FNAL VARIABLE ACCOUNT
485APOS, 1997-02-28
Previous: FNAL VARIABLE ACCOUNT, 485APOS, 1997-02-28
Next: UGI CORP /PA/, U-3A-2, 1997-02-28



<PAGE>   1
   
                                       As filed with the Securities and Exchange
                                           Commission on February 28, 1997.
                                                         
    

                                                       Registration No. 33-79112

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM N-4

             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

   
                         POST-EFFECTIVE AMENDMENT NO. 3
    


                              FNAL VARIABLE ACCOUNT
                           (Exact name of Registrant)

                   FIRST NORTH AMERICAN LIFE ASSURANCE COMPANY
                               (Name of Depositor)


                      International Corporate Center at Rye
                            555 Theodore Fremd Avenue
                               Rye, New York 10580
              (Address of Depositor's Principal Executive Offices)

                                 (914) 921-1020
               (Depositor's Telephone Number Including Area Code)


   
                  Joseph Scott              
                    President               
            First North American Life       
                Assurance Company                            Copy to:        
         International Corporate Center                J. Sumner Jones, Esq. 
                     at Rye                           Jones & Blouch, L.L.P. 
            555 Theodore Fremd Avenue             1025 Thomas Jefferson St. N.W.
               Rye, New York 10580                        Suite 405 West     
     (Name and Address of Agent for Service)        Washington, D.C. 20007-0805
    
                                                  


   
Registrant has registered an indefinite amount of securities under the
Securities Act of 1933 pursuant to Rule 24f-2. The notice required pursuant to
Rule 24f-2 for the year ended December 31, 1996 was filed on February 27, 1997.
                                                                      
    
                             -----------------------

It is proposed that this filing will become effective:

   
         immediately upon filing pursuant to paragraph (b) 
     ---
         on date pursuant to paragraph (b) 
     ---
         60 days after filing pursuant to paragraph (a) 
     ---
         75 days after filing pursuant to paragraph (a)
     ---
      X  on May 1, 1997 pursuant to paragraph (a) of Rule 485
     ---
    
<PAGE>   2





                              FNAL VARIABLE ACCOUNT

                  CROSS REFERENCE TO ITEMS REQUIRED BY FORM N-4

   
<TABLE>
<CAPTION>

N-4 Item                           Caption in Prospectus
Part A                             ---------------------
- ------
<S>                                <C>
1..................................Cover Page
2..................................Special Terms
3..................................Summary
4..................................Performance Data;
                                   Financial Statements
5..................................General Information about
                                   First North American Life
                                   Assurance Company, FNAL
                                   Variable Account and NASL
                                   Series Trust
6..................................Charges and Deductions;
                                   Withdrawal Charge;
                                   Administration Fees;
                                   Mortality and Expense Risk
                                   Charge; Taxes; Appendix A;
                                   Appendix B
7..................................Accumulation Provisions;
                                   Company Approval;
                                   Purchase Payments;
                                   Accumulation Units;
                                   Net Investment Factor;
                                   Transfers Among
                                   Investment Options;
                                   Special Transfer Services - Dollar Cost 
                                   Averaging; Asset Rebalancing Program;
                                   Withdrawals;  Special Withdrawal Services -
                                   Systematic Withdrawal Plan; Contract Owner 
                                   Inquiries; Other Contract Provisions; 
                                   Ownership; Beneficiary; Modification;
8..................................Annuity Provisions; General;
                                   Annuity Options; Determination of Amount of 
                                   the First Variable Annuity Payment;
                                   Annuity Units and the Deter-
                                   mination of Subsequent
                                   Variable Annuity Payments;
                                   Transfers After Maturity Date
9..................................Accumulation Provisions;
                                   Death Benefit Before
</TABLE>
    
<PAGE>   3
   
<TABLE>
<S>                                <C>
                                   Maturity Date; Annuity
                                   Provisions; Death Benefit
                                   After Maturity Date
10.................................Accumulation Provisions;
                                   Purchase Payments; Accumula-
                                   tion Units; Value of Accumula-
                                   tion Units; Net Investment
                                   Factor; Distribution of
                                   Contracts
11 ............................... Withdrawals; Accumula-
                                   tion Provisions; Purchase
                                   Payments; Other Contract
                                   Provisions; Ten Day Right to
                                   Review
12.................................Federal Tax Matters; Intro-
                                   duction; The Company's Tax
                                   Status; Taxation of Annuities
                                   in General; Diversification
                                   Requirements; Qualified
                                   Retirement Plans
13.................................Legal Proceedings
14.................................Statement of Additional
                                   Information - Table of Contents


Part B                             Caption in Statement of
                                   Additional Information
                                   -----------------------

15.................................Cover Page
16.................................Table of Contents
17.................................General History and
                                   Information.
18.................................Services-Accountants;
                                   Services-Servicing Agent
19.................................Not Applicable
20.................................Principal Underwriter
21.................................Performance Data
22.................................Not Applicable
23.................................Financial Statements
</TABLE>
    
<PAGE>   4



                                     PART A



                      INFORMATION REQUIRED IN A PROSPECTUS
<PAGE>   5
                  FIRST NORTH AMERICAN LIFE ASSURANCE COMPANY
                  Annuity Service Office and Mailing Address:
                      International Corporate Center at Rye
                            555 Theodore Fremd Avenue
                               Rye, New York 10580



                              FNAL VARIABLE ACCOUNT



                                       OF

                   FIRST NORTH AMERICAN LIFE ASSURANCE COMPANY

                  FLEXIBLE PURCHASE PAYMENT INDIVIDUAL DEFERRED
                 COMBINATION FIXED AND VARIABLE ANNUITY CONTRACT
                                NON-PARTICIPATING

         This Prospectus describes a flexible purchase payment individual
deferred combination fixed and variable annuity contract (the "contract") issued
by First North American Life Assurance Company ("the Company"), a stock life
insurance company organized under the laws of the state of New York. The
contract is designed for use in connection with retirement plans which may or
may not qualify for special federal income tax treatment.

   
         The contract provides for the accumulation of contract values and the
payment of annuity benefits on a variable and/or fixed basis. The contract
offers thirty eight investment options: thirty four variable and four fixed. The
variable portion of the contract value and annuity payments, if selected on a
variable basis, will vary according to the investment performance of the
sub-accounts of FNAL Variable Account (the "Variable Account"). The Variable
Account is a separate account established by the Company. Purchase payments and
earnings on those purchase payments may be allocated to and transferred among
one or more of thirty four sub-accounts of the Variable Account. The assets of
each sub-account are invested in shares of NASL Series Trust (the "Trust"), a
mutual fund having an investment portfolio for each sub-account of the Variable
Account. (see the accompanying Prospectus of the Trust). Fixed contract values
may be accumulated under one, three, five and seven year fixed account
investment options. Except as specifically noted herein and as set forth under
the caption "FIXED ACCOUNT INVESTMENT OPTIONS" below, this Prospectus describes
only the variable portion of the contract.
    

   
         Additional information about the variable portion of the contract and
Variable Account is contained in a Statement of Additional Information, dated
the same date as this Prospectus, which has been filed with the Securities and
Exchange Commission and is incorporated herein by reference. The Statement of
Additional Information is available without charge upon request by writing the
Company at the above address or telephoning (914) 921-1020. In addition, the
Securities and Exchange Commission ("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 for the
Statement of Additional Information is included on page 34 of this Prospectus.
    

         Shares of the Trust are not deposits or obligations of, or guaranteed
or endorsed by, any bank, and the shares are not federally insured by the
Federal Deposit Insurance Corporation, the Federal Reserve Board, or any other
agency.

PLEASE READ THIS PROSPECTUS CAREFULLY AND KEEP IT FOR FUTURE REFERENCE. IT
CONTAINS INFORMATION ABOUT THE VARIABLE ACCOUNT AND THE VARIABLE PORTION OF THE
CONTRACT THAT A PROSPECTIVE PURCHASER SHOULD KNOW BEFORE INVESTING.

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.


   
                   The date of this Prospectus is May 1, 1997.
    

   
V24.PRO597
    


<PAGE>   6
                                TABLE OF CONTENTS
   

<TABLE>
<S>                                                           <C>
SPECIAL TERMS........................................         3
SUMMARY..............................................         5
GENERAL INFORMATION ABOUT FIRST NORTH
AMERICAN LIFE ASSURANCE COMPANY,
FNAL VARIABLE ACCOUNT AND NASL SERIES
TRUST................................................         10
   First North American Life Assurance Company.......         10
   FNAL Variable Account.............................         10
   NASL Series Trust.................................         11
DESCRIPTION OF THE CONTRACT..........................         15
   ACCUMULATION PROVISIONS ..........................         15
        Purchase Payments ...........................         15
        Accumulation Units ..........................         15
        Value of Accumulation Units                           16
        Net Investment Factor .......................         16
        Transfers Among Investment Options...........         16
        Maximum Number of Investment Options.........         17
        Special Transfer Services -
           Dollar Cost Averaging.....................         17
        Asset Rebalancing Program....................         17
        Withdrawals..................................         17
        Special Withdrawal Services -
           The Income Plan...........................         18
        Loans........................................         18
        Death Benefit Before Maturity Date...........         19
   ANNUITY PROVISIONS ...............................         20
        General .....................................         20
        Annuity Options .............................         21
        Determination of Amount of the First Variable
        Annuity Payment..............................         21
        Annuity Units and the Determination of
        Subsequent Variable Annuity Payments.........         22
        Transfers After Maturity Date................         22
        Death Benefit on or After Maturity Date......         22
   OTHER CONTRACT PROVISIONS ........................         22
        Ten Day Right to Review .....................         22
        Ownership ...................................         22
        Beneficiary .................................         23
        Annuitant....................................         23
        Modification ................................         23
        Company Approval ............................         23
        Misstatement and Proof of Age, Sex
        or Survival .................................         23
   FIXED ACCOUNT INVESTMENT OPTIONS..................         24
CHARGES AND DEDUCTIONS ..............................         26
   Withdrawal Charges................................         26
   Administration Fees...............................         27
   Mortality and Expense Risk Charge.................         27
   Taxes ............................................         27
FEDERAL TAX MATTERS .................................         28
   Introduction .....................................         28
   The Company's Tax Status .........................         28
   Taxation of Annuities in General..................         28
        Tax Deferral During Accumulation Period......         28
        Taxation of Partial and Full Withdrawals.....         29
        Taxation of Annuity Payments.................         30
        Taxation of Death Benefit Proceeds...........         30
        Penalty Tax on Premature Distributions.......         30
        Aggregation of Contracts.....................         30
   Qualified Retirement Plans........................         30
        Qualified Plan Types.........................         31
        Direct Rollovers.............................         32
   Federal Income Tax Withholding....................         33
GENERAL MATTERS......................................         33
   Performance Data..................................         33
   Financial Statements..............................         33
   Asset Allocation and Timing Services..............         33
   Distribution of Contracts ........................         33
   Contract Owner Inquiries..........................         34
   Legal Proceedings ................................         34
   Other Information ................................         34
STATEMENT OF ADDITIONAL INFORMATION -
  Table of Contents..................................         34
APPENDIX A:
   Examples of Calculation of Withdrawal Charge......         35
</TABLE>
    

                                       2
<PAGE>   7

                                  SPECIAL TERMS


         The following terms as used in this Prospectus have the indicated
meanings:

         Accumulation Unit - A unit of measure that is used to calculate the
value of the variable portion of the contract before the maturity date.


         Annuitant - Any natural person or persons whose life is used to
determine the duration of annuity payments involving life con tingencies. If the
contract owner names more than one person as an "annuitant," the second person
named shall be referred to as "co-annuitant." The "annuitant" and 
"co-annuitant" will be referred to collectively as "annuitant." The "annuitant"
is as designated on the contract specification page or in the application,
unless changed.



         Annuity Option - The method selected by the contract owner for annuity
payments made by the Company. At the maturity date, the Company will provide a
fixed annuity with payments guaranteed for 10 years and for the lifetime of the
annuitant, if the annuitant lives more than 10 years. This will be the annuity
option under the contract unless changed.


         Annuity Service Office - The service office of the Company is
International Corporate Center at Rye, 555 Theodore Fremd Avenue, Rye, New York
10580.

