this contract as are required
to make it conform with any law or regulation issued by any government agency to
which it is subject.
                                        
Participating Contract. The contract may participate in divisible surplus of
Penn Mutual. Divisible surplus, if any, to be apportioned to the contract shall
be apportioned annually and shall be paid in cash or credited to the Contract
Value at the end of the contract year. No divisible surplus is expected to be
apportioned to this contract in the foreseeable future.
                                        
Dates. Contract years and anniversaries are measured from the Contract Date.
 
Notices, Changes and Choices. To be effective, all notices, changes and choices
which the Contract Owner may make under the contract must be in writing.
Contract Owner should provide notification on a form provided or approved by the
Company, signed and received by the Company at its Administrative Office or
designated service office. If acceptable to the Company, notices, changes and
choices relating to beneficiaries and ownership will take effect as of the date
signed unless the Company has already acted in reliance on the prior status. The
Company is not responsible for their validity.

Contract Payments. All sums payable to or by the Company are payable at its
designated service office.
                                       
Protection of Proceeds. Annuity payments under this contract may not be assigned
by the payee prior to their due dates. To the extent allowed by law, annuity
payments are not subject to legal process for debts of a payee.
                                       
Compliance with Minimum Value Requirements. Annuity, death and withdrawal
benefits are not less than the minimum benefits required under applicable laws
and regulations of the jurisdiction in which this contract is delivered.
                                       
The benefits provided under the Fixed Account of this contract are increased by
interest credited in excess of the guaranteed minimums, if any.
                                       
Periodic Reports. As required by federal and state law and at least once each
year, the Company will furnish the Contract Owner with periodic reports. The
periodic reports will contain information on the Separate Account, the Variable
Account Value, the number of Accumulation Units, the value per Accumulation Unit
and the Fixed Account Value.

    
A004303P
     
<PAGE>
 
                                                                         Page 17

Additional Contract Specifications




Eligible Mutual Funds
- - ---------------------

                  Penn Series Funds, Inc.

   Independence Capital (ICMI)      Vontobel USA
     Money Market                     International Equity
     Quality Bond
     Growth Equity                  T. Rowe Price
                                      High Yield Bond
   OpCap Advisors                     Flexibly Managed
     Value Equity
     Small Capitalization

   Neuberger & Berman Advisers Management Trust
     Neuberger & Berman
      Limited Maturity Bond Portfolio
      Balanced Portfolio


Variable Insurance Product Funds    Variable Insurance Product Funds II
   Fidelity Management                Fidelity Management
     Equity Income                       Asset Manager
     Growth



   Eligible Fixed Interest Options
   -------------------------------

   Six Month
   One Year


EXCEPT WITH THE CONSENT OF PENN MUTUAL, THERE CAN BE NO ALLOCATION OF PURCHASE
PAYMENTS AND TRANSFERS TO MORE THAN 17 OF THE FUNDS AND THE FIXED INTEREST
ACCOUNTS PRIOR TO THE ANNUITY DATE. FOLLOWING THE ANNUITY DATE, THE INITIAL
ALLOCATION AND SUBSEQUENT TRANSFERS CAN BE TO NO MORE THAN 1 FIXED INTEREST
OPTION AND 3 FUNDS OVER THE PHASE OF THE CONTRACT.
                                        
    
A004386P
     
<PAGE>
 
Please notify the Company promptly of any change in address.

Annual Election - The Company is a mutual life insurance company. It has no
stockholders. The Contract Owner of this contract is a member of The Company
while this contract is in force during the life of the Annuitant before the
Annuity Date and before total withdrawal of the Contract Value. Members have the
right to vote in person or by proxy at the annual election of Trustees held at
the Home Office, on the first Tuesday of March. If more information is desired,
it may be obtained from the Secretary.



VALUES AND PAYMENTS UNDER THIS CONTRACT, WHEN BASED UPON THE INVESTMENT
EXPERIENCE OF A SEPARATE ACCOUNT, ARE VARIABLE AND ARE NOT GUARANTEED AS TO
FIXED DOLLAR AMOUNT.




                                    Individual Variable and Fixed
                                    Annuity Contract
                                    Flexible Purchase Payments

                                    . Annuity Payments payable on Annuity Date
                                    . Flexible Purchase Payments payable until
                                      Annuity Date
                                    . Participating
                                    . The Company will make monthly annuity 
                                      payments and other payments as set forth
                                      in this contract.


The Penn Mutual Life Insurance Company, Philadelphia, Pennsylvania 19172
VAA-98

    
A004261P
     

<PAGE>
 
Rider - Guaranteed Minimum Death Benefit - Rising Floor

The Penn Mutual Life Insurance Company agrees, subject to the provisions of this
supplemental agreement, to provide the Guaranteed Minimum Death Benefit as
applied for on the application.  The Company also agrees to provide all of the
other benefits which are stated in this agreement.

This agreement is a part of the policy to which it is attached.  It is subject
to all of the provisions of the policy unless stated otherwise in this
agreement.   This agreement enhances the death benefit section in the contract
to which it is attached.

Death Before the Annuity Date - Prior to the Annuity Date and upon receipt of
due proof of the Annuitant's death and the necessary forms to make payment to a
beneficiary, the Company will pay to the beneficiary the Guaranteed Minimum
Death Benefit in place of the Variable Account Death Benefit if it is greater.

The Guaranteed Minimum Death Benefit will be the sum of the purchase payments
paid into the Variable Account less any reduction for a withdrawal from the
Variable Account as described below accumulated with interest at an effective
annual rate of 5%.  The accumulation will be from the effective date of the
purchase payment or the withdrawal to the date of payment of the Guaranteed
Minimum Death Benefit or to age 80, if earlier.  After age 80, the purchase
payments and withdrawals will be reflected in the Guaranteed Minimum Death
Benefit value but will not accumulate further interest.

When part of the Variable Account Value is withdrawn, the withdrawal will reduce
the Guaranteed Minimum Death Benefit in the same proportion that the Variable
Account Value was reduced on the date of withdrawal.  For each withdrawal, the
Guaranteed Minimum Death Benefit reduction is calculated by multiplying the
Guaranteed Minimum Death Benefit on the date of withdrawal by a fraction, the
numerator of which is the amount of the withdrawal including any applicable
Contingent Deferred Sales Charge and the denominator of which is the Variable
Account Value immediately prior to the withdrawal.

Transfers into the Variable Account will be treated as purchase payments
allocated to the Variable Account for the Guaranteed Minimum Death Benefit
calculation described above.  Similarly, transfers out of the Variable Account
will be treated as withdrawals from the Variable Account.

Charge - While this agreement is in force, an asset based charge will be
assessed.  The charge will be a percentage of the average variable account
value.  On an annual basis the percentage will not exceed the amount shown on
Page 3 of the contract. The charge will be deducted on the dates specified on
Page 3.  It will also be deducted when the Variable Account Value is withdrawn
or transferred in full if withdrawal or transfer is not on the date specified on
Page 3.  The charge will be deducted on the date of payment of the Death Benefit
and on the date of annuitization.  If the charge is deducted on a date other
than that specified on Page 3, only a fraction of the charge will be deducted.
The fraction will be equal to the portion of the year that the contract was
inforce.

Average Variable Account Values - The average variable account value is equal to
the variable account value at the beginning of the contract year plus the
variable account value at the time the charge is assessed divided by two.  At
the time of the first deduction, the beginning of the contract year value will
be equal to the initial purchase payment allocated to the variable account.

Termination of Agreement - This agreement will terminate upon :

(a)  the Termination Date for this agreement shown on Page 3 of the Contract;
(b)  surrender of this contract;
(c)  full withdrawal of the variable account;
(d)  annuitization; or
(e)  receipt by the Company of a written request by the Owner to discontinue it.


Effective Date - The effective date of this agreement is the same as the Date of
Issue of this policy unless another effective date is shown below.

    
/s/ Robert E. Chappell

Chairman and
Chief Executive Offer

GDBRF-98
A004263R
     

<PAGE>
 
Rider - Guaranteed Minimum Death Benefit - Step Up

The Penn Mutual Life Insurance Company agrees, subject to the provisions of this
supplemental agreement, to provide the Guaranteed Minimum Death Benefit as
applied for on the application.  The Company also agrees to provide all of the
other benefits which are stated in this agreement.

This agreement is a part of the policy to which it is attached.  It is subject
to all of the provisions of the policy unless stated otherwise in this
agreement.   This agreement enhances the death benefit section in the contract
to which it is attached.

Death Before the Annuity Date.  Prior to the Annuity Date and upon receipt of
due proof of the Annuitant's death and the necessary forms to make payment to a
beneficiary, the Company will pay to the beneficiary the Guaranteed Minimum
Death Benefit in place of the Variable Account Death Benefit if it is greater.

On each Contract Anniversary, the Guaranteed Minimum Death Benefit will be equal
to the greater of:
  (1) the Guaranteed Minimum Death Benefit currently in effect; or
  (2) the Variable Account Value on the current Contract Anniversary.

The Guaranteed Minimum Death Benefit after the Contract Anniversary will be the
Guaranteed Minimum Death Benefit on the Contract Anniversary plus the sum of
purchase payments paid into the Variable Account after the Contract Anniversary
less any reduction for a withdrawal from the Variable Account as described
below.

When part of the Variable Account Value is withdrawn, the withdrawal will reduce
the Guaranteed Minimum Death Benefit in the same proportion that the Variable
Account Value was reduced on the date of withdrawal.  For each withdrawal, the
Guaranteed Minimum Death Benefit reduction is calculated by multiplying the
Guaranteed Minimum Death Benefit on the date of withdrawal by a fraction, the
numerator of which is the amount of the withdrawal including any applicable
Contingent Deferred Sales Charge and the denominator of which is the Variable
Account Value immediately prior to the withdrawal.

Transfers into the Variable Account will be treated as purchase payments
allocated to the Variable Account for the Guaranteed Minimum Death Benefit
calculation described above.  Similarly, transfers out of the Variable Account
will be treated as withdrawals from the Variable Account.

Charge--While this agreement is in force, an asset based charge will be
assessed.  The charge will be a percentage of the average variable account
value.  On an annual basis the percentage will not exceed the amount shown on
Page 3 of the contract. The charge will be deducted on the dates specified on
Page 3.  It will also be deducted when the Variable Account Value is withdrawn
or transferred in full if withdrawal or transfer is not on the date specified on
Page 3.  The charge will be deducted on the date of payment of the Death Benefit
and on the date of annuitization.  If the charge is deducted on a date other
than that specified on Page 3, only a fraction of the charge will be deducted.
The fraction will be equal to the portion of the year that the contract was
inforce.

Average Variable Account Values-- The average variable account value is equal to
the variable account value at the beginning of the contract year plus the
variable account value at the time the charge is assessed divided by two.  At
the time of the first deduction, the beginning of the contract year value will
be equal to the initial purchase payment allocated to the variable account.

Termination of Agreement--This agreement will terminate upon :

(a)  the Termination Date for this agreement shown on Page 3 of the Contract;
(b)  surrender of this contract;
(c)  full withdrawal of the variable account;
(d)  annuitization; or
(e)  receipt by the Company of a written request by the Owner to discontinue it.

Effective Date--The effective date of this agreement is the same as the Date of
Issue of this policy unless another effective date is shown below.

    
/s/ Robert E. Chappell

Chairman and
Chief Executive Offer


GDBSU-98
A004264R
     

<PAGE>
 
                                                                       EXHIBIT 5
     
 
<TABLE> 
<S>                                                                     <C> 
                                                                                              APPLICATION FOR INDIVIDUAL
THE PENN MUTUAL LIFE INSURANCE COMPANY                                                        VARIABLE AND FIXED ANNUITY 
Philadelphia, Pa.  19172                                                                      
====================================================================================================================================

1  MARKET TYPE:  (Choose one)                                            2  DEATH BENEFIT OPTION:  (Choose one)
   [_] Non-Qualified                                                        [_] Standard      If no option is elected, the contract 

   [_] IRA - (Select Type)                                                  [_] Rising Floor   will be issued with a Standard 
   [_] Rollover   [_] Transfer    [_] Custodial                             [_] Step Up       Death Benefit.      
   [_] 403(b) Transfer                                                         

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

3  CONTRACT OWNER:                                                       4  ANNUITANT:  (If different from Contract Owner) 
   ________________________________________________________                 _____________________________________________________
   Name (First, Middle, Last) (Please Print)                                Name (First, Middle, Last) (Please Print) 

   ________________________________________________________                 _____________________________________________________
   Address                                                                  Address                                       

   ________________________________________________________                 _____________________________________________________
   City                     State                 Zip Code                  City                     State              Zip Code 

   ________________________________________________________                 _____________________________________________________
   Date of Birth                         Sex                                Date of Birth                           Sex 
                                                                                                               
   ________________________________________________________                 _____________________________________________________
   Social Security No./Tax ID                                               Social Security No./Tax ID  
 
   ________________________________________________________                 _____________________________________________________
   Daytime Telephone Number                                                 Daytime Telephone Number  

   ________________________________________________________                 _____________________________________________________
   Employer Name                                                            Employer Name 

   ________________________________________________________                 _____________________________________________________
   City                     State                 Zip Code                  City                     State              Zip Code   
 
====================================================================================================================================
 
5  BENEFICIARIES:                                                       6  ANNUITY DATE:
   PRIMARY BENEFICIARY:____________________________________                SELECT ANNUITY DATE:
 
   Social Security No.:____________________________________                       
                                                                                  MO              DAY          YR
   Relationship to Annuitant:______________________________
                                                                                                   01
   CONTINGENT BENEFICIARY:_________________________________
                                                                           If no date is selected, the Annuity Date will be the 
   Social Security No.:____________________________________                later of the first day of the month following the  
                                                                           Annuitant's 95th birthday or 10 years after the issue 
   Relationship to Annuitant:______________________________                date.  
 
====================================================================================================================================

7  PURCHASE PAYMENT:  ($5,000 Minimum)                                     MAKE CHECK PAYABLE TO:
   PURCHASE PAYMENT $______________________________________                The Penn Mutual Life Insurance Company

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

8  DOLLAR COST AVERAGING:
   Allocate ___% of my initial purchase payment to the following Dollar Cost Averaging Source Account  (select one):
   [_] Six Month Fixed Interest Option;  [_]  AMT Limited Maturity Bond Fund; [_] Quality Bond Fund; [_] Money Market Fund.
   Over a ___ month period (maximum is 60 months; MUST BE 6 MONTHS FOR SIX MONTH FIXED INTEREST OPTION) transfer the initial
   allocated purchase payment in equal monthly payments based on the allocation listed in the Fund Allocation section below. The
   first monthly transfer will take place on the 15th of the month following the date of issue and each month thereafter for the
   period indicated above. The Dollar Cost Averaging Program will terminate on the earlier of the end of the period indicated above
   or after exhausting all amounts for the source account indicated above.

====================================================================================================================================
 
9  FUND ALLOCATION:  (Indicate whole percentages.  Total allocations in this section must equal 100%.)
   Select the Variable Investment Options and/or Fixed Interest Options that will be used to allocate the initial purchase payment
   (less the Dollar Cost Averaging Amount); the subsequent purchase payments and the monthly dollar cost averaging transactions.

      FIDELITY INVESTMENTS                   NEUBERGER & BERMAN                      VONTOBEL USA
      ____% VIP Equity Income                ____ % AMT Limited Maturity Bond        ____% International Equity
      ____% VIP Growth                       ____ % AMT Balanced                     
      ____% VIP II Asset Manager             ____ % AMT Partners                     MORGAN STANLEY                            
      ____% VIP II Index 500                                                         ____% Emerging Markets Equity  (Int'l)    
      INDEPENDENCE CAPITAL (ICMI)            OPCAP ADVISORS                          THE PENN MUTUAL LIFE INSURANCE COMPANY    
      ____% Money Market                     ____% Value Equity                      FIXED INTEREST OPTIONS                     
      ____% Quality Bond                     ____% Small Capitalization              ____% 1 Year Fixed Interest (not available 
      ____% Growth Equity                    T. ROWE PRICE                           with Dollar Cost Averaging)                
      ICMI/ROBERTSON STEPHENS                ____% High Yield Bond                   
      ____% Emerging Growth                  ____% Flexibly Managed          
                                              
VALUES AND PAYMENTS UNDER THIS CONRACT, WHEN BASED UPON THE INVESTMENT EXPERIENCE OF A SEPARATE ACCOUNT, ARE VARIABLE. THEY MAY
DECREASE OR INCREASE AND ARE NOT GUARANTEED AS TO FIXED DOLLAR AMOUNT.

- - ------------------------------------------------------------------------------------------------------------------------------------
</TABLE> 

PM5790                                                              VERSION 8/98

                                                                     Page 1 of 2

<PAGE>
 
<TABLE> 
<S>                                                 <C> 
- - ------------------------------------------------------------------------------------------------------------------------------------

10  REPLACEMENT:  IS THIS ANNUITY INTENDED TO REPLACE OR CHANGE EXISTING LIFE INSURANCE OR ANNUITIES?   [_] Yes     [_] No
    If yes, list insurance company and policy number in the Remarks Section. If this is an exchange under IRC Section 1035, attach
    necessary 1035 Exchange Forms.

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

11  NOTICES:
    FRAUD - Any person, who knowingly and with intent to defraud any insurance company or other person, files an application for
    -----
    insurance or a statement of claim containing any materially false information or conceals for the purpose of misleading
    information concerning any fact material thereto commits a fraudulent insurance act, which is a crime and subjects such person
    to criminal and civil penalties.

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

12  ACKNOWLEDGEMENT:
        I hereby represent that my answers to the above sections are correct and true to the best of my knowledge and belief. By
        signing below, I understand that:
    a)  The contract value and annuity payments, when based on investment experience of a separate account, are variable and are not
        guaranteed as to a fixed dollar amount;
    b)  This annuity is a long term commitment to meet insurance needs and financial goals; and I acknowledge receipt of the most
        recent prospectus;
    c)  The annuity applied for is suitable for my investment objectives and my financial situation and needs; and
    d)  The owner has the privilege of Telephone Transfers.
 
    VALUES AND PAYMENTS UNDER THIS CONTRACT, WHEN BASED UPON THE INVESTMENT EXPERIENCE OF A SEPARATE ACCOUNT, ARE VARIABLE. THEY MAY
    DECREASE OR INCREASE AND ARE NOT GUARANTEED AS TO FIXED DOLLAR AMOUNT.

SIGNATURES:

Signed at:_____________________________________     __________________________________________         _____________________________
          City                                      State                                              Date Signed
 
_______________________________________________     __________________________________________________
Signature of Contract Owner                         Signature of Annuitant (if different from Contract
                                                    Owner)
- - ------------------------------------------------------------------------------------------------------------------------------------

13  REGISTERED REPRESENTATIVE:
    Do you have any reason to believe the contract applied for is to replace existing insurance or annuities?  [_] Yes    [_] No
 
 
_______________________________________________     ________________________________________________________________________________
Signature of Registered Representative              Printed Name of Registered Representative                   State License Number
(Resident agent if required by law)
 
_______________________________________________     ________________________________________________________________________________
Telephone No.                                       Office Code (3 digit)                              Representative Code (5 digit)

 
_______________________________________________     ________________________________________________________________________________
Office/Firm Name                                    Broker/Dealer Name

    Commission Information                      Office                          5-Digit
        Representative                       Code Number                    Representative Code                 Percent (%)
 
_________________________________    ______________________________     _____________________________    __________________________

_________________________________    ______________________________     _____________________________    __________________________

_________________________________    ______________________________     _____________________________    __________________________
 
====================================================================================================================================
 
14  SEND APPLICATION, CHECK & OTHER REQUIRED FORMS TO:
 
                           The Penn Mutual Life Insurance Company
                           600 Dresher Road - C2L
                           Horsham, PA  19044
====================================================================================================================================

15  REMARKS:

- - ------------------------------------------------------------------------------------------------------------------------------------
</TABLE> 
                                                                     Page 2 of 2
PM5790

<PAGE>
 
                            [Penn Mutual Letter Head]






November 30, 1998




Board of Trustees
The Penn Mutual Life Insurance Company
Philadelphia, PA 19172

Re:      Individual Variable and Fixed Annuity Contracts
         SEC Registration Statement - SEC File No. 333-62811
         ---------------------------------------------------  

Ladies and Gentlemen:

         In my opinion the individual variable annuity contract, registered with
the U.S. Securities and Exchange Commission under the above-reference
registration statement, will, when issued, be legally issued and represent legal
obligations of the Company.

         I hereby consent to the inclusion of this opinion in the above
referenced registration statement as an exhibit.


Sincerely,

/s/ Franklin L. Best, Jr.

Franklin L. Best, Jr
Associate General Counsel

<PAGE>
 
                                                                  EXHIBIT B.10.A

              CONSENT OF ERNST & YOUNG LLP, INDEPENDENT AUDITORS

We consent to the references to our firm under the captions "Financial 
Statements" in the Prospectus and "Independent Auditors" in the Statement of 
Additional Information, and to the inclusion in the Pre-Effective Amendment 
Number 23 to the Registration Statement (Form N-4 No. 333-62811) and related 
prospectus of the Penn Mutual Variable Annuity Account III of those references 
and of our report dated January 30, 1998 on The Penn Mutual Life Insurance 
Company.


Philadelphia, Pennsylvania
November 25, 1998

<PAGE>
 
                                                                  EXHIBIT B.10.B
    
                  [LETTERHEAD OF PRICEWATERHOUSECOOPERS LLP]

                      CONSENT OF INDEPENDENT ACCOUNTANTS

We consent to the inclusion in the Statement of Additional Information of this
Registration Statement on Form N-4, filed on behalf of the Penn Mutual Life
Insurance Company and Penn Mutual Variable Annuity Account III under the
Securities Act of 1933 and as Amendment No. 23 under the Investment Company Act
of 1940 (file No. 2-77283), of our report, which includes an explanatory
paragraph regarding the adoption of several accounting pronouncements, dated
January 31, 1997 on our audits of the consolidated financial statements of The
Penn Mutual Life Insurance Company as of December 31, 1996 and for the two year
period ended December 31, 1996.

/s/ PricewaterhouseCoopers LLP
November 25, 1998
     



<PAGE>
 
                                                                   Exhibit 10(c)
    
1701 Market Street                                Morgan, Lewis
Philadelphia, PA 19103-2921                        & Bockius LLP
215-963-5000                                      Counselors At Law
Fax: 215-963-5299     

    
November 30, 1998     

Board of Trustees
The Penn Mutual Life Insurance Company
Philadelphia, PA 19172

    
Re:  Penn Mutual Variable Annuity Account III (the "Separate Account")
     Registration Statement on Form N-4 File No. 333-62811 File No. 
     811-03457     
     ------------------------------------------------------------------------


Dear Ladies and Gentlemen:
    
We hereby consent to the reference of our name under the caption "Legal Matters"
in the Statement of Additional Information filed as part of Pre-Effective
Amendment No. 1 to the above referenced Registration Statement on Form N-4 under
the Securities Act of 1933 on behalf of the Separate Account and as Amendment
No. 23 to the Separate Account's Registration Statement under the Investment
Company Act of 1940. In giving this consent, we do not admit that we are in the
category of persons whose consent is required under Section 7 of the Securities
Act of 1933.     
Very truly yours,


/s/ Morgan, Lewis & Bockius LLP
- - -------------------------------
Morgan, Lewis & Bockius LLP

<PAGE>
 
                                1yr pens 3 bkup

<TABLE>
<CAPTION> 
- - ------------------------------------------------------------------------------------------------------------------------------------
Table 3 - Pennant Select Variable/Fixed Annuity Contracts               Pennant Select - 1 YR - Tbl 3
- - ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                           Average
                         Q = qualified                                           $40 Contract   # of units              Annual Total
                        N = nonqualified              Beginning     # of units  fee & deferred  at end of       Ending   return for
- - ------------------------------------------------------------------------------------------------------------------------------------
amethod  system   fund   qnonq   accdate    unitval     Value        at $1000     sales load      period        Value        1yr
- - ------------------------------------------------------------------------------------------------------------------------------------
<S>      <C>     <C>     <C>     <C>       <C>        <C>           <C>         <C>             <C>          <C>           <C> 
3         PENS   EMGGRO  Q       10/31/97  10.693572  10000.000000   935.141223     0.000000     935.141223  10000.000000   -6.51%
3         PENS   EMGGRO  Q       10/31/98  10.000000   9351.412232   935.141223     0.235290     934.905933   9349.059332   -6.51%
3         PENS   EMGMKT  Q       10/31/97  15.159409  10000.000000   659.656323     0.000000     659.656323  10000.000000  -34.06%
3         PENS   EMGMKT  Q       10/31/98  10.000000   6596.563230   659.656323     0.235290     659.421033   6594.210330  -34.06%
3         PENS   FIDASM  Q       10/31/97  10.461735  10000.000000   955.864395     0.000000     955.864395  10000.000000   -4.44%
3         PENS   FIDASM  Q       10/31/98  10.000000   9558.643953   955.864395     0.235290     955.629105   9556.291053   -4.44%
3         PENS   FIDEQI  Q       10/31/97   9.827337  10000.000000  1017.569663     0.000000    1017.569663  10000.000000    1.73%
3         PENS   FIDEQI  Q       10/31/98  10.000000  10175.696631  1017.569663     0.235290    1017.334373  10173.343731    1.73%
3         PENS   FIDGRO  Q       10/31/97   9.438321  10000.000000  1059.510479     0.000000    1059.510479  10000.000000    5.93%
3         PENS   FIDGRO  Q       10/31/98  10.000000  10595.104786  1059.510479     0.235290    1059.275189  10592.751886    5.93%
3         PENS   FIDIND  Q       10/31/97   8.669827  10000.000000  1153.425553     0.000000    1153.425553  10000.000000   15.32%
3         PENS   FIDIND  Q       10/31/98  10.000000  11534.255528  1153.425553     0.235290    1153.190263  11531.902628   15.32%
3         PENS   FLEXMN  Q       10/31/97   9.446061  10000.000000  1058.642327     0.000000    1058.642327  10000.000000    5.84%
3         PENS   FLEXMN  Q       10/31/98  10.000000  10586.423272  1058.642327     0.235290    1058.407037  10584.070372    5.84%
3         PENS   GROWEQ  Q       10/31/97   8.374502  10000.000000  1194.100855     0.000000    1194.100855  10000.000000   19.39%
3         PENS   GROWEQ  Q       10/31/98  10.000000  11941.008552  1194.100855     0.235290    1193.865565  11938.655652   19.39%
3         PENS   HIBOND  Q       10/31/97   9.892647  10000.000000  1010.851797     0.000000    1010.851797  10000.000000    1.06%
3         PENS   HIBOND  Q       10/31/98  10.000000  10108.517973  1010.851797     0.235290    1010.616507  10106.165073    1.06%
3         PENS   INTLEQ  Q       10/31/97   9.256089  10000.000000  1080.369906     0.000000    1080.369906  10000.000000    8.01%
3         PENS   INTLEQ  Q       10/31/98  10.000000  10803.699057  1080.369906     0.235290    1080.134616  10801.346157    8.01%
3         PENS   LIMMAT  Q       10/31/97   9.683001  10000.000000  1032.737681     0.000000    1032.737681  10000.000000    3.25%
3         PENS   LIMMAT  Q       10/31/98  10.000000  10327.376812  1032.737681     0.235290    1032.502391  10325.023912    3.25%
3         PENS   PARTNR  Q       10/31/97   9.989274  10000.000000  1001.073752     0.000000    1001.073752  10000.000000    0.08%
3         PENS   PARTNR  Q       10/31/98  10.000000  10010.737517  1001.073752     0.235290    1000.838462  10008.384617    0.08%
3         PENS   QUALBD  Q       10/31/97   9.109501  10000.000000  1097.754970     0.000000    1097.754970  10000.000000    9.75%
3         PENS   QUALBD  Q       10/31/98  10.000000  10977.549703  1097.754970     0.235290    1097.519680  10975.196803    9.75%
3         PENS   SMLCAP  Q       10/31/97  11.840723  10000.000000   844.543023     0.000000     844.543023  10000.000000  -15.57%
3         PENS   SMLCAP  Q       10/31/98  10.000000   8445.430233   844.543023     0.235290     844.307733   8443.077333  -15.57%
3         PENS   VALUEQ  Q       10/31/97   9.180814  10000.000000  1089.228036     0.000000    1089.228036  10000.000000    8.90%
3         PENS   VALUEQ  Q       10/31/98  10.000000  10892.280358  1089.228036     0.235290    1088.992746  10889.927458    8.90%
</TABLE> 

                                    Page 1
<PAGE>
 
                              10yr pens 3 bkup  
                                                            
<TABLE>                                                     
<S>      <C>     <C>       <C>  <C>         <C>        <C>           <C>           <C>        <C>           <C>            <C> 
3        PENS    HIBOND    Q    10/31/89    4.698176   10219.068790  2175.114085   0.500811   10216.715890  2174.613273    8.06%
3        PENS    HIBOND    Q    10/31/90    4.107856    8932.998183  2174.613273   0.572781    8930.645283  2174.040493    8.06%
3        PENS    HIBOND    Q    10/31/91    5.420737   11784.901739  2174.040493   0.434055   11782.548839  2173.606437    8.06%
3        PENS    HIBOND    Q    10/31/92    6.145141   13357.118037  2173.606437   0.382888   13354.765137  2173.223550    8.06%
3        PENS    HIBOND    Q    10/31/93    7.348796   15970.576528  2173.223550   0.320175   15968.223628  2172.903375    8.06%
3        PENS    HIBOND    Q    10/31/94    7.118262   15467.295522  2172.903375   0.330544   15464.942622  2172.572830    8.06%
3        PENS    HIBOND    Q    10/31/95    7.716869   16765.459926  2172.572830   0.304903   16763.107026  2172.267927    8.06%
3        PENS    HIBOND    Q    10/31/96    8.595628   18672.007017  2172.267927   0.273732   18669.654117  2171.994195    8.06%
3        PENS    HIBOND    Q    10/31/97    9.892647   21486.771856  2171.994195   0.237843   21484.418956  2171.756352    8.06%
3        PENS    HIBOND    Q    10/31/98   10.000000   21717.563515  2171.756352   0.235290   21715.210615  2171.521062    8.06%
3        PENS    INTLEQ    Q    10/31/93    6.780778   10000.000000  1474.757026   0.000000   10000.000000  1474.757026    0.00%
3        PENS    INTLEQ    Q    10/31/94    7.185245   10596.490550  1474.757026   0.327463   10594.137650  1474.429564    0.00%
3        PENS    INTLEQ    Q    10/31/95    7.111342   10485.172882  1474.429564   0.330866   10482.819982  1474.098698    0.00%
3        PENS    INTLEQ    Q    10/31/96    8.188589   12070.788382  1474.098698   0.287339   12068.435482  1473.811359    0.00%
3        PENS    INTLEQ    Q    10/31/97    9.256089   13641.729108  1473.811359   0.254200   13639.376208  1473.557159    0.00%
3        PENS    INTLEQ    Q    10/31/98   10.000000   14735.571587  1473.557159   0.235290   14733.218687  1473.321869    0.00%
3        PENS    LIMMAT    Q    10/31/88    6.409040   10000.000000  1560.296082   0.000000   10000.000000  1560.296082    4.53%
3        PENS    LIMMAT    Q    10/31/89    6.900156   10766.286371  1560.296082   0.340992   10763.933471  1559.955089    4.53%
3        PENS    LIMMAT    Q    10/31/90    7.320476   11419.613794  1559.955089   0.321414   11417.260894  1559.633676    4.53%
3        PENS    LIMMAT    Q    10/31/91    7.969560   12429.594159  1559.633676   0.295236   12427.241259  1559.338440    4.53%
3        PENS    LIMMAT    Q    10/31/92    8.477709   13219.617528  1559.338440   0.277540   13217.264628  1559.060900    4.53%
3        PENS    LIMMAT    Q    10/31/93    8.955965   13962.894858  1559.060900   0.262719   13960.541958  1558.798182    4.53%
3        PENS    LIMMAT    Q    10/31/94    8.840839   13781.083758  1558.798182   0.266140   13778.730858  1558.532042    4.53%
3        PENS    LIMMAT    Q    10/31/95    9.478367   14772.338674  1558.532042   0.248239   14769.985774  1558.283803    4.53%
3        PENS    LIMMAT    Q    10/31/96    9.174547   14296.547989  1558.283803   0.256460   14294.195089  1558.027343    4.53%
3        PENS    LIMMAT    Q    10/31/97    9.683001   15086.380324  1558.027343   0.242993   15084.027424  1557.784350    4.53%
3        PENS    LIMMAT    Q    10/31/98   10.000000   15577.843505  1557.784350   0.235290   15575.490605  1557.549060    4.53%
3        PENS    PARTNR    Q    10/31/94    4.796650   10000.000000  2084.788342   0.000000   10000.000000  2084.788342    0.00%
3        PENS    PARTNR    Q    10/31/95    5.895340   12290.536103  2084.788342   0.399112   12288.183203  2084.389230    0.00%
3        PENS    PARTNR    Q    10/31/96    7.375327   15373.052167  2084.389230   0.319023   15370.699267  2084.070207    0.00%
3        PENS    PARTNR    Q    10/31/97    9.989274   20818.348332  2084.070207   0.235543   20815.995432  2083.834664    0.00%
3        PENS    PARTNR    Q    10/31/98   10.000000   20838.346642  2083.834664   0.235290   20835.993742  2083.599374    0.00%
3        PENS    QUALBD    Q    10/31/88    4.871573   10000.000000  2052.725064   0.000000   10000.000000  2052.725064    7.44%
3        PENS    QUALBD    Q    10/31/89    5.336973   10955.338245  2052.725064   0.440868   10952.985345  2052.284196    7.44%
3        PENS    QUALBD    Q    10/31/90    5.552432   11395.168446  2052.284196   0.423760   11392.815546  2051.860436    7.44%
3        PENS    QUALBD    Q    10/31/91    6.285700   12897.379144  2051.860436   0.374326   12895.026244  2051.486110    7.44%
3        PENS    QUALBD    Q    10/31/92    6.767127   13882.667048  2051.486110   0.347696   13880.314148  2051.138415    7.44%
</TABLE>                                                    
                                                            
                                   Page 3                   
                                                            
<PAGE>
 
                               1 yr pens 2 bkup

<TABLE> 
<CAPTION> 
- - -----------------------------------------------------------------------------------------------------------------------------------
Table 2 - Pennant Select Variable/                    Pennant Select - 1 YR  
          Fixed Annuity Contracts                     - Tbl 2                    
- - -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                         Average
                         Q = qualified                                         $40 Contract   # of units               Annual Total
                       N = nonqualified               Beginning   # of units  fee & deferred   at end of     Ending     return for
- - -----------------------------------------------------------------------------------------------------------------------------------
amethod  system  fund    qnonq  accdate    unitval      Value      at $1000    sales load        period       Value       1yr
- - -----------------------------------------------------------------------------------------------------------------------------------
<S>      <C>     <C>     <C>    <C>       <C>        <C>          <C>         <C>             <C>          <C>         <C> 
2        PENS    BALFND  Q      10/31/97  10.097183  1000.000000   99.037524        0.000000    99.037524  1000.000000       -1.20%
2        PENS    BALFND  Q      10/31/98  10.000000   990.375236   99.037524        0.235290    98.802234   988.022336-      -1.20%
2        PENS    EMGGRO  Q      10/31/97  10.693572  1000.000000   93.514122        0.000000    93.514122  1000.000000       -6.72%
2        PENS    EMGGRO  Q      10/31/98  10.000000   935.141223   93.514122        0.235290    93.278832   932.788323-      -6.72%
2        PENS    EMGMKT  Q      10/31/97  15.159409  1000.000000   65.965632        0.000000    65.965632  1000.000000      -34.27%
2        PENS    EMGMKT  Q      10/31/98  10.000000   659.656323   65.965632        0.235290    65.730342   657.303423      -34.27%
2        PENS    FIDASM  Q      10/31/97  10.461735  1000.000000   95.586440        0.000000    95.586440  1000.000000       -4.65%
2        PENS    FIDASM  Q      10/31/98  10.000000   955.864395   95.586440        0.235290    95.351150   953.511495       -4.65%
2        PENS    FIDEQI  Q      10/31/97   9.827337  1000.000000  101.756966        0.000000   101.756966  1000.000000        1.52%
2        PENS    FIDEQI  Q      10/31/98  10.000000  1017.569663  101.756966        0.235290   101.521676  1015.216763        1.52%
2        PENS    FIDGRO  Q      10/31/97   9.438321  1000.000000  105.951048        0.000000   105.951048  1000.000000        5.72%
2        PENS    FIDGRO  Q      10/31/98  10.000000  1059.510479  105.951048        0.235290   105.715758  1057.157579        5.72%
2        PENS    FIDIND  Q      10/31/97   8.669827  1000.000000  115.342555        0.000000   115.342555  1000.000000       15.11%
2        PENS    FIDIND  Q      10/31/98  10.000000  1153.425553  115.342555        0.235290   115.107265  1151.072653       15.11%
2        PENS    FLEXMN  Q      10/31/97   9.446061  1000.000000  105.864233        0.000000   105.864233  1000.000000        5.63%
2        PENS    FLEXMN  Q      10/31/98  10.000000  1058.642327  105.864233        0.235290   105.628943  1056.289427        5.63%
2        PENS    GROWEQ  Q      10/31/97   8.374502  1000.000000  119.410086        0.000000   119.410086  1000.000000       19.17%
2        PENS    GROWEQ  Q      10/31/98  10.000000  1194.100855  119.410086        0.235290   119.174796  1191.747955       19.17%
2        PENS    HIBOND  Q      10/31/97   9.892647  1000.000000  101.085180        0.000000   101.085180  1000.000000        0.85%
2        PENS    HIBOND  Q      10/31/98  10.000000  1010.851797  101.085180        0.235290   100.849890  1008.498897        0.85%
2        PENS    INTLEQ  Q      10/31/97   9.256089  1000.000000  108.036991        0.000000   108.036991  1000.000000        7.80%
2        PENS    INTLEQ  Q      10/31/98  10.000000  1080.369906  108.036991        0.235290   107.801701  1078.017006        7.80%
2        PENS    LIMMAT  Q      10/31/97   9.683001  1000.000000  103.273768        0.000000   103.273768  1000.000000        3.04%
2        PENS    LIMMAT  Q      10/31/98  10.000000  1032.737681  103.273768        0.235290   103.038478  1030.384781        3.04%
2        PENS    PARTNR  Q      10/31/97   9.989274  1000.000000  100.107375        0.000000   100.107375  1000.000000       -0.13%
2        PENS    PARTNR  Q      10/31/98  10.000000  1001.073752  100.107375        0.235290    99.872085   998.720852       -0.13%
2        PENS    QUALBD  Q      10/31/97   9.109501  1000.000000  109.775497        0.000000   109.775497  1000.000000        9.54%
2        PENS    QUALBD  Q      10/31/98  10.000000  1097.754970  109.775497        0.235290   109.540207  1095.402070        9.54%
2        PENS    SMLCAP  Q      10/31/97  11.840723  1000.000000   84.454302        0.000000    84.454302  1000.000000      -15.78%
2        PENS    SMLCAP  Q      10/31/98  10.000000   844.543023   84.454302        0.235290    84.219012   842.190123      -15.78%
2        PENS    VALUEQ  Q      10/31/97   9.180814  1000.000000  108.922804        0.000000   108.922804  1000.000000        8.69%
2        PENS    VALUEQ  Q      10/31/98  10.000000  1089.228036  108.922804        0.235290   108.687514  1086.875136        8.69%
- - -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                    Page 1
<PAGE>
 
                               1yr pens 1a bkup

<TABLE> 
<CAPTION> 
- - ------------------------------------------------------------------------------------------------------------------------------------
Table 1A - Pennant Select Variable/Fixed Annuity Contracts                   Pennant Select - 1 YR - Tbl 1a
- - ------------------------------------------------------------------------------------------------------------------------------------
(assuming no purchase payments made after first contract year)
- - ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                          Average
                       Q = qualified                                           $40 Contract    # of units               Annual Total
                      N = nonqualified               Beginning    # of units  fee & deferred    at end of     Ending     return for
- - ------------------------------------------------------------------------------------------------------------------------------------
amethod  system  fund    qnonq  accdate    unitval     Value      at $1000      sales load       period        Value          1yr
- - ------------------------------------------------------------------------------------------------------------------------------------
<S>      <C>     <C>     <C>    <C>       <C>        <C>          <C>         <C>              <C>          <C>         <C> 
1a       PENS    BALFND    Q    10/31/97  10.097183  1000.000000   99.037524     0.000000       99.037524   1000.000000    -1.20%
1a       PENS    BALFND    Q    10/31/98  10.000000   990.375236   99.037524     0.235290       98.802234    988.022336    -1.20%
1a       PENS    EMGGRO    Q    10/31/97  10.693572  1000.000000   93.514122     0.000000       93.514122   1000.000000    -6.72%
1a       PENS    EMGGRO    Q    10/31/98  10.000000   935.141223   93.514122     0.235290       93.278832    932.788323    -6.72%
1a       PENS    EMGMKT    Q    10/31/97  15.159409  1000.000000   65.965632     0.000000       65.965632   1000.000000   -34.27%
1a       PENS    EMGMKT    Q    10/31/98  10.000000   659.656323   65.965632     0.235290       65.730342    657.303423   -34.27%
1a       PENS    FIDASM    Q    10/31/97  10.461735  1000.000000   95.586440     0.000000       95.586440   1000.000000    -4.65%
1a       PENS    FIDASM    Q    10/31/98  10.000000   955.864395   95.586440     0.235290       95.351150    953.511495    -4.65%
1a       PENS    FIDEQI    Q    10/31/97   9.827337  1000.000000  101.756966     0.000000      101.756966   1000.000000     1.52%
1a       PENS    FIDEQI    Q    10/31/98  10.000000  1017.569663  101.756966     0.235290      101.521676   1015.216763     1.52%
1a       PENS    FIDGRO    Q    10/31/97   9.438321  1000.000000  105.951048     0.000000      105.951048   1000.000000     5.72%
1a       PENS    FIDGRO    Q    10/31/98  10.000000  1059.510479  105.951048     0.235290      105.715758   1057.157579     5.72%
1a       PENS    FIDIND    Q    10/31/97   8.669827  1000.000000  115.342555     0.000000      115.342555   1000.000000    15.11%
1a       PENS    FIDIND    Q    10/31/98  10.000000  1153.425553  115.342555     0.235290      115.107265   1151.072653    15.11%
1a       PENS    FLEXMN    Q    10/31/97   9.446061  1000.000000  105.864233     0.000000      105.864233   1000.000000     5.63%
1a       PENS    FLEXMN    Q    10/31/98  10.000000  1058.642327  105.864233     0.235290      105.628943   1056.289427     5.63%
1a       PENS    GROWEQ    Q    10/31/97   8.374502  1000.000000  119.410086     0.000000      119.410086   1000.000000    19.17%
1a       PENS    GROWEQ    Q    10/31/98  10.000000  1194.100855  119.410086     0.235290      119.174796   1191.747955    19.17%
1a       PENS    HIBOND    Q    10/31/97   9.892647  1000.000000  101.085180     0.000000      101.085180   1000.000000     0.85%
1a       PENS    HIBOND    Q    10/31/98  10.000000  1010.851797  101.085180     0.235290      100.849890   1008.498897     0.85%
1a       PENS    INTLEQ    Q    10/31/97   9.256089  1000.000000  108.036991     0.000000      108.036991   1000.000000     7.80%
1a       PENS    INTLEQ    Q    10/31/98  10.000000  1080.369906  108.036991     0.235290      107.801701   1078.017006     7.80%
1a       PENS    LIMMAT    Q    10/31/97   9.683001  1000.000000  103.273768     0.000000      103.273768   1000.000000     3.04%
1a       PENS    LIMMAT    Q    10/31/98  10.000000  1032.737681  103.273768     0.235290      103.038478   1030.384781     3.04%
1a       PENS    PARTNR    Q    10/31/97   9.989274  1000.000000  100.107375     0.000000      100.107375   1000.000000    -0.13%
1a       PENS    PARTNR    Q    10/31/98  10.000000  1001.073752  100.107375     0.235290       99.872085    998.720852    -0.13%
1a       PENS    QUALBD    Q    10/31/97   9.109501  1000.000000  109.775497     0.000000      109.775497   1000.000000     9.54%
1a       PENS    QUALBD    Q    10/31/98  10.000000  1097.754970  109.775497     0.235290      109.540207   1095.402070     9.54%
1a       PENS    SMLCAP    Q    10/31/97  11.840723  1000.000000   84.454302     0.000000       84.454302   1000.000000   -15.78%
1a       PENS    SMLCAP    Q    10/31/98  10.000000   844.543023   84.454302     0.235290       84.219012    842.190123   -15.78%
1a       PENS    VALUEQ    Q    10/31/97   9.180814  1000.000000  108.922804     0.000000      108.922804   1000.000000     8.69%
1a       PENS    VALUEQ    Q    10/31/98  10.000000  1089.228036  108.922804     0.235290      108.687514   1086.875136     8.69%
</TABLE> 

                                    Page 1
<PAGE>
 
                                5yr pens 3 bkup

<TABLE> 
<CAPTION> 
- - ------------------------------------------------------------------------------------------------------------------------------------
Table 3 - Pennant Select Variable/Fixed Annuity Contracts           Pennant Select - 5 YR - Tbl 3
- - ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                          Average
                        Q = qualified                                           $40 Contract    # of units              Annual Total
                       N = nonqualified               Beginning     # of units  fee & deferred   at end of      Ending   return for
- - ------------------------------------------------------------------------------------------------------------------------------------
amethod  system  fund    qnonq  accdate    unitval      bvalue        bunits        cunits        rvalue       eunits       5yr
- - ------------------------------------------------------------------------------------------------------------------------------------
<S>      <C>     <C>     <C>    <C>       <C>        <C>           <C>          <C>           <C>           <C>         <C> 
3        PENS    EMGGRO  Q      10/31/97  10.693572  10000.000000   935.141223     0.000000   10000.000000   935.141223    0.00%
3        PENS    EMGGRO  Q      10/31/98  10.000000   9351.412232   935.141223     0.235290    9349.059332   934.905933    0.00%
3        PENS    EMGMKT  Q      10/31/96  14.458904  10000.000000   691.615353     0.000000   10000.000000   691.615353    0.00%
3        PENS    EMGMKT  Q      10/31/97  15.159409  10484.480013   691.615353     0.155211   10482.127113   691.460143    0.00%
3        PENS    EMGMKT  Q      10/31/98  10.000000   6914.601429   691.460143     0.235290    6912.248529   691.224853    0.00%
3        PENS    FIDASM  Q      10/31/93   6.023530  10000.000000  1660.156088     0.000000   10000.000000  1660.156088   10.64%
3        PENS    FIDASM  Q      10/31/94   6.017591   9990.140333  1660.156088     0.391004    9987.787433  1659.765084   10.64%
3        PENS    FIDASM  Q      10/31/95   6.360709  10557.282709  1659.765084     0.369912   10554.929809  1659.395173   10.64%
3        PENS    FIDASM  Q      10/31/96   6.861890  11386.587141  1659.395173     0.342894   11384.234241  1659.052279   10.64%
3        PENS    FIDASM  Q      10/31/97  10.461735  17356.565292  1659.052279     0.224905   17354.212392  1658.827373   10.64%
3        PENS    FIDASM  Q      10/31/98  10.000000  16588.273734  1658.827373     0.235290   16585.920834  1658.592083   10.64%
3        PENS    FIDEQI  Q      10/31/93   4.190811  10000.000000  2386.172987     0.000000   10000.000000  2386.172987   18.97%
3        PENS    FIDEQI  Q      10/31/94   4.585389  10941.531365  2386.172987     0.513130   10939.178465  2385.659857   18.97%
3        PENS    FIDEQI  Q      10/31/95   5.523350  13176.834370  2385.659857     0.425991   13174.481470  2385.233865   18.97%
3        PENS    FIDEQI  Q      10/31/96   6.372224  15199.244482  2385.233865     0.369243   15196.891582  2384.864622   18.97%
3        PENS    FIDEQI  Q      10/31/97   9.827337  23436.868341  2384.864622     0.239424   23434.515441  2384.625198   18.97%
3        PENS    FIDEQI  Q      10/31/98  10.000000  23846.251981  2384.625198     0.235290   23843.899081  2384.389908   18.97%
3        PENS    FIDGRO  Q      10/31/93   5.379675  10000.000000  1858.848351     0.000000   10000.000000  1858.848351   13.17%
3        PENS    FIDGRO  Q      10/31/94   5.354891   9953.930302  1858.848351     0.439393    9951.577402  1858.408958   13.17%
3        PENS    FIDGRO  Q      10/31/95   7.272629  13515.518880  1858.408958     0.323528   13513.165980  1858.085430   13.17%
3        PENS    FIDGRO  Q      10/31/96   7.267510  13503.654441  1858.085430     0.323756   13501.301541  1857.761674   13.17%
3        PENS    FIDGRO  Q      10/31/97   9.438321  17534.151018  1857.761674     0.249292   17531.798118  1857.512381   13.17%
3        PENS    FIDGRO  Q      10/31/98  10.000000  18575.123815  1857.512381     0.235290   18572.770915  1857.277091   13.17%
3        PENS    FIDIND  Q      10/31/93   8.611003  10000.000000  1161.304903     0.000000   10000.000000  1161.304903    3.01%
3        PENS    FIDIND  Q      10/31/94   8.799264  10218.628422  1161.304903     0.267397   10216.275522  1161.037505    3.01%
3        PENS    FIDIND  Q      10/31/95   5.479617   6362.040851  1161.037505     0.429391    6359.687951  1160.608114    3.01%
3        PENS    FIDIND  Q      10/31/96   6.678923   7751.612226  1160.608114     0.352287    7749.259326  1160.255827    3.01%
3        PENS    FIDIND  Q      10/31/97   8.669827  10059.217292  1160.255827     0.271389   10056.864392  1159.984437    3.01%
3        PENS    FIDIND  Q      10/31/98  10.000000  11599.844371  1159.984437     0.235290   11597.491471  1159.749147    3.01%
3        PENS    FLEXMN  Q      10/31/93   6.195974  10000.000000  1613.951253     0.000000   10000.000000  1613.951253   10.02%
3        PENS    FLEXMN  Q      10/31/94   6.582611  10624.013271  1613.951253     0.357442   10621.660371  1613.593811   10.02%
3        PENS    FLEXMN  Q      10/31/95   7.520572  12135.148435  1613.593811     0.312862   12132.795535  1613.280949   10.02%
</TABLE> 

                                    Page 1
<PAGE>
 
                                5yr pens 3 bkup

<TABLE> 
<S>      <C>     <C>     <C>    <C>       <C>        <C>           <C>             <C>        <C>           <C>           <C> 
3        PENS    FLEXMN  Q      10/31/96   8.143869  13138.348711  1613.280949     0.288917   13135.995811  1612.992033   10.02%
3        PENS    FLEXMN  Q      10/31/97   9.446061  15236.421132  1612.992033     0.249088   15234.068232  1612.742945   10.02%
3        PENS    FLEXMN  Q      10/31/98  10.000000  16127.429446  1612.742945     0.235290   16125.076546  1612.507655   10.02%
3        PENS    GROWEQ  Q      10/31/93   5.866512  10000.000000  1704.590394     0.000000   10000.000000  1704.590394   11.23%
3        PENS    GROWEQ  Q      10/31/94   5.389393   9186.707536  1704.590394     0.436580    9184.354636  1704.153814   11.23%
3        PENS    GROWEQ  Q      10/31/95   6.525015  11119.629198  1704.153814     0.360597   11117.276298  1703.793217   11.23%
3        PENS    GROWEQ  Q      10/31/96   6.662855  11352.127155  1703.793217     0.353137   11349.774255  1703.440080   11.23%
3        PENS    GROWEQ  Q      10/31/97   8.374502  14265.462358  1703.440080     0.280960   14263.109458  1703.159120   11.23%
3        PENS    GROWEQ  Q      10/31/98  10.000000  17031.591202  1703.159120     0.235290   17029.238302  1702.923830   11.23%
3        PENS    HIBOND  Q      10/31/93   7.348796  10000.000000  1360.767124     0.000000   10000.000000  1360.767124    6.33%
3        PENS    HIBOND  Q      10/31/94   7.118262   9686.296912  1360.767124     0.330544    9683.944012  1360.436580    6.33%
3        PENS    HIBOND  Q      10/31/95   7.716869  10498.310872  1360.436580     0.304903   10495.957972  1360.131677    6.33%
3        PENS    HIBOND  Q      10/31/96   8.595628  11691.185924  1360.131677     0.273732   11688.833024  1359.857944    6.33%
3        PENS    HIBOND  Q      10/31/97   9.892647  13452.594615  1359.857944     0.237843   13450.241715  1359.620101    6.33%
3        PENS    HIBOND  Q      10/31/98  10.000000  13596.201012  1359.620101     0.235290   13593.848112  1359.384811    6.33%
3        PENS    INTLEQ  Q      10/31/93   6.780778  10000.000000  1474.757026     0.000000   10000.000000  1474.757026    8.05%
3        PENS    INTLEQ  Q      10/31/94   7.185245  10596.490550  1474.757026     0.327463   10594.137650  1474.429564    8.05%
3        PENS    INTLEQ  Q      10/31/95   7.111342  10485.172882  1474.429564     0.330866   10482.819982  1474.098698    8.05%
3        PENS    INTLEQ  Q      10/31/96   8.188589  12070.788382  1474.098698     0.287339   12068.435482  1473.811359    8.05%
3        PENS    INTLEQ  Q      10/31/97   9.256089  13641.729108  1473.811359     0.254200   13639.376208  1473.557159    8.05%
3        PENS    INTLEQ  Q      10/31/98  10.000000  14735.571587  1473.557159     0.235290   14733.218687  1473.321869    8.05%
3        PENS    LIMMAT  Q      10/31/93   8.955965  10000.000000  1116.574261     0.000000   10000.000000  1116.574261    2.21%
3        PENS    LIMMAT  Q      10/31/94   8.840839   9871.453272  1116.574261     0.266140    9869.100372  1116.308121    2.21%
3        PENS    LIMMAT  Q      10/31/95   9.478367  10580.778055  1116.308121     0.248239   10578.425155  1116.059882    2.21%
3        PENS    LIMMAT  Q      10/31/96   9.174547  10239.343842  1116.059882     0.256460   10236.990942  1115.803422    2.21%
3        PENS    LIMMAT  Q      10/31/97   9.683001  10804.325655  1115.803422     0.242993   10801.972755  1115.560430    2.21%
3        PENS    LIMMAT  Q      10/31/98  10.000000  11155.604296  1115.560430     0.235290   11153.251396  1115.325140    2.21%
3        PENS    PARTNR  Q      10/31/94   4.796650  10000.000000  2084.788342     0.000000   10000.000000  2084.788342    0.00%
3        PENS    PARTNR  Q      10/31/95   5.895340  12290.536103  2084.788342     0.399112   12288.183203  2084.389230    0.00%
3        PENS    PARTNR  Q      10/31/96   7.375327  15373.052167  2084.389230     0.319023   15370.699267  2084.070207    0.00%
3        PENS    PARTNR  Q      10/31/97   9.989274  20818.348332  2084.070207     0.235543   20815.995432  2083.834664    0.00%
3        PENS    PARTNR  Q      10/31/98  10.000000  20838.346642  2083.834664     0.235290   20835.993742  2083.599374    0.00%
3        PENS    QUALBD  Q      10/31/93   7.584102  10000.000000  1318.547667     0.000000   10000.000000  1318.547667    5.66%
3        PENS    QUALBD  Q      10/31/94   7.024905   9262.672100  1318.547667     0.334937    9260.319200  1318.212730    5.66%
3        PENS    QUALBD  Q      10/31/95   8.166115  10764.676750  1318.212730     0.288130   10762.323850  1317.924601    5.66%
3        PENS    QUALBD  Q      10/31/96   8.585287  11314.760941  1317.924601     0.274062   11312.408041  1317.650539    5.66%
3        PENS    QUALBD  Q      10/31/97   9.109501  12003.138900  1317.650539     0.258291   12000.786000  1317.392248    5.66%
3        PENS    QUALBD  Q      10/31/98  10.000000  13173.922480  1317.392248     0.235290   13171.569580  1317.156958    5.66%
3        PENS    SMLCAP  Q      10/31/95   8.013464  10000.000000  1247.899785     0.000000   10000.000000  1247.899785    0.00%
</TABLE> 