         Annuity Unit - A unit of measure that is used after the maturity date
to calculate variable annuity payments.


         Beneficiary - The person, persons or entity entitled to the death
benefit under the contract upon the death of a contract owner or, in certain
circumstances, an annuitant. The beneficiary is as specified in the application,
unless changed. If there is a surviving contract owner, that person will be
deemed the beneficiary.


         Contingent Beneficiary - The person, persons or entity to become the
beneficiary if the beneficiary is not alive. The contingent beneficiary is as
specified in the application, unless changed.

         Contract Anniversary - The anniversary of the contract date.

         Contract Date - The date of issue of the contract.

         Contract Value - The total of the investment account values and, if
applicable, any amount in the loan account attributable to the contract.

         Contract Year - The period of twelve consecutive months beginning on
the contract date or any anniversary thereof.

         Debt - Any amounts in the loan account attributable to the contract
plus any accrued loan interest. The loan provision is applicable to certain
qualified contracts only.


         Due Proof of Death - Due Proof of Death is required upon the death of
the contract owner or annuitant, as applicable. One of the following must be
received at the Annuity Service Office:

         (a) A certified copy of a death certificate;
         (b) A certified copy of a decree of a court of competent jurisdiction
             as to the finding of death; or 
         (c) Any other proof satisfactory to us.

Death benefits will be paid within 7 days of receipt of due proof of death and
all required claim forms by the Annuity Service Office.

         Fixed Annuity - An annuity option with payments which are predetermined
and guaranteed as to dollar amount.

         General Account - All the assets of the Company other than assets in
separate accounts.

         Investment Account - An account established by the Company which
represents a contract owner's interest in an investment option prior to the
maturity date.

         Investment Account Value - The value of a contract owner's investment
in an investment account.

                                       3
<PAGE>   8
   
         Investment Options - The investment choices available to contract
owners. Currently, there are thirty four variable and four fixed investment
options under the contract.
    

         Loan Account - The portion of the general account that is used for
collateral when a loan is taken.

         Market Value Charge - A charge that may be assessed if amounts are
withdrawn or transferred from the three, five or seven year investment options
prior to the end of the interest rate guarantee period.

   
         Maturity Date - The date on which annuity benefits commence. The
maturity date is the date specified on the contract specifications page and is
generally the first day of the month following the later of the annuitant's 90th
birthday or the tenth contract anniversary, unless changed.
    

         Net Purchase Payment - The purchase payment less the amount of premium
tax, if any.

         Non-Qualified Contracts - Contracts which are not issued under
qualified plans.

         Owner or Contract Owner - The person, persons (co-owner) or entity
entitled to all of the ownership rights under the contract. The owner has the
legal right to make all changes in contractual designations where specifically
permitted by the contract. The owner is as specified in the application, unless
changed.

         Portfolio or Trust Portfolio - A separate investment portfolio of the
Trust, a mutual fund in which the Variable Account invests, or of any successor
mutual fund.

         Purchase Payment - An amount paid by a contract owner to the Company as
consideration for the benefits provided by the contract.

         Qualified Contracts - Contracts issued under qualified plans.

         Qualified Plans - Retirement plans which receive favorable tax
treatment under Section 401, 403 or 408 of the Internal Revenue Code of 1986, as
amended.

         Separate Account - A segregated account of the Company that is not
commingled with the Company's general assets and obligations.

         Sub-Account(s) - One or more of the sub-accounts of the Variable
Account. Each sub-account is invested in shares of a different Trust portfolio.

         Valuation Date - Any date on which the New York Stock Exchange is open
for business and the net asset value of a Trust portfolio is determined.

         Valuation Period - Any period from one valuation date to the next,
measured from the time on each such date that the net asset value of each
portfolio is determined.

         Variable Account - The FNAL Variable Account, which is a separate
account of the Company.

         Variable Annuity - An annuity option with payments which: (1) are not
predetermined or guaranteed as to dollar amount, and (2) vary in relation to the
investment experience of one or more specified sub-accounts.

                                       4
<PAGE>   9
                                     SUMMARY

         The Contract. The contract offered by this Prospectus is flexible
purchase payment individual deferred combination fixed and variable annuity
contract. The contract provides for the accumulation of contract values and the
payment of annuity benefits on a variable and/or fixed basis. Except as
specifically noted herein and as set forth under the caption "FIXED ACCOUNT
INVESTMENT OPTIONS" below, this Prospectus describes only the variable portion
of the contract.

         Retirement Plans. The contract may be issued pursuant to either
non-qualified retirement plans or plans qualifying for special income tax
treatment under the Internal Revenue Code, such as individual retirement
accounts and annuities, pension and profit-sharing plans for corporations and
sole proprietorships/ partnerships ("H.R. 10" and "Keogh" plans) and
tax-sheltered annuities for public school systems and tax-exempt organizations.
(See "QUALIFIED RETIREMENT PLANS".)

         Purchase Payments. A contract may be issued upon the making of an
initial purchase payment of as little as $30. A minimum of $300 must be paid
during the first contract year. Purchase payments may be made at any time,
except that if a purchase payment would cause the contract value to exceed
$1,000,000, or the contract value already exceeds $1,000,000, additional
purchase payments will be accepted only with the prior approval of the Company.
The Company may, at its option, cancel a contract at the end of any two
consecutive contract years in which no purchase payments have been made, if both
(i) the total purchase payments made over the life of the contract, less any
withdrawals, are less than $2,000; and (ii) the contract value at the end of
such two year period is less than $2,000. The cancellation of contract
privileges may vary in certain states in order to comply with the requirements
of insurance laws and regulations in such state. (See "PURCHASE PAYMENTS".)

   
         Investment Options. Purchase payments may be allocated among the thirty
eight investment options currently available under the contract: thirty four
variable account investment options and four fixed account investment options.
Due to current administrative capabilities, a contract is limited to a maximum
of 17 investment options (including all fixed account investment options) during
the period prior to the maturity date of the contract. The thirty four variable
account investment options are the thirty four sub-accounts of the Variable
Account, a separate account established by the Company. The sub-accounts invest
in corresponding portfolios of the Trust: the Pacific Rim Emerging Markets
Trust, Science and Technology Trust, International Small Cap Trust, Emerging
Growth Trust, Pilgrim Baxter Growth Trust, Small/Mid Cap Trust, International
Stock Trust, Worldwide Growth Trust, Global Equity Trust, Growth Trust, Equity
Trust, Quantitative Equity Trust, Blue Chip Growth Trust, Real Estate Securities
Trust, Value Trust, International Growth and Income Trust, Growth and Income
Trust, Equity-Income Trust, Balanced Trust, Aggressive Asset Allocation Trust,
High Yield Trust, Moderate Asset Allocation Trust, Conservative Asset Allocation
Trust, Strategic Bond Trust, Global Government Bond Trust, Capital Growth Bond
Trust, Investment Quality Bond Trust, U.S. Government Securities Trust, Money
Market Trust, Lifestyle Aggressive 1000 Trust, Lifestyle Growth 820 Trust,
Lifestyle Balanced 640 Trust, Lifestyle Moderate 460 Trust and the Lifestyle
Conservative 280 Trust. (see the accompanying Prospectus of the Trust). The
portion of the contract value in the Variable Account and monthly annuity
payments, if selected on a variable basis, will reflect the investment
performance of the sub-accounts selected. (See "FNAL VARIABLE ACCOUNT".)
Purchase payments may also be allocated to the four fixed account investment
options: one, three, five and seven year guaranteed investment accounts. Under
the fixed account investment options, the Company guarantees the principal value
of purchase payments and the rate of interest credited to the investment account
for the term of the guarantee period. The portion of the contract value in the
fixed account investment options and monthly annuity payments, if selected on a
fixed basis, will reflect such interest and principal guarantees. (See "FIXED
ACCOUNT INVESTMENT OPTIONS".) Subject to certain regulatory limitations, the
Company may elect to add, subtract or substitute investment options.
    

         Transfers. Prior to the maturity date, amounts may be transferred among
the variable account investment options and from the variable account investment
options to the fixed account investment options without charge. In addition,
amounts may be transferred prior to the maturity date among the fixed account
investment options and from the fixed account investment options to the variable
account investment options, subject to a one year holding period requirement
(with certain exceptions) and a market value charge which may apply to such a
transfer. (See "FIXED ACCOUNT INVESTMENT OPTIONS".) After the maturity date,
transfers are not permitted from variable annuity options to fixed annuity
options or from fixed annuity options to variable annuity options. Transfers
from any investment account must be at least $300 or, if less, the entire
balance in the investment account. If, after the transfer the amount remaining
in the investment account of the contract from which the transfer is made is
less than $100, then we will transfer the entire amount instead of the requested
amount. The Company may impose certain additional limitations on transfers. (See
"TRANSFERS AMONG INVESTMENT OPTIONS" and "TRANSFERS AFTER MATURITY DATE".)
Transfer privileges may also be used under a special service offered by the
Company to dollar cost average an investment in the contract. (See "SPECIAL
TRANSFER SERVICES - DOLLAR COST AVERAGING".)

         Withdrawals. Prior to the earlier of the maturity date or the death of
the contract owner, the owner may withdraw all or a portion of the contract
value. The amount withdrawn from any investment account must be at least $300
or, if less, the entire balance of the investment account. If a partial
withdrawal plus any applicable withdrawal charge would reduce the contract value
to less than $300, the 



                                       5
<PAGE>   10
withdrawal request will be treated as a request to withdraw the entire contract
value. A withdrawal charge and an administration fee may be imposed. (See
"WITHDRAWALS".) A withdrawal may be subject to a penalty tax. (See "FEDERAL TAX
MATTERS".) Withdrawal privileges may also be exercised pursuant to the Company's
systematic withdrawal plan service. (See "SPECIAL WITHDRAWAL SERVICES -
SYSTEMATIC WITHDRAWAL PLAN".)

         Loans. The Company offers a loan privilege to owners of contracts
issued in connection with Section 403(b) qualified plans that are not subject to
Title I of ERISA. Owners of such contracts may obtain loans using the contract
as the only security for the loan. The effective cost of a contract loan is 2%
per year of the amount borrowed. (See "LOANS".)

         Death Benefits. The Company will pay the death benefit described below
(which, as defined, is net of any debt) to the beneficiary if any contract owner
dies before the maturity date. If there is a surviving contract owner, that
contract owner will be deemed to be the beneficiary. No death benefit is payable
on the death of any annuitant, except that if any contract owner is not a
natural person, the death of any annuitant will be treated as the death of an
owner. The death benefit will be determined as of the date on which written
notice and proof of death and all required claim forms are received at the
Company's Annuity Service Office.

         If any contract owner dies on or prior to his or her 85th birthday and
the oldest owner had an attained age of less than 81 years on the contract date,
the death benefit will be determined as follows: During the first contract year,
the death benefit will be the greater of: (a) the contract value or (b) the sum
of all purchase payments made, less any amounts deducted in connection with
partial withdrawals. During any subsequent contract year, the death benefit will
be the greater of: (a) the contract value or (b) the death benefit on the last
day of the previous contract year, plus any purchase payments made and less any
amounts deducted in connection with partial withdrawals since then.

         If any contract owner dies after his or her 85th birthday and the
oldest owner had an attained age of less than 81 years on the contract date, the
death benefit will be the greater of: (a) the contract value or (b) the excess
of (i) the sum of all purchase payments over (ii) the sum of any amounts
deducted in connection with partial withdrawals. If any contract owner dies and
the oldest owner had an attained age of 81 or greater on the contract date, the
death benefit will be the contract value less any applicable withdrawal charges
at the time of payment of benefits. If there is any debt under the contract, the
death benefit equals the death benefit, as described above, less such debt. (See
"DEATH BENEFIT BEFORE MATURITY DATE".) If the annuitant dies after the maturity
date and annuity payments have been selected based on an annuity option
providing for payments for a guaranteed period, the Company will make the
remaining guaranteed payments to the beneficiary. (See "DEATH BENEFIT ON OR
AFTER MATURITY DATE".)

         Annuity Payments. The Company offers a variety of fixed and variable
annuity options. Periodic annuity payments will begin on the maturity date. The
contract owner selects the maturity date, frequency of payment and annuity
option. (See "ANNUITY PROVISIONS".)