                                    Page 2
<PAGE>
 
                                5yr pens 3 bkup

<TABLE> 
<S>      <C>     <C>     <C>    <C>       <C>        <C>           <C>             <C>        <C>           <C>           <C> 
3        PENS    SMLCAP  Q      10/31/96   9.216480  11501.243407  1247.899785     0.255293   11498.890507  1247.644492    0.00%
3        PENS    SMLCAP  Q      10/31/97  11.840723  14773.012832  1247.644492     0.198713   14770.659932  1247.445779    0.00%
3        PENS    SMLCAP  Q      10/31/98  10.000000  12474.457794  1247.445779     0.235290   12472.104894  1247.210489    0.00%
3        PENS    VALUEQ  Q      10/31/93   4.815291  10000.000000  2076.717690     0.000000   10000.000000  2076.717690   15.71%
3        PENS    VALUEQ  Q      10/31/94   5.092570  10575.830204  2076.717690     0.462026   10573.477304  2076.255663   15.71%
3        PENS    VALUEQ  Q      10/31/95   6.236119  12947.777392  2076.255663     0.377302   12945.424492  2075.878362   15.71%
3        PENS    VALUEQ  Q      10/31/96   7.461407  15488.973338  2075.878362     0.315343   15486.620438  2075.563019   15.71%
3        PENS    VALUEQ  Q      10/31/97   9.180814  19055.358021  2075.563019     0.256284   19053.005121  2075.306734   15.71%
3        PENS    VALUEQ  Q      10/31/98  10.000000  20753.067344  2075.306734     0.235290   20750.714444  2075.071444   15.71%
</TABLE> 

                                    Page 3
<PAGE>
 
                               5 yr pens 2 bkup

<TABLE> 
<CAPTION> 
- - -----------------------------------------------------------------------------------------------------------------------------------
Table 2 - Pennant Select Variable/Fixed Annuity Contracts             Pennant Select - 5 YR - Tbl 2
- - -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                        Average
                     Q = qualified                                            $40 Contract   # of units               Annual Total
                    N = nonqualified                Beginning    # of units  fee & deferred  at end of      Ending     return for
- - -----------------------------------------------------------------------------------------------------------------------------------
amethod system fund    qnonq  accdate    unitval      bvalue       bunits       cunits        rvalue        eunits        5yr
- - -----------------------------------------------------------------------------------------------------------------------------------
<S>     <C>    <C>     <C>    <C>       <C>         <C>          <C>         <C>             <C>          <C>         <C>  
2       PENS   BALFND  Q      10/31/93   7.888625   1000.000000  126.764804        0.000000  1000.000000  126.764804          4.64%
2       PENS   BALFND  Q      10/31/94   7.702363    976.388534  126.764804        0.305478   974.035634  126.459326          4.64%
2       PENS   BALFND  Q      10/31/95   9.132473   1154.886381  126.459326        0.257641  1152.533481  126.201685          4.64%
2       PENS   BALFND  Q      10/31/96   8.204726   1035.450246  126.201685        0.286774  1033.097346  125.914911          4.64%
2       PENS   BALFND  Q      10/31/97  10.097183   1271.385901  125.914911        0.233025  1269.033001  125.681886          4.64%
2       PENS   BALFND  Q      10/31/98  10.000000   1256.818859  125.681886        0.235290  1254.465959  125.446596          4.64%
2       PENS   EMGGRO  Q      10/31/97  10.693572   1000.000000   93.514122        0.000000  1000.000000   93.514122          0.00%
2       PENS   EMGGRO  Q      10/31/98  10.000000    935.141223   93.514122        0.235290   932.788323   93.278832          0.00%
2       PENS   EMGMKT  Q      10/31/96  14.458904   1000.000000   69.161535        0.000000  1000.000000   69.161535          0.00%
2       PENS   EMGMKT  Q      10/31/97  15.159409   1048.448001   69.161535        0.155211  1046.095101   69.006325          0.00%
2       PENS   EMGMKT  Q      10/31/98  10.000000    690.063248   69.006325        0.235290   687.710348   68.771035          0.00%
2       PENS   FIDASM  Q      10/31/93   6.023530   1000.000000  166.015609        0.000000  1000.000000  166.015609         10.45%
2       PENS   FIDASM  Q      10/31/94   6.017591    999.014033  166.015609        0.391004   996.661133  165.624605         10.45%
2       PENS   FIDASM  Q      10/31/95   6.360709   1053.489917  165.624605        0.369912  1051.137017  165.254694         10.45%
2       PENS   FIDASM  Q      10/31/96   6.861890   1133.959529  165.254694        0.342894  1131.606629  164.911800         10.45%
2       PENS   FIDASM  Q      10/31/97  10.461735   1725.263547  164.911800        0.224905  1722.910647  164.686894         10.45%
2       PENS   FIDASM  Q      10/31/98  10.000000   1646.868944  164.686894        0.235290  1644.516044  164.451604         10.45%
2       PENS   FIDEQI  Q      10/31/93   4.190811   1000.000000  238.617299        0.000000  1000.000000  238.617299         18.81%
2       PENS   FIDEQI  Q      10/31/94   4.585389   1094.153136  238.617299        0.513130  1091.800236  238.104169         18.81%
2       PENS   FIDEQI  Q      10/31/95   5.523350   1315.132661  238.104169        0.425991  1312.779761  237.678177         18.81%
2       PENS   FIDEQI  Q      10/31/96   6.372224   1514.538586  237.678177        0.369243  1512.185686  237.308934         18.81%
2       PENS   FIDEQI  Q      10/31/97   9.827337   2332.114869  237.308934        0.239424  2329.761969  237.069510         18.81%
2       PENS   FIDEQI  Q      10/31/98  10.000000   2370.695102  237.069510        0.235290  2368.342202  236.834220         18.81%
2       PENS   FIDGRO  Q      10/31/93   5.379675   1000.000000  185.884835        0.000000  1000.000000  185.884835         13.00%
2       PENS   FIDGRO  Q      10/31/94   5.354891    995.393030  185.884835        0.439393   993.040130  185.445442         13.00%
2       PENS   FIDGRO  Q      10/31/95   7.272629   1348.675902  185.445442        0.323528  1346.323002  185.121914         13.00%
2       PENS   FIDGRO  Q      10/31/96   7.267510   1345.375363  185.121914        0.323756  1343.022463  184.798158         13.00%
2       PENS   FIDGRO  Q      10/31/97   9.438321   1744.184338  184.798158        0.249292  1741.831438  184.548866         13.00%
2       PENS   FIDGRO  Q      10/31/98  10.000000   1845.488660  184.548866        0.235290  1843.135760  184.313576         13.00%
2       PENS   FIDIND  Q      10/31/93   8.611003   1000.000000  116.130490        0.000000  1000.000000  116.130490          2.76%
</TABLE> 

                                    Page 1

<PAGE>
 
                                5yr pens 2 bkup

<TABLE> 
<S>      <C>     <C>     <C>    <C>       <C>        <C>          <C>          <C>          <C>           <C>             <C> 
2        PENS    FIDIND  Q      10/31/94   8.799264  1021.862842  116.130490   0.267397     1019.509942   115.863093       2.76%
2        PENS    FIDIND  Q      10/31/95   5.479617   634.885373  115.863093   0.429391      632.532473   115.433702       2.76%
2        PENS    FIDIND  Q      10/31/96   6.678923   770.972804  115.433702   0.352287      768.619904   115.081414       2.76%
2        PENS    FIDIND  Q      10/31/97   8.669827   997.735952  115.081414   0.271389      995.383052   114.810025       2.76%
2        PENS    FIDIND  Q      10/31/98  10.000000  1148.100247  114.810025   0.235290     1145.747347   114.574735       2.76%
2        PENS    FLEXMN  Q      10/31/93   6.195974  1000.000000  161.395125   0.000000     1000.000000   161.395125       9.84%
2        PENS    FLEXMN  Q      10/31/94   6.582611  1062.401327  161.395125   0.357442     1060.048427   161.037684       9.84%
2        PENS    FLEXMN  Q      10/31/95   7.520572  1211.095494  161.037684   0.312862     1208.742594   160.724822       9.84%
2        PENS    FLEXMN  Q      10/31/96   8.143869  1308.921893  160.724822   0.288917     1306.568993   160.435905       9.84%
2        PENS    FLEXMN  Q      10/31/97   9.446061  1515.487345  160.435905   0.249088     1513.134445   160.186817       9.84%
2        PENS    FLEXMN  Q      10/31/98  10.000000  1601.868170  160.186817   0.235290     1599.515270   159.951527       9.84%
2        PENS    GROWEQ  Q      10/31/93   5.866512  1000.000000  170.459039   0.000000     1000.000000   170.459039      11.03%
2        PENS    GROWEQ  Q      10/31/94   5.389393   918.670754  170.459039   0.436580      916.317854   170.022460      11.03%
2        PENS    GROWEQ  Q      10/31/95   6.525015  1109.399099  170.022460   0.360597     1107.046199   169.661863      11.03%
2        PENS    GROWEQ  Q      10/31/96   6.662855  1130.432390  169.661863   0.353137     1128.079490   169.308726      11.03%
2        PENS    GROWEQ  Q      10/31/97   8.374502  1417.876263  169.308726   0.280960     1415.523363   169.027766      11.03%
2        PENS    GROWEQ  Q      10/31/98  10.000000  1690.277658  169.027766   0.235290     1687.924758   168.792476      11.03%
2        PENS    HIBOND  Q      10/31/93   7.348796  1000.000000  136.076712   0.000000     1000.000000   136.076712       6.13%
2        PENS    HIBOND  Q      10/31/94   7.118262   968.629691  136.076712   0.330544      966.276791   135.746168       6.13%
2        PENS    HIBOND  Q      10/31/95   7.716869  1047.535398  135.746168   0.304903     1045.182498   135.441265       6.13%
2        PENS    HIBOND  Q      10/31/96   8.595628  1164.202728  135.441265   0.273732     1161.849828   135.167533       6.13%
2        PENS    HIBOND  Q      10/31/97   9.892647  1337.164686  135.167533   0.237843     1334.811786   134.929689       6.13%
2        PENS    HIBOND  Q      10/31/98  10.000000  1349.296893  134.929689   0.235290     1346.943993   134.694399       6.13%
2        PENS    INTLEQ  Q      10/31/93   6.780778  1000.000000  147.475703   0.000000     1000.000000   147.475703       7.86%
2        PENS    INTLEQ  Q      10/31/94   7.185245  1059.649055  147.475703   0.327463     1057.296155   147.148240       7.86%
2        PENS    INTLEQ  Q      10/31/95   7.111342  1046.421459  147.148240   0.330866     1044.068559   146.817374       7.86%
2        PENS    INTLEQ  Q      10/31/96   8.188589  1202.227134  146.817374   0.287339     1199.874234   146.530035       7.86%
2        PENS    INTLEQ  Q      10/31/97   9.256089  1356.295047  146.530035   0.254200     1353.942147   146.275835       7.86%
2        PENS    INTLEQ  Q      10/31/98  10.000000  1462.758350  146.275835   0.235290     1460.405450   146.040545       7.86%
2        PENS    LIMMAT  Q      10/31/93   8.955965  1000.000000  111.657426   0.000000     1000.000000   111.657426       2.00%
2        PENS    LIMMAT  Q      10/31/94   8.840839   987.145327  111.657426   0.266140      984.792427   111.391286       2.00%
2        PENS    LIMMAT  Q      10/31/95   9.478367  1055.807491  111.391286   0.248239     1053.454591   111.143047       2.00%
2        PENS    LIMMAT  Q      10/31/96   9.174547  1019.687110  111.143047   0.256460     1017.334210   110.886588       2.00%
2        PENS    LIMMAT  Q      10/31/97   9.683001  1073.714940  110.886588   0.242993     1071.362040   110.643595       2.00%
2        PENS    LIMMAT  Q      10/31/98  10.000000  1106.435948  110.643595   0.235290     1104.083048   110.408305       2.00%
2        PENS    PARTNR  Q      10/31/94   4.796650  1000.000000  208.478834   0.000000     1000.000000   208.478834       0.00%
2        PENS    PARTNR  Q      10/31/95   5.895340  1229.053610  208.478834   0.399112     1226.700710   208.079722       0.00%
</TABLE> 

                                    Page 2
<PAGE>
 
                                5yr pens 2 bkup

<TABLE> 
<S>      <C>     <C>     <C>    <C>       <C>        <C>          <C>          <C>          <C>           <C>             <C>   
2        PENS    PARTNR  Q      10/31/96   7.375327  1534.655994  208.079722   0.319023     1532.303094   207.760699       0.00%
2        PENS    PARTNR  Q      10/31/97   9.989274  2075.378551  207.760699   0.235543     2073.025651   207.525157       0.00%
2        PENS    PARTNR  Q      10/31/98  10.000000  2075.251566  207.525157   0.235290     2072.898666   207.289867       0.00%
2        PENS    QUALBD  Q      10/31/93   7.584102  1000.000000  131.854767   0.000000     1000.000000   131.854767       5.46%
2        PENS    QUALBD  Q      10/31/94   7.024905   926.267210  131.854767   0.334937      923.914310   131.519830       5.46%
2        PENS    QUALBD  Q      10/31/95   8.166115  1074.006055  131.519830   0.288130     1071.653155   131.231700       5.46%
2        PENS    QUALBD  Q      10/31/96   8.585287  1126.661809  131.231700   0.274062     1124.308909   130.957638       5.46%
2        PENS    QUALBD  Q      10/31/97   9.109501  1192.958737  130.957638   0.258291     1190.605837   130.699347       5.46%
2        PENS    QUALBD  Q      10/31/98  10.000000  1306.993475  130.699347   0.235290     1304.640575   130.464057       5.46%
2        PENS    SMLCAP  Q      10/31/95   8.013464  1000.000000  124.789978   0.000000     1000.000000   124.789978       0.00%
2        PENS    SMLCAP  Q      10/31/96   9.216480  1150.124341  124.789978   0.255293     1147.771441   124.534686       0.00%
2        PENS    SMLCAP  Q      10/31/97  11.840723  1474.580718  124.534686   0.198713     1472.227818   124.335973       0.00%
2        PENS    SMLCAP  Q      10/31/98  10.000000  1243.359732  124.335973   0.235290     1241.006832   124.100683       0.00%
2        PENS    VALUEQ  Q      10/31/93   4.815291  1000.000000  207.671769   0.000000     1000.000000   207.671769      15.54%
2        PENS    VALUEQ  Q      10/31/94   5.092570  1057.583020  207.671769   0.462026     1055.230120   207.209743      15.54%
2        PENS    VALUEQ  Q      10/31/95   6.236119  1292.184615  207.209743   0.377302     1289.831715   206.832441      15.54%
2        PENS    VALUEQ  Q      10/31/96   7.461407  1543.261023  206.832441   0.315343     1540.908123   206.517098      15.54%
2        PENS    VALUEQ  Q      10/31/97   9.180814  1895.995067  206.517098   0.256284     1893.642167   206.260814      15.54%
2        PENS    VALUEQ  Q      10/31/98  10.000000  2062.608138  206.260814   0.235290     2060.255238   206.025524      15.54%
</TABLE> 

                                    Page 3
<PAGE>
 
                               5yr pens 1a bkup

<TABLE> 
<CAPTION> 
- - ------------------------------------------------------------------------------------------------------------------------------------
Table 1A - Pennant Select Variable/Fixed Annuity Contracts                   Pennant Select - 5 YR - Tbl 1a
- - ------------------------------------------------------------------------------------------------------------------------------------
(assuming no purchase payments made after first contract year)
- - ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                       Average
                       Q = qualified                                         $40 Contract   # of units               Annual Total
                      N = nonqualified              Beginning   # of units  fee & deferred  at end of      Ending      return for
- - ------------------------------------------------------------------------------------------------------------------------------------
amethod system fund    qnonq  accdate    unitval     bvalue      bunits         cunits        rvalue       eunits         5yr
- - ------------------------------------------------------------------------------------------------------------------------------------
<S>     <C>    <C>     <C>    <C>       <C>        <C>          <C>            <C>          <C>          <C>         <C> 
1a      PENS   BALFND    Q    10/31/93   7.888625  1000.000000  126.764804     0.000000     1000.000000  126.764804     4.64%
1a      PENS   BALFND    Q    10/31/94   7.702363   976.388534  126.764804     0.305478      974.035634  126.459326     4.64%
1a      PENS   BALFND    Q    10/31/95   9.132473  1154.886381  126.459326     0.257641     1152.533481  126.201685     4.64%
1a      PENS   BALFND    Q    10/31/96   8.204726  1035.450246  126.201685     0.286774     1033.097346  125.914911     4.64%
1a      PENS   BALFND    Q    10/31/97  10.097183  1271.385901  125.914911     0.233025     1269.033001  125.681886     4.64%
1a      PENS   BALFND    Q    10/31/98  10.000000  1256.818859  125.681886     0.235290     1254.465959  125.446596     4.64%
1a      PENS   EMGGRO    Q    10/31/97  10.693572  1000.000000   93.514122     0.000000     1000.000000   93.514122     0.00%
1a      PENS   EMGGRO    Q    10/31/98  10.000000   935.141223   93.514122     0.235290      932.788323   93.278832     0.00%
1a      PENS   EMGMKT    Q    10/31/96  14.458904  1000.000000   69.161535     0.000000     1000.000000   69.161535     0.00%
1a      PENS   EMGMKT    Q    10/31/97  15.159409  1048.448001   69.161535     0.155211     1046.095101   69.006325     0.00%
1a      PENS   EMGMKT    Q    10/31/98  10.000000   690.063248   69.006325     0.235290      687.710348   68.771035     0.00%
1a      PENS   FIDASM    Q    10/31/93   6.023530  1000.000000  166.015609     0.000000     1000.000000  166.015609    10.45%
1a      PENS   FIDASM    Q    10/31/94   6.017591   999.014033  166.015609     0.391004      996.661133  165.624605    10.45%
1a      PENS   FIDASM    Q    10/31/95   6.360709  1053.489917  165.624605     0.369912     1051.137017  165.254694    10.45%
1a      PENS   FIDASM    Q    10/31/96   6.861890  1133.959529  165.254694     0.342894     1131.606629  164.911800    10.45%
1a      PENS   FIDASM    Q    10/31/97  10.461735  1725.263547  164.911800     0.224905     1722.910647  164.686894    10.45%
1a      PENS   FIDASM    Q    10/31/98  10.000000  1646.868944  164.686894     0.235290     1644.516044  164.451604    10.45%
1a      PENS   FIDEQI    Q    10/31/93   4.190811  1000.000000  238.617299     0.000000     1000.000000  238.617299    18.81%
1a      PENS   FIDEQI    Q    10/31/94   4.585389  1094.153136  238.617299     0.513130     1091.800236  238.104169    18.81%
1a      PENS   FIDEQI    Q    10/31/95   5.523350  1315.132661  238.104169     0.425991     1312.779761  237.678177    18.81%
1a      PENS   FIDEQI    Q    10/31/96   6.372224  1514.538586  237.678177     0.369243     1512.185686  237.308934    18.81%
1a      PENS   FIDEQI    Q    10/31/97   9.827337  2332.114869  237.308934     0.239424     2329.761969  237.069510    18.81%
1a      PENS   FIDEQI    Q    10/31/98  10.000000  2370.695102  237.069510     0.235290     2368.342202  236.834220    18.81%
1a      PENS   FIDGRO    Q    10/31/93   5.379675  1000.000000  185.884835     0.000000     1000.000000  185.884835    13.00%
1a      PENS   FIDGRO    Q    10/31/94   5.354891   995.393030  185.884835     0.439393      993.040130  185.445442    13.00%
1a      PENS   FIDGRO    Q    10/31/95   7.272629  1348.675902  185.445442     0.323528     1346.323002  185.121914    13.00%
1a      PENS   FIDGRO    Q    10/31/96   7.267510  1345.375363  185.121914     0.323756     1343.022463  184.798158    13.00%
1a      PENS   FIDGRO    Q    10/31/97   9.438321  1744.184338  184.798158     0.249292     1741.831438  184.548866    13.00%
1a      PENS   FIDGRO    Q    10/31/98  10.000000  1845.488660  184.548866     0.235290     1843.135760  184.313576    13.00%
1a      PENS   FIDIND    Q    10/31/93   8.611003  1000.000000  116.130490     0.000000     1000.000000  116.130490     2.76%
</TABLE> 

                                    Page 1
<PAGE>
 
                               5yr pens 1a bkup

<TABLE> 
<S>     <C>    <C>       <C>  <C>       <C>        <C>          <C>            <C>          <C>          <C>           <C>  
1a      PENS   FIDIND    Q    10/31/94   8.799264  1021.862842  166.130490     0.267397     1019.509942  115.863093     2.76%
1a      PENS   FIDIND    Q    10/31/95   5.479617   634.885373  115.863093     0.429391      632.532473  115.433702     2.76%
1a      PENS   FIDIND    Q    10/31/96   6.678923   770.972804  115.433702     0.352287      768.619904  115.081414     2.76%
1a      PENS   FIDIND    Q    10/31/97   8.669827   997.735952  115.081414     0.271389      995.383052  114.810025     2.76%
1a      PENS   FIDIND    Q    10/31/98  10.000000  1148.100247  114.810025     0.235290     1145.747347  114.574735     2.76%
1a      PENS   FLEXMN    Q    10/31/93   6.195974  1000.000000  161.395125     0.000000     1000.000000  161.395125     9.84%
1a      PENS   FLEXMN    Q    10/31/94   6.582611  1062.401327  161.395125     0.357442     1060.048427  161.037684     9.84%
1a      PENS   FLEXMN    Q    10/31/95   7.520572  1211.095494  161.037684     0.312862     1208.742594  160.724822     9.84%
1a      PENS   FLEXMN    Q    10/31/96   8.143869  1308.921893  160.724822     0.288917     1306.568993  160.435905     9.84%
1a      PENS   FLEXMN    Q    10/31/97   9.446061  1515.487345  160.435905     0.249088     1513.134445  160.186817     9.84%
1a      PENS   FLEXMN    Q    10/31/98  10.000000  1601.868170  160.186817     0.235290     1599.515270  159.951527     9.84%
1a      PENS   GROWEQ    Q    10/31/93   5.866512  1000.000000  170.459039     0.000000     1000.000000  170.459039    11.03%
1a      PENS   GROWEQ    Q    10/31/94   5.389393   918.670754  170.459039     0.436580      916.317854  170.022460    11.03%
1a      PENS   GROWEQ    Q    10/31/95   6.525015  1109.399099  170.022460     0.360597     1107.046199  169.661863    11.03%
1a      PENS   GROWEQ    Q    10/31/96   6.662855  1130.432390  169.661863     0.353137     1128.079490  169.308726    11.03%
1a      PENS   GROWEQ    Q    10/31/97   8.374502  1417.876263  169.308726     0.280960     1415.523363  169.027766    11.03%
1a      PENS   GROWEQ    Q    10/31/98  10.000000  1690.277658  169.027766     0.235290     1687.924758  168.792476    11.03%
1a      PENS   HIBOND    Q    10/31/93   7.348796  1000.000000  136.076712     0.000000     1000.000000  136.076712     6.13%
1a      PENS   HIBOND    Q    10/31/94   7.118262   968.629691  136.076712     0.330544      966.276791  135.746168     6.13%
1a      PENS   HIBOND    Q    10/31/95   7.716869  1047.535398  135.746168     0.304903     1045.182498  135.441265     6.13%
1a      PENS   HIBOND    Q    10/31/96   8.595628  1164.202728  135.441265     0.273732     1161.849828  135.167533     6.13%
1a      PENS   HIBOND    Q    10/31/97   9.892647  1337.164686  135.167533     0.237843     1334.811786  134.929689     6.13%
1a      PENS   HIBOND    Q    10/31/98  10.000000  1349.296893  134.929689     0.235290     1346.943993  134.694399     6.13%
1a      PENS   INTLEQ    Q    10/31/93   6.780778  1000.000000  147.475703     0.000000     1000.000000  147.475703     7.86%
1a      PENS   INTLEQ    Q    10/31/94   7.185245  1059.649055  147.475703     0.327463     1057.296155  147.148240     7.86%
1a      PENS   INTLEQ    Q    10/31/95   7.111342  1046.421459  147.148240     0.330866     1044.068559  146.817374     7.86%
1a      PENS   INTLEQ    Q    10/31/96   8.188589  1202.227134  146.817374     0.287339     1199.874234  146.530035     7.86%
1a      PENS   INTLEQ    Q    10/31/97   9.256089  1356.295047  146.530035     0.254200     1353.942147  146.275835     7.86%
1a      PENS   INTLEQ    Q    10/31/98  10.000000  1462.758350  146.275835     0.235290     1460.405450  146.040545     7.86%
1a      PENS   LIMMAT    Q    10/31/93   8.955965  1000.000000  111.657426     0.000000     1000.000000  111.657426     2.00%
1a      PENS   LIMMAT    Q    10/31/94   8.840839   987.145327  111.657426     0.266140      984.792427  111.391286     2.00%
1a      PENS   LIMMAT    Q    10/31/95   9.478367  1055.807491  111.391286     0.248239     1053.454591  111.143047     2.00%
1a      PENS   LIMMAT    Q    10/31/96   9.174547  1019.687110  111.143047     0.256460     1017.334210  110.886588     2.00%
1a      PENS   LIMMAT    Q    10/31/97   9.683001  1073.714940  110.886588     0.242993     1071.362040  110.643595     2.00%
1a      PENS   LIMMAT    Q    10/31/98  10.000000  1106.435948  110.643595     0.235290     1104.083048  110.408305     2.00%
1a      PENS   PARTNR    Q    10/31/94   4.796650  1000.000000  208.478834     0.000000     1000.000000  208.478834     0.00%
1a      PENS   PARTNR    Q    10/31/95   5.895340  1229.053610  208.478834     0.399112     1226.700710  208.079722     0.00%
</TABLE> 