         Ten Day Review. Within 10 days of receipt of a contract, the contract
owner may cancel the contract by returning it to the Company. (See "TEN DAY
RIGHT TO REVIEW".)

         Charges and Deductions. The following table and Example are designed to
assist contract owners in understanding the various costs and expenses that
contract owners bear directly and indirectly. The table reflects expenses of the
separate account and the underlying portfolio company. The items listed under
"Contract Owner Transaction Expenses" and "Separate Account Annual Expenses" are
more completely described in this Prospectus (see "CHARGES AND DEDUCTIONS"). The
items listed under "Trust Annual Expenses" are described in detail in the
accompanying Trust Prospectus to which reference should be made.

CONTRACT OWNER TRANSACTION EXPENSES

Deferred sales load (as percentage of purchase payments)

<TABLE>
<CAPTION>

               NUMBER OF COMPLETE YEARS               WITHDRAWAL CHARGE
                 PURCHASE PAYMENT IN                     PERCENTAGE
                       CONTRACT                       
               ------------------------               -----------------
<S>                                                   <C>
                           0                                  6%
                           1                                  6%
                           2                                  5%
                           3                                  5%
                           4                                  4%
                           5                                  3%
</TABLE>


                                       6
<PAGE>   11
<TABLE>
<S>                                                           <C>
                           6                                  2%
                           7+                                 0%
</TABLE>


<TABLE>
<CAPTION>
<S>                                                                      <C>
Annual Contract Fee...................................................   $30

SEPARATE ACCOUNT ANNUAL EXPENSES
(as a percentage of average account value)

Mortality and expense risk fees.......................................   1.25%
Administration fee  - asset based.....................................   0.15%

Total Separate Account Annual Expenses................................   1.40%
</TABLE>

TRUST ANNUAL EXPENSES
(as a percentage of Trust average net assets)

   
<TABLE>
<CAPTION>

                                           MANAGEMENT       OTHER       TOTAL TRUST
TRUST PORTFOLIO                              FEES          EXPENSES   ANNUAL EXPENSES
- -------------------------------------------------------------------------------------
<S>                                        <C>             <C>        <C>

Pacific Rim Emerging Markets........        0.850%          0.300%           1.150%
Science and Technology..............        1.100%          0.100%*          1.200%
International Small Cap.............        1.100%          0.190%*          1.290%
Emerging Growth.....................        1.050%          0.100%*          1.150%
Pilgrim Baxter Growth...............        1.050%          0.300%*          1.350%
Small/Mid Cap.......................        1.000%          0.100%*          1.100%
International Stock.................        1.050%          0.200%*          1.250%
Worldwide Growth....................        1.000%          0.300%*          1.300%
Global Equity.......................        0.900%          0.110%           1.010%
Growth .............................        0.850%          0.160%*          1.010%
Equity..............................        0.750%          0.050%           0.800%
Quantitative Equity**...............        0.700%**        0.060%           0.760%**
Blue Chip Growth....................        0.925%          0.050%           0.975%
Real Estate Securities**............        0.700%**        0.100%           0.800%**
Value...............................        0.800%          0.050%           0.850%
International Growth and Income.....        0.950%          0.160%           1.110%
Growth and Income...................        0.750%          0.050%           0.800%
Equity Income.......................        0.800%          0.050%           0.850%
Balanced ...........................        0.800%          0.150%*          0.950%
Aggressive Asset Allocation.........        0.750%          0.150%           0.900%
High Yield..........................        0.775%          0.145%*          0.920%
Moderate Asset Allocation...........        0.750%          0.090%           0.840%
Conservative Asset Allocation.......        0.750%          0.120%           0.870%
Strategic Bond......................        0.775%          0.085%           0.860%
Global Government Bond..............        0.800%          0.100%           0.900%
Capital Growth Bond**...............        0.650%**        0.100%           0.750%**
Investment Quality Bond.............        0.650%          0.080%           0.730%
U.S. Government Securities..........        0.650%          0.060%           0.710%
Money Market .......................        0.500%          0.050%           0.550%
<CAPTION>

                                            Minimum Total Trust         Maximum Total Trust
                                            Annual Expenses***          Annual Expenses****
                                            -------------------         -------------------
<S>                                        <C>                              <C>
Lifestyle Aggressive 1000#                  0.760%                           1.350%
Lifestyle Growth 820#                       0.720%                           1.260%
Lifestyle  Balanced 640#                    0.680%                           1.180%
Lifestyle Moderate 460#                     0.630%                           1.090%
Lifestyle Conservative 260#                 0.590%                           1.010%
</TABLE>
    

   
*Based on estimates of payments to be made during the current fiscal year.
    

                                       7

<PAGE>   12
   
**"Total Trust Annual Expenses" for the Quantitative Equity, Real Estate
Securities and Capital Growth Bond Trusts do not reflect an agreement by NASL
Financial Services, Inc. ("NASL Financial") voluntarily to waive fees payable to
it and/or reimburse expenses for a period of one year commencing January 1, 1997
to the extent necessary to prevent "Total Trust Annual Expenses" for each such
Trust from exceeding .50% of average net assets. "Management Fees" for each such
Trust do not reflect estimated fee waivers by NASL Financial pursuant to such
agreement. If such waivers were reflected "Management Fees" would be 0.440%,
0.400% and 0.400% for the Quantitative Equity Trust, Real Estate Securities
Trust and the Capital Growth Bond Trust, respectively.
    

   
***Minimum Fees are determined assuming the following allocation for the
Underlying Portfolios: Lifestyle Aggressive 1000 Trust, 100% Quantitative Equity
Trust; Lifestyle Growth 820 Trust, 80% Quantitative Equity Trust, 20% Money
Market Trust; Lifestyle Balanced 640 Trust, 60% Quantitative Equity Trust, 40%
Money Market Trust; Lifestyle Moderate 460 Trust, 40% Quantitative Equity Trust,
60% Money Market Trust; Lifestyle Conservative 280 Trust, 20% Quantitative
Equity Trust, 80% Money Market Trust.
    

   
****Maximum Fees are determined assuming the following allocation for the
Underlying Portfolios: Lifestyle Aggressive 1000 Trust, 100% Pilgrim Baxter
Growth Trust; Lifestyle Growth 820 Trust, 80% Pilgrim Baxter Growth Trust, 20%
High Yield Trust; Lifestyle Balanced 640 Trust, 60% Pilgrim Baxter Growth Trust,
40% High Yield Trust; Lifestyle Moderate 460 Trust, 40% Pilgrim Baxter Growth
Trust, 60% High Yield Trust; Lifestyle Conservative 280 Trust, 20% Pilgrim
Baxter Growth Trust, 80% High Yield Trust.
    

   
#Each Lifestyle Trust will invest in shares of the Underlying Portfolios.
Therefore, each Lifestyle Trust will, in addition to its own expenses, such as
certain Other Expenses, bear its pro rata share of the fees and expenses
incurred by the Underlying Portfolios and the investment return of each
Lifestyle Trust will be net of the Underlying Portfolio expenses. NASL Financial
has voluntarily agreed to pay the expenses of each Lifestyle Trust (excluding
the expenses of the Underlying Portfolios). This expenses reimbursement may be
terminated at any time after December 31, 1997. If such expense reimbursement
was not in effect, Total Trust Annual Expenses would be .04% higher (based on
estimates of the expenses of the Lifestyle Trusts for the current fiscal year)
as noted in the chart below:
    

   
<TABLE>
<CAPTION>

                                     Minimum Total Trust    Maximum Total Trust
                                     Annual Expenses***     Annual Expenses****
                                     -------------------    -------------------
<S>                                  <C>                    <C>
Lifestyle Aggressive 1000 Trust            0.800%                 1.390%
Lifestyle Growth 820 Trust                 0.760%                 1.300%
Lifestyle Balanced 640 Trust               0.720%                 1.220%
Lifestyle Moderate 460 Trust               0.670%                 1.130%
Lifestyle Conservative 280 Trust           0.630%                 1.050%
</TABLE>
    


Example

A contract owner would pay the following expenses on a $1,000 investment,
assuming 5% annual return on assets, if the contract owner surrendered the
contract at the end of the applicable time period:

   
<TABLE>
<CAPTION>

TRUST PORTFOLIO                           1 YEAR     3 YEARS      5 YEARS**    10 YEARS**
- -----------------------------------------------------------------------------------------

<S>                                       <C>        <C>          <C>          <C>
Pacific Rim Emerging Markets........       $82         $131         $180         $297
Science & Technology................        83          132
International Small Cap.............        83          135         187           311
Emerging Growth.....................        82          131
Pilgrim Baxter Growth...............        84          136
Small/Mid Cap.......................        82          129          177          292
International Stock.................        83          133
Worldwide Growth....................        83          135
Global Equity.......................        81          127          173          283
Growth Trust........................        81          127          173          283
Equity..............................        79          121          162          262
Quantitative Equity.................        78          119          160          258
Blue Chip Growth....................        80          126          171          280
Real Estate Securities..............        79          121          162          262
Value...............................        79          122
</TABLE>
    

                                       8
<PAGE>   13
   
<TABLE>
<CAPTION>

<S>                                       <C>        <C>          <C>          <C>
International Growth and Income.....        82          129          178          293
Growth and Income...................        79          121          162          262
Equity Income ......................        79          122          165          267
<CAPTION>
TRUST PORTFOLIO                           1 YEAR     3 YEARS      5 YEARS**    10 YEARS**
- -----------------------------------------------------------------------------------------
<S>                                       <C>         <C>         <C>          <C>
Balanced............................        80          125
Aggressive Asset Allocation.........        80          123          167          272
High Yield..........................        80          124
Moderate Asset Allocation...........        79          122          164          266
Conservative Asset Allocation.......        79          123          166          269
Strategic Bond......................        79          122          165          268
Global Government Bond..............        80          123          167          272
Capital Growth Bond.................        78          119          160          257
Investment Quality Bond.............        78          119          159          255
U.S. Government  Securities.........        78          118          158          253
Money Market........................        76          113          150          236
Lifestyle Aggressive 1000*..........        81          128
Lifestyle Growth 820*...............        81          126
Lifestyle  Balanced 640*............        80          124
Lifestyle Moderate 460*.............        79          122
Lifestyle Conservative 280*.........        79          121
</TABLE>
    

   
*The Example of Expenses for the Lifestyle Trusts is calculated using the
midpoint of the minimum and maximum fees set forth under Annual Operating
Expenses.
    

   
** The Example of Expenses for certain Trusts contains only 1 year and 3 year
examples since they are newly formed Trusts.
    

A contract owner would pay the following expenses on a $1,000 investment,
assuming 5% annual return on assets, if the contract owner annuitized as
provided in the contract or did not surrender the contract at the end of the
applicable time period:


   
<TABLE>
<CAPTION>

TRUST PORTFOLIO                           1 YEAR     3 YEARS      5 YEARS**    10 YEARS**
- -----------------------------------------------------------------------------------------
<S>                                       <C>        <C>          <C>          <C>
Pacific Rim Emerging Markets........       $27       $82          $140         $297
Science & Technology................        27        83
International Small Cap.............        28        86           147         311
Emerging Growth.....................        27        82
Pilgrim Baxter Growth...............        29        88
Small/Mid Cap.......................        26        80           137         292
International Stock.................        28        85
Worldwide Growth....................        28        86
Global Equity.......................        25        78           133         283
Growth..............................        25        78           133         283
Equity .............................        23        71           122         262
Quantitative Equity.................        23        70           120         258
Blue Chip Growth....................        25        77           131         280
Real Estate Securities..............        23        71           122         262
Value...............................        24        73
International Growth and Income.....        26        81           138         293
Growth and Income...................        23        71           122         262
Equity Income.......................        24        73           125         267
Balanced ...........................        25        76
Aggressive Asset Allocation.........        24        74           127         272
High Yield..........................        24        75
Moderate Asset Allocation...........        24        73           124         266
Conservative Asset Allocation.......        24        74           126         269
Strategic Bond......................        24        73           125         268
Global Government Bond..............        24        74           127         272
Capital Growth......................        23        70           120         257
</TABLE>
    

                                       9
<PAGE>   14
   
<TABLE>
<CAPTION>
<S>                                     <C>        <C>          <C>          <C>
Investment Quality Bond.............        22        69           119          255
U.S. Government Securities..........        22        69           118          253
Money Market........................        21        64           110          236
<CAPTION>
TRUST PORTFOLIO                          1 YEAR     3 YEARS      5 YEARS**     10 YEARS**
- -----------------------------------------------------------------------------------------
<S>                                     <C>        <C>
Lifestyle Aggressive 1000*..........        26        79
Lifestyle Growth 820*...............        25        77
Lifestyle  Balanced 640*............        24        75
Lifestyle Moderate 460*.............        24        73
Lifestyle Conservative 280*.........        23        71
</TABLE>
    

   
*The Example of Expenses for the Lifestyle Trusts is calculated using the
midpoint of the minimum and maximum fees set forth under Annual Operating
Expenses.
    

   
** The Example of Expenses for certain Trusts contains only 1 year and 3 year
examples since they are newly formed Trusts.
    

   
         For purposes of presenting the foregoing Example, the Company has made
certain assumptions mandated by the Securities and Exchange Commission (the
"Commission"). The Company has assumed that, where applicable, the maximum sales
load is deducted, that there are no transfers or other transactions and that the
"Other Expenses" line item under "Trust Annual Expenses" will remain the same.
Such assumptions, which are mandated by the Commission in an attempt to provide
prospective investors with standardized data with which to compare various
annuity contracts, do not take into account certain features of the contract and
prospective changes in the size of the Trust which may operate to change the
expenses borne by contract owners. Consequently, the amounts listed in the
Example above should not be considered a representation of past or future
expenses and actual expenses borne by contract owners may be greater or lesser
than those shown.
    

   
         In addition, for purposes of calculating the values in the above
Example, the Company has translated the $30 annual administration charge listed
under "Annual Contract Fee" to a 0.086% annual asset charge based on the $35,000
approximate average size of contracts of a comparable series issued by the
Company in 1996. So translated, such charge would be higher for smaller
contracts and lower for larger contracts. The example for certain of the Trusts
do not include 5 and 10 year figures because they are newly formed portfolios.
Amounts listed under "Other Expenses" for these Trusts are based on estimates
for current year expenses.
    

                                 * * * * * * * *

         The above summary is qualified in its entirety by the detailed
information appearing elsewhere in this Prospectus and Statement of Additional
Information and the Prospectus and Statement of Additional Information for the
Trust, to which reference should be made. This Prospectus generally describes
only the variable aspects of the contract, except where fixed aspects are
specifically mentioned.

          GENERAL INFORMATION ABOUT FIRST NORTH AMERICAN LIFE ASSURANCE
              COMPANY, FNAL VARIABLE ACCOUNT AND NASL SERIES TRUST

FIRST NORTH AMERICAN LIFE ASSURANCE COMPANY

         First North American Life Assurance Company ("the Company") is a stock
life insurance company organized in 1992 under the laws of the state of New
York. The Company's principal office is located at International Corporate
Center at Rye, 555 Theodore Fremd Avenue, Rye, New York 10580.

         The Company is a wholly-owned subsidiary of North American Security
Life Insurance Company, ("Security Life"). Security Life is a stock life
insurance company organized under the laws of Delaware in 1979 with its
principal office located at 116 Huntington Avenue, Boston, Massachusetts 02116.
Security Life's principal business is offering a variable annuity contract,
similar to that offered by the Company in New York, 45 other states, Puerto Rico
and the District of Columbia.

         The ultimate parent of Security Life is The Manufacturers Life
Insurance Company ("Manulife"), a Canadian mutual life insurance company based
in Toronto, Canada. Prior to January 1, 1996, Security Life was a wholly owned
subsidiary of North American Life Assurance Company ("NAL"), a Canadian mutual
life insurance company. On January 1, 1996 NAL and Manulife merged with the
combined company retaining the name Manulife.

FNAL VARIABLE ACCOUNT



                                       10
<PAGE>   15
         The Company established the Variable Account on March 4, 1992 as a
separate account under the laws of New York. The income, gains and losses,
whether or not realized, from assets of the Variable Account are, in accordance
with the contracts, credited to or charged against the Variable Account without
regard to other income, gains or losses of the Company. Nevertheless, all
obligations arising under the contracts are general corporate obligations of the
Company. Assets of the Variable Account may not be charged with liabilities
arising out of any other business of the Company.

         The Variable Account is registered with the Commission under the
Investment Company Act of 1940 ("1940 Act") as a unit invest ment trust. A unit
investment trust is a type of investment company which invests its assets in
specified securities, such as the shares of one or more investment companies.
Registration under the 1940 Act does not involve supervision by the Commission
of the management or investment policies or practices of the Variable Account.
If deemed by the Company to be in the best interests of persons having voting
rights under the contracts, the Variable Account may be operated as a management
company under the 1940 Act or it may be deregistered under such Act in the event
such registration is no longer required.

   
         There are currently thirty four sub-accounts within the Variable
Account: The Company reserves the right, subject to prior approval of the New
York Superintendent of Insurance and compliance with applicable law, to add
other sub-accounts, eliminate existing sub-accounts, combine sub-accounts or
transfer assets in one sub-account to another sub-account established by the
Company or an affiliated company.
    

NASL SERIES TRUST

   
         The assets of each sub-account of the Variable Account are invested in
shares of a corresponding portfolio of the Trust. A description of each
portfolio is set forth below. The Trust is registered under the 1940 Act as an
open-end management investment company. Each of the portfolios is diversified
for purposes of the 1940 Act, except for the Global Government Bond Trust, the
Emerging Growth Trust and the five Lifestyle Trusts, which are non-diversified.
The Trust receives investment advisory services from NASL Financial Services,
Inc.
    

   
The Trust currently has fourteen Subadvisers who manage all of the portfolios:
    

   
<TABLE>
<CAPTION>

                  SUBADVISER                                SUBADVISER TO
                  ----------                                -------------
<S>                                                         <C>

         Fred Alger Management, Inc. ("Alger")              Small/Mid Cap Trust

         Founders Asset Management, Inc. ("Founders")       Growth Trust
                                                            Worldwide Growth Trust
                                                            Balanced Trust
                                                            International Small Cap Trust

         Oechsle International Advisors, L.P.               Global Government Bond Trust
                  ("Oechsle International")

         Fidelity Management Trust Company                  Equity Trust
                  ("FMTC")                                  Conservative Asset Allocation Trust
                                                            Moderate Asset Allocation Trust
                                                            Aggressive Asset Allocation Trust

         Wellington Management Company LLP                  Growth and Income Trust
                  ("Wellington Management")                 Investment Quality Bond Trust

         Salomon Brothers Asset Management Inc.             U.S. Government Securities Trust
                  ("SBAM")                                  Strategic Bond Trust

         J.P. Morgan Investment Management Inc.             International Growth and Income Trust
                  ("J.P. Morgan")

         T. Rowe Price Associates, Inc.                     Science & Technology Trust
                  ("T. Rowe Price")                         Blue Chip Growth Trust
                                                            Equity-Income Trust
</TABLE>
    


                                       11
<PAGE>   16
   
<TABLE>
<S>                                                         <C>
         Rowe Price-Fleming International, Inc.             International Stock Trust
                  ("Price-Fleming")
                  SUBADVISER                                SUBADVISER TO
                  ----------                                -------------

         Morgan Stanley Asset Management Inc.               Global Equity Trust
                  ("Morgan Stanley")

         Miller Anderson & Sherrerd, LLP ("MAS")            Value Trust
                                                            High Yield Trust

         Warburg, Pincus Counsellors, Inc. ("Warburg")      Emerging Growth Trust

         Pilgrim Baxter & Associates, Ltd. ("PBHG")         Pilgrim Baxter Growth Trust

         Manufacturers Adviser Corporation ("MAC")          Pacific Rim Emerging Markets Trust
                                                            Quantitative Equity Trust
                                                            Real Estate Securities Trust
                                                            Capital Growth Bond Trust
                                                            Money Market Trust
                                                            Lifestyle Trusts
</TABLE>
    


The following is a brief description of each portfolio:

   
         THE PACIFIC RIM EMERGING MARKETS TRUST seeks long-term growth of
         capital by investing in a diversified portfolio that is comprised
         primarily of common stocks and equity-related securities of
         corporations domiciled in countries in the Pacific Rim region.
    

   
         THE SCIENCE & TECHNOLOGY TRUST seeks long-term growth of capital.
         Current income is incidental to the portfolio's objective.
    

   
         THE INTERNATIONAL SMALL CAP TRUST seeks capital appreciation by
         investing primarily in securities issued by foreign companies which
         have total market capitalization or annual revenues of $1 billion or
         less. These securities may represent companies in both established and
         emerging economies throughout the world.
    

   
         THE EMERGING GROWTH TRUST seeks maximum capital appreciation by
         investing primarily in a portfolio of equity securities of domestic
         companies. The Emerging Growth Trust ordinarily will invest at least
         65% of its total assets in common stocks or warrants of emerging growth
         companies that represent attractive opportunities for maximum capital
         appreciation.
    

   
         THE PILGRIM BAXTER GROWTH TRUST seeks capital appreciation by investing
         in companies believed by the subadviser to have an outlook for strong
         earnings growth and the potential for significant capital appreciation.
    

         THE SMALL/MID CAP TRUST seeks long term capital appreciation by
         investing at least 65% of its total assets (except during temporary
         defensive periods) in small/mid cap equity securities. As used herein
         small/mid cap equity securities are equity securities of companies
         that, at the time of purchase, have total market capitalization between
         $500 million and $5 billion.

   
         THE INTERNATIONAL STOCK TRUST seeks long-term growth of capital by
         investing primarily in common stocks of established, non-U.S.
         companies.
    

   
         THE WORLDWIDE GROWTH TRUST seeks long-term growth of capital by
         normally investing at least 65% of its total assets in equity
         securities of growth companies in a variety of markets throughout the
         world.
    

   
         THE GLOBAL EQUITY TRUST seeks long-term capital appreciation by
         investing primarily in equity securities throughout the world,
         including U.S. issuers and emerging markets.
    

   
         THE GROWTH TRUST seeks long term growth of capital by investing at
         least 65% of the portfolio's total assets in common stocks of
         well-established, high-quality growth companies that the subadviser
         believes have the potential to increase earnings faster than the rest
         of the market.
    

                                       12

<PAGE>   17
         THE EQUITY TRUST seeks growth of capital, by investing primarily in
         common stocks of United States issuers and securities convertible into
         or carrying the right to buy common stocks.

   
         THE QUANTITATIVE EQUITY TRUST seeks to achieve intermediate and
         long-term growth through capital appreciation and current income by
         investing in common stocks and other equity securities of well
         established companies with promising prospects for providing an above
         average rate of return.
    

   
         THE BLUE CHIP GROWTH TRUST seeks to achieve long-term growth of
         capital. Current income is a secondary objective and many of the stocks
         in the portfolio are expected to pay dividends.
    

   
         THE REAL ESTATE SECURITIES TRUST seeks to achieve a combination of
         long-term capital appreciation and satisfactory current income by
         investing in real estate related equity and debt securities.
    

   
         THE VALUE TRUST seeks to realize an above-average total return over a
         market cycle of three to five years, consistent with reasonable risk by
         investing primarily in common and preferred stocks, convertible
         securities, rights and warrants to purchase common stocks, ADRs and
         other equity securities of companies with equity capitalizations
         usually greater than $300 million.
    

   
         THE INTERNATIONAL GROWTH AND INCOME TRUST seeks long-term growth of
         capital and income by investing, under normal circumstances, at least
         65% of its total assets in equity securities of foreign issuers. The
         Portfolio may also invest in debt securities of corporate or sovereign
         issuers rated A or higher by Moody's or S&P or, if unrated, of
         equivalent credit quality as determined by the subadviser. Under normal
         circumstances, the Portfolio will be invested approximately 85% in
         equity securities and 15% in fixed income securities.
    

   
         THE GROWTH AND INCOME TRUST seeks long-term growth of capital and
         income, consistent with prudent investment risk, by investing primarily
         in a diversified portfolio of common stocks of United States issuers
         which the Subadviser believes are of high quality.
    