                                    Page 2
<PAGE>
 
                               5yr pens 1a bkup

<TABLE> 
<S>     <C>    <C>       <C>  <C>       <C>        <C>          <C>            <C>          <C>          <C>            <C>    <C> 
1a      PENS   PARTNR    Q    10/31/96   7.375327  1534.655994  208.079722     0.319023     1532.303094  207.760699     0.00%
1a      PENS   PARTNR    Q    10/31/97   9.989274  2075.378551  207.760699     0.235543     2073.025651  207.525157     0.00%
1a      PENS   PARTNR    Q    10/31/98  10.000000  2075.251566  207.525157     0.235290     2072.898666  207.289867     0.00%
1a      PENS   QUALBD    Q    10/31/93   7.584102  1000.000000  131.854767     0.000000     1000.000000  131.854767     5.46%
1a      PENS   QUALBD    Q    10/31/94   7.024905   926.267210  131.854767     0.334937      923.914310  131.519830     5.46%
1a      PENS   QUALBD    Q    10/31/95   8.166115  1074.006055  131.519830     0.288130     1071.653155  131.231700     5.46%
1a      PENS   QUALBD    Q    10/31/96   8.585287  1126.661809  131.231700     0.274062     1124.308909  130.957638     5.46%
1a      PENS   QUALBD    Q    10/31/97   9.109501  1192.958737  130.957638     0.258291     1190.605837  130.699347     5.46%
1a      PENS   QUALBD    Q    10/31/98  10.000000  1306.993475  130.699347     0.235290     1304.640575  130.464057     5.46%
1a      PENS   SMLCAP    Q    10/31/95   8.013464  1000.000000  124.789978     0.000000     1000.000000  124.789978     0.00%
1a      PENS   SMLCAP    Q    10/31/96   9.216480  1150.124341  124.789978     0.255293     1147.771441  124.534686     0.00%
1a      PENS   SMLCAP    Q    10/31/97  11.840723  1474.580718  124.534686     0.198713     1472.227818  124.335973     0.00%
1a      PENS   SMLCAP    Q    10/31/98  10.000000  1243.359732  124.335973     0.235290     1241.006832  124.100683     0.00%
1a      PENS   VALUEQ    Q    10/31/93   4.815291  1000.000000  207.671769     0.000000     1000.000000  207.671769    15.54%
1a      PENS   VALUEQ    Q    10/31/94   5.092570  1057.583020  207.671769     0.462026     1055.230120  207.209743    15.54%  7.86%

1a      PENS   VALUEQ    Q    10/31/95   6.236119  1292.184615  207.209743     0.377302     1289.831715  206.832441    15.54%
1a      PENS   VALUEQ    Q    10/31/96   7.461407  1543.261023  206.832441     0.315343     1540.908123  206.517098    15.54%
1a      PENS   VALUEQ    Q    10/31/97   9.180814  1895.995067  206.517098     0.256284     1893.642167  206.260814    15.54%
1a      PENS   VALUEQ    Q    10/31/98  10.000000  2062.608138  206.260814     0.235290     2060.255238  206.025524    15.54%
</TABLE> 

                                    Page 3
<PAGE>
 
                               10yr pens 3 bkup

<TABLE> 
<CAPTION> 
- - ------------------------------------------------------------------------------------------------------------------------------------
Table 3 - Pennant Select Variable/Fixed Annuity Contracts                       Pennant Select - 10 YR - Tbl 3
- - ------------------------------------------------------------------------------------------------------------------------------------
                                                                                  $40 Contract                           Average 
                      Q = qualified                                                   fee &     # of units             Annual Total 
                     N = nonqualified                    Beginning    # of units    deferred     at end of   Ending     return for
- - -----------------------------------------------------------------------------------------------------------------------------------
amethod  system  fund    qnonq  accdate    unitval         bvalue       bunits       cunits       rvalue     eunits       10yr
- - -----------------------------------------------------------------------------------------------------------------------------------
<S>      <C>     <C>     <C>    <C>        <C>         <C>           <C>          <C>         <C>           <C>        <C>       
3        PENS    EMGGRO    Q    10/31/97   10.693572   10000.000000   935.141223   0.000000   10000.000000   935.141223    0.00%
3        PENS    EMGGRO    Q    10/31/98   10.000000    9351.412232   935.141223   0.235290    9349.059332   934.905933    0.00%
3        PENS    EMGMKT    Q    10/31/96   14.458904   10000.000000   691.615353   0.000000   10000.000000   691.615353    0.00%
3        PENS    EMGMKT    Q    10/31/97   15.159409   10484.480013   691.615353   0.155211   10482.127113   691.460143    0.00%
3        PENS    EMGMKT    Q    10/31/98   10.000000    6914.601429   691.460143   0.235290    6912.248529   691.224853    0.00%
3        PENS    FIDASM    Q    10/31/89    3.703246   10000.000000  2700.333707   0.000000   10000.000000  2700.333707    0.00%
3        PENS    FIDASM    Q    10/31/90    3.638900    9826.244327  2700.333707   0.646596    9823.891427  2699.687111    0.00%
3        PENS    FIDASM    Q    10/31/91    4.627039   12491.557549  2699.687111   0.508511   12489.204649  2699.178600    0.00%
3        PENS    FIDASM    Q    10/31/92    5.048272   13626.187748  2699.178600   0.466080   13623.834848  2698.712520    0.00%
3        PENS    FIDASM    Q    10/31/93    6.023530   16255.775823  2698.712520   0.390618   16253.422923  2698.321901    0.00%
3        PENS    FIDASM    Q    10/31/94    6.017591   16237.397589  2698.321901   0.391004   16235.044689  2697.930898    0.00%
3        PENS    FIDASM    Q    10/31/95    6.360709   17160.753343  2697.930898   0.369912   17158.400443  2697.560986    0.00%
3        PENS    FIDASM    Q    10/31/96    6.861890   18510.366755  2697.560986   0.342894   18508.013855  2697.218092    0.00%
3        PENS    FIDASM    Q    10/31/97   10.461735   28217.580919  2697.218092   0.224905   28215.228019  2696.993187    0.00%
3        PENS    FIDASM    Q    10/31/98   10.000000   26969.931870  2696.993187   0.235290   26967.578970  2696.757897    0.00%
3        PENS    FIDEQI    Q    10/31/88    2.512627   10000.000000  3979.898330   0.000000   10000.000000  3979.898330   14.79%
3        PENS    FIDEQI    Q    10/31/89    2.848104   11335.164352  3979.898330   0.826129   11332.811452  3979.072201   14.79%
3        PENS    FIDEQI    Q    10/31/90    2.201191    8758.697917  3979.072201   1.068921    8756.345017  3978.003280   14.79%
3        PENS    FIDEQI    Q    10/31/91    3.031632   12059.842039  3978.003280   0.776117   12057.489139  3977.227163   14.79%
3        PENS    FIDEQI    Q    10/31/92    3.390167   13483.464280  3977.227163   0.694037   13481.111380  3976.533126   14.79%
3        PENS    FIDEQI    Q    10/31/93    4.190811   16664.898768  3976.533126   0.561443   16662.545868  3975.971684   14.79%
3        PENS    FIDEQI    Q    10/31/94    4.585389   18231.376823  3975.971684   0.513130   18229.023923  3975.458554   14.79%
3        PENS    FIDEQI    Q    10/31/95    5.523350   21957.849004  3975.458554   0.425991   21955.496104  3975.032562   14.79%
3        PENS    FIDEQI    Q    10/31/96    6.372224   25329.797895  3975.032562   0.369243   25327.444995  3974.663319   14.79%
3        PENS    FIDEQI    Q    10/31/97    9.827337   39060.355900  3974.663319   0.239424   39058.003000  3974.423895   14.79%
3        PENS    FIDEQI    Q    10/31/98   10.000000   39744.238953  3974.423895   0.235290   39741.886053  3974.188605   14.79%
3        PENS    FIDGRO    Q    10/31/88    2.591972   10000.000000  3858.066368   0.000000   10000.000000  3858.066368   14.43%
3        PENS    FIDGRO    Q    10/31/89    3.235152   12481.431127  3858.066368   0.727292   12479.078227  3857.339076   14.43%
3        PENS    FIDGRO    Q    10/31/90    2.633718   10159.143357  3857.339076   0.893376   10156.790457  3856.445700   14.43%
3        PENS    FIDGRO    Q    10/31/91    3.942101   15202.498451  3856.445700   0.596864   15200.145551  3855.848836   14.43%
</TABLE> 
                                    
                                    Page 1    
                                              
<PAGE>
 
                               10yr pens 3 bkup 
                                                
<TABLE>                                         
<S>      <C>     <C>       <C>  <C>        <C>         <C>           <C>           <C>        <C>           <C>           <C>  
3        PENS    FIDGRO    Q    10/31/92    4.127327   15914.349008  3855.848836   0.570078   15911.996108  3855.278757   14.43%
3        PENS    FIDGRO    Q    10/31/93    5.379675   20740.146749  3855.278757   0.437368   20737.793849  3854.841389   14.43%
3        PENS    FIDGRO    Q    10/31/94    5.354891   20642.255460  3854.841389   0.439393   20639.902560  3854.401996   14.43%
3        PENS    FIDGRO    Q    10/31/95    7.272629   28031.635735  3854.401996   0.323528   28029.282835  3854.078468   14.43%
3        PENS    FIDGRO    Q    10/31/96    7.267510   28009.553808  3854.078468   0.323756   28007.200908  3853.754712   14.43%
3        PENS    FIDGRO    Q    10/31/97    9.438321   36372.974028  3853.754712   0.249292   36370.621128  3853.505420   14.43%
3        PENS    FIDGRO    Q    10/31/98   10.000000   38535.054199  3853.505420   0.235290   38532.701299  3853.270130   14.43%
3        PENS    FIDIND    Q    10/31/92    7.611036   10000.000000  1313.881579   0.000000   10000.000000  1313.881579    0.00%
3        PENS    FIDIND    Q    10/31/93    8.611003   11313.838221  1313.881579   0.273243   11311.485321  1313.608336    0.00%
3        PENS    FIDIND    Q    10/31/94    8.799264   11558.786540  1313.608336   0.267397   11556.433640  1313.340939    0.00%
3        PENS    FIDIND    Q    10/31/95    5.479617    7196.605334  1313.340939   0.429391    7194.252434  1312.911547    0.00%
3        PENS    FIDIND    Q    10/31/96    6.678923    8768.835130  1312.911547   0.352287    8766.482230  1312.559260    0.00%
3        PENS    FIDIND    Q    10/31/97    8.669827   11379.661710  1312.559260   0.271389   11377.308810  1312.287870    0.00%
3        PENS    FIDIND    Q    10/31/98   10.000000   13122.878704  1312.287870   0.235290   13120.525804  1312.052580    0.00%
3        PENS    FLEXMN    Q    10/31/88    3.614109   10000.000000  2766.933703   0.000000   10000.000000  2766.933703   10.69%
3        PENS    FLEXMN    Q    10/31/89    4.267152   11806.926686  2766.933703   0.551398   11804.573786  2766.382305   10.69%
3        PENS    FLEXMN    Q    10/31/90    3.804689   10525.224326  2766.382305   0.618421   10522.871426  2765.763884   10.69%
3        PENS    FLEXMN    Q    10/31/91    4.997659   13822.344767  2765.763884   0.470800   13819.991867  2765.293084   10.69%
3        PENS    FLEXMN    Q    10/31/92    5.386857   14896.238405  2765.293084   0.436785   14893.885505  2764.856298   10.69%
3        PENS    FLEXMN    Q    10/31/93    6.195974   17130.977738  2764.856298   0.379747   17128.624838  2764.476552   10.69%
3        PENS    FLEXMN    Q    10/31/94    6.582611   18197.473759  2764.476552   0.357442   18195.120859  2764.119110   10.69%
3        PENS    FLEXMN    Q    10/31/95    7.520572   20787.756784  2764.119110   0.312862   20785.403884  2763.806248   10.69%
3        PENS    FLEXMN    Q    10/31/96    8.143869   22508.076027  2763.806248   0.288917   22505.723127  2763.517331   10.69%
3        PENS    FLEXMN    Q    10/31/97    9.446061   26104.353288  2763.517331   0.249088   26102.000388  2763.268244   10.69%
3        PENS    FLEXMN    Q    10/31/98   10.000000   27632.682435  2763.268244   0.235290   27630.329535  2763.032954   10.69%
3        PENS    GROWEQ    Q    10/31/88    3.366636   10000.000000  2970.324086   0.000000   10000.000000  2970.324086   11.48%
3        PENS    GROWEQ    Q    10/31/89    4.245562   12610.695068  2970.324086   0.554202   12608.342168  2969.769884   11.48%
3        PENS    GROWEQ    Q    10/31/90    3.510568   10425.579122  2969.769884   0.670233   10423.226222  2969.099650   11.48%
3        PENS    GROWEQ    Q    10/31/91    4.720759   14016.403897  2969.099650   0.498416   14014.050997  2968.601235   11.48%
3        PENS    GROWEQ    Q    10/31/92    4.986739   14803.639553  2968.601235   0.471831   14801.286653  2968.129403   11.48%
3        PENS    GROWEQ    Q    10/31/93    5.866512   17412.566763  2968.129403   0.401073   17410.213863  2967.728330   11.48%
3        PENS    GROWEQ    Q    10/31/94    5.389393   15994.254290  2967.728330   0.436580   15991.901390  2967.291751   11.48%
3        PENS    GROWEQ    Q    10/31/95    6.525015   19361.623182  2967.291751   0.360597   19359.270282  2966.931154   11.48%
3        PENS    GROWEQ    Q    10/31/96    6.662855   19768.232072  2966.931154   0.353137   19765.879172  2966.578017   11.48%
3        PENS    GROWEQ    Q    10/31/97    8.374502   24843.613535  2966.578017   0.280960   24841.260635  2966.297057   11.48%
3        PENS    GROWEQ    Q    10/31/98   10.000000   29662.970568  2966.297057   0.235290   29660.617668  2966.061767   11.48%
3        PENS    HIBOND    Q    10/31/88    4.597460   10000.000000  2175.114085   0.000000   10000.000000  2175.114085    8.06%
</TABLE>                                        
                                                
                                   Page 2       
                                                
<PAGE>
 
                              10yr pens 3 bkup  
                                                            
<TABLE>                                                     
<S>      <C>     <C>       <C>  <C>        <C>         <C>           <C>           <C>        <C>           <C>            <C> 
3        PENS    HIBOND    Q    10/31/89    4.698176   10219.068790  2175.114085   0.500811   10216.715890  2174.613273    8.06%
3        PENS    HIBOND    Q    10/31/90    4.107856    8932.998183  2174.613273   0.572781    8930.645283  2174.040493    8.06%
3        PENS    HIBOND    Q    10/31/91    5.420737   11784.901739  2174.040493   0.434055   11782.548839  2173.606437    8.06%
3        PENS    HIBOND    Q    10/31/92    6.145141   13357.118037  2173.606437   0.382888   13354.765137  2173.223550    8.06%
3        PENS    HIBOND    Q    10/31/93    7.348796   15970.576528  2173.223550   0.320175   15968.223628  2172.903375    8.06%
3        PENS    HIBOND    Q    10/31/94    7.118262   15467.295522  2172.903375   0.330544   15464.942622  2172.572830    8.06%
3        PENS    HIBOND    Q    10/31/95    7.716869   16765.459926  2172.572830   0.304903   16763.107026  2172.267927    8.06%
3        PENS    HIBOND    Q    10/31/96    8.595628   18672.007017  2172.267927   0.273732   18669.654117  2171.994195    8.06%
3        PENS    HIBOND    Q    10/31/97    9.892647   21486.771856  2171.994195   0.237843   21484.418956  2171.756352    8.06%
3        PENS    HIBOND    Q    10/31/98   10.000000   21717.563515  2171.756352   0.235290   21715.210615  2171.521062    8.06%
3        PENS    INTLEQ    Q    10/31/93    6.780778   10000.000000  1474.757026   0.000000   10000.000000  1474.757026    0.00%
3        PENS    INTLEQ    Q    10/31/94    7.185245   10596.490550  1474.757026   0.327463   10594.137650  1474.429564    0.00%
3        PENS    INTLEQ    Q    10/31/95    7.111342   10485.172882  1474.429564   0.330866   10482.819982  1474.098698    0.00%
3        PENS    INTLEQ    Q    10/31/96    8.188589   12070.788382  1474.098698   0.287339   12068.435482  1473.811359    0.00%
3        PENS    INTLEQ    Q    10/31/97    9.256089   13641.729108  1473.811359   0.254200   13639.376208  1473.557159    0.00%
3        PENS    INTLEQ    Q    10/31/98   10.000000   14735.571587  1473.557159   0.235290   14733.218687  1473.321869    0.00%
3        PENS    LIMMAT    Q    10/31/88    6.409040   10000.000000  1560.296082   0.000000   10000.000000  1560.296082    4.53%
3        PENS    LIMMAT    Q    10/31/89    6.900156   10766.286371  1560.296082   0.340992   10763.933471  1559.955089    4.53%
3        PENS    LIMMAT    Q    10/31/90    7.320476   11419.613794  1559.955089   0.321414   11417.260894  1559.633676    4.53%
3        PENS    LIMMAT    Q    10/31/91    7.969560   12429.594159  1559.633676   0.295236   12427.241259  1559.338440    4.53%
3        PENS    LIMMAT    Q    10/31/92    8.477709   13219.617528  1559.338440   0.277540   13217.264628  1559.060900    4.53%
3        PENS    LIMMAT    Q    10/31/93    8.955965   13962.894858  1559.060900   0.262719   13960.541958  1558.798182    4.53%
3        PENS    LIMMAT    Q    10/31/94    8.840839   13781.083758  1558.798182   0.266140   13778.730858  1558.532042    4.53%
3        PENS    LIMMAT    Q    10/31/95    9.478367   14772.338674  1558.532042   0.248239   14769.985774  1558.283803    4.53%
3        PENS    LIMMAT    Q    10/31/96    9.174547   14296.547989  1558.283803   0.256460   14294.195089  1558.027343    4.53%
3        PENS    LIMMAT    Q    10/31/97    9.683001   15086.380324  1558.027343   0.242993   15084.027424  1557.784350    4.53%
3        PENS    LIMMAT    Q    10/31/98   10.000000   15577.843505  1557.784350   0.235290   15575.490605  1557.549060    4.53%
3        PENS    PARTNR    Q    10/31/94    4.796650   10000.000000  2084.788342   0.000000   10000.000000  2084.788342    0.00%
3        PENS    PARTNR    Q    10/31/95    5.895340   12290.536103  2084.788342   0.399112   12288.183203  2084.389230    0.00%
3        PENS    PARTNR    Q    10/31/96    7.375327   15373.052167  2084.389230   0.319023   15370.699267  2084.070207    0.00%
3        PENS    PARTNR    Q    10/31/97    9.989274   20818.348332  2084.070207   0.235543   20815.995432  2083.834664    0.00%
3        PENS    PARTNR    Q    10/31/98   10.000000   20838.346642  2083.834664   0.235290   20835.993742  2083.599374    0.00%
3        PENS    QUALBD    Q    10/31/88    4.871573   10000.000000  2052.725064   0.000000   10000.000000  2052.725064    7.44%
3        PENS    QUALBD    Q    10/31/89    5.336973   10955.338245  2052.725064   0.440868   10952.985345  2052.284196    7.44%
3        PENS    QUALBD    Q    10/31/90    5.552432   11395.168446  2052.284196   0.423760   11392.815546  2051.860436    7.44%
3        PENS    QUALBD    Q    10/31/91    6.285700   12897.379144  2051.860436   0.374326   12895.026244  2051.486110    7.44%
3        PENS    QUALBD    Q    10/31/92    6.767127   13882.667048  2051.486110   0.347696   13880.314148  2051.138415    7.44%
</TABLE>                                                    
                                                            
                                   Page 3                   
                                                            
<PAGE>
 
                               10yr pens 3 bkup 
                                                
<TABLE>                                         
<S>      <C>     <C>       <C>  <C>         <C>        <C>           <C>           <C>        <C>           <C>           <C>  
3        PENS    QUALBD    Q    10/31/93    7.584102   15556.042954  2051.138415   0.310241   15553.690054  2050.828174    7.44%
3        PENS    QUALBD    Q    10/31/94    7.024905   14406.873092  2050.828174   0.334937   14404.520192  2050.493237    7.44%
3        PENS    QUALBD    Q    10/31/95    8.166115   16744.563579  2050.493237   0.288130   16742.210679  2050.205107    7.44%
3        PENS    QUALBD    Q    10/31/96    8.585287   17601.599254  2050.205107   0.274062   17599.246354  2049.931045    7.44%
3        PENS    QUALBD    Q    10/31/97    9.109501   18673.848907  2049.931045   0.258291   18671.496007  2049.672754    7.44%
3        PENS    QUALBD    Q    10/31/98   10.000000   20496.727545  2049.672754   0.235290   20494.374645  2049.437464    7.44%
3        PENS    SMLCAP    Q    10/31/95    8.013464   10000.000000  1247.899785   0.000000   10000.000000  1247.899785    0.00%
3        PENS    SMLCAP    Q    10/31/96    9.216480   11501.243407  1247.899785   0.255293   11498.890507  1247.644492    0.00%
3        PENS    SMLCAP    Q    10/31/97   11.840723   14773.012832  1247.644492   0.198713   14770.659932  1247.445779    0.00%
3        PENS    SMLCAP    Q    10/31/98   10.000000   12474.457794  1247.445779   0.235290   12472.104894  1247.210489    0.00%
3        PENS    VALUEQ    Q    10/31/88    3.194640   10000.000000  3130.243157   0.000000   10000.000000  3130.243157   12.06%
3        PENS    VALUEQ    Q    10/31/89    3.538815   11077.351439  3130.243157   0.664884   11074.998539  3129.578274   12.06%
3        PENS    VALUEQ    Q    10/31/90    2.913098    9116.768210  3129.578274   0.807697    9114.415310  3128.770577   12.06%
3        PENS    VALUEQ    Q    10/31/91    3.916254   12253.060287  3128.770577   0.600804   12250.707387  3128.169773   12.06%
3        PENS    VALUEQ    Q    10/31/92    4.405568   13781.364651  3128.169773   0.534074   13779.011751  3127.635699   12.06%
3        PENS    VALUEQ    Q    10/31/93    4.815291   15060.476033  3127.635699   0.488631   15058.123133  3127.147068   12.06%
3        PENS    VALUEQ    Q    10/31/94    5.092570   15925.215345  3127.147068   0.462026   15922.862445  3126.685042   12.06%
3        PENS    VALUEQ    Q    10/31/95    6.236119   19498.379998  3126.685042   0.377302   19496.027098  3126.307740   12.06%
3        PENS    VALUEQ    Q    10/31/96    7.461407   23326.654456  3126.307740   0.315343   23324.301556  3125.992397   12.06%
3        PENS    VALUEQ    Q    10/31/97    9.180814   28699.154766  3125.992397   0.256284   28696.801866  3125.736113   12.06%
3        PENS    VALUEQ    Q    10/31/98   10.000000   31257.361129  3125.736113   0.235290   31255.008229  3125.500823   12.06%
</TABLE> 

                                    Page 4
<PAGE>
 
                               10 yr pens 2 bkup

<TABLE> 
<CAPTION> 
- - ------------------------------------------------------------------------------------------------------------------------------------
Table 2 - Pennant Select Variable/Fixed Annuity Contracts                              Pennant Select - 10 YR - Tbl 2
- - ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                            Average
                       Q = qualified                                            $40 Contract     # of units             Annual Total
                      N = nonqualified                 Beginning    # of units  fee & deferred    at end of    Ending     return for
- - ------------------------------------------------------------------------------------------------------------------------------------
amethod   system  fund    qnonq  accdate   unitval       bvalue       bunits       cunits         rvalue       eunits         10yr
- - ------------------------------------------------------------------------------------------------------------------------------------
<S>       <C>     <C>     <C>    <C>       <C>         <C>          <C>           <C>          <C>           <C>        <C> 
2         PENS    BALFND  Q      10/31/89   5.730320   1000.000000  174.510324     0.000000    1000.000000   174.510324      0.00%
2         PENS    BALFND  Q      10/31/90   5.460737    952.954983  174.510324     0.430876     950.602083   174.079448      0.00%
2         PENS    BALFND  Q      10/31/91   6.701046   1166.514390  174.079448     0.351124    1164.161490   173.728324      0.00%
2         PENS    BALFND  Q      10/31/92   7.182450   1247.795000  173.728324     0.327590    1245.442100   173.400734      0.00%
2         PENS    BALFND  Q      10/31/93   7.888625   1367.893363  173.400734     0.298265    1365.540463   173.102469      0.00%
2         PENS    BALFND  Q      10/31/94   7.702363   1333.298051  173.102469     0.305478    1330.945151   172.796991      0.00%
2         PENS    BALFND  Q      10/31/95   9.132473   1578.063856  172.796991     0.257641    1575.710956   172.539350      0.00%
2         PENS    BALFND  Q      10/31/96   8.204726   1415.638091  172.539350     0.286774    1413.285191   172.252576      0.00%
2         PENS    BALFND  Q      10/31/97  10.097183   1739.265785  172.252576     0.233025    1736.912885   172.019551      0.00%
2         PENS    BALFND  Q      10/31/98  10.000000   1720.195509  172.019551     0.235290    1717.842609   171.784261      0.00%
2         PENS    EMGGRO  Q      10/31/97  10.693572   1000.000000   93.514122     0.000000    1000.000000    93.514122      0.00%
2         PENS    EMGGRO  Q      10/31/98  10.000000    935.141223   93.514122     0.235290     932.788323    93.278832      0.00%
2         PENS    EMGMKT  Q      10/31/96  14.458904   1000.000000   69.161535     0.000000    1000.000000    69.161535      0.00%
2         PENS    EMGMKT  Q      10/31/97  15.159409   1048.448001   69.161535     0.155211    1046.095101    69.006325      0.00%
2         PENS    EMGMKT  Q      10/31/98  10.000000    690.063248   69.006325     0.235290     687.710348    68.771035      0.00%
2         PENS    FIDASM  Q      10/31/89   3.703246   1000.000000  270.033371     0.000000    1000.000000   270.033371      0.00%
2         PENS    FIDASM  Q      10/31/90   3.638900    982.624433  270.033371     0.646596     980.271533   269.386774      0.00%
2         PENS    FIDASM  Q      10/31/91   4.627039   1246.463110  269.386774     0.508511    1244.110210   268.878263      0.00%
2         PENS    FIDASM  Q      10/31/92   5.048272   1357.370608  268.878263     0.466080    1355.017708   268.412183      0.00%
2         PENS    FIDASM  Q      10/31/93   6.023530   1616.788837  268.412183     0.390618    1614.435937   268.021565      0.00%
2         PENS    FIDASM  Q      10/31/94   6.017591   1612.844157  268.021565     0.391004    1610.491257   267.630561      0.00%
2         PENS    FIDASM  Q      10/31/95   6.360709   1702.320120  267.630561     0.369912    1699.967220   267.260650      0.00%
2         PENS    FIDASM  Q      10/31/96   6.861890   1833.913179  267.260650     0.342894    1831.560279   266.917756      0.00%
2         PENS    FIDASM  Q      10/31/97  10.461735   2792.422828  266.917756     0.224905    2790.069928   266.692850      0.00%
2         PENS    FIDASM  Q      10/31/98  10.000000   2666.928504  266.692850     0.235290    2664.575604   266.457560      0.00%
2         PENS    FIDEQI  Q      10/31/88   2.512627   1000.000000  397.989833     0.000000    1000.000000   397.989833     14.64%
2         PENS    FIDEQI  Q      10/31/89   2.848104   1133.516435  397.989833     0.826129    1131.163535   397.163704     14.64%
2         PENS    FIDEQI  Q      10/31/90   2.201191    874.233172  397.163704     1.068921     871.880272   396.094783     14.64%
2         PENS    FIDEQI  Q      10/31/91   3.031632   1200.813619  396.094783     0.776117    1198.460719   395.318666     14.64%
2         PENS    FIDEQI  Q      10/31/92   3.390167   1340.196298  395.318666     0.694037    1337.843398   394.624630     14.64%
</TABLE> 