   
         THE EQUITY-INCOME TRUST seeks to provide substantial dividend income
         and also long term capital appreciation by investing primarily in
         dividend-paying common stocks, particularly of established companies
         with favorable prospects for both increasing dividends and capital
         appreciation.
    

   
         THE BALANCED TRUST seeks current income and capital appreciation by
         investing in a balanced portfolio of common stocks, U.S. and foreign
         government obligations and a variety of corporate fixed-income
         securities.
    

   
         THE HIGH YIELD TRUST seeks to realize an above-average total return
         over a market cycle of three to five years, consistent with reasonable
         risk by investing primarily in high yield debt securities, including
         corporate bonds and other fixed-income securities.
    

         THE AUTOMATIC ASSET ALLOCATION TRUSTS seek the highest potential total
         return consistent with a specified level of risk tolerance --
         conservative, moderate or aggressive -- by investing primarily in the
         kinds of securities in which the Equity, Investment Quality Bond, U.S.
         Government Securities and Money Market Trusts may invest.

   
         * THE AGGRESSIVE ASSET ALLOCATION TRUST seeks the highest total return
         consistent with an aggressive level of risk tolerance. This Trust
         attempts to limit the decline in portfolio value in very adverse market
         conditions to 15% over any three year period.
    

   
         * THE MODERATE ASSET ALLOCATION TRUST seeks the highest total return
         consistent with a moderate level of risk tolerance. This Trust attempts
         to limit the decline in portfolio value in very adverse market
         conditions to 10% over any three year period.
    

   
         * THE CONSERVATIVE ASSET ALLOCATION TRUST seeks the highest total
         return consistent with a conservative level of risk tolerance. This
         Trust attempts to limit the decline in portfolio value in very adverse
         market conditions to 5% over any three year period.
    

   
         THE STRATEGIC BOND TRUST seeks a high level of total return consistent
         with preservation of capital by giving its subadviser broad discretion
         to deploy the portfolio's assets among certain segments of the
         fixed-income market as the subadviser 
    


                                       13


<PAGE>   18
   
         believes will best contribute to achievement of the portfolio's
         investment objective.
    

   
         THE GLOBAL GOVERNMENT BOND TRUST seeks a high level of total return by
         placing primary emphasis on high current income and the preservation of
         capital, by investing primarily in a global portfolio of high-quality,
         fixed-income securities of foreign and United States governmental
         entities and supranational issuers.
    

   
         THE CAPITAL GROWTH BOND TRUST seeks to achieve growth of capital by
         investing in medium-grade or better debt securities, with income as a
         secondary consideration. The Capital Growth Bond Trust differs from
         most "bond" funds in that its primary objective is capital
         appreciation, not income.
    

   
         THE INVESTMENT QUALITY BOND TRUST seeks a high level of current income
         consistent with the maintenance of principal and liquidity, by
         investing primarily in a diversified portfolio of investment grade
         corporate bonds and U.S. Government bonds with intermediate to longer
         term maturities. The portfolio may also invest up to 20% of its assets
         in non-investment grade fixed income securities.
    

   
         THE U.S. GOVERNMENT SECURITIES TRUST seeks a high level of current
         income consistent with preservation of capital and maintenance of
         liquidity, by investing in debt obligations and mortgage-backed
         securities issued or guaranteed by the U.S. Government, its agencies or
         instrumentalities and derivative securities such as collateralized
         mortgage obligations backed by such securities.
    

   
         THE MONEY MARKET TRUST seeks maximum current income consistent with
         preservation of principal and liquidity, by investing in high quality
         money market instruments with maturities of 397 days or less issued
         primarily by United States entities.
    

   
         THE LIFESTYLE AGGRESSIVE 1000 TRUST seeks to provide long term growth
         of capital (current income is not a consideration) by investing 100% of
         the Lifestyle Trust's assets in other portfolios of the Trust
         ("Underlying Portfolios") which invest primarily in equity securities.
    

   
         THE LIFESTYLE GROWTH 820 TRUST seeks to provide long term growth of
         capital with consideration also given to current income by investing
         approximately 20% of the Lifestyle Trust's assets in Underlying
         Portfolios which invest primarily in fixed income securities and
         approximately 80% of its assets in Underlying Portfolios which invest
         primarily in equity securities.
    

   
         THE LIFESTYLE BALANCED 640 TRUST seeks to provide a balance between a
         high level of current income and growth of capital with a greater
         emphasis given to capital growth by investing approximately 40% of the
         Lifestyle Trust's assets in Underlying Portfolios which invest
         primarily in fixed income securities and approximately 60% of its
         assets in Underlying Portfolios which invest primarily in equity
         securities.
    

   
         THE LIFESTYLE MODERATE 460 TRUST seeks to provide a balance between a
         high level of current income and growth of capital with a greater
         emphasis given to high income by investing approximately 60% of the
         Lifestyle Trust's assets in Underlying Portfolios which invest
         primarily in fixed income securities and approximately 40% of its
         assets in Underlying Portfolios which invest primarily in equity
         securities.
    

   
         THE LIFESTYLE CONSERVATIVE 280 TRUST seeks to provide a high level of
         current income with some consideration also given to growth of capital
         by investing approximately 80% of the Lifestyle Trust's assets in
         Underlying Portfolios which invest primarily in fixed income securities
         and approximately 20% of its assets in Underlying Portfolios which
         invest primarily in equity securities.
    

   
         In pursuing the Strategic Bond, High Yield and Investment Quality Bond
Trusts' investment objective, each portfolio expects to invest a portion of its
assets in high yield securities, commonly known as "junk bonds" which also
present a high degree of risk. The risks of these securities include price
volatility and risk of default in the payment of interest and principal. See
"Risk Factors Relating to High Yield Securities" contained in the NASL Series
Trust prospectus before investing in either Trust. In pursuing the Pacific Rim
Emerging Markets, International Stock, Worldwide Growth, Global Equity,
Strategic Bond, International Growth and Income, International Small Cap, High
Yield and Global Government Bond Trusts' investment objective, each portfolio
may invest up to 100% of its assets in foreign securities, which may present
additional risks. See "Foreign Securities" contained in the NASL Series Trust
prospectus before investing in any of these Trusts.
    

         If the shares of a Trust portfolio are no longer available for
investment or in the Company's judgment investment in a Trust 

                                       14
<PAGE>   19
portfolio becomes inappropriate in view of the purposes of the Variable Account,
the Company may eliminate the shares of a portfolio and substitute shares of
another portfolio of the Trust or another open-end registered investment
company. Substitution may be made with respect to both existing investments and
the investment of future purchase payments. However, no such substitution will
be made without notice to the contract owner and prior approval of the
Commission to the extent required by the 1940 Act.


         The Company will vote shares of the Trust portfolios held in the
Variable Account at meetings of shareholders of the Trust in accordance with
voting instructions received from the persons having the voting interest under
the contracts. The number of portfolio shares for which voting instructions may
be given will be determined by the Company in the manner described below, not
more than 90 days prior to the meeting of the Trust. Trust proxy material will
be distributed to each person having the voting interest under the contract
together with appropriate forms for giving voting instructions. Portfolio shares
held in the Variable Account that are attributable to contract owners and as to
which no timely instructions are received, and portfolio shares held in the
Variable Account that are beneficially owned by the Company will be voted by the
Company in proportion to the instructions received.


         Prior to the maturity date, the person having the voting interest under
a contract is the contract owner and the number of votes as to each portfolio
for which voting instructions may be given is determined by dividing the value
of the investment account corresponding to the sub-account in which such
portfolio shares are held by the net asset value per share of that portfolio.
After the maturity date, the person having the voting interest under a contract
is the annuitant and the number of votes as to each portfolio for which voting
instructions may be given is determined by dividing the reserve for the contract
allocated to the sub-account in which such portfolio shares are held by the net
asset value per share of that portfolio. Generally, the number of votes tends to
decrease as annuity payments progress since the amount of reserves attributable
to a contract will usually decrease after commencement of annuity payments. The
Company reserves the right to make any changes in the voting rights described
above that may be permitted by the federal securities laws or regulations or
interpretations of these laws or regulations.


         A full description of the Trust, including the investment objectives,
policies and restrictions of each of the portfolios is contained in the
Prospectus for the Trust which accompanies this Prospectus and should be read by
a prospective purchaser before investing.


                           DESCRIPTION OF THE CONTRACT

ACCUMULATION PROVISIONS

PURCHASE PAYMENTS


         Purchase payments are paid to the Company at its Annuity Service
Office. The minimum purchase payment is $30; however, at least $300 must be paid
during the first contract year. Purchase payments may be made at any time. The
Company may provide for purchase payments to be automatically withdrawn from a
contract owner's bank account on a periodic basis. If a purchase payment would
cause the contract value to exceed $1,000,000 or the contract value already
exceeds $1,000,000, additional purchase payments will be accepted only with the
prior approval of the Company.



         The Company may, at its option, cancel a contract at the end of any
three consecutive contract years in which no purchase pay ments have been made,
if both (i) the total purchase payments made over the life of the contract, less
any withdrawals, are less than $2,000; and (ii) the contract value at the end of
such three year period is less than $2,000. The cancellation of contract
privileges may vary in certain states in order to comply with the requirements
of insurance laws and regulations in such state. Upon cancellation the Company
will pay the contract owner the contract value computed as of the valuation
period during which the cancellation occurs less any debt and less the annual
$30 administration fee. The amount paid will be treated as a withdrawal for
Federal tax purposes and thus may be subject to income tax and to a 10% penalty
tax. (See "FEDERAL TAX MATTERS".)



         Purchase payments are allocated among the investment options in
accordance with the percentages designated by the contract owner. In addition,
contract owners have the option to participate in the Guarantee Plus Program
administered by the Company. Under the Guarantee Plus Program the initial
purchase payment is split between the fixed and variable investment options. A
percentage of the initial purchase payment is allocated to the chosen fixed
account, such that, at the end of the guaranteed period the fixed account will
have grown to an amount at least equal to the total initial purchase payment.
The percentage depends upon the current interest rate of the fixed investment
option. The balance of the initial purchase payment is allocated among the
variable investment options as indicated on the contract application. Contract
owners may elect to participate in the Guarantee Plus Program and may obtain
full information concerning the program and its restrictions from their
securities dealers or the Annuity Service Office. The contract owner may change
the allocation of subsequent purchase payments at any time upon written notice
to the Company.


ACCUMULATION UNITS

         The Company will establish an investment account for the contract owner
for each variable account investment option to which 


                                       15
<PAGE>   20
such contract owner allocates purchase payments. Purchase payments are credited
to such investment accounts in the form of accumulation units. The following
discussion of accumulation units, the value of accumulation units and the net
investment factor formula pertains only to the accumulations in the variable
account investment options. The parallel discussion regarding accumulations in
the fixed account investment options appears elsewhere in this Prospectus. (See
"FIXED ACCOUNT INVESTMENT OPTIONS".)

         The number of accumulation units to be credited to each investment
account is determined by dividing the net purchase payment allocated to that
investment account by the value of an accumulation unit for that investment
account for the valuation period during which the purchase payment is received
at the Company's Annuity Service Office complete with all necessary information
or, in the case of the first purchase payment, pursuant to the procedures
described below.


         Initial purchase payments received by mail will usually be credited in
the valuation period during which received at the Annuity Service Office, and in
any event not later than two business days after receipt of all information
necessary for processing issuance of the contract. The applicant will be
informed of any deficiencies preventing processing if the contract cannot be
issued and the purchase payment credited within two business days after receipt.
If the deficiencies are not remedied within five business days, the purchase
payment will be returned promptly to the applicant, unless the applicant
specifically consents to the Company's retaining the purchase payment until all
necessary information is received. Initial purchase payments received by wire
transfer from broker-dealers will be credited in the valuation period during
which received where such broker-dealers have made special arrangements with the
Company.

VALUE OF ACCUMULATION UNITS


         The value of accumulation units will vary from one valuation period to
the next depending upon the investment results of the particular sub-accounts to
which purchase payments are allocated. The value of an accumulation unit for
each sub-account was arbitrarily set at $10 for the first valuation period under
contracts similar to the contracts described in this Prospectus. The value of an
accumulation unit for any subsequent valuation period is determined by
multiplying the value of an accumulation unit for the immediately preceding
valuation period by the net investment factor for such sub-account (described
below) for the valuation period for which the value is being determined.


NET INVESTMENT FACTOR

         The net investment factor is an index used to measure the investment
performance of a sub-account from one valuation period to the next. The net
investment factor for each sub-account for any valuation period is determined by
dividing (a) by (b) and subtracting (c) from the result:

                  Where (a) is:

                  (1) the net asset value per share of a portfolio share held in
                  the sub-account determined at the end of the current valuation
                  period, plus

                  (2) the per share amount of any dividend or capital gain
                  distributions made by the portfolio on shares held in the
                  sub-account if the "ex-dividend" date occurs during the
                  current valuation period.

                  Where (b) is:

                  the net asset value per share of a portfolio share held in the
                  sub-account determined as of the end of the immediately
                  preceding valuation period.

                  Where (c) is:

                  a factor representing the charges deducted from the
                  sub-account on a daily basis for administrative expenses and
                  mortality and expense risks. Such factor is equal on an annual
                  basis to 1.40% (0.15% for administrative expenses and 1.25%
                  for mortality and expense risks).

                  The net investment factor may be greater or less than or equal
                  to one; therefore, the value of an accumulation unit may
                  increase, decrease or remain the same.

TRANSFERS AMONG INVESTMENT OPTIONS

         Before the maturity date the contract owner may transfer amounts among
the variable account investment options and from such 


                                       16
<PAGE>   21
investment options to the fixed account investment options at any time and
without charge upon written notice to the Company. Accumulation units will be
canceled from the investment account from which amounts are transferred and
credited to the investment account to which amounts are transferred. The Company
will effect such transfers so that the contract value on the date of the
transfer will not be affected by the transfer. The contract owner must transfer
at least $300 or, if less, the entire value of the investment account. If after
the transfer the amount remaining in the investment account is less than $100,
then the Company will transfer the entire amount instead of the requested
amount. The Company reserves the right to limit, upon notice, the maximum number
of transfers a contract owner may make to one per month or six at any time
within a contract year. In addition, the Company reserves the right to defer the
transfer privilege at any time that the Company is unable to purchase or redeem
shares of the Trust portfolios. The Company also reserves the right to modify or
terminate the transfer privilege at any time in accordance with applicable law.

MAXIMUM NUMBER OF INVESTMENT OPTIONS

         Due to current administrative capabilities, a contract owner is limited
to a maximum of 17 investment options (including all fixed account investment
options) during the period prior to the maturity date of the contract (the
"Contract Period"). In calculating this limit for each contract owner,
investment options to which the contract owner has allocated purchase payments
at any time during the Contract Period will be counted toward the 17 maximum
even if the contract owner no longer has contract value allocated to these
investment options.

SPECIAL TRANSFER SERVICES - DOLLAR COST AVERAGING

         The Company administers a Dollar Cost Averaging ("DCA") program which
enables a contract owner to pre-authorize a periodic exercise of the contractual
transfer rights described above. Contract owners entering into a DCA agreement
instruct the Company to transfer monthly a predetermined dollar amount from any
sub-account or the one year fixed account investment option to other
sub-accounts until the amount in the sub-account from which the transfer is made
or one year fixed account investment option is exhausted. The DCA program is
generally suitable for contract owners making a substantial deposit to the
contract and who desire to control the risk of investing at the top of a market
cycle. The DCA program allows such investments to be made in equal installments
over time in an effort to reduce such risk. Contract owners interested in the
DCA program may elect to participate in the program on the contract application
or by separate application. Contract owners may obtain a separate application
and full information concerning the program and its restrictions from their
securities dealer or the Annuity Service Office.

ASSET REBALANCING PROGRAM

   
The Company administers an Asset Rebalancing Program which enables a contract
owner to indicate to the Company the percentage levels he or she would like to
maintain in particular portfolios. The contract owner's contract value will be
automatically rebalanced, pursuant to the schedule described below, to maintain
the indicated percentages by transfers among the portfolios. (Fixed Account
Investment Options are not eligible for participation in the Asset Rebalancing
Program.) The entire value of the variable investment accounts must be included
in the Asset Rebalancing Program. Other investment programs, such as the DCA
program, or other transfers or withdrawals may not work in concert with the
Asset Rebalancing Program. Therefore, contract owners should monitor their use
of these other programs and any other transfers or withdrawals while the Asset
Rebalancing Program is being used. Contract owners interested in the Asset
Rebalancing Program may obtain a separate application and full information
concerning the program and its restrictions from their securities dealer or the
Annuity Service Office.
    

   
         For rebalancing programs begun on or after October 1, 1996 asset
rebalancing will only be permitted on the following time schedules:

          (i) quarterly on the 25th day of the last month of the quarter (or the
              next business day if the 25th is not a business day); 
         (ii) semi-annually on June 25th or December 26th (or the next business
              day if these dates are not business days); or 
        (iii) annually on December 26th (or the next business day if December 
              26th is not a business day).
    

   
Rebalancing will continue to take place on the last business day of every
calendar quarter for rebalancing programs begun prior to October 1, 1996.
    

WITHDRAWALS

         Prior to the earlier of the maturity date or the death of the contract
owner, the owner may withdraw all or a portion of the contract value upon
written request, complete with all necessary information to the Company's
Annuity Service Office. For certain qualified contracts, exercise of the
withdrawal right may require the consent of the qualified plan participant's
spouse under the Internal Revenue Code and regulations promulgated by the
Treasury Department. In the case of a total withdrawal, the Company will pay the
contract value


                                       17
<PAGE>   22

as of the date of receipt of the request at its Annuity Service Office,
less the annual $30 administration fee if applicable, any debt and any ap
plicable withdrawal charge, and the contract will be canceled. In the case of a
partial withdrawal, the Company will pay the amount requested and cancel that
number of accumulation units credited to each investment account necessary to
equal the amount withdrawn from each investment account plus any applicable
withdrawal charge deducted from such investment account. (See "CHARGES AND
DEDUCTIONS".)



         When making a partial withdrawal, the contract owner should specify the
investment options from which the withdrawal is to be made. The amount requested
from an investment option may not exceed the value of that investment option
less any applicable withdrawal charge. If the contract owner does not specify
the investment options from which a partial withdrawal is to be taken, a partial
withdrawal will be taken from the variable account investment options until
exhausted and then from the fixed account investment options, beginning with the
shortest guarantee period first and ending with the longest guarantee period
last. If the partial withdrawal is less than the total value in the variable
account investment options, the withdrawal will be taken pro rata from the
variable account investment options: taking from each such variable account
investment option an amount which bears the same relationship to the total
amount withdrawn as the value of such variable account investment option bears
to the total value of all the contract owner's investments in variable account
investment options.


         For the rules governing the order and manner of withdrawals from the
fixed account investment options, see "FIXED ACCOUNT INVESTMENT OPTIONS".

         There is no limit on the frequency of partial withdrawals; however, the
amount withdrawn must be at least $300 or, if less, the entire balance in the
investment option. If after the withdrawal (and deduction of any withdrawal
charge) the amount remaining in the investment option is less than $100, the
Company will treat the partial withdrawal as a withdrawal of the entire amount
held in the investment option. If a partial withdrawal plus any applicable
withdrawal charge would reduce the contract value to less than $300, the Company
will treat the partial withdrawal as a total withdrawal of the contract value.

         The amount of any withdrawal from the variable account investment
options will be paid promptly, and in any event within seven days of receipt of
the request, complete with all necessary information at the Company's Annuity
Service Office, except that the Company reserves the right to defer the right of
withdrawal or postpone payments for any period when: (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 as
a result of which disposal of securities held in the Variable Account is not
reasonably practicable or it is not reasonably practicable to determine the
value of the Variable Account's net assets, or (4) the Commission, by order, so
permits for the protection of security holders; provided that applicable rules
and regulations of the Commission shall govern as to whether the conditions
described in (2) and (3) exist.


         Withdrawals from the contract may be subject to income tax and a 10%
penalty tax. Withdrawals are permitted from contracts issued in connection with
Section 403(b) qualified plans only under limited circumstances. (See "FEDERAL
TAX MATTERS.")



SPECIAL WITHDRAWAL SERVICES - THE INCOME PLAN



         The Company administers an Income Plan ("IP") which enables a contract
owner to pre-authorize a periodic exercise of the contractual withdrawal rights
described above. Contract owners entering into an IP agreement instruct the
Company to withdraw a level dollar amount from specified investment options on a
periodic basis. The total of IP withdrawals in a contract year is limited to not
more than 10% of the purchase payments made to ensure that no withdrawal or
market value charge will ever apply to an IP withdrawal. If an additional
withdrawal is made from a contract participating in an IP, the IP will terminate
automatically and may be reinstated only on or after the next contract
anniversary pursuant to a new application. The IP is not available to contracts
participating in the dollar cost averaging program or for which purchase
payments are being automatically deducted from a bank account on a periodic
basis. IP withdrawals will be withdrawn without withdrawal and market value
charges. IP withdrawals may, however, be subject to income tax and a 10% penalty
tax. (See "FED ERAL TAX MATTERS.") Contract owners interested in an IP may
obtain a separate application and full information concerning the program and
its restrictions from their securities dealer or the Annuity Service Office.


LOANS

         The Company offers a loan privilege only to owners of contracts issued
in connection with Section 403(b) qualified plans that are not subject to Title
I of ERISA. Owners of such contracts may obtain loans using the contract as the
only security for the loan. Loans are subject to provisions of the Code and to
applicable retirement program rules (collectively, "loan rules"). Tax advisers
and retirement plan fiduciaries should be consulted prior to exercising loan
privileges.

         Under the terms of the contract, the maximum loan value is equal to 80%
of the contract value, although loan rules may serve to reduce such maximum loan
value in some cases. The amount available for a loan at any given time is the
loan value less any outstanding 


                                       18
<PAGE>   23
debt. Debt equals the amount of any loans plus accrued interest. Loans will be
made only upon written request from the owner. The Company will make loans
within seven days of receiving a properly completed loan application
(applications are available from the Annuity Service Office), subject to
postponement under the same circumstances that payment of withdrawals may be
postponed. (See "WITHDRAWALS".)

         When an owner requests a loan, the Company will reduce the owner's
investment in the investment accounts and transfer the amount of the loan to the
loan account, a part of the Company's general account. The owner may designate
the investment accounts from which the loan is to be withdrawn. Absent such a
designation, the amount of the loan will be withdrawn from the investment
accounts in accordance with the rules for making partial withdrawals. (See
"WITHDRAWALS".) The contract provides that owners may repay contract debt at any
time. Under applicable loan rules, loans generally must be repaid within five
years, repayments must be made at least quarterly and repayments must be made in
substantially equal amounts. When a loan is repaid, the amount of the repayment
will be transferred from the loan account to the investment accounts. The owner
may designate the investment accounts to which a repayment is to be allocated.
Otherwise, the repayment will be allocated in the same manner as the owner's
most recent purchase payment. On each contract anniversary, the Company will
transfer from the investment accounts to the loan account the amount by which
the debt on the contract exceeds the balance in the loan account.

         The Company charges interest of 6% per year on contract loans. Loan
interest is payable in arrears and, unless paid in cash, the accrued loan
interest is added to the amount of the debt and bears interest at 6% as well.
The Company credits interest with respect to amounts held in the loan account at
a rate of 4% per year. Consequently, the net cost of loans under the contract is
2%. If on any date debt under a contract exceeds the contract value, the
contract will be in default. In such case the owner will receive a notice
indicating the payment needed to bring the contract out of default and will have
a thirty-one day grace period within which to pay the default amount. If the
required payment is not made within the grace period, the contract may be
foreclosed (terminated without value).

   
         The amount of any debt will be deducted from the death benefit. (See
"DEATH BENEFIT BEFORE MATURITY DATE".) In addition, debt, whether or not repaid,
will have a permanent effect on the contract value because the investment
results of the investment accounts will apply only to the unborrowed portion of
the contract value. The longer debt is outstanding, the greater the effect is
likely to be. The effect could be favorable or unfavorable. If the investment
results are greater than the rate being credited on amounts held in the loan
account while the debt is outstanding, the contract value will not increase as
rapidly as it would have if no debt were outstanding. If investment results are
below that rate, the contract value will be higher than it would have been had
no debt been outstanding.
    