                                    Page 1
<PAGE>
 
                               10 yr pens 2 bkup

<TABLE> 
<S>       <C>     <C>     <C>    <C>       <C>         <C>          <C>          <C>         <C>             <C>            <C> 
2         PENS    FIDEQI  Q      10/31/93   4.190811   1653.797240  394.624630   0.561443    1651.444340     394.063187     14.64%
2         PENS    FIDEQI  Q      10/31/94   4.585389   1806.933004  394.063187   0.513130    1804.580104     393.550057     14.64%
2         PENS    FIDEQI  Q      10/31/95   5.523350   2173.714709  393.550057   0.425991    2171.361809     393.124066     14.64%
2         PENS    FIDEQI  Q      10/31/96   6.372224   2505.074608  393.124066   0.369243    2502.721708     392.754823     14.64%
2         PENS    FIDEQI  Q      10/31/97   9.827337   3859.734001  392.754823   0.239424    3857.381101     392.515399     14.64%
2         PENS    FIDEQI  Q      10/31/98  10.000000   3925.153988  392.515399   0.235290    3922.801088     392.280109     14.64%
2         PENS    FIDGRO  Q      10/31/88   2.591972   1000.000000  385.806637   0.000000    1000.000000     385.806637     14.30%
2         PENS    FIDGRO  Q      10/31/89   3.235152   1248.143113  385.806637   0.727292    1245.790213     385.079345     14.30%
2         PENS    FIDGRO  Q      10/31/90   2.633718   1014.190402  385.079345   0.893376    1011.837502     384.185969     14.30%
2         PENS    FIDGRO  Q      10/31/91   3.942101   1514.499893  384.185969   0.596864    1512.146993     383.589105     14.30%
2         PENS    FIDGRO  Q      10/31/92   4.127327   1583.197668  383.589105   0.570078    1580.844768     383.019026     14.30%
2         PENS    FIDGRO  Q      10/31/93   5.379675   2060.517880  383.019026   0.437368    2058.164980     382.581658     14.30%
2         PENS    FIDGRO  Q      10/31/94   5.354891   2048.683076  382.581658   0.439393    2046.330176     382.142265     14.30%
2         PENS    FIDGRO  Q      10/31/95   7.272629   2779.178919  382.142265   0.323528    2776.826019     381.818737     14.30%
2         PENS    FIDGRO  Q      10/31/96   7.267510   2774.871489  381.818737   0.323756    2772.518589     381.494981     14.30%
2         PENS    FIDGRO  Q      10/31/97   9.438321   3600.672090  381.494981   0.249292    3598.319190     381.245689     14.30%
2         PENS    FIDGRO  Q      10/31/98  10.000000   3812.456887  381.245689   0.235290    3810.103987     381.010399     14.30%
2         PENS    FIDIND  Q      10/31/92   7.611036   1000.000000  131.388158   0.000000    1000.000000     131.388158      0.00%
2         PENS    FIDIND  Q      10/31/93   8.611003   1131.383822  131.388158   0.273243    1129.030922     131.114915      0.00%
2         PENS    FIDIND  Q      10/31/94   8.799264   1153.714747  131.114915   0.267397    1151.361847     130.847517      0.00%
2         PENS    FIDIND  Q      10/31/95   5.479617    716.994279  130.847517   0.429391     714.641379     130.418126      0.00%
2         PENS    FIDIND  Q      10/31/96   6.678923    871.052620  130.418126   0.352287     868.699720     130.065838      0.00%
2         PENS    FIDIND  Q      10/31/97   8.669827   1127.648318  130.065838   0.271389    1125.295418     129.794449      0.00%
2         PENS    FIDIND  Q      10/31/98  10.000000   1297.944490  129.794449   0.235290    1295.591590     129.559159      0.00%
2         PENS    FLEXMN  Q      10/31/88   3.614109   1000.000000  276.693370   0.000000    1000.000000     276.693370     10.55%
2         PENS    FLEXMN  Q      10/31/89   4.267152   1180.692669  276.693370   0.551398    1178.339769     276.141972     10.55%
2         PENS    FLEXMN  Q      10/31/90   3.804689   1050.634324  276.141972   0.618421    1048.281424     275.523551     10.55%
2         PENS    FLEXMN  Q      10/31/91   4.997659   1376.972754  275.523551   0.470800    1374.619854     275.052751     10.55%
2         PENS    FLEXMN  Q      10/31/92   5.386857   1481.669835  275.052751   0.436785    1479.316935     274.615965     10.55%
2         PENS    FLEXMN  Q      10/31/93   6.195974   1701.513381  274.615965   0.379747    1699.160481     274.236219     10.55%
2         PENS    FLEXMN  Q      10/31/94   6.582611   1805.190350  274.236219   0.357442    1802.837450     273.878777     10.55%
2         PENS    FLEXMN  Q      10/31/95   7.520572   2059.725061  273.878777   0.312862    2057.372161     273.565915     10.55%
2         PENS    FLEXMN  Q      10/31/96   8.143869   2227.884975  273.565915   0.288917    2225.532075     273.276998     10.55%
2         PENS    FLEXMN  Q      10/31/97   9.446061   2581.391196  273.276998   0.249088    2579.038296     273.027910     10.55%
2         PENS    FLEXMN  Q      10/31/98  10.000000   2730.279104  273.027910   0.235290    2727.926204     272.792620     10.55%
2         PENS    GROWEQ  Q      10/31/88   3.366636   1000.000000  297.032409   0.000000    1000.000000     297.032409     11.33%
2         PENS    GROWEQ  Q      10/31/89   4.245562   1261.069507  297.032409   0.554202    1258.716607     296.478206     11.33%
</TABLE> 

                                    Page 2
<PAGE>
 
                               10 yr pens 2 bkup

<TABLE> 
<S>       <C>     <C>     <C>    <C>       <C>         <C>          <C>          <C>         <C>             <C>            <C> 
2         PENS    GROWEQ  Q      10/31/90   3.510568   1040.806904  296.478206   0.670233    1038.454004     295.807973     11.33%
2         PENS    GROWEQ  Q      10/31/91   4.720759   1396.438151  295.807973   0.498416    1394.085251     295.309557     11.33%
2         PENS    GROWEQ  Q      10/31/92   4.986739   1472.631687  295.309557   0.471831    1470.278787     294.837726     11.33%
2         PENS    GROWEQ  Q      10/31/93   5.866512   1729.669057  294.837726   0.401073    1727.316157     294.436653     11.33%
2         PENS    GROWEQ  Q      10/31/94   5.389393   1586.834836  294.436653   0.436580    1584.481936     294.000073     11.33%
2         PENS    GROWEQ  Q      10/31/95   6.525015   1918.354887  294.000073   0.360597    1916.001987     293.639476     11.33%
2         PENS    GROWEQ  Q      10/31/96   6.662855   1956.477252  293.639476   0.353137    1954.124352     293.286339     11.33%
2         PENS    GROWEQ  Q      10/31/97   8.374502   2456.127035  293.286339   0.280960    2453.774135     293.005379     11.33%
2         PENS    GROWEQ  Q      10/31/98  10.000000   2930.053793  293.005379   0.235290    2927.700893     292.770089     11.33%
2         PENS    HIBOND  Q      10/31/88   4.597460   1000.000000  217.511408   0.000000    1000.000000     217.511408      7.90%
2         PENS    HIBOND  Q      10/31/89   4.698176   1021.906879  217.511408   0.500811    1019.553979     217.010597      7.90%
2         PENS    HIBOND  Q      10/31/90   4.107856    891.448283  217.010597   0.572781     889.095383     216.437817      7.90%
2         PENS    HIBOND  Q      10/31/91   5.420737   1173.252480  216.437817   0.434055    1170.899580     216.003761      7.90%
2         PENS    HIBOND  Q      10/31/92   6.145141   1327.373569  216.003761   0.382888    1325.020669     215.620873      7.90%
2         PENS    HIBOND  Q      10/31/93   7.348796   1584.553811  215.620873   0.320175    1582.200911     215.300698      7.90%
2         PENS    HIBOND  Q      10/31/94   7.118262   1532.566780  215.300698   0.330544    1530.213880     214.970154      7.90%
2         PENS    HIBOND  Q      10/31/95   7.716869   1658.896519  214.970154   0.304903    1656.543619     214.665251      7.90%
2         PENS    HIBOND  Q      10/31/96   8.595628   1845.182640  214.665251   0.273732    1842.829740     214.391519      7.90%
2         PENS    HIBOND  Q      10/31/97   9.892647   2120.899613  214.391519   0.237843    2118.546713     214.153675      7.90%
2         PENS    HIBOND  Q      10/31/98  10.000000   2141.536753  214.153675   0.235290    2139.183853     213.918385      7.90%
2         PENS    INTLEQ  Q      10/31/93   6.780778   1000.000000  147.475703   0.000000    1000.000000     147.475703      0.00%
2         PENS    INTLEQ  Q      10/31/94   7.185245   1059.649055  147.475703   0.327463    1057.296155     147.148240      0.00%
2         PENS    INTLEQ  Q      10/31/95   7.111342   1046.421459  147.148240   0.330866    1044.068559     146.817374      0.00%
2         PENS    INTLEQ  Q      10/31/96   8.188589   1202.227134  146.817374   0.287339    1199.874234     146.530035      0.00%
2         PENS    INTLEQ  Q      10/31/97   9.256089   1356.295047  146.530035   0.254200    1353.942147     146.275835      0.00%
2         PENS    INTLEQ  Q      10/31/98  10.000000   1462.758350  146.275835   0.235290    1460.405450     146.040545      0.00%
2         PENS    LIMMAT  Q      10/31/88   6.409040   1000.000000  156.029608   0.000000    1000.000000     156.029608      4.36%
2         PENS    LIMMAT  Q      10/31/89   6.900156   1076.628637  156.029608   0.340992    1074.275737     155.688616      4.36%
2         PENS    LIMMAT  Q      10/31/90   7.320476   1139.714776  155.688616   0.321414    1137.361876     155.367202      4.36%
2         PENS    LIMMAT  Q      10/31/91   7.969560   1238.208241  155.367202   0.295236    1235.855341     155.071966      4.36%
2         PENS    LIMMAT  Q      10/31/92   8.477709   1314.655006  155.071966   0.277540    1312.302106     154.794427      4.36%
2         PENS    LIMMAT  Q      10/31/93   8.955965   1386.333469  154.794427   0.262719    1383.980569     154.531708      4.36%
2         PENS    LIMMAT  Q      10/31/94   8.840839   1366.189952  154.531708   0.266140    1363.837052     154.265568      4.36%
2         PENS    LIMMAT  Q      10/31/95   9.478367   1462.185671  154.265568   0.248239    1459.832771     154.017329      4.36%
2         PENS    LIMMAT  Q      10/31/96   9.174547   1413.039226  154.017329   0.256460    1410.686326     153.760870      4.36%
2         PENS    LIMMAT  Q      10/31/97   9.683001   1488.866655  153.760870   0.242993    1486.513755     153.517877      4.36%
2         PENS    LIMMAT  Q      10/31/98  10.000000   1535.178769  153.517877   0.235290    1532.825869     153.282587      4.36%
</TABLE> 

                                    Page 3
<PAGE>
 
                               10 yr pens 2 bkup

<TABLE> 
<S>       <C>     <C>     <C>    <C>       <C>         <C>          <C>          <C>         <C>             <C>            <C> 
2         PENS    PARTNR  Q      10/31/94   4.796650   1000.000000  208.478834   0.000000    1000.000000     208.478834      0.00%
2         PENS    PARTNR  Q      10/31/95   5.895340   1229.053610  208.478834   0.399112    1226.700710     208.079722      0.00%
2         PENS    PARTNR  Q      10/31/96   7.375327   1534.655994  208.079722   0.319023    1532.303094     207.760699      0.00%
2         PENS    PARTNR  Q      10/31/97   9.989274   2075.378551  207.760699   0.235543    2073.025651     207.525157      0.00%
2         PENS    PARTNR  Q      10/31/98  10.000000   2075.251566  207.525157   0.235290    2072.898666     207.289867      0.00%
2         PENS    QUALBD  Q      10/31/88   4.871573   1000.000000  205.272506   0.000000    1000.000000     205.272506      7.28%
2         PENS    QUALBD  Q      10/31/89   5.336973   1095.533824  205.272506   0.440868    1093.180924     204.831639      7.28%
2         PENS    QUALBD  Q      10/31/90   5.552432   1137.313745  204.831639   0.423760    1134.960845     204.407878      7.28%
2         PENS    QUALBD  Q      10/31/91   6.285700   1284.846601  204.407878   0.374326    1282.493701     204.033552      7.28%
2         PENS    QUALBD  Q      10/31/92   6.767127   1380.720962  204.033552   0.347696    1378.368062     203.685857      7.28%
2         PENS    QUALBD  Q      10/31/93   7.584102   1544.774315  203.685857   0.310241    1542.421415     203.375616      7.28%
2         PENS    QUALBD  Q      10/31/94   7.024905   1428.694380  203.375616   0.334937    1426.341480     203.040679      7.28%
2         PENS    QUALBD  Q      10/31/95   8.166115   1658.053534  203.040679   0.288130    1655.700634     202.752549      7.28%
2         PENS    QUALBD  Q      10/31/96   8.585287   1740.688825  202.752549   0.274062    1738.335925     202.478487      7.28%
2         PENS    QUALBD  Q      10/31/97   9.109501   1844.477983  202.478487   0.258291    1842.125083     202.220197      7.28%
2         PENS    QUALBD  Q      10/31/98  10.000000   2022.201966  202.220197   0.235290    2019.849066     201.984907      7.28%
2         PENS    SMLCAP  Q      10/31/95   8.013464   1000.000000  124.789978   0.000000    1000.000000     124.789978      0.00%
2         PENS    SMLCAP  Q      10/31/96   9.216480   1150.124341  124.789978   0.255293    1147.771441     124.534686      0.00%
2         PENS    SMLCAP  Q      10/31/97  11.840723   1474.580718  124.534686   0.198713    1472.227818     124.335973      0.00%
2         PENS    SMLCAP  Q      10/31/98  10.000000   1243.359732  124.335973   0.235290    1241.006832     124.100683      0.00%
2         PENS    VALUEQ  Q      10/31/88   3.194640   1000.000000  313.024316   0.000000    1000.000000     313.024316     11.91%
2         PENS    VALUEQ  Q      10/31/89   3.538815   1107.735144  313.024316   0.664884    1105.382244     312.359432     11.91%
2         PENS    VALUEQ  Q      10/31/90   2.913098    909.933637  312.359432   0.807697     907.580737     311.551735     11.91%
2         PENS    VALUEQ  Q      10/31/91   3.916254   1220.115730  311.551735   0.600804    1217.762830     310.950932     11.91%
2         PENS    VALUEQ  Q      10/31/92   4.405568   1369.915474  310.950932   0.534074    1367.562574     310.416857     11.91%
2         PENS    VALUEQ  Q      10/31/93   4.815291   1494.747500  310.416857   0.488631    1492.394600     309.928227     11.91%
2         PENS    VALUEQ  Q      10/31/94   5.092570   1578.331189  309.928227   0.462026    1575.978289     309.466200     11.91%
2         PENS    VALUEQ  Q      10/31/95   6.236119   1929.868053  309.466200   0.377302    1927.515153     309.088899     11.91%
2         PENS    VALUEQ  Q      10/31/96   7.461407   2306.238071  309.088899   0.315343    2303.885171     308.773556     11.91%
2         PENS    VALUEQ  Q      10/31/97   9.180814   2834.792584  308.773556   0.256284    2832.439684     308.517271     11.91%
2         PENS    VALUEQ  Q      10/31/98  10.000000   3085.172714  308.517271   0.235290    3082.819814     308.281981     11.91%
</TABLE> 
         
                                Page 4         
       
<PAGE>
 
                               10yr pens 1a bkup

<TABLE>  
<CAPTION> 
- - ------------------------------------------------------------------------------------------------------------------------------------
Table 1A - Pennant Select Variable/Fixed Annuity Contracts                        Pennant Select - 10 YR - Tbl 1a
- - ------------------------------------------------------------------------------------------------------------------------------------
(assuming no purchase payments made after first contract year)
- - ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                          Average
                      Q = qualified                                              $40 Contract    # of units             Annual Total
                    N = nonqualified                 Beginning    # of units    fee & deferred   at end of    Ending     return for
- - ------------------------------------------------------------------------------------------------------------------------------------
amethod  system  fund    qnonq  accdate    unitval    bvalue        bunits          cunits         rvalue     eunits        10yr
- - ------------------------------------------------------------------------------------------------------------------------------------
<S>      <C>     <C>     <C>    <C>        <C>       <C>          <C>           <C>            <C>            <C>       <C>
1a       PENS    BALFND  Q      10/31/89   5.730320  1000.000000   174.510324     0.000000     1000.000000    174.510324     0.00%
1a       PENS    BALFND  Q      10/31/90   5.460737   952.954983   174.510324     0.430876      950.602083    174.079448     0.00%
1a       PENS    BALFND  Q      10/31/91   6.701046  1166.514390   174.079448     0.351124     1164.161490    173.728324     0.00%
1a       PENS    BALFND  Q      10/31/92   7.182450  1247.795000   173.728324     0.327590     1245.442100    173.400734     0.00%
1a       PENS    BALFND  Q      10/31/93   7.888625  1367.893363   173.400734     0.298265     1365.540463    173.102469     0.00%
1a       PENS    BALFND  Q      10/31/94   7.702363  1333.298051   173.102469     0.305478     1330.945151    172.796991     0.00%
1a       PENS    BALFND  Q      10/31/95   9.132473  1578.063856   172.796991     0.257641     1575.710956    172.539350     0.00%
1a       PENS    BALFND  Q      10/31/96   8.204726  1415.638091   172.539350     0.286774     1413.285191    172.252576     0.00%
1a       PENS    BALFND  Q      10/31/97  10.097183  1739.265785   172.252576     0.233025     1736.912885    172.019551     0.00%
1a       PENS    BALFND  Q      10/31/98  10.000000  1720.195509   172.019551     0.235290     1717.842609    171.784261     0.00%
1a       PENS    EMGGRO  Q      10/31/97  10.693572  1000.000000    93.514122     0.000000     1000.000000     93.514122     0.00%
1a       PENS    EMGGRO  Q      10/31/98  10.000000   935.141223    93.514122     0.235290      932.788323     93.278832     0.00%
1a       PENS    EMGMKT  Q      10/31/96  14.458904  1000.000000    69.161535     0.000000     1000.000000     69.161535     0.00%
1a       PENS    EMGMKT  Q      10/31/97  15.159409  1048.448001    69.161535     0.155211     1046.095101     69.006325     0.00%
1a       PENS    EMGMKT  Q      10/31/98  10.000000   690.063248    69.006325     0.235290      687.710348     68.771035     0.00%
1a       PENS    FIDASM  Q      10/31/89   3.703246  1000.000000   270.033371     0.000000     1000.000000    270.033371     0.00%
1a       PENS    FIDASM  Q      10/31/90   3.638900   982.624433   270.033371     0.646596      980.271533    269.386774     0.00%
1a       PENS    FIDASM  Q      10/31/91   4.627039  1246.463110   269.386774     0.508511     1244.110210    268.878263     0.00%
1a       PENS    FIDASM  Q      10/31/92   5.048272  1357.370608   268.878263     0.466080     1355.017708    268.412183     0.00%
1a       PENS    FIDASM  Q      10/31/93   6.023530  1616.788837   268.412183     0.390618     1614.435937    268.021565     0.00%
1a       PENS    FIDASM  Q      10/31/94   6.017591  1612.844157   268.021565     0.391004     1610.491257    267.630561     0.00%
1a       PENS    FIDASM  Q      10/31/95   6.360709  1702.320120   267.630561     0.369912     1699.967220    267.260650     0.00%
1a       PENS    FIDASM  Q      10/31/96   6.861890  1833.913179   267.260650     0.342894     1831.560279    266.917756     0.00%
1a       PENS    FIDASM  Q      10/31/97  10.461735  2792.422828   266.917756     0.224905     2790.069928    266.692850     0.00%
1a       PENS    FIDASM  Q      10/31/98  10.000000  2666.928504   266.692850     0.235290     2664.575604    266.457560     0.00%
1a       PENS    FIDEQI  Q      10/31/88   2.512627  1000.000000   397.989833     0.000000     1000.000000    397.989833    14.64%
1a       PENS    FIDEQI  Q      10/31/89   2.848104  1133.516435   397.989833     0.826129     1131.163535    397.163704    14.64%
1a       PENS    FIDEQI  Q      10/31/90   2.201191   874.233172   397.163704     1.068921      871.880272    396.094783    14.64%
1a       PENS    FIDEQI  Q      10/31/91   3.031632  1200.813619   396.094783     0.776117     1198.460719    395.318666    14.64%
1a       PENS    FIDEQI  Q      10/31/92   3.390167  1340.196298   395.318666     0.694037     1337.843398    394.624630    14.64%
</TABLE> 

                                    Page 1
<PAGE>
 
                               10yr pens 1a bkup

<TABLE> 
<S>      <C>     <C>     <C>    <C>        <C>         <C>            <C>            <C>          <C>            <C>          <C> 
1a       PENS    FIDEQI  Q      10/31/93    4.190811   1653.797240    394.624630     0.561443     1651.444340    394.063187   14.64%
1a       PENS    FIDEQI  Q      10/31/94    4.585389   1806.933004    394.063187     0.513130     1804.580104    393.550057   14.64%
1a       PENS    FIDEQI  Q      10/31/95    5.523350   2173.714709    393.550057     0.425991     2171.361809    393.124066   14.64%
1a       PENS    FIDEQI  Q      10/31/96    6.372224   2505.074608    393.124066     0.369243     2502.721708    392.754823   14.64%
1a       PENS    FIDEQI  Q      10/31/97    9.827337   3859.734001    392.754823     0.239424     3857.381101    392.515399   14.64%
1a       PENS    FIDEQI  Q      10/31/98   10.000000   3925.153988    392.515399     0.235290     3922.801088    392.280109   14.64%
1a       PENS    FIDGRO  Q      10/31/88    2.591972   1000.000000    385.806637     0.000000     1000.000000    385.806637   14.30%
1a       PENS    FIDGRO  Q      10/31/89    3.235152   1248.143113    385.806637     0.727292     1245.790213    385.079345   14.30%
1a       PENS    FIDGRO  Q      10/31/90    2.633718   1014.190402    385.079345     0.893376     1011.837502    384.185969   14.30%
1a       PENS    FIDGRO  Q      10/31/91    3.942101   1514.499893    384.185969     0.596864     1512.146993    383.589105   14.30%
1a       PENS    FIDGRO  Q      10/31/92    4.127327   1583.197668    383.589105     0.570078     1580.844768    383.019026   14.30%
1a       PENS    FIDGRO  Q      10/31/93    5.379675   2060.517880    383.019026     0.437368     2058.164980    382.581658   14.30%
1a       PENS    FIDGRO  Q      10/31/94    5.354891   2048.683076    382.581658     0.439393     2046.330176    382.142265   14.30%
1a       PENS    FIDGRO  Q      10/31/95    7.272629   2779.178919    382.142265     0.323528     2776.826019    381.818737   14.30%
1a       PENS    FIDGRO  Q      10/31/96    7.267510   2774.871489    381.818737     0.323756     2772.518589    381.494981   14.30%
1a       PENS    FIDGRO  Q      10/31/97    9.438321   3600.672090    381.494981     0.249292     3598.319190    381.245689   14.30%
1a       PENS    FIDGRO  Q      10/31/98   10.000000   3812.456887    381.245689     0.235290     3810.103987    381.010399   14.30%
1a       PENS    FIDIND  Q      10/31/92    7.611036   1000.000000    131.388158     0.000000     1000.000000    131.388158    0.00%
1a       PENS    FIDIND  Q      10/31/93    8.611003   1131.383822    131.388158     0.273243     1129.030922    131.114915    0.00%
1a       PENS    FIDIND  Q      10/31/94    8.799264   1153.714747    131.114915     0.267397     1151.361847    130.847517    0.00%
1a       PENS    FIDIND  Q      10/31/95    5.479617    716.994279    130.847517     0.429391      714.641379    130.418126    0.00%
1a       PENS    FIDIND  Q      10/31/96    6.678923    871.052620    130.418126     0.352287      868.699720    130.065838    0.00%
1a       PENS    FIDIND  Q      10/31/97    8.669827   1127.648318    130.065838     0.271389     1125.295418    129.794449    0.00%
1a       PENS    FIDIND  Q      10/31/98   10.000000   1297.944490    129.794449     0.235290     1295.591590    129.559159    0.00%
1a       PENS    FLEXMN  Q      10/31/88    3.614109   1000.000000    276.693370     0.000000     1000.000000    276.693370   10.55%
1a       PENS    FLEXMN  Q      10/31/89    4.267152   1180.692669    276.693370     0.551398     1178.339769    276.141972   10.55%
1a       PENS    FLEXMN  Q      10/31/90    3.804689   1050.634324    276.141972     0.618421     1048.281424    275.523551   10.55%
1a       PENS    FLEXMN  Q      10/31/91    4.997659   1376.972754    275.523551     0.470800     1374.619854    275.052751   10.55%
1a       PENS    FLEXMN  Q      10/31/92    5.386857   1481.669835    275.052751     0.436785     1479.316935    274.615965   10.55%
1a       PENS    FLEXMN  Q      10/31/93    6.195974   1701.513381    274.615965     0.379747     1699.160481    274.236219   10.55%
1a       PENS    FLEXMN  Q      10/31/94    6.582611   1805.190350    274.236219     0.357442     1802.837450    273.878777   10.55%
1a       PENS    FLEXMN  Q      10/31/95    7.520572   2059.725061    273.878777     0.312862     2057.372161    273.565915   10.55%
1a       PENS    FLEXMN  Q      10/31/96    8.143869   2227.884975    273.565915     0.288917     2225.532075    273.276998   10.55%
1a       PENS    FLEXMN  Q      10/31/97    9.446061   2581.391196    273.276998     0.249088     2579.038296    273.027910   10.55%
1a       PENS    FLEXMN  Q      10/31/98   10.000000   2730.279104    273.027910     0.235290     2727.926204    272.792620   10.55%
1a       PENS    GROWEQ  Q      10/31/88    3.366636   1000.000000    297.032409     0.000000     1000.000000    297.032409   11.33%
1a       PENS    GROWEQ  Q      10/31/89    4.245562   1261.069507    297.032409     0.554202     1258.716607    296.478206   11.33%
</TABLE> 