DEATH BENEFIT BEFORE MATURITY DATE

         In General. The following discussion applies principally to contracts
that are not issued in connection with qualified plans, i.e., a "non-qualified
contract." The requirements of the tax law applicable to qualified plans, and
the tax treatment of amounts held and dis tributed under such plans, are quite
complex. Accordingly, a prospective purchaser of the contract to be used in
connection with a qualified plan should seek competent legal and tax advice
regarding the suitability of the contract for the situation involved and the
requirements governing the distribution of benefits, including death benefits,
from a contract used in the plan. In particular, a prospective purchaser who
intends to use the contract in connection with a qualified plan should consider
that the contract provides a death benefit (described below) that could be
characterized as an incidental death benefit. There are limits on the amount of
incidental benefits that may be provided under certain qualified plans and the
provision of such benefits may result in currently taxable income to plan
participants. (See "FEDERAL TAX MATTERS.")

         Amount of Death Benefit. If any contract owner dies on or prior to his
or her 85th birthday and the oldest owner had an attained age of less than 81
years on the contract date, the death benefit will be determined as follows:
During the first contract year, the death benefit will be the greater of: (a)
the contract value or (b) the sum of all purchase payments made, less any
amounts deducted in connection with partial withdrawals. During any subsequent
contract year, the death benefit will be the greater of: (a) the contract value
or (b) the death benefit on the last day of the previous contract year, plus any
purchase payments made and less any amounts deducted in connection with partial
withdrawals since then.

         If any contract owner dies after his or her 85th birthday and the
oldest owner had an attained age of less than 81 years on the contract date, the
death benefit will be the greater of: (a) the contract value or (b) the excess
of (i) the sum of all purchase payments over (ii) the sum of any amounts
deducted in connection with partial withdrawals. If any contract owner dies and
the oldest owner had an attained age of 81 or greater on the contract date, the
death benefit will be the contract value less any applicable withdrawal charges
at the time of payment of benefits.


         The determination of the death benefit will be made on the date written
notice and proof of death, as well as all required claims forms, are received at
the Company's Annuity Service Office. No person is entitled to the death benefit
until this time. In addition, partial withdrawals include amounts applied under
an annuity option under the contract. Also, amounts deducted in connection with
partial 

                                       19
<PAGE>   24
withdrawals include charges imposed on a partial withdrawal, but not amounts
charged to the contract in payment of the annual administration fee. If there
is any debt under the contract, the death benefit equals the death benefit, as
described above, less such debt.

         Payment of Death Benefit. The Company will pay the death benefit
(which, as defined above, is net of any debt) to the beneficiary if any contract
owner dies before the maturity date. If there is a surviving contract owner,
that contract owner will be deemed to be the beneficiary. No death benefit is
payable on the death of any annuitant (who is not an owner), except that if any
contract owner is not a natural person, the death of any annuitant will be
treated as the death of an owner. On the death of the last surviving annuitant,
the contract owner, if a natural person, will become the annuitant unless the
contract owner designates another person as the annuitant.

         The death benefit may be taken in the form of a lump sum immediately.
If not taken immediately, the contract will continue subject to the following:
(1) The beneficiary will become the contract owner. (2) Any excess of the death
benefit over the contract value will be allo cated to the owner's investment
accounts in proportion to their relative values on the date of the Company's
receipt at its Annuity Service Office of due proof of the owner's death. (3) No
additional purchase payments may be made. (4) If the beneficiary is not the
deceased's owner spouse, distribution of the contract owner's entire interest in
the contract must be made within five years of the owner's death, or
alternatively, distribution may be made as an annuity, under one of the annuity
options described below, which begins within one year of the owner's death and
is payable over the life of the beneficiary or over a period not extending
beyond the life expectancy of the beneficiary. Upon the death of the
beneficiary, the death benefit will equal the contract value which must be
distributed immediately in a single sum. (5) If the owner's spouse is the
beneficiary, the spouse continues the contract as the new owner. In such a case,
the distribution rules described in "(4)" applicable when a contract owner dies
will apply when the spouse, as the owner, dies. (6) If any contract owner dies
and the oldest owner had an attained age of less than 81 on the contract date,
withdrawal charges are not applied on payment of the death benefit (whether
taken through a partial or total withdrawal or applied under an annuity option).
If any contract owner dies and the oldest owner had an attained age of 81 or
greater on the contract date, withdrawal charges will be assessed only upon
payment of the death benefit (if such charges are otherwise applicable), so that
if the death benefit is paid in a subsequent year, a lower withdrawal charge
will be applicable.

         If any annuitant is changed and any contract owner is not a natural
person, the entire interest in the contract must be distributed to the contract
owner within five years.

         A substitution or addition of any contract owner may result in
resetting the death benefit to an amount equal to the contract value as of the
date of the change and treating such value as a payment made on that date for
purposes of computing the amount of the death benefit. In addition, all payments
made and all amounts deducted in connection with partial withdrawals prior to
the date of change will not be considered in the determination of the death
benefit. Furthermore, the death benefit on the last day of the previous contract
year will be set to zero as of the date of the change. No such change in death
benefit will be made if the individual whose death will cause the death benefit
to be paid is the same after the change in ownership or if ownership is
transferred to the owner's spouse.

         Death benefits will be paid within seven days of the date the amount of
the death benefit is determined, as described above, subject to postponement
under the same circumstances that payment of withdrawals may be postponed. (See
"WITHDRAWALS")

ANNUITY PROVISIONS

GENERAL

         The proceeds of the contract payable on death, withdrawal or the
contract maturity date may be applied to the annuity options described below,
subject to the distribution of death benefits provisions. (See "DEATH BENEFIT
BEFORE MATURITY DATE".)

   
         Generally, annuity benefits under the contract will begin on the
maturity date. The maturity date is the date specified on the contract
specifications page, unless changed. If no date is specified, the maturity date
is the maximum maturity date described below. The maximum maturity date is the
first day of the month following the 90th birthday of the annuitant. The
contract owner may specify a different maturity date at any time by written
request at least one month before both the previously specified and the new
maturity date. The new maturity date may not be later than the first day of the
month following the 90th birthday of the annuitant. Distributions from qualified
contracts may be required before the maturity date.
    

         The contract owner may select the frequency of annuity payments.
However, if the contract value at the maturity date is such that a monthly
payment would be less than $20, the Company may pay the contract value, less any
debt, in one lump sum to the annuitant on the maturity date.



                                       20
<PAGE>   25
ANNUITY OPTIONS

         Annuity benefits are available under the contract on a fixed or
variable basis, or any combination of fixed and variable bases. Upon purchase of
the contract, and on or before the maturity date, the contract owner may select
one or more of the annuity options described below on a fixed and/or variable
basis (except Option 5 which is available on a fixed basis only) or choose an
alternate form of settlement acceptable to the Company. If an annuity option is
not selected, the Company will provide as a default option annuity payments on a
fixed, variable or combined fixed and variable basis in proportion to the
Investment Account Value of each investment option at the maturity date, such
payments to be made for a period certain of 10 years and continuing thereafter
during the lifetime of the annuitant. Treasury Department regulations may
preclude the availability of certain annuity options in connection with certain
qualified contracts.

         The following annuity options are guaranteed in the contract.

         Option 1(a): Non-Refund Life Annuity - An annuity with payments during
         the lifetime of the annuitant. No payments are due after the death of
         the annuitant. Since there is no guarantee that any minimum number of
         payments will be made, an annuitant may receive only one payment if the
         annuitant dies prior to the date the second payment is due.

         Option 1(b): Life Annuity with Payments Guaranteed for 10 Years - An
         annuity with payments guaranteed for 10 years and continuing thereafter
         during the lifetime of the annuitant. Since payments are guaranteed for
         10 years, annuity payments will be made to the end of such period if
         the annuitant dies prior to the end of the tenth year.

         Option 2(a): Joint & Survivor Non-Refund Life Annuity - An annuity with
         payments during the lifetimes of the annuitant and a designated
         co-annuitant. No payments are due after the death of the last survivor
         of the annuitant and co-annuitant. Since there is no guarantee that any
         minimum number of payments will be made, an annuitant or co-annuitant
         may receive only one payment if the annuitant and co-annuitant die
         prior to the date the second payment is due.

         Option 2(b): Joint & Survivor Life Annuity with Payments Guaranteed for
         10 Years - An annuity with payments guaranteed for 10 years and
         continuing thereafter during the lifetimes of the annuitant and a
         designated co-annuitant. Since payments are guaranteed for 10 years,
         annuity payments will be made to the end of such period if both the
         annuitant and the co-annuitant die prior to the end of the tenth year.

         In addition to the foregoing annuity options which the Company is
contractually obligated to offer at all times, the Company currently offers the
following annuity options. The Company may cease offering the following annuity
options at any time and may offer other annuity options in the future.

         Option 3: Life annuity with Payments Guaranteed for 5, 15 or 20 Years -
         An Annuity with payments guaranteed for 5, 15 or 20 years and
         continuing thereafter during the lifetime of the annuitant. Since
         payments are guaranteed for the specific number of years, annuity
         payments will be made to the end of the last year of the 5, 15 or 20
         year period.

         Option 4: Joint & Two-Thirds Survivor Non-Refund Life Annuity - An
         annuity with full payments during the joint lifetime of the annuitant
         and a designated co-annuitant and two-thirds payments during the
         lifetime of the survivor. Since there is no guarantee that any minimum
         number of payments will be made, an annuitant or co-annuitant may
         receive only one payment if the annuitant and co-annuitant die prior to
         the date the second payment is due.

         Option 5: Period Certain Only Annuity for 5, 10, 15 or 20 years - An
         annuity with payments for a 5, 10, 15 or 20 year period and no payments
         thereafter.

DETERMINATION OF AMOUNT OF THE FIRST VARIABLE ANNUITY PAYMENT

         The first variable annuity payment is determined by applying that
portion of the contract value used to purchase a variable annuity, measured as
of a date not more than ten business days prior to the maturity date (minus any
applicable premium taxes), to the annuity tables contained in the contract. The
rates contained in such tables depend upon the annuitant's sex and age (as
adjusted depending on the annuitant's year of birth) and the annuity option
selected. Under such tables, the longer the life expectancy of the annuitant
under any life annuity option or the duration of any period for which payments
are guaranteed under the option, the smaller amount will be the amount of the
first monthly variable annuity payment. The rates are based on the 1983 Table A
projected at Scale G, assume births in year 1942 and reflect an assumed interest
rate of 3% per year.


                                       21
<PAGE>   26
ANNUITY UNITS AND THE DETERMINATION OF SUBSEQUENT VARIABLE ANNUITY PAYMENTS

         Variable annuity payments subsequent to the first will be based on the
investment performance of the sub-accounts selected. The amount of such
subsequent payments is determined by dividing the amount of the first annuity
payment from each sub-account by the annuity unit value of such sub-account (as
of the same date the contract value to effect the annuity was determined) to
establish the number of annuity units which will thereafter be used to determine
payments. This number of annuity units for each sub-account is then multiplied
by the appropriate annuity unit value as of a uniformly applied date not more
than ten business days before the annuity payment is due, and the resulting
amounts for each sub-account are then totaled to arrive at the amount of the
payment to be made. The number of annuity units remains constant during the
annuity payment period. A pro-rata portion of the administration fee will be
deducted from each annuity payment.

         The value of an annuity unit for each sub-account for any valuation
period is determined by multiplying the annuity unit value for the immediately
preceding valuation period by the net investment factor for that sub-account
(see "NET INVESTMENT FACTOR") for the valuation period for which the annuity
unit value is being calculated and by a factor to neutralize the assumed
interest rate.

         A 3% assumed interest rate is built into the annuity tables in the
contract used to determine the first variable annuity payment. A higher
assumption would mean a larger first annuity payment, but more slowly rising
subsequent payments when actual investment performance exceeds the assumed rate,
and more rapidly falling subsequent payments when actual investment performance
is less than the assumed rate. A lower assumption would have the opposite
effect. If the actual net investment performance is 3% annually, annuity
payments will be level.