                                    Page 2
<PAGE>
 
                               10yr pens 1a bkup

<TABLE> 
<S>      <C>     <C>     <C>    <C>        <C>         <C>            <C>            <C>          <C>            <C>          <C> 
1a       PENS    GROWEQ  Q      10/31/90    3.510568   1040.806904    296.478206     0.670233     1038.454004    295.807973   11.33%
1a       PENS    GROWEQ  Q      10/31/91    4.720759   1396.438151    295.807973     0.498416     1394.085251    295.309557   11.33%
1a       PENS    GROWEQ  Q      10/31/92    4.986739   1472.631687    295.309557     0.471831     1470.278787    294.837726   11.33%
1a       PENS    GROWEQ  Q      10/31/93    5.866512   1729.669057    294.837726     0.401073     1727.316157    294.436653   11.33%
1a       PENS    GROWEQ  Q      10/31/94    5.389393   1586.834836    294.436653     0.436580     1584.481936    294.000073   11.33%
1a       PENS    GROWEQ  Q      10/31/95    6.525015   1918.354887    294.000073     0.360597     1916.001987    293.639476   11.33%
1a       PENS    GROWEQ  Q      10/31/96    6.662855   1956.477252    293.639476     0.353137     1954.124352    293.286339   11.33%
1a       PENS    GROWEQ  Q      10/31/97    8.374502   2456.127035    293.286339     0.280960     2453.774135    293.005379   11.33%
1a       PENS    GROWEQ  Q      10/31/98   10.000000   2930.053793    293.005379     0.235290     2927.700893    292.770089   11.33%
1a       PENS    HIBOND  Q      10/31/88    4.597460   1000.000000    217.511408     0.000000     1000.000000    217.511408    7.90%
1a       PENS    HIBOND  Q      10/31/89    4.698176   1021.906879    217.511408     0.500811     1019.553979    217.010597    7.90%
1a       PENS    HIBOND  Q      10/31/90    4.107856    891.448283    217.010597     0.572781      889.095383    216.437817    7.90%
1a       PENS    HIBOND  Q      10/31/91    5.420737   1173.252480    216.437817     0.434055     1170.899580    216.003761    7.90%
1a       PENS    HIBOND  Q      10/31/92    6.145141   1327.373569    216.003761     0.382888     1325.020669    215.620873    7.90%
1a       PENS    HIBOND  Q      10/31/93    7.348796   1584.553811    215.620873     0.320175     1582.200911    215.300698    7.90%
1a       PENS    HIBOND  Q      10/31/94    7.118262   1532.566780    215.300698     0.330544     1530.213880    214.970154    7.90%
1a       PENS    HIBOND  Q      10/31/95    7.716869   1658.896519    214.970154     0.304903     1656.543619    214.665251    7.90%
1a       PENS    HIBOND  Q      10/31/96    8.595628   1845.182640    214.665251     0.273732     1842.829740    214.391519    7.90%
1a       PENS    HIBOND  Q      10/31/97    9.892647   2120.899613    214.391519     0.237843     2118.546713    214.153675    7.90%
1a       PENS    HIBOND  Q      10/31/98   10.000000   2141.536753    214.153675     0.235290     2139.183853    213.918385    7.90%
1a       PENS    INTLEQ  Q      10/31/93    6.780778   1000.000000    147.475703     0.000000     1000.000000    147.475703    0.00%
1a       PENS    INTLEQ  Q      10/31/94    7.185245   1059.649055    147.475703     0.327463     1057.296155    147.148240    0.00%
1a       PENS    INTLEQ  Q      10/31/95    7.111342   1046.421459    147.148240     0.330866     1044.068559    146.817374    0.00%
1a       PENS    INTLEQ  Q      10/31/96    8.188589   1202.227134    146.817374     0.287339     1199.874234    146.530035    0.00%
1a       PENS    INTLEQ  Q      10/31/97    9.256089   1356.295047    146.530035     0.254200     1353.942147    146.275835    0.00%
1a       PENS    INTLEQ  Q      10/31/98   10.000000   1462.758350    146.275835     0.235290     1460.405450    146.040545    0.00%
1a       PENS    LIMMAT  Q      10/31/88    6.409040   1000.000000    156.029608     0.000000     1000.000000    156.029608    4.36%
1a       PENS    LIMMAT  Q      10/31/89    6.900156   1076.628637    156.029608     0.340992     1074.275737    155.688616    4.36%
1a       PENS    LIMMAT  Q      10/31/90    7.320476   1139.714776    155.688616     0.321414     1137.361876    155.367202    4.36%
1a       PENS    LIMMAT  Q      10/31/91    7.969560   1238.208241    155.367202     0.295236     1235.855341    155.071966    4.36%
1a       PENS    LIMMAT  Q      10/31/92    8.477709   1314.655006    155.071966     0.277540     1312.302106    154.794427    4.36%
1a       PENS    LIMMAT  Q      10/31/93    8.955965   1386.333469    154.794427     0.262719     1383.980569    154.531708    4.36%
1a       PENS    LIMMAT  Q      10/31/94    8.840839   1366.189952    154.531708     0.266140     1363.837052    154.265568    4.36%
1a       PENS    LIMMAT  Q      10/31/95    9.478367   1462.185671    154.265568     0.248239     1459.832771    154.017329    4.36%
1a       PENS    LIMMAT  Q      10/31/96    9.174547   1413.039226    154.017329     0.256460     1410.686326    153.760870    4.36%
1a       PENS    LIMMAT  Q      10/31/97    9.683001   1488.866655    153.760870     0.242993     1486.513755    153.517877    4.36%
1a       PENS    LIMMAT  Q      10/31/98   10.000000   1535.178769    153.517877     0.235290     1532.825869    153.282587    4.36%
</TABLE> 

                                    Page 3
<PAGE>
 
                               10yr pens 1a bkup

<TABLE> 
<S>      <C>     <C>     <C>    <C>         <C>        <C>            <C>            <C>          <C>            <C>           <C> 
1a       PENS    PARTNR  Q      10/31/94    4.796650   1000.000000    208.478834     0.000000     1000.000000    208.478834    0.00%
1a       PENS    PARTNR  Q      10/31/95    5.895340   1229.053610    208.478834     0.399112     1226.700710    208.079722    0.00%
1a       PENS    PARTNR  Q      10/31/96    7.375327   1534.655994    208.079722     0.319023     1532.303094    207.760699    0.00%
1a       PENS    PARTNR  Q      10/31/97    9.989274   2075.378551    207.760699     0.235543     2073.025651    207.525157    0.00%
1a       PENS    PARTNR  Q      10/31/98   10.000000   2075.251566    207.525157     0.235290     2072.898666    207.289867    0.00%
1a       PENS    QUALBD  Q      10/31/88    4.871573   1000.000000    205.272506     0.000000     1000.000000    205.272506    7.28%
1a       PENS    QUALBD  Q      10/31/89    5.336973   1095.533824    205.272506     0.440868     1093.180924    204.831639    7.28%
1a       PENS    QUALBD  Q      10/31/90    5.552432   1137.313745    204.831639     0.423760     1134.960845    204.407878    7.28%
1a       PENS    QUALBD  Q      10/31/91    6.285700   1284.846601    204.407878     0.374326     1282.493701    204.033552    7.28%
1a       PENS    QUALBD  Q      10/31/92    6.767127   1380.720962    204.033552     0.347696     1378.368062    203.685857    7.28%
1a       PENS    QUALBD  Q      10/31/93    7.584102   1544.774315    203.685857     0.310241     1542.421415    203.375616    7.28%
1a       PENS    QUALBD  Q      10/31/94    7.024905   1428.694380    203.375616     0.334937     1426.341480    203.040679    7.28%
1a       PENS    QUALBD  Q      10/31/95    8.166115   1658.053534    203.040679     0.288130     1655.700634    202.752549    7.28%
1a       PENS    QUALBD  Q      10/31/96    8.585287   1740.688825    202.752549     0.274062     1738.335925    202.478487    7.28%
1a       PENS    QUALBD  Q      10/31/97    9.109501   1844.477983    202.478487     0.258291     1842.125083    202.220197    7.28%
1a       PENS    QUALBD  Q      10/31/98   10.000000   2022.201966    202.220197     0.235290     2019.849066    201.984907    7.28%
1a       PENS    SMLCAP  Q      10/31/95    8.013464   1000.000000    124.789978     0.000000     1000.000000    124.789978    0.00%
1a       PENS    SMLCAP  Q      10/31/96    9.216480   1150.124341    124.789978     0.255293     1147.771441    124.534686    0.00%
1a       PENS    SMLCAP  Q      10/31/97   11.840723   1474.580718    124.534686     0.198713     1472.227818    124.335973    0.00%
1a       PENS    SMLCAP  Q      10/31/98   10.000000   1243.359732    124.335973     0.235290     1241.006832    124.100683    0.00%
1a       PENS    VALUEQ  Q      10/31/88    3.194640   1000.000000    313.024316     0.000000     1000.000000    313.024316   11.91%
1a       PENS    VALUEQ  Q      10/31/89    3.538815   1107.735144    313.024316     0.664884     1105.382244    312.359432   11.91%
1a       PENS    VALUEQ  Q      10/31/90    2.913098    909.933637    312.359432     0.807697      907.580737    311.551735   11.91%
1a       PENS    VALUEQ  Q      10/31/91    3.916254   1220.115730    311.551735     0.600804     1217.762830    310.950932   11.91%
1a       PENS    VALUEQ  Q      10/31/92    4.405568   1369.915474    310.950932     0.534074     1367.562574    310.416857   11.91%
1a       PENS    VALUEQ  Q      10/31/93    4.815291   1494.747500    310.416857     0.488631     1492.394600    309.928227   11.91%
1a       PENS    VALUEQ  Q      10/31/94    5.092570   1578.331189    309.928227     0.462026     1575.978289    309.466200   11.91%
1a       PENS    VALUEQ  Q      10/31/95    6.236119   1929.868053    309.466200     0.377302     1927.515153    309.088899   11.91%
1a       PENS    VALUEQ  Q      10/31/96    7.461407   2306.238071    309.088899     0.315343     2303.885171    308.773556   11.91%
1a       PENS    VALUEQ  Q      10/31/97    9.180814   2834.792584    308.773556     0.256284     2832.439684    308.517271   11.91%
1a       PENS    VALUEQ  Q      10/31/98   10.000000   3085.172714    308.517271     0.235290     3082.819814    308.281981   11.91%
</TABLE> 

                                    Page 4
<PAGE>
 
                                SI pens 3 bkup

<TABLE> 
<CAPTION> 
- - ------------------------------------------------------------------------------------------------------------------------------------
Table 3 - Pennant Select Variable/Fixed Annuity Contracts                      Pennant Select - SI Tbl 3
- - ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                       Average
                   Q = qualified                                               $40 Contract  # of units             Annual Total
                 N = nonqualified                   Beginning     # of units  fee & deferred  at end of    Ending     return for
- - ------------------------------------------------------------------------------------------------------------------------------------
amethod  system  fund   qnonq  accdate   unitval     bvalue         bunits       cunits       eunits       rvalue   Since Inception
- - ------------------------------------------------------------------------------------------------------------------------------------
<S>     <C>     <C>     <C>    <C>       <C>        <C>           <C>         <C>          <C>          <C>         <C> 
3       PENS    EMGGRO  Q        5/1/97   7.424869  10000.000000  1346.825109   0.000000   1346.825109  10000.000000   21.91%
3       PENS    EMGGRO  Q        5/1/98  13.299640  17912.289092  1346.825109   0.176915   1346.648194  17909.936192   21.91%
3       PENS    EMGGRO  Q      10/31/98  10.000000  13466.481944  1346.648194   0.235290   1346.412904  13464.129044   21.91%
3       PENS    EMGMKT  Q       10/1/96  15.125369  10000.000000   661.140895   0.000000    661.140895  10000.000000  -18.06%
3       PENS    EMGMKT  Q       10/1/97  18.026562  11918.097337   661.140895   0.130524    661.010371  11915.744437  -18.06%
3       PENS    EMGMKT  Q       10/1/98   8.818564   5829.162262   661.010371   0.266812    660.743559   5826.809362  -18.06%
3       PENS    EMGMKT  Q      10/31/98  10.000000   6607.435589   660.743559   0.235290    660.508269   6605.082689  -18.06%
3       PENS    FIDASM  Q        9/6/89   3.707079  10000.000000  2697.541649   0.000000   2697.541649  10000.000000   11.43%
3       PENS    FIDASM  Q        9/6/90   3.701784   9985.716517  2697.541649   0.635612   2696.906037   9983.363617   11.43%
3       PENS    FIDASM  Q        9/6/91   4.564429  12309.836125  2696.906037   0.515486   2696.390551  12307.483225   11.43%
3       PENS    FIDASM  Q        9/6/92   5.050681  13618.608523  2696.390551   0.465858   2695.924693  13616.255623   11.43%
3       PENS    FIDASM  Q        9/6/93   5.848698  15767.649359  2695.924693   0.402295   2695.522398  15765.296459   11.43%
3       PENS    FIDASM  Q        9/6/94   6.046703  16299.023371  2695.522398   0.389121   2695.133277  16296.670471   11.43%
3       PENS    FIDASM  Q        9/6/95   6.437360  17349.543152  2695.133277   0.365507   2694.767770  17347.190252   11.43%
3       PENS    FIDASM  Q        9/6/96   6.497827  17510.134775  2694.767770   0.362106   2694.405664  17507.781875   11.43%
3       PENS    FIDASM  Q        9/6/97  10.543503  28408.474205  2694.405664   0.223161   2694.182503  28406.121305   11.43%
3       PENS    FIDASM  Q        9/6/98   9.316527  25100.424034  2694.182503   0.252551   2693.929952  25098.071134   11.43%
3       PENS    FIDASM  Q      10/31/98  10.000000  26939.299520  2693.929952   0.235290   2693.694662  26936.946620   11.43%
3       PENS    FIDEQI  Q       10/9/86   2.110230  10000.000000  4738.819939   0.000000   4738.819939  10000.000000   13.74%
3       PENS    FIDEQI  Q       10/9/87   2.496539  11830.648792  4738.819939   0.942465   4737.877474  11828.295892   13.74%
3       PENS    FIDEQI  Q       10/9/88   2.507939  11882.307695  4737.877474   0.938181   4736.939294  11879.954795   13.74%
3       PENS    FIDEQI  Q       10/9/89   3.066831  14527.392271  4736.939294   0.767209   4736.172085  14525.039371   13.74%
3       PENS    FIDEQI  Q       10/9/90   2.253112  10671.126158  4736.172085   1.044289   4735.127796  10668.773258   13.74%
3       PENS    FIDEQI  Q       10/9/91   2.913777  13797.106463  4735.127796   0.807509   4734.320287  13794.753563   13.74%
3       PENS    FIDEQI  Q       10/9/92   3.261808  15442.443787  4734.320287   0.721348   4733.598939  15440.090887   13.74%
3       PENS    FIDEQI  Q       10/9/93   4.186079  19815.219112  4733.598939   0.562077   4733.036861  19812.866212   13.74%
3       PENS    FIDEQI  Q       10/9/94   4.442010  21024.197069  4733.036861   0.529693   4732.507169  21021.844169   13.74%
3       PENS    FIDEQI  Q       10/9/95   5.533974  26189.571627  4732.507169   0.425174   4732.081995  26187.218727   13.74%
3       PENS    FIDEQI  Q       10/9/96   6.342406  30012.785238  4732.081995   0.370979   4731.711016  30010.432338   13.74%
3       PENS    FIDEQI  Q       10/9/97  10.345782  48953.250659  4731.711016   0.227426   4731.483590  48950.897759   13.74%
</TABLE> 

                                    Page 1
<PAGE>
 
                                SI pens 3 bkup

<TABLE> 
<S>      <C>      <C>      <C>    <C>        <C>         <C>            <C>            <C>        <C>          <C>            <C> 
3        PENS     FIDEQI   Q       10/9/98    9.085583   42988.286870   4731.483590    0.258971   4731.224619  42985.933970   13.74%
3        PENS     FIDEQI   Q      10/31/98   10.000000   47312.246193   4731.224619    0.235290   4730.989329  47309.893293   13.74%
3        PENS     FIDGRO   Q       10/9/86    2.219589   10000.000000   4505.338601    0.000000   4505.338601  10000.000000   13.27%
3        PENS     FIDGRO   Q       10/9/87    2.794585   12590.551674   4505.338601    0.841950   4504.496651  12588.198774   13.27%
3        PENS     FIDGRO   Q       10/9/88    2.627312   11834.718106   4504.496651    0.895554   4503.601097  11832.365206   13.27%
3        PENS     FIDGRO   Q       10/9/89    3.453052   15551.168776   4503.601097    0.681397   4502.919700  15548.815876   13.27%
3        PENS     FIDGRO   Q       10/9/90    2.717667   12237.436272   4502.919700    0.865779   4502.053921  12235.083372   13.27%
3        PENS     FIDGRO   Q       10/9/91    3.704124   16676.165977   4502.053921    0.635211   4501.418710  16673.813077   13.27%
3        PENS     FIDGRO   Q       10/9/92    3.905408   17579.876640   4501.418710    0.602472   4500.816237  17577.523740   13.27%
3        PENS     FIDGRO   Q       10/9/93    5.319156   23940.543694   4500.816237    0.442345   4500.373893  23938.190794   13.27%
3        PENS     FIDGRO   Q       10/9/94    5.040555   22684.382127   4500.373893    0.466794   4499.907099  22682.029227   13.27%
3        PENS     FIDGRO   Q       10/9/95    6.853791   30841.422776   4499.907099    0.343299   4499.563800  30839.069876   13.27%
3        PENS     FIDGRO   Q       10/9/96    7.385733   33232.576843   4499.563800    0.318574   4499.245226  33230.223943   13.27%
3        PENS     FIDGRO   Q       10/9/97   10.041818   45180.601700   4499.245226    0.234310   4499.010916  45178.248800   13.27%
3        PENS     FIDGRO   Q       10/9/98    8.635697   38852.095071   4499.010916    0.272462   4498.738454  38849.742171   13.27%
3        PENS     FIDGRO   Q      10/31/98   10.000000   44987.384540   4498.738454    0.235290   4498.503164  44985.031640   13.27%
3        PENS     FIDIND   Q       8/27/92    7.515122   10000.000000   1330.650387    0.000000   1330.650387  10000.000000    4.70%
3        PENS     FIDIND   Q       8/27/93    8.469429   11269.848979   1330.650387    0.277811   1330.372576  11267.496079    4.70%
3        PENS     FIDIND   Q       8/27/94    8.814306   11726.310982   1330.372576    0.266941   1330.105635  11723.958082    4.70%
3        PENS     FIDIND   Q       8/27/95    5.272321    7012.743873   1330.105635    0.446274   1329.659361   7010.390973    4.70%
3        PENS     FIDIND   Q       8/27/96    6.303954    8382.111449   1329.659361    0.373242   1329.286119   8379.758549    4.70%
3        PENS     FIDIND   Q       8/27/97    8.657590   11508.414214   1329.286119    0.271773   1329.014346  11506.061314    4.70%
3        PENS     FIDIND   Q       8/27/98    9.486329   12607.467334   1329.014346    0.248031   1328.766316  12605.114434    4.70%
3        PENS     FIDIND   Q      10/31/98   10.000000   13287.663157   1328.766316    0.235290   1328.531026  13285.310257    4.70%
3        PENS     FLEXMN   Q       7/31/84    1.834377   10000.000000   5451.442097    0.000000   5451.442097  10000.000000   12.62%
3        PENS     FLEXMN   Q       7/31/85    2.099944   11447.723123   5451.442097    1.120458   5450.321639  11445.370223   12.62%
3        PENS     FLEXMN   Q       7/31/86    2.546749   13880.601183   5450.321639    0.923884   5449.397755  13878.248283   12.62%
3        PENS     FLEXMN   Q       7/31/87    3.171517   17282.857620   5449.397755    0.741885   5448.655870  17280.504720   12.62%
3        PENS     FLEXMN   Q       7/31/88    3.478405   18952.631823   5448.655870    0.676431   5447.979440  18950.278923   12.62%
3        PENS     FLEXMN   Q       7/31/89    4.324401   23559.247737   5447.979440    0.544098   5447.435341  23556.894837   12.62%
3        PENS     FLEXMN   Q       7/31/90    4.376365   23839.965367   5447.435341    0.537638   5446.897703  23837.612467   12.62%
3        PENS     FLEXMN   Q       7/31/91    4.932479   26866.708536   5446.897703    0.477022   5446.420681  26864.355636   12.62%
3        PENS     FLEXMN   Q       7/31/92    5.390482   29358.832647   5446.420681    0.436492   5445.984190  29356.479747   12.62%
3        PENS     FLEXMN   Q       7/31/93    5.892481   32090.358365   5445.984190    0.399305   5445.584884  32088.005465   12.62%
3        PENS     FLEXMN   Q       7/31/94    6.330658   34474.135512   5445.584884    0.371668   5445.213217  34471.782612   12.62%
3        PENS     FLEXMN   Q       7/31/95    7.411073   40354.872650   5445.213217    0.317484   5444.895732  40352.519750   12.62%
3        PENS     FLEXMN   Q       7/31/96    7.683499   41835.850915   5444.895732    0.306228   5444.589505  41833.498015   12.62%
</TABLE> 

                                    Page 2
<PAGE>
 
                                SI pens 3 bkup

<TABLE> 
<S>      <C>      <C>      <C>    <C>        <C>         <C>            <C>            <C>        <C>          <C>            <C> 
3        PENS     FLEXMN   Q       7/31/97    9.379572   51067.919270   5444.589505    0.250854   5444.338651  51065.566370   12.62%
3        PENS     FLEXMN   Q       7/31/98    9.927646   54049.466832   5444.338651    0.237005   5444.101646  54047.113932   12.62%
3        PENS     FLEXMN   Q      10/31/98   10.000000   54441.016462   5444.101646    0.235290   5443.866356  54438.663562   12.62%
3        PENS     GROWEQ   Q       8/11/83    2.060623   10000.000000   4852.901283    0.000000   4852.901283  10000.000000   10.91%
3        PENS     GROWEQ   Q       8/11/84    2.101702   10199.352332   4852.901283    1.119521   4851.781762  10196.999432   10.91%
3        PENS     GROWEQ   Q       8/11/85    2.354240   11422.258694   4851.781762    0.999431   4850.782331  11419.905794   10.91%
3        PENS     GROWEQ   Q       8/11/86    2.912736   14129.048323   4850.782331    0.807797   4849.974534  14126.695423   10.91%
3        PENS     GROWEQ   Q       8/11/87    3.857584   18709.184161   4849.974534    0.609941   4849.364592  18706.831261   10.91%
3        PENS     GROWEQ   Q       8/11/88    3.164945   15347.972219   4849.364592    0.743425   4848.621167  15345.619319   10.91%
3        PENS     GROWEQ   Q       8/11/89    4.241409   20564.985455   4848.621167    0.554745   4848.066422  20562.632555   10.91%
3        PENS     GROWEQ   Q       8/11/90    4.038526   19579.042295   4848.066422    0.582614   4847.483808  19576.689395   10.91%
3        PENS     GROWEQ   Q       8/11/91    4.579790   22200.457871   4847.483808    0.513757   4846.970051  22198.104971   10.91%
3        PENS     GROWEQ   Q       8/11/92    4.931387   23902.285100   4846.970051    0.477127   4846.492924  23899.932200   10.91%
3        PENS     GROWEQ   Q       8/11/93    5.579417   27040.605010   4846.492924    0.421711   4846.071213  27038.252110   10.91%
3        PENS     GROWEQ   Q       8/11/94    5.183410   25119.173987   4846.071213    0.453929   4845.617284  25116.821087   10.91%
3        PENS     GROWEQ   Q       8/11/95    6.267074   30367.842096   4845.617284    0.375438   4845.241846  30365.489196   10.91%
3        PENS     GROWEQ   Q       8/11/96    6.183124   29958.731143   4845.241846    0.380536   4844.861310  29956.378243   10.91%
3        PENS     GROWEQ   Q       8/11/97    8.418608   40786.988183   4844.861310    0.279488   4844.581822  40784.635283   10.91%
3        PENS     GROWEQ   Q       8/11/98   10.019551   48540.534639   4844.581822    0.234831   4844.346991  48538.181739   10.91%
3        PENS     GROWEQ   Q      10/31/98   10.000000   48443.469911   4844.346991    0.235290   4844.111701  48441.117011   10.91%
3        PENS     HIBOND   Q        8/6/84    3.047682   10000.000000   3281.182223    0.000000   3281.182223  10000.000000    8.69%
3        PENS     HIBOND   Q        8/6/85    3.530850   11585.362252   3281.182223    0.666383   3280.515840  11583.009352    8.69%
3        PENS     HIBOND   Q        8/6/86    3.935119   12909.220210   3280.515840    0.597923   3279.917916  12906.867310    8.69%
3        PENS     HIBOND   Q        8/6/87    4.154796   13627.389838   3279.917916    0.566309   3279.351607  13625.036938    8.69%
3        PENS     HIBOND   Q        8/6/88    4.477318   14682.699977   3279.351607    0.525515   3278.826091  14680.347077    8.69%
3        PENS     HIBOND   Q        8/6/89    4.920680   16134.053971   3278.826091    0.478166   3278.347926  16131.701071    8.69%
3        PENS     HIBOND   Q        8/6/90    4.683387   15353.772056   3278.347926    0.502393   3277.845533  15351.419156    8.69%
3        PENS     HIBOND   Q        8/6/91    5.152426   16888.856547   3277.845533    0.456659   3277.388874  16886.503647    8.69%
3        PENS     HIBOND   Q        8/6/92    6.131284   20094.601966   3277.388874    0.383753   3277.005121  20092.249066    8.69%
3        PENS     HIBOND   Q        8/6/93    7.102660   23275.453192   3277.005121    0.331270   3276.673851  23273.100292    8.69%
3        PENS     HIBOND   Q        8/6/94    7.125386   23347.565982   3276.673851    0.330214   3276.343637  23345.213082    8.69%
3        PENS     HIBOND   Q        8/6/95    7.561812   24775.094630   3276.343637    0.311156   3276.032481  24772.741730    8.69%
3        PENS     HIBOND   Q        8/6/96    8.290276   27159.213456   3276.032481    0.283814   3275.748667  27156.860556    8.69%
3        PENS     HIBOND   Q        8/6/97    9.668436   31671.366339   3275.748667    0.243359   3275.505308  31669.013439    8.69%
3        PENS     HIBOND   Q        8/6/98   10.610229   34753.861409   3275.505308    0.221758   3275.283550  34751.508509    8.69%
3        PENS     HIBOND   Q      10/31/98   10.000000   32752.835504   3275.283550    0.235290   3275.048260  32750.482604    8.69%
3        PENS     INTLEQ   Q       11/1/92    5.215133   10000.000000   1917.496639    0.000000   1917.496639  10000.000000   11.44%
</TABLE> 

                                    Page 3
<PAGE>
 
                                SI pens 3 bkup

<TABLE> 
<S>      <C>      <C>      <C>    <C>        <C>         <C>            <C>            <C>        <C>          <C>            <C> 
3        PENS     INTLEQ   Q       11/1/93    6.785711   13011.578036   1917.496639    0.346743   1917.149896  13009.225136   11.44%
3        PENS     INTLEQ   Q       11/1/94    7.174722   13755.017535   1917.149896    0.327943   1916.821953  13752.664635   11.44%
3        PENS     INTLEQ   Q       11/1/95    7.105999   13620.934880   1916.821953    0.331115   1916.490838  13618.581980   11.44%
3        PENS     INTLEQ   Q       11/1/96    8.219051   15751.735940   1916.490838    0.286274   1916.204564  15749.383040   11.44%
3        PENS     INTLEQ   Q       11/1/97    9.255747   17735.904647   1916.204564    0.254210   1915.950355  17733.551747   11.44%
3        PENS     INTLEQ   Q      10/31/98   10.000000   19159.503546   1915.950355    0.235290   1915.715065  19157.150646   11.44%
3        PENS     LIMMAT   Q       9/10/84    4.387405   10000.000000   2279.251631    0.000000   2279.251631  10000.000000    5.98%
3        PENS     LIMMAT   Q       9/10/85    5.087810   11596.399238   2279.251631    0.462458   2278.789172  11594.046338    5.98%
3        PENS     LIMMAT   Q       9/10/86    5.850945   13333.070113   2278.789172    0.402140   2278.387032  13330.717213    5.98%
3        PENS     LIMMAT   Q       9/10/87    6.036510   13753.506103   2278.387032    0.389778   2277.997254  13751.153203    5.98%
3        PENS     LIMMAT   Q       9/10/88    6.327504   14414.036736   2277.997254    0.371853   2277.625401  14411.683836    5.98%
3        PENS     LIMMAT   Q       9/10/89    6.804029   15497.029280   2277.625401    0.345810   2277.279591  15494.676380    5.98%
3        PENS     LIMMAT   Q       9/10/90    7.240829   16489.392105   2277.279591    0.324949   2276.954642  16487.039205    5.98%
3        PENS     LIMMAT   Q       9/10/91    7.835249   17840.506584   2276.954642    0.300297   2276.654345  17838.153684    5.98%
3        PENS     LIMMAT   Q       9/10/92    8.535410   19432.178267   2276.654345    0.275663   2276.378682  19429.825367    5.98%
3        PENS     LIMMAT   Q       9/10/93    8.966750   20411.718548   2276.378682    0.262403   2276.116279  20409.365648    5.98%
3        PENS     LIMMAT   Q       9/10/94    8.838600   20117.681347   2276.116279    0.266207   2275.850072  20115.328447    5.98%
3        PENS     LIMMAT   Q       9/10/95    9.377802   21342.471357   2275.850072    0.250901   2275.599171  21340.118457    5.98%
3        PENS     LIMMAT   Q       9/10/96    9.000226   20480.906825   2275.599171    0.261427   2275.337744  20478.553925    5.98%
3        PENS     LIMMAT   Q       9/10/97    9.590485   21821.592506   2275.337744    0.245337   2275.092407  21819.239606    5.98%
3        PENS     LIMMAT   Q       9/10/98   10.004307   22760.722896   2275.092407    0.235189   2274.857219  22758.369996    5.98%
3        PENS     LIMMAT   Q      10/31/98   10.000000   22748.572186   2274.857219    0.235290   2274.621929  22746.219286    5.98%
3        PENS     PARTNR   Q       3/22/94    4.798001   10000.000000   2084.201316    0.000000   2084.201316  10000.000000   17.24%
3        PENS     PARTNR   Q       3/22/95    4.942303   10300.754418   2084.201316    0.476074   2083.725243  10298.401518   17.24%
3        PENS     PARTNR   Q       3/22/96    6.760792   14087.632951   2083.725243    0.348021   2083.377221  14085.280051   17.24%
3        PENS     PARTNR   Q       3/22/97    8.276638   17243.359079   2083.377221    0.284282   2083.092939  17241.006179   17.24%
3        PENS     PARTNR   Q       3/22/98   11.467358   23887.572482   2083.092939    0.205182   2082.887757  23885.219582   17.24%
3        PENS     PARTNR   Q      10/31/98   10.000000   20828.877569   2082.887757    0.235290   2082.652467  20826.524669   17.24%
3        PENS     QUALBD   Q       3/17/87    4.580492   10000.000000   2183.171589    0.000000   2183.171589  10000.000000    6.92%
3        PENS     QUALBD   Q       3/17/88    4.719480   10303.434653   2183.171589    0.498551   2182.673039  10301.081753    6.92%
3        PENS     QUALBD   Q       3/17/89    4.827724   10537.343013   2182.673039    0.487373   2182.185666  10534.990113    6.92%
3        PENS     QUALBD   Q       3/17/90    5.316426   11601.428613   2182.185666    0.442572   2181.743094  11599.075713    6.92%
3        PENS     QUALBD   Q       3/17/91    5.827333   12713.743532   2181.743094    0.403770   2181.339325  12711.390632    6.92%
3        PENS     QUALBD   Q       3/17/92    6.352485   13856.925341   2181.339325    0.370390   2180.968934  13854.572441    6.92%
3        PENS     QUALBD   Q       3/17/93    7.196811   15696.021217   2180.968934    0.326936   2180.641998  15693.668317    6.92%
3        PENS     QUALBD   Q       3/17/94    7.381135   16095.612973   2180.641998    0.318772   2180.323226  16093.260073    6.92%
3        PENS     QUALBD   Q       3/17/95    7.508607   16371.190235   2180.323226    0.313360   2180.009865  16368.837335    6.92%
</TABLE> 

                                    Page 4
<PAGE>
 
                                SI pens 3 bkup

<TABLE> 
<S>      <C>      <C>      <C>    <C>        <C>         <C>            <C>            <C>        <C>          <C>            <C>  
3        PENS     QUALBD   Q       3/17/96    8.241019   17965.502721   2180.009865    0.285511   2179.724355  17963.149821    6.92%
3        PENS     QUALBD   Q       3/17/97    8.575914   18693.128609   2179.724355    0.274361   2179.449993  18690.775709    6.92%
3        PENS     QUALBD   Q       3/17/98    9.392582   20470.662776   2179.449993    0.250506   2179.199487  20468.309876    6.92%
3        PENS     QUALBD   Q      10/31/98   10.000000   21791.994870   2179.199487    0.235290   2178.964197  21789.641970    6.92%
3        PENS     SMLCAP   Q        3/1/95    7.425236   10000.000000   1346.758541    0.000000   1346.758541  10000.000000    8.43%
3        PENS     SMLCAP   Q        3/1/96    8.584180   11560.817730   1346.758541    0.274097   1346.484444  11558.464830    8.43%
3        PENS     SMLCAP   Q        3/1/97    9.891750   13319.087494   1346.484444    0.237865   1346.246579  13316.734594    8.43%
3        PENS     SMLCAP   Q        3/1/98   12.504643   16834.332856   1346.246579    0.188162   1346.058417  16831.979956    8.43%
3        PENS     SMLCAP   Q      10/31/98   10.000000   13460.584165   1346.058417    0.235290   1345.823127  13458.231265    8.43%
3        PENS     VALUEQ   Q       3/17/87    2.723688   10000.000000   3671.492476    0.000000   3671.492476  10000.000000   11.81%
3        PENS     VALUEQ   Q       3/17/88    2.849947   10463.558969   3671.492476    0.825594   3670.666882  10461.206069   11.81%
3        PENS     VALUEQ   Q       3/17/89    3.316410   12173.436354   3670.666882    0.709472   3669.957410  12171.083454   11.81%
3        PENS     VALUEQ   Q       3/17/90    3.470492   12736.557832   3669.957410    0.677973   3669.279437  12734.204932   11.81%
3        PENS     VALUEQ   Q       3/17/91    3.659051   13426.080593   3669.279437    0.643036   3668.636401  13423.727693   11.81%
3        PENS     VALUEQ   Q       3/17/92    4.226303   15504.769029   3668.636401    0.556728   3668.079674  15502.416129   11.81%
3        PENS     VALUEQ   Q       3/17/93    4.608178   16903.164055   3668.079674    0.510592   3667.569081  16900.811155   11.81%
3        PENS     VALUEQ   Q       3/17/94    4.907783   17999.633190   3667.569081    0.479422   3667.089659  17997.280290   11.81%
3        PENS     VALUEQ   Q       3/17/95    5.339192   19579.295772   3667.089659    0.440685   3666.648975  19576.942872   11.81%
3        PENS     VALUEQ   Q       3/17/96    6.652655   24392.950635   3666.648975    0.353678   3666.295296  24390.597735   11.81%
3        PENS     VALUEQ   Q       3/17/97    8.023246   29415.589071   3666.295296    0.293260   3666.002036  29413.236171   11.81%
3        PENS     VALUEQ   Q       3/17/98   10.557696   38704.535031   3666.002036    0.222861   3665.779175  38702.182131   11.81%
3        PENS     VALUEQ   Q      10/31/98   10.000000   36657.791748   3665.779175    0.235290   3665.543885  36655.438848   11.81%
</TABLE> 

                                    Page 5
<PAGE>
 
                                SI pens 2 bkup 

<TABLE> 
<CAPTION> 
- - -----------------------------------------------------------------------------------------------------------------------
Table 2 - Pennant Select Variable/Fixed Annuity Contracts      Pennant Select - SI Tbl 2
- - -----------------------------------------------------------------------------------------------------------------------
                          Q = qualified                                                     $40 Contract    # of units  
                        N = nonqualified                     Beginning        # of units   fee & deferred   at end of   
- - -----------------------------------------------------------------------------------------------------------------------
amethod   system   fund     qnonq   accdate     unitval       bvalue           bunits           cunits          eunits     
- - -----------------------------------------------------------------------------------------------------------------------
<S>     <C>       <C>     <C>       <C>        <C>           <C>              <C>          <C>             <C>                      
2       PENS      BALFND  Q          2/28/89    5.023853      1000.000000     199.050410     0.000000      199.050410               
2       PENS      BALFND  Q          2/28/90    5.595775      1113.841309     199.050410     0.420478      198.629932               
2       PENS      BALFND  Q          2/28/91    6.274346      1246.272920     198.629932     0.375003      198.254929               
2       PENS      BALFND  Q          2/28/92    7.192074      1425.864120     198.254929     0.327152      197.927777               
2       PENS      BALFND  Q          2/28/93    7.383797      1461.458527     197.927777     0.318657      197.609120               
2       PENS      BALFND  Q          2/28/94    7.940090      1569.034197     197.609120     0.296332      197.312788               
2       PENS      BALFND  Q          2/28/95    7.849108      1548.729385     197.312788     0.299767      197.013022               
2       PENS      BALFND  Q          2/28/96    9.405566      1853.018979     197.013022     0.250160      196.762861               
2       PENS      BALFND  Q          2/28/97    9.037750      1778.293550     196.762861     0.260341      196.502520               
2       PENS      BALFND  Q          2/28/98   10.521344      2067.470610     196.502520     0.223631      196.278889               
2       PENS      BALFND  Q         10/31/98   10.000000      1962.788889     196.278889     0.235290      196.043599               
2       PENS      EMGGRO  Q           5/1/97    7.424869      1000.000000     134.682511     0.000000      134.682511               
2       PENS      EMGGRO  Q           5/1/98   13.299640      1791.228909     134.682511     0.176915      134.505596               
2       PENS      EMGGRO  Q         10/31/98   10.000000      1345.055963     134.505596     0.235290      134.270306               
2       PENS      EMGMKT  Q          10/1/96   15.125369      1000.000000      66.114090     0.000000       66.114090               
2       PENS      EMGMKT  Q          10/1/97   18.026562      1191.809734      66.114090     0.130524       65.983565               
2       PENS      EMGMKT  Q          10/1/98    8.818564       581.880295      65.983565     0.266812       65.716753               
2       PENS      EMGMKT  Q         10/31/98   10.000000       657.167533      65.716753     0.235290       65.481463               
2       PENS      FIDASM  Q           9/6/89    3.707079      1000.000000     269.754165     0.000000      269.754165               
2       PENS      FIDASM  Q           9/6/90    3.701784       998.571652     269.754165     0.635612      269.118552               
2       PENS      FIDASM  Q           9/6/91    4.564429      1228.372525     269.118552     0.515486      268.603066               
2       PENS      FIDASM  Q           9/6/92    5.050681      1356.628404     268.603066     0.465858      268.137208               
2       PENS      FIDASM  Q           9/6/93    5.848698      1568.253554     268.137208     0.402295      267.734914               
2       PENS      FIDASM  Q           9/6/94    6.046703      1618.913506     267.734914     0.389121      267.345793               
2       PENS      FIDASM  Q           9/6/95    6.437360      1721.001111     267.345793     0.365507      266.980286               
2       PENS      FIDASM  Q           9/6/96    6.497827      1734.791708     266.980286     0.362106      266.618180               
2       PENS      FIDASM  Q           9/6/97   10.543503      2811.089580     266.618180     0.223161      266.395019               
2       PENS      FIDASM  Q           9/6/98    9.316527      2481.876385     266.395019     0.252551      266.142468               
2       PENS      FIDASM  Q         10/31/98   10.000000      2661.424676     266.142468     0.235290      265.907178               
2       PENS      FIDEQI  Q          10/9/86    2.110230      1000.000000     473.881994     0.000000      473.881994 
                  
<CAPTION> 
- - -------------------------------------------
                            Average
                         Annual Total
           Ending         return for
- - -------------------------------------------
amethod    rvalue        Since Inception
- - -------------------------------------------
<S>       <C>            <C> 
2         1000.000000              7.20%         
2         1111.488409              7.20%        
2         1243.920020              7.20%        
2         1423.511220              7.20%        
2         1459.105627              7.20%        
2         1566.681297              7.20%        
2         1546.376485              7.20%        
2         1850.666079              7.20%        
2         1775.940650              7.20%        
2         2065.117710              7.20%        
2         1960.435989              7.20%        
2         1000.000000             21.69%        
2         1788.876009             21.69%        
2         1342.703063             21.69%        
2         1000.000000            -18.40%        
2         1189.456834            -18.40%        
2          579.527395            -18.40%        
2          654.814633            -18.40%        
2         1000.000000             11.27%        
2          996.218752             11.27%        
2         1226.019625             11.27%        
2         1354.275504             11.27%        
2         1565.900654             11.27%        
2         1616.560606             11.27%        
2         1718.648211             11.27%        
2         1732.438808             11.27%        
2         2808.736680             11.27%        
2         2479.523485             11.27%        
2         2659.071776             11.27%        
2         1000.000000             13.60%         
</TABLE> 

                                    Page 1
<PAGE>
 
                                SI pens 2 bkup 

<TABLE> 
<S>     <C>     <C>     <C>   <C>         <C>        <C>          <C>          <C>        <C>            <C>                <C> 
2       PENS    FIDEQI  Q      10/9/87     2.496539  1183.064879  473.881994   0.942465   472.939529     1180.711979        13.60%
2       PENS    FIDEQI  Q      10/9/88     2.507939  1186.103490  472.939529   0.938181   472.001348     1183.750590        13.60%
2       PENS    FIDEQI  Q      10/9/89     3.066831  1447.548367  472.001348   0.767209   471.234140     1445.195467        13.60%
2       PENS    FIDEQI  Q      10/9/90     2.253112  1061.743295  471.234140   1.044289   470.189851     1059.390395        13.60%
2       PENS    FIDEQI  Q      10/9/91     2.913777  1370.028372  470.189851   0.807509   469.382342     1367.675472        13.60%
2       PENS    FIDEQI  Q      10/9/92     3.261808  1531.035078  469.382342   0.721348   468.660994     1528.682178        13.60%
2       PENS    FIDEQI  Q      10/9/93     4.186079  1961.851943  468.660994   0.562077   468.098916     1959.499043        13.60%
2       PENS    FIDEQI  Q      10/9/94     4.442010  2079.300067  468.098916   0.529693   467.569224     2076.947167        13.60%
2       PENS    FIDEQI  Q      10/9/95     5.533974  2587.515927  467.569224   0.425174   467.144050     2585.163027        13.60%
2       PENS    FIDEQI  Q      10/9/96     6.342406  2962.817225  467.144050   0.370979   466.773071     2960.464325        13.60%
2       PENS    FIDEQI  Q      10/9/97    10.345782  4829.132435  466.773071   0.227426   466.545645     4826.779535        13.60%
2       PENS    FIDEQI  Q      10/9/98     9.085583  4238.839180  466.545645   0.258971   466.286674     4236.486280        13.60%
2       PENS    FIDEQI  Q     10/31/98    10.000000  4662.866741  466.286674   0.235290   466.051384     4660.513841        13.60%
2       PENS    FIDGRO  Q      10/9/86     2.219589  1000.000000  450.533860   0.000000   450.533860     1000.000000        13.14%
2       PENS    FIDGRO  Q      10/9/87     2.794585  1259.055167  450.533860   0.841950   449.691910     1256.702267        13.14%
2       PENS    FIDGRO  Q      10/9/88     2.627312  1181.480952  449.691910   0.895554   448.796356     1179.128052        13.14%
2       PENS    FIDGRO  Q      10/9/89     3.453052  1549.717156  448.796356   0.681397   448.114959     1547.364256        13.14%
2       PENS    FIDGRO  Q      10/9/90     2.717667  1217.827237  448.114959   0.865779   447.249180     1215.474337        13.14%
2       PENS    FIDGRO  Q      10/9/91     3.704124  1656.666421  447.249180   0.635211   446.613969     1654.313521        13.14%
2       PENS    FIDGRO  Q      10/9/92     3.905408  1744.209767  446.613969   0.602472   446.011497     1741.856867        13.14%
2       PENS    FIDGRO  Q      10/9/93     5.319156  2372.404728  446.011497   0.442345   445.569152     2370.051828        13.14%
2       PENS    FIDGRO  Q      10/9/94     5.040555  2245.915817  445.569152   0.466794   445.102358     2243.562917        13.14%
2       PENS    FIDGRO  Q      10/9/95     6.853791  3050.638536  445.102358   0.343299   444.759059     3048.285636        13.14%
2       PENS    FIDGRO  Q      10/9/96     7.385733  3284.871659  444.759059   0.318574   444.440485     3282.518759        13.14%
2       PENS    FIDGRO  Q      10/9/97    10.041818  4462.990466  444.440485   0.234310   444.206175     4460.637566        13.14%
2       PENS    FIDGRO  Q      10/9/98     8.635697  3836.029935  444.206175   0.272462   443.933713     3833.677035        13.14%
2       PENS    FIDGRO  Q     10/31/98    10.000000  4439.337131  443.933713   0.235290   443.698423     4436.984231        13.14%
2       PENS    FIDIND  Q      8/27/92     7.515122  1000.000000  133.065039   0.000000   133.065039     1000.000000         4.46%
2       PENS    FIDIND  Q      8/27/93     8.469429  1126.984898  133.065039   0.277811   132.787228     1124.631998         4.46%
2       PENS    FIDIND  Q      8/27/94     8.814306  1170.427259  132.787228   0.266941   132.520287     1168.074359         4.46%
2       PENS    FIDIND  Q      8/27/95     5.272321   698.689491  132.520287   0.446274   132.074013      696.336591         4.46%
2       PENS    FIDIND  Q      8/27/96     6.303954   832.588501  132.074013   0.373242   131.700771      830.235601         4.46%
2       PENS    FIDIND  Q      8/27/97     8.657590  1140.211276  131.700771   0.271773   131.428998     1137.858376         4.46%
2       PENS    FIDIND  Q      8/27/98     9.486329  1246.778712  131.428998   0.248031   131.180967     1244.425812         4.46%
2       PENS    FIDIND  Q     10/31/98    10.000000  1311.809671  131.180967   0.235290   130.945677     1309.456771         4.46%
2       PENS    FLEXMN  Q      7/31/84     1.834377  1000.000000  545.144210   0.000000   545.144210     1000.000000        12.52%
2       PENS    FLEXMN  Q      7/31/85     2.099944  1144.772312  545.144210   1.120458   544.023751     1142.419412        12.52%
</TABLE> 

                                    Page 2
<PAGE>
 
                                SI pens 2 bkup 

<TABLE> 
<S>     <C>     <C>     <C>    <C>        <C>        <C>          <C>          <C>        <C>            <C>                <C>     
2       PENS    FLEXMN  Q       7/31/86    2.546749  1385.491945  544.023751   0.923884   543.099868     1383.139045        12.52%
2       PENS    FLEXMN  Q       7/31/87    3.171517  1722.450463  543.099868   0.741885   542.357983     1720.097563        12.52%
2       PENS    FLEXMN  Q       7/31/88    3.478405  1886.540719  542.357983   0.676431   541.681552     1884.187819        12.52%
2       PENS    FLEXMN  Q       7/31/89    4.324401  2342.448246  541.681552   0.544098   541.137454     2340.095346        12.52%
2       PENS    FLEXMN  Q       7/31/90    4.376365  2368.215012  541.137454   0.537638   540.599816     2365.862112        12.52%
2       PENS    FLEXMN  Q       7/31/91    4.932479  2666.497238  540.599816   0.477022   540.122794     2664.144338        12.52%
2       PENS    FLEXMN  Q       7/31/92    5.390482  2911.522198  540.122794   0.436492   539.686302     2909.169298        12.52%
2       PENS    FLEXMN  Q       7/31/93    5.892481  3180.091282  539.686302   0.399305   539.286997     3177.738382        12.52%
2       PENS    FLEXMN  Q       7/31/94    6.330658  3414.041540  539.286997   0.371668   538.915329     3411.688640        12.52%
2       PENS    FLEXMN  Q       7/31/95    7.411073  3993.940846  538.915329   0.317484   538.597845     3991.587946        12.52%
2       PENS    FLEXMN  Q       7/31/96    7.683499  4138.316002  538.597845   0.306228   538.291617     4135.963102        12.52%
2       PENS    FLEXMN  Q       7/31/97    9.379572  5048.944980  538.291617   0.250854   538.040764     5046.592080        12.52%
2       PENS    FLEXMN  Q       7/31/98    9.927646  5341.478234  538.040764   0.237005   537.803759     5339.125334        12.52%
2       PENS    FLEXMN  Q      10/31/98   10.000000  5378.037587  537.803759   0.235290   537.568469     5375.684687        12.52%
2       PENS    GROWEQ  Q       8/11/83    2.060623  1000.000000  485.290128   0.000000   485.290128     1000.000000        10.79%
2       PENS    GROWEQ  Q       8/11/84    2.101702  1019.935233  485.290128   1.119521   484.170607     1017.582333        10.79%
2       PENS    GROWEQ  Q       8/11/85    2.354240  1139.853810  484.170607   0.999431   483.171176     1137.500910        10.79%
2       PENS    GROWEQ  Q       8/11/86    2.912736  1407.350079  483.171176   0.807797   482.363379     1404.997179        10.79%
2       PENS    GROWEQ  Q       8/11/87    3.857584  1860.757253  482.363379   0.609941   481.753438     1858.404353        10.79%
2       PENS    GROWEQ  Q       8/11/88    3.164945  1524.723134  481.753438   0.743425   481.010012     1522.370234        10.79%
2       PENS    GROWEQ  Q       8/11/89    4.241409  2040.160196  481.010012   0.554745   480.455268     2037.807296        10.79%
2       PENS    GROWEQ  Q       8/11/90    4.038526  1940.331090  480.455268   0.582614   479.872654     1937.978190        10.79%
2       PENS    GROWEQ  Q       8/11/91    4.579790  2197.715982  479.872654   0.513757   479.358897     2195.363082        10.79%
2       PENS    GROWEQ  Q       8/11/92    4.931387  2363.904232  479.358897   0.477127   478.881769     2361.551332        10.79%
2       PENS    GROWEQ  Q       8/11/93    5.579417  2671.881085  478.881769   0.421711   478.460059     2669.528185        10.79%
2       PENS    GROWEQ  Q       8/11/94    5.183410  2480.054653  478.460059   0.453929   478.006130     2477.701753        10.79%
2       PENS    GROWEQ  Q       8/11/95    6.267074  2995.699787  478.006130   0.375438   477.630691     2993.346887        10.79%
2       PENS    GROWEQ  Q       8/11/96    6.183124  2953.249791  477.630691   0.380536   477.250156     2950.896891        10.79%
2       PENS    GROWEQ  Q       8/11/97    8.418608  4017.781977  477.250156   0.279488   476.970668     4015.429077        10.79%
2       PENS    GROWEQ  Q       8/11/98   10.019551  4779.031929  476.970668   0.234831   476.735837     4776.679029        10.79%
2       PENS    GROWEQ  Q      10/31/98   10.000000  4767.358366  476.735837   0.235290   476.500547     4765.005466        10.79%
2       PENS    HIBOND  Q        8/6/84    3.047682  1000.000000  328.118222   0.000000   328.118222     1000.000000         8.56%
2       PENS    HIBOND  Q        8/6/85    3.530850  1158.536225  328.118222   0.666383   327.451839     1156.183325         8.56%
2       PENS    HIBOND  Q        8/6/86    3.935119  1288.561953  327.451839   0.597923   326.853915     1286.209053         8.56%
2       PENS    HIBOND  Q        8/6/87    4.154796  1358.011340  326.853915   0.566309   326.287606     1355.658440         8.56%
2       PENS    HIBOND  Q        8/6/88    4.477318  1460.893372  326.287606   0.525515   325.762090     1458.540472         8.56%
2       PENS    HIBOND  Q        8/6/89    4.920680  1602.971003  325.762090   0.478166   325.283925     1600.618103         8.56%
</TABLE> 

                                    Page 3
<PAGE>
 
                                SI pens 2 bkup 

<TABLE> 
<S>     <C>     <C>     <C>    <C>        <C>        <C>          <C>          <C>        <C>            <C>                <C> 
2       PENS    HIBOND  Q        8/6/90    4.683387  1523.430505  325.283925   0.502393   324.781532     1521.077605         8.56%
2       PENS    HIBOND  Q        8/6/91    5.152426  1673.412810  324.781532   0.456659   324.324873     1671.059910         8.56%
2       PENS    HIBOND  Q        8/6/92    6.131284  1988.527907  324.324873   0.383753   323.941120     1986.175007         8.56%
2       PENS    HIBOND  Q        8/6/93    7.102660  2300.843637  323.941120   0.331270   323.609850     2298.490737         8.56%
2       PENS    HIBOND  Q        8/6/94    7.125386  2305.845094  323.609850   0.330214   323.279636     2303.492194         8.56%
2       PENS    HIBOND  Q        8/6/95    7.561812  2444.579833  323.279636   0.311156   322.968481     2442.226933         8.56%
2       PENS    HIBOND  Q        8/6/96    8.290276  2677.497844  322.968481   0.283814   322.684666     2675.144944         8.56%
2       PENS    HIBOND  Q        8/6/97    9.668436  3119.856043  322.684666   0.243359   322.441307     3117.503143         8.56%
2       PENS    HIBOND  Q        8/6/98   10.610229  3421.176110  322.441307   0.221758   322.219550     3418.823210         8.56%
2       PENS    HIBOND  Q      10/31/98   10.000000  3222.195496  322.219550   0.235290   321.984260     3219.842596         8.56%
2       PENS    INTLEQ  Q       11/1/92    5.215133  1000.000000  191.749664   0.000000   191.749664     1000.000000        11.29%
2       PENS    INTLEQ  Q       11/1/93    6.785711  1301.157804  191.749664   0.346743   191.402921     1298.804904        11.29%
2       PENS    INTLEQ  Q       11/1/94    7.174722  1373.262745  191.402921   0.327943   191.074978     1370.909845        11.29%
2       PENS    INTLEQ  Q       11/1/95    7.105999  1357.778600  191.074978   0.331115   190.743863     1355.425700        11.29%
2       PENS    INTLEQ  Q       11/1/96    8.219051  1567.733538  190.743863   0.286274   190.457589     1565.380638        11.29%
2       PENS    INTLEQ  Q       11/1/97    9.255747  1762.827258  190.457589   0.254210   190.203379     1760.474358        11.29%
2       PENS    INTLEQ  Q      10/31/98   10.000000  1902.033794  190.203379   0.235290   189.968089     1899.680894        11.29%
2       PENS    LIMMAT  Q       9/10/84    4.387405  1000.000000  227.925163   0.000000   227.925163     1000.000000         5.84%
2       PENS    LIMMAT  Q       9/10/85    5.087810  1159.639924  227.925163   0.462458   227.462705     1157.287024         5.84%
2       PENS    LIMMAT  Q       9/10/86    5.850945  1330.871775  227.462705   0.402140   227.060565     1328.518875         5.84%
2       PENS    LIMMAT  Q       9/10/87    6.036510  1370.653369  227.060565   0.389778   226.670786     1368.300469         5.84%
2       PENS    LIMMAT  Q       9/10/88    6.327504  1434.260307  226.670786   0.371853   226.298934     1431.907407         5.84%
2       PENS    LIMMAT  Q       9/10/89    6.804029  1539.744507  226.298934   0.345810   225.953124     1537.391607         5.84%
2       PENS    LIMMAT  Q       9/10/90    7.240829  1636.087931  225.953124   0.324949   225.628175     1633.735031         5.84%
2       PENS    LIMMAT  Q       9/10/91    7.835249  1767.852931  225.628175   0.300297   225.327878     1765.500031         5.84%
2       PENS    LIMMAT  Q       9/10/92    8.535410  1923.265823  225.327878   0.275663   225.052215     1920.912923         5.84%
2       PENS    LIMMAT  Q       9/10/93    8.966750  2017.986946  225.052215   0.262403   224.789812     2015.634046         5.84%
2       PENS    LIMMAT  Q       9/10/94    8.838600  1986.827231  224.789812   0.266207   224.523605     1984.474331         5.84%
2       PENS    LIMMAT  Q       9/10/95    9.377802  2105.537908  224.523605   0.250901   224.272704     2103.185008         5.84%
2       PENS    LIMMAT  Q       9/10/96    9.000226  2018.505018  224.272704   0.261427   224.011277     2016.152118         5.84%
2       PENS    LIMMAT  Q       9/10/97    9.590485  2148.376790  224.011277   0.245337   223.765940     2146.023890         5.84%
2       PENS    LIMMAT  Q       9/10/98   10.004307  2238.623159  223.765940   0.235189   223.530751     2236.270259         5.84%
2       PENS    LIMMAT  Q      10/31/98   10.000000  2235.307512  223.530751   0.235290   223.295461     2232.954612         5.84%
2       PENS    PARTNR  Q       3/22/94    4.798001  1000.000000  208.420132   0.000000   208.420132     1000.000000        17.06%
2       PENS    PARTNR  Q       3/22/95    4.942303  1030.075442  208.420132   0.476074   207.944058     1027.722542        17.06%
2       PENS    PARTNR  Q       3/22/96    6.760792  1405.866524  207.944058   0.348021   207.596037     1403.513624        17.06%
2       PENS    PARTNR  Q       3/22/97    8.276638  1718.197246  207.596037   0.284282   207.311755     1715.844346        17.06%
</TABLE> 

                                    Page 4
<PAGE>
 
                                SI pens 2 bkup 

<TABLE> 
<S>     <C>     <C>     <C>    <C>        <C>        <C>          <C>          <C>        <C>            <C>                <C> 
2       PENS    PARTNR  Q       3/22/98   11.467358  2377.318107  207.311755   0.205182   207.106572     2374.965207        17.06%
2       PENS    PARTNR  Q      10/31/98   10.000000  2071.065722  207.106572   0.235290   206.871282     2068.712822        17.06%
2       PENS    QUALBD  Q       3/17/87    4.580492  1000.000000  218.317159   0.000000   218.317159     1000.000000         6.76%
2       PENS    QUALBD  Q       3/17/88    4.719480  1030.343465  218.317159   0.498551   217.818608     1027.990565         6.76%
2       PENS    QUALBD  Q       3/17/89    4.827724  1051.568123  217.818608   0.487373   217.331236     1049.215223         6.76%
2       PENS    QUALBD  Q       3/17/90    5.316426  1155.425432  217.331236   0.442572   216.888664     1153.072532         6.76%
2       PENS    QUALBD  Q       3/17/91    5.827333  1263.882469  216.888664   0.403770   216.484894     1261.529569         6.76%
2       PENS    QUALBD  Q       3/17/92    6.352485  1375.217044  216.484894   0.370390   216.114504     1372.864144         6.76%
2       PENS    QUALBD  Q       3/17/93    7.196811  1555.335239  216.114504   0.326936   215.787567     1552.982339         6.76%
2       PENS    QUALBD  Q       3/17/94    7.381135  1592.757166  215.787567   0.318772   215.468795     1590.404266         6.76%
2       PENS    QUALBD  Q       3/17/95    7.508607  1617.870505  215.468795   0.313360   215.155435     1615.517605         6.76%
2       PENS    QUALBD  Q       3/17/96    8.241019  1773.100027  215.155435   0.285511   214.869924     1770.747127         6.76%
2       PENS    QUALBD  Q       3/17/97    8.575914  1842.705990  214.869924   0.274361   214.595563     1840.353090         6.76%
2       PENS    QUALBD  Q       3/17/98    9.392582  2015.606419  214.595563   0.250506   214.345056     2013.253519         6.76%
2       PENS    QUALBD  Q      10/31/98   10.000000  2143.450565  214.345056   0.235290   214.109766     2141.097665         6.76%
2       PENS    SMLCAP  Q        3/1/95    7.425236  1000.000000  134.675854   0.000000   134.675854     1000.000000         8.24%
2       PENS    SMLCAP  Q        3/1/96    8.584180  1156.081773  134.675854   0.274097   134.401757     1153.728873         8.24%
2       PENS    SMLCAP  Q        3/1/97    9.891750  1329.468578  134.401757   0.237865   134.163892     1327.115678         8.24%
2       PENS    SMLCAP  Q        3/1/98   12.504643  1677.671572  134.163892   0.188162   133.975730     1675.318672         8.24%
2       PENS    SMLCAP  Q      10/31/98   10.000000  1339.757298  133.975730   0.235290   133.740440     1337.404398         8.24%
2       PENS    VALUEQ  Q       3/17/87    2.723688  1000.000000  367.149248   0.000000   367.149248     1000.000000        11.67%
2       PENS    VALUEQ  Q       3/17/88    2.849947  1046.355897  367.149248   0.825594   366.323653     1044.002997        11.67%
2       PENS    VALUEQ  Q       3/17/89    3.316410  1214.879427  366.323653   0.709472   365.614181     1212.526527        11.67%
2       PENS    VALUEQ  Q       3/17/90    3.470492  1268.861091  365.614181   0.677973   364.936208     1266.508191        11.67%
2       PENS    VALUEQ  Q       3/17/91    3.659051  1335.320198  364.936208   0.643036   364.293173     1332.967298        11.67%
2       PENS    VALUEQ  Q       3/17/92    4.226303  1539.613329  364.293173   0.556728   363.736445     1537.260429        11.67%
2       PENS    VALUEQ  Q       3/17/93    4.608178  1676.162284  363.736445   0.510592   363.225853     1673.809384        11.67%
2       PENS    VALUEQ  Q       3/17/94    4.907783  1782.633665  363.225853   0.479422   362.746431     1780.280765        11.67%
2       PENS    VALUEQ  Q       3/17/95    5.339192  1936.772840  362.746431   0.440685   362.305746     1934.419940        11.67%
2       PENS    VALUEQ  Q       3/17/96    6.652655  2410.295132  362.305746   0.353678   361.952068     2407.942232        11.67%
2       PENS    VALUEQ  Q       3/17/97    8.023246  2904.030478  361.952068   0.293260   361.658807     2901.677578        11.67%
2       PENS    VALUEQ  Q       3/17/98   10.557696  3818.283742  361.658807   0.222861   361.435946     3815.930842        11.67%
2       PENS    VALUEQ  Q      10/31/98   10.000000  3614.359461  361.435946   0.235290   361.200656     3612.006561        11.67%
</TABLE> 

                                    Page 5
<PAGE>
 
                                SI pens 1a bkup

<TABLE> 
<CAPTION> 
- - -----------------------------------------------------------------------------------------------------------------------------------
Table 1A - Pennant Select Variable/Fixed Annuity Contracts            Pennant Select - SI - Tbl 1a
- - -----------------------------------------------------------------------------------------------------------------------------------
(assuming no purchase payments made after first contract year)
- - -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                       Average
                     Q = qualified                                            $40 Contract   # of units              Annual Total
                   N = nonqualified                  Beginning   # of units  fee & deferred  at end of     Ending     return for
- - -----------------------------------------------------------------------------------------------------------------------------------
amethod system  fund    qnonq  accdate   unitval      bvalue       bunits        cunits        eunits      rvalue   Since Inception
- - -----------------------------------------------------------------------------------------------------------------------------------
<S>     <C>     <C>     <C>    <C>       <C>        <C>          <C>         <C>             <C>         <C>        <C>     
1a      PENS    BALFND  Q      10/31/89   5.730320  1000.000000  174.510324     0.000000     174.510324  1000.000000       7.20%   
1a      PENS    BALFND  Q      10/31/90   5.460737   952.954983  174.510324     0.430876     174.079448   950.602083       7.20%    
1a      PENS    BALFND  Q      10/31/91   6.701046  1166.514390  174.079448     0.351124     173.728324  1164.161490       7.20%   
1a      PENS    BALFND  Q      10/31/92   7.182450  1247.795000  173.728324     0.327590     173.400734  1245.442100       7.20%   
1a      PENS    BALFND  Q      10/31/93   7.888625  1367.893363  173.400734     0.298265     173.102469  1365.540463       7.20%   
1a      PENS    BALFND  Q      10/31/94   7.702363  1333.298051  173.102469     0.305478     172.796991  1330.945151       7.20%   
1a      PENS    BALFND  Q      10/31/95   9.132473  1578.063856  172.796991     0.257641     172.539350  1575.710956       7.20%   
1a      PENS    BALFND  Q      10/31/96   8.204726  1415.638091  172.539350     0.286774     172.252576  1413.285191       7.20%   
1a      PENS    BALFND  Q      10/31/97  10.097183  1739.265785  172.252576     0.233025     172.019551  1736.912885       7.20%   
1a      PENS    BALFND  Q      10/31/98  10.000000  1720.195509  172.019551     0.235290     171.784261  1717.842609       7.20%   
1a      PENS    EMGGRO  Q      10/31/97  10.693572  1000.000000   93.514122     0.000000      93.514122  1000.000000      21.69%   
1a      PENS    EMGGRO  Q      10/31/98  10.000000   935.141223   93.514122     0.235290      93.278832   932.788323      21.69%   
1a      PENS    EMGMKT  Q      10/31/96  14.458904  1000.000000   69.161535     0.000000      69.161535  1000.000000     -18.40%   
1a      PENS    EMGMKT  Q      10/31/97  15.159409  1048.448001   69.161535     0.155211      69.006325  1046.095101     -18.40%   
1a      PENS    EMGMKT  Q      10/31/98  10.000000   690.063248   69.006325     0.235290      68.771035   687.710348     -18.40%   
1a      PENS    FIDASM  Q      10/31/89   3.703246  1000.000000  270.033371     0.000000     270.033371  1000.000000      11.27%   
1a      PENS    FIDASM  Q      10/31/90   3.638900   982.624433  270.033371     0.646596     269.386774   980.271533      11.27%   
1a      PENS    FIDASM  Q      10/31/91   4.627039  1246.463110  269.386774     0.508511     268.878263  1244.110210      11.27%   
1a      PENS    FIDASM  Q      10/31/92   5.048272  1357.370608  268.878263     0.466080     268.412183  1355.017708      11.27%   
1a      PENS    FIDASM  Q      10/31/93   6.023530  1616.788837  268.412183     0.390618     268.021565  1614.435937      11.27%   
1a      PENS    FIDASM  Q      10/31/94   6.017591  1612.844157  268.021565     0.391004     267.630561  1610.491257      11.27%   
1a      PENS    FIDASM  Q      10/31/95   6.360709  1702.320120  267.630561     0.369912     267.260650  1699.967220      11.27%   
1a      PENS    FIDASM  Q      10/31/96   6.861890  1833.913179  267.260650     0.342894     266.917756  1831.560279      11.27%   
1a      PENS    FIDASM  Q      10/31/97  10.461735  2792.422828  266.917756     0.224905     266.692850  2790.069928      11.27%   
1a      PENS    FIDASM  Q      10/31/98  10.000000  2666.928504  266.692850     0.235290     266.457560  2664.575604      11.27%   
1a      PENS    FIDEQI  Q      10/31/88   2.512627  1000.000000  397.989833     0.000000     397.989833  1000.000000      13.60%   
1a      PENS    FIDEQI  Q      10/31/89   2.848104  1133.516435  397.989833     0.826129     397.163704  1131.163535      13.60%   
1a      PENS    FIDEQI  Q      10/31/90   2.201191   874.233172  397.163704     1.068921     396.094783   871.880272      13.60%   
1a      PENS    FIDEQI  Q      10/31/91   3.031632  1200.813619  396.094783     0.776117     395.318666  1198.460719      13.60%   
1a      PENS    FIDEQI  Q      10/31/92   3.390167  1340.196298  395.318666     0.694037     394.624630  1337.843398      13.60%   
</TABLE> 

                                    Page 1
<PAGE>
 
                                SI pens 1a bkup

<TABLE> 
<S>      <C>     <C>     <C>    <C>       <C>         <C>           <C>           <C>        <C>           <C>              <C> 
1a       PENS    FIDEQI  Q      10/31/93   4.190811   1653.797240   394.624630    0.561443   394.063187    1651.444340      13.60%
1a       PENS    FIDEQI  Q      10/31/94   4.585389   1806.933004   394.063187    0.513130   393.550057    1804.580104      13.60%
1a       PENS    FIDEQI  Q      10/31/95   5.523350   2173.714709   393.550057    0.425991   393.124066    2171.361809      13.60%
1a       PENS    FIDEQI  Q      10/31/96   6.372224   2505.074608   393.124066    0.369243   392.754823    2502.721708      13.60%
1a       PENS    FIDEQI  Q      10/31/97   9.827337   3859.734001   392.754823    0.239424   392.515399    3857.381101      13.60%
1a       PENS    FIDEQI  Q      10/31/98  10.000000   3925.153988   392.515399    0.235290   392.280109    3922.801088      13.60%
1a       PENS    FIDGRO  Q      10/31/88   2.591972   1000.000000   385.806637    0.000000   385.806637    1000.000000      13.14%
1a       PENS    FIDGRO  Q      10/31/89   3.235152   1248.143113   385.806637    0.727292   385.079345    1245.790213      13.14%
1a       PENS    FIDGRO  Q      10/31/90   2.633718   1014.190402   385.079345    0.893376   384.185969    1011.837502      13.14%
1a       PENS    FIDGRO  Q      10/31/91   3.942101   1514.499893   384.185969    0.596864   383.589105    1512.146993      13.14%
1a       PENS    FIDGRO  Q      10/31/92   4.127327   1583.197668   383.589105    0.570078   383.019026    1580.844768      13.14%
1a       PENS    FIDGRO  Q      10/31/93   5.379675   2060.517880   383.019026    0.437368   382.581658    2058.164980      13.14%
1a       PENS    FIDGRO  Q      10/31/94   5.354891   2048.683076   382.581658    0.439393   382.142265    2046.330176      13.14%
1a       PENS    FIDGRO  Q      10/31/95   7.272629   2779.178919   382.142265    0.323528   381.818737    2776.826019      13.14%
1a       PENS    FIDGRO  Q      10/31/96   7.267510   2774.871489   381.818737    0.323756   381.494981    2772.518589      13.14%
1a       PENS    FIDGRO  Q      10/31/97   9.438321   3600.672090   381.494981    0.249292   381.245689    3598.319190      13.14%
1a       PENS    FIDGRO  Q      10/31/98  10.000000   3812.456887   381.245689    0.235290   381.010399    3810.103987      13.14%
1a       PENS    FIDIND  Q      10/31/92   7.611036   1000.000000   131.388158    0.000000   131.388158    1000.000000       4.46%
1a       PENS    FIDIND  Q      10/31/93   8.611003   1131.383822   131.388158    0.273243   131.114915    1129.030922       4.46%
1a       PENS    FIDIND  Q      10/31/94   8.799264   1153.714747   131.114915    0.267397   130.847517    1151.361847       4.46%
1a       PENS    FIDIND  Q      10/31/95   5.479617    716.994279   130.847517    0.429391   130.418126     714.641379       4.46%
1a       PENS    FIDIND  Q      10/31/96   6.678923    871.052620   130.418126    0.352287   130.065838     868.699720       4.46%
1a       PENS    FIDIND  Q      10/31/97   8.669827   1127.648318   130.065838    0.271389   129.794449    1125.295418       4.46%
1a       PENS    FIDIND  Q      10/31/98  10.000000   1297.944490   129.794449    0.235290   129.559159    1295.591590       4.46%
1a       PENS    FLEXMN  Q      10/31/88   3.614109   1000.000000   276.693370    0.000000   276.693370    1000.000000      12.52%
1a       PENS    FLEXMN  Q      10/31/89   4.267152   1180.692669   276.693370    0.551398   276.141972    1178.339769      12.52%
1a       PENS    FLEXMN  Q      10/31/90   3.804689   1050.634324   276.141972    0.618421   275.523551    1048.281424      12.52%
1a       PENS    FLEXMN  Q      10/31/91   4.997659   1376.972754   275.523551    0.470800   275.052751    1374.619854      12.52%
1a       PENS    FLEXMN  Q      10/31/92   5.386857   1481.669835   275.052751    0.436785   274.615965    1479.316935      12.52%
1a       PENS    FLEXMN  Q      10/31/93   6.195974   1701.513381   274.615965    0.379747   274.236219    1699.160481      12.52%
1a       PENS    FLEXMN  Q      10/31/94   6.582611   1805.190350   274.236219    0.357442   273.878777    1802.837450      12.52%
1a       PENS    FLEXMN  Q      10/31/95   7.520572   2059.725061   273.878777    0.312862   273.565915    2057.372161      12.52%
1a       PENS    FLEXMN  Q      10/31/96   8.143869   2227.884975   273.565915    0.288917   273.276998    2225.532075      12.52%
1a       PENS    FLEXMN  Q      10/31/97   9.446061   2581.391196   273.276998    0.249088   273.027910    2579.038296      12.52%
1a       PENS    FLEXMN  Q      10/31/98  10.000000   2730.279104   273.027910    0.235290   272.792620    2727.926204      12.52%
1a       PENS    GROWEQ  Q      10/31/88   3.366636   1000.000000   297.032409    0.000000   297.032409    1000.000000      10.79%
1a       PENS    GROWEQ  Q      10/31/89   4.245562   1261.069507   297.032409    0.554202   296.478206    1258.716607      10.79%
</TABLE> 

                                    Page 2
<PAGE>
 
                                SI pens 1a bkup

<TABLE> 
<S>      <C>     <C>     <C>    <C>        <C>         <C>           <C>           <C>        <C>           <C>             <C> 
1a       PENS    GROWEQ  Q      10/31/90    3.510568   1040.806904   296.478206    0.670233   295.807973    1038.454004     10.79%
1a       PENS    GROWEQ  Q      10/31/91    4.720759   1396.438151   295.807973    0.498416   295.309557    1394.085251     10.79%
1a       PENS    GROWEQ  Q      10/31/92    4.986739   1472.631687   295.309557    0.471831   294.837726    1470.278787     10.79%
1a       PENS    GROWEQ  Q      10/31/93    5.866512   1729.669057   294.837726    0.401073   294.436653    1727.316157     10.79%
1a       PENS    GROWEQ  Q      10/31/94    5.389393   1586.834836   294.436653    0.436580   294.000073    1584.481936     10.79%
1a       PENS    GROWEQ  Q      10/31/95    6.525015   1918.354887   294.000073    0.360597   293.639476    1916.001987     10.79%
1a       PENS    GROWEQ  Q      10/31/96    6.662855   1956.477252   293.639476    0.353137   293.286339    1954.124352     10.79%
1a       PENS    GROWEQ  Q      10/31/97    8.374502   2456.127035   293.286339    0.280960   293.005379    2453.774135     10.79%
1a       PENS    GROWEQ  Q      10/31/98   10.000000   2930.053793   293.005379    0.235290   292.770089    2927.700893     10.79%
1a       PENS    HIBOND  Q      10/31/88    4.597460   1000.000000   217.511408    0.000000   217.511408    1000.000000      8.56%
1a       PENS    HIBOND  Q      10/31/89    4.698176   1021.906879   217.511408    0.500811   217.010597    1019.553979      8.56%
1a       PENS    HIBOND  Q      10/31/90    4.107856    891.448283   217.010597    0.572781   216.437817     889.095383      8.56%
1a       PENS    HIBOND  Q      10/31/91    5.420737   1173.252480   216.437817    0.434055   216.003761    1170.899580      8.56%
1a       PENS    HIBOND  Q      10/31/92    6.145141   1327.373569   216.003761    0.382888   215.620873    1325.020669      8.56%
1a       PENS    HIBOND  Q      10/31/93    7.348796   1584.553811   215.620873    0.320175   215.300698    1582.200911      8.56%
1a       PENS    HIBOND  Q      10/31/94    7.118262   1532.566780   215.300698    0.330544   214.970154    1530.213880      8.56%
1a       PENS    HIBOND  Q      10/31/95    7.716869   1658.896519   214.970154    0.304903   214.665251    1656.543619      8.56%
1a       PENS    HIBOND  Q      10/31/96    8.595628   1845.182640   214.665251    0.273732   214.391519    1842.829740      8.56%
1a       PENS    HIBOND  Q      10/31/97    9.892647   2120.899613   214.391519    0.237843   214.153675    2118.546713      8.56%
1a       PENS    HIBOND  Q      10/31/98   10.000000   2141.536753   214.153675    0.235290   213.918385    2139.183853      8.56%
1a       PENS    INTLEQ  Q      10/31/93    6.780778   1000.000000   147.475703    0.000000   147.475703    1000.000000     11.29%
1a       PENS    INTLEQ  Q      10/31/94    7.185245   1059.649055   147.475703    0.327463   147.148240    1057.296155     11.29%
1a       PENS    INTLEQ  Q      10/31/95    7.111342   1046.421459   147.148240    0.330866   146.817374    1044.068559     11.29%
1a       PENS    INTLEQ  Q      10/31/96    8.188589   1202.227134   146.817374    0.287339   146.530035    1199.874234     11.29%
1a       PENS    INTLEQ  Q      10/31/97    9.256089   1356.295047   146.530035    0.254200   146.275835    1353.942147     11.29%
1a       PENS    INTLEQ  Q      10/31/98   10.000000   1462.758350   146.275835    0.235290   146.040545    1460.405450     11.29%
1a       PENS    LIMMAT  Q      10/31/88    6.409040   1000.000000   156.029608    0.000000   156.029608    1000.000000      5.84%
1a       PENS    LIMMAT  Q      10/31/89    6.900156   1076.628637   156.029608    0.340992   155.688616    1074.275737      5.84%
1a       PENS    LIMMAT  Q      10/31/90    7.320476   1139.714776   155.688616    0.321414   155.367202    1137.361876      5.84%
1a       PENS    LIMMAT  Q      10/31/91    7.969560   1238.208241   155.367202    0.295236   155.071966    1235.855341      5.84%
1a       PENS    LIMMAT  Q      10/31/92    8.477709   1314.655006   155.071966    0.277540   154.794427    1312.302106      5.84%
1a       PENS    LIMMAT  Q      10/31/93    8.955965   1386.333469   154.794427    0.262719   154.531708    1383.980569      5.84%
1a       PENS    LIMMAT  Q      10/31/94    8.840839   1366.189952   154.531708    0.266140   154.265568    1363.837052      5.84%
1a       PENS    LIMMAT  Q      10/31/95    9.478367   1462.185671   154.265568    0.248239   154.017329    1459.832771      5.84%
1a       PENS    LIMMAT  Q      10/31/96    9.174547   1413.039226   154.017329    0.256460   153.760870    1410.686326      5.84%
1a       PENS    LIMMAT  Q      10/31/97    9.683001   1488.866655   153.760870    0.242993   153.517877    1486.513755      5.84%
1a       PENS    LIMMAT  Q      10/31/98   10.000000   1535.178769   153.517877    0.235290   153.282587    1532.825869      5.84%
</TABLE> 

                                    Page 3
<PAGE>
 
                                SI pens 1a bkup

<TABLE> 
<S>      <C>     <C>     <C>    <C>        <C>         <C>           <C>           <C>        <C>           <C>             <C> 
1a       PENS    PARTNR  Q      10/31/94    4.796650   1000.000000   208.478834    0.000000   208.478834    1000.000000     17.06%
1a       PENS    PARTNR  Q      10/31/95    5.895340   1229.053610   208.478834    0.399112   208.079722    1226.700710     17.06%
1a       PENS    PARTNR  Q      10/31/96    7.375327   1534.655994   208.079722    0.319023   207.760699    1532.303094     17.06%
1a       PENS    PARTNR  Q      10/31/97    9.989274   2075.378551   207.760699    0.235543   207.525157    2073.025651     17.06%
1a       PENS    PARTNR  Q      10/31/98   10.000000   2075.251566   207.525157    0.235290   207.289867    2072.898666     17.06%
1a       PENS    QUALBD  Q      10/31/88    4.871573   1000.000000   205.272506    0.000000   205.272506    1000.000000      6.76%
1a       PENS    QUALBD  Q      10/31/89    5.336973   1095.533824   205.272506    0.440868   204.831639    1093.180924      6.76%
1a       PENS    QUALBD  Q      10/31/90    5.552432   1137.313745   204.831639    0.423760   204.407878    1134.960845      6.76%
1a       PENS    QUALBD  Q      10/31/91    6.285700   1284.846601   204.407878    0.374326   204.033552    1282.493701      6.76%
1a       PENS    QUALBD  Q      10/31/92    6.767127   1380.720962   204.033552    0.347696   203.685857    1378.368062      6.76%
1a       PENS    QUALBD  Q      10/31/93    7.584102   1544.774315   203.685857    0.310241   203.375616    1542.421415      6.76%
1a       PENS    QUALBD  Q      10/31/94    7.024905   1428.694380   203.375616    0.334937   203.040679    1426.341480      6.76%
1a       PENS    QUALBD  Q      10/31/95    8.166115   1658.053534   203.040679    0.288130   202.752549    1655.700634      6.76%
1a       PENS    QUALBD  Q      10/31/96    8.585287   1740.688825   202.752549    0.274062   202.478487    1738.335925      6.76%
1a       PENS    QUALBD  Q      10/31/97    9.109501   1844.477983   202.478487    0.258291   202.220197    1842.125083      6.76%
1a       PENS    QUALBD  Q      10/31/98   10.000000   2022.201966   202.220197    0.235290   201.984907    2019.849066      6.76%
1a       PENS    SMLCAP  Q      10/31/95    8.013464   1000.000000   124.789978    0.000000   124.789978    1000.000000      8.24%
1a       PENS    SMLCAP  Q      10/31/96    9.216480   1150.124341   124.789978    0.255293   124.534686    1147.771441      8.24%
1a       PENS    SMLCAP  Q      10/31/97   11.840723   1474.580718   124.534686    0.198713   124.335973    1472.227818      8.24%
1a       PENS    SMLCAP  Q      10/31/98   10.000000   1243.359732   124.335973    0.235290   124.100683    1241.006832      8.24%
1a       PENS    VALUEQ  Q      10/31/88    3.194640   1000.000000   313.024316    0.000000   313.024316    1000.000000     11.67%
1a       PENS    VALUEQ  Q      10/31/89    3.538815   1107.735144   313.024316    0.664884   312.359432    1105.382244     11.67%
1a       PENS    VALUEQ  Q      10/31/90    2.913098    909.933637   312.359432    0.807697   311.551735     907.580737     11.67%
1a       PENS    VALUEQ  Q      10/31/91    3.916254   1220.115730   311.551735    0.600804   310.950932    1217.762830     11.67%
1a       PENS    VALUEQ  Q      10/31/92    4.405568   1369.915474   310.950932    0.534074   310.416857    1367.562574     11.67%
1a       PENS    VALUEQ  Q      10/31/93    4.815291   1494.747500   310.416857    0.488631   309.928227    1492.394600     11.67%
1a       PENS    VALUEQ  Q      10/31/94    5.092570   1578.331189   309.928227    0.462026   309.466200    1575.978289     11.67%
1a       PENS    VALUEQ  Q      10/31/95    6.236119   1929.868053   309.466200    0.377302   309.088899    1927.515153     11.67%
1a       PENS    VALUEQ  Q      10/31/96    7.461407   2306.238071   309.088899    0.315343   308.773556    2303.885171     11.67%
1a       PENS    VALUEQ  Q      10/31/97    9.180814   2834.792584   308.773556    0.256284   308.517271    2832.439684     11.67%
1a       PENS    VALUEQ  Q      10/31/98   10.000000   3085.172714   308.517271    0.235290   308.281981    3082.819814     11.67%
</TABLE> 

                                    Page 4


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