TRANSFERS AFTER MATURITY DATE

         Once variable annuity payments have begun, the contract owner may
transfer all or part of the investment upon which such payments are based from
one sub-account to another. Transfers will be made upon notice to the Company at
least 30 days before the due date of the first annuity payment to which the
change will apply. Transfers after the maturity date will be made by converting
the number of annuity units being transferred to the number of annuity units of
the sub-account to which the transfer is made, so that the next annuity payment
if it were made at that time would be the same amount that it would have been
without the transfer. Thereafter, annuity payments will reflect changes in the
value of the new annuity units. The Company reserves the right to limit, upon
notice, the maximum number of transfers a contract owner may make per contract
year to four. Once annuity payments have commenced, no transfers may be made
from a fixed annuity option to a variable annuity option or from a variable
annuity option to a fixed annuity option. In addition, the Company reserves the
right to defer the transfer privilege at any time that the Company is unable to
purchase or redeem shares of the Trust portfolios. The Company also reserves the
right to modify or terminate the transfer privilege at any time in accordance
with applicable law.

DEATH BENEFIT ON OR AFTER MATURITY DATE

         If annuity payments have been selected based on an annuity option
providing for payments for a guaranteed period, and the annuitant dies on or
after the maturity date, the Company will make the remaining guaranteed payments
to the beneficiary. Any remaining payments will be made as rapidly as under the
method of distribution being used as of the date of the annuitant's death. If no
beneficiary is living, the Company will commute any unpaid guaranteed payments
to a single sum (on the basis of the interest rate used in determining the
payments) and pay that single sum to the estate of the last to die of the
annuitant and the beneficiary.

OTHER CONTRACT PROVISIONS

TEN DAY RIGHT TO REVIEW

         The contract owner may cancel the contract by returning it to the
Company's Annuity Service Office or agent at any time within 10 days after
receipt of the contract. Within 7 days of receipt of the contract by the
Company, the Company will pay the contract value, less any debt, computed at the
end of the valuation period during which the contract is received by the
Company, to the contract owner. When the contract is issued as an individual
retirement annuity under Internal Revenue Code section 408, during the first 7
days of the 10 day period, the Company will return all purchase payments if this
is greater than the amount otherwise payable.

         No withdrawal charge is imposed upon return of the contract within the
ten day right to review period.

OWNERSHIP

         The contract owner is the person entitled to exercise all rights under
the contract. Prior to the maturity date, the contract owner is the person
designated in the contract specifications page or as subsequently named. On and
after the maturity date, the annuitant is the


                                       22
<PAGE>   27
contract owner. If amounts become payable to any beneficiary under the contract,
the beneficiary is the contract owner.

         In the case of non-qualified contracts, ownership of the contract may
be changed or the contract may be collaterally assigned at any time prior to the
maturity date, subject to the rights of any irrevocable beneficiary. Assigning a
contract, or changing the ownership of a contract, may be treated as a
distribution of the contract value for Federal tax purposes. (See "FEDERAL TAX
MATTERS".) A change of any contract owner may result in resetting the death
benefit to an amount equal to the contract value as of the date of the change
and treating such value as a purchase payment made on that date for purposes of
computing the amount of the death benefit. See "DEATH BENEFIT BEFORE MATURITY
DATE."

         Any change of ownership or assignment must be made in writing. Any
change must be approved by the Company. Any assignment and any change, if
approved, will be effective as of the date the Company receives the request at
its Annuity Service Office. The Company assumes no liability for any payments
made or actions taken before a change is approved or an assignment is accepted
or responsi bility for the validity or sufficiency of any assignment. An
absolute assignment will revoke the interest of any revocable beneficiary.

         In the case of qualified contracts, ownership of the contract generally
may not be transferred except by the trustee of an exempt employees' trust which
is part of a retirement plan qualified under Section 401 of the Internal Revenue
Code or as otherwise permitted by applicable IRS regulations. Subject to the
foregoing, a qualified contract may not be sold, assigned, transferred,
discounted or pledged as collateral for a loan or as security for the
performance of an obligation or for any other purpose to any person other than
the Company.

BENEFICIARY

         The beneficiary is the person, persons or entity designated in the
contract specifications page or as subsequently named. However, if there is a
surviving contract owner, that person will be treated as the beneficiary. The
beneficiary may be changed subject to the rights of any irrevocable beneficiary.
Any change must be made in writing, approved by the Company and if approved,
will be effective as of the date on which written. The Company assumes no
liability for any payments made or actions taken before the change is approved.
If no beneficiary is living, the contingent beneficiary will be the beneficiary.
The interest of any beneficiary is subject to that of any assignee. If no
beneficiary or contingent beneficiary is living, the beneficiary is the estate
of the deceased contract owner. In the case of certain qualified contracts,
regulations promulgated by the Treasury Department prescribe certain limitations
on the designation of a beneficiary.

ANNUITANT

         The annuitant is any natural person or persons whose life is used to
determine the duration of annuity payments involving life contingencies. If the
contract owner names more than one person as an "annuitant," the second person
named shall be referred to as "co-annuitant." The annuitant is as specified in
the application, unless changed.

         On the death of the annuitant, the co-annuitant, if living, becomes the
annuitant. If there is no living co-annuitant, the owner becomes the annuitant.
In the case of certain qualified contracts, there are limitations on the ability
to designate and change the annuitant and the co-annuitant.

MODIFICATION

         The contract may not be modified by the Company without the consent of
the contract owner, except as may be required to make it conform to any law or
regulation or ruling issued by a governmental agency. The provisions of the
contract shall be interpreted so as to comply with the requirements of Section
72(s) of the Internal Revenue Code.

COMPANY APPROVAL

         The Company reserves the right to accept or reject any contract
application at its sole discretion.

MISSTATEMENT AND PROOF OF AGE, SEX OR SURVIVAL

         The Company may require proof of age, sex or survival of any person
upon whose age, sex or survival any payment depends. If the age or sex of the
annuitant has been misstated, the benefits will be those that would have been
provided for the annuitant's correct age and sex. If the Company has made
incorrect annuity payments, the amount of any underpayment will be paid
immediately and the amount of any overpayment will be deducted from future
annuity payments


                                       23
<PAGE>   28
FIXED ACCOUNT INVESTMENT OPTIONS

   
         Due to certain exemptive and exclusionary provisions, interests in the
fixed account investment options are not registered under the Securities Act of
1933 ("1933 Act") and the Company's general account is not registered as an
investment company under the 1940 Act. Accordingly, neither interests in the
fixed account investment options nor the general account are subject to the
provisions or restrictions of the 1933 Act or the 1940 Act and the staff of the
Commission has not reviewed the disclosures in this Prospectus relating thereto.
Disclosures relating to interests in the fixed account investment options and
the general account, however, may be subject to certain generally applicable
provisions of the federal securities laws relating to the accuracy of statements
made in a registration statement.
    

         Investment Options. Currently, there are four fixed account investment
options under the contract: one, three, five and seven year investment accounts.
The Company may offer additional fixed account investment options for any yearly
period from two to ten years. Fixed investment accounts provide for the
accumulation of interest on purchase payments at guaranteed rates for the
duration of the guarantee period. The guaranteed interest rates on new amounts
allocated or transferred to a fixed investment account are determined from
time-to-time by the Company in accordance with market conditions. In no event
will the guaranteed rate of interest be less than 3%. Once an interest rate is
guaranteed for a fixed investment account, it is guaranteed for the duration of
the guarantee period and may not be changed by the Company.

         Investment Accounts. Contract owners may allocate purchase payments, or
make transfers from the variable investment options, to the fixed account
investment options at any time prior to the maturity date. The Company
establishes a separate investment account each time the contract owner allocates
or transfers amounts to a fixed account investment option, except that amounts
allocated or transferred to the same fixed account investment option on the same
day will establish a single investment account. Amounts may not be allocated to
a fixed account investment option that would extend the guarantee period beyond
the maturity date.

         Renewals. At the end of a guarantee period, the contract owner may
establish a new investment account with the same guarantee period at the then
current interest rate, select a different fixed account investment option or
transfer the amounts to a variable account investment option, all without the
imposition of any charge. The contract owner may not select a guarantee period
that would extend beyond the maturity date. In the case of renewals within one
year of the maturity date, the only fixed account investment option available is
to have interest accrued up to the maturity date at the then current interest
rate for one year guarantee periods.

         If the contract owner does not specify the renewal option desired, the
Company will select the same guarantee period as has just expired, so long as
such period does not extend beyond the maturity date. In the event a renewal
would extend beyond the maturity date, the Company will select the longest
period that will not extend beyond such date, except in the case of a renewal
within one year of the maturity date in which case the Company will credit
interest up to the maturity date at the then current interest rate for one year
guarantee periods.

         Market Value Charge. Any amount withdrawn, transferred or borrowed from
an investment account prior to the end of the guarantee period may be subject to
a market value charge. A market value charge will be calculated separately for
each investment account affected by a transaction to which a market value charge
may apply. The market value charge for an investment account will be calculated
by multiplying the amount withdrawn or transferred from the investment account
by the adjustment factor described below.

         The adjustment factor is determined by the following formula:
0.75x(B-A)xC/12 where:

         A - The guaranteed interest rate on the investment account.

         B - The guaranteed interest rate available, on the date the request is
         processed, for amounts allocated to a new investment account with the
         same length of guarantee period as the investment account from which
         the amounts are being withdrawn.

         C - The number of complete months remaining to the end of the guarantee
period.

         For purposes of applying this calculation, the maximum difference
         between "B" and "A" will be 3%. The adjustment factor may never be less
         than zero.

         The total market value charge will be the sum of the market value
charges for each investment account being withdrawn. Where the guaranteed rate
available on the date of the request is less than the rate guaranteed on the
investment account from which the amounts are being withdrawn (B-A in the
adjustment factor is negative), there is no market value charge. There is only a
market value charge when interest rates have increased (B-A in the adjustment
factor is positive).

         There will be no market value charge on withdrawals from the fixed
account investment options in the following situations: (a) 


                                       24
<PAGE>   29

death of the contract owner; (b) amounts withdrawn to pay fees or charges; (c)
amounts applied at the maturity date to purchase an annuity at the guaranteed
rates provided in the contract; (d) amounts withdrawn from investment accounts
within one month prior to the end of the guarantee period; (e) amounts withdrawn
from a one-year fixed investment account; and (f) amounts withdrawn in any
contract year that do not exceed 10% of (i) total purchase payments less (ii)
any prior partial withdrawals in that year.

         Notwithstanding application of the foregoing formula, in no event will
the market value charge (i) be greater than the amount by which the earnings
attributable to the amount withdrawn or transferred from an investment account
exceed an annual rate of 3%, (ii) together with any withdrawal charges for an
investment account be greater than 10% of the amount transferred or withdrawn,
or (iii) reduce the amount payable on withdrawal or transfer below the amount
required under the non-forfeiture laws of the state with jurisdiction over the
contract. The cumulative effect of the market value and withdrawal charges
could, however, result in a contract owner receiving total withdrawal proceeds
of less than the contract owner's investment in the contract.

         Transfers. Prior to the maturity date, the contract owner may transfer
amounts among the fixed account investment options and from the fixed account
investment options to the variable account investment options, subject to the
following conditions. An amount in a fixed investment account may not be
transferred until held in such account for at least one year, except transfers
may be made pursuant to the Dollar Cost Averaging program. Consequently, except
as noted above, amounts in one year investment accounts effectively may not be
transferred prior to the end of the guarantee period. Amounts in any other
investment accounts may be transferred, after the one year holding period has
been satisfied, but the market value charge described above may apply to such a
transfer. The market value charge, if applicable, will be deducted from the
amount transferred.

         The contract owner must specify the fixed account investment option
from or to which a transfer is to be made. Where there are multiple investment
accounts within a fixed account investment option, amounts must be withdrawn
from the fixed account investment options on a first-in-first-out basis.

         Withdrawals. The contract owner may make total and partial withdrawals
of amounts held in fixed account investment options at any time prior to his or
her death. Withdrawals from fixed account investment options will be made in the
same manner and be subject to the same limitations as set forth under
"WITHDRAWALS" plus the following provisions also apply to withdrawals from fixed
account investment options: (1) the Company reserves the right to defer payment
of amounts withdrawn from fixed account investment options for up to six months
from the date it receives the written withdrawal request (if a withdrawal is
deferred for more than 10 days pursuant to this right, the Company will pay
interest on the amount deferred at a rate not less than 3% per year); (2) if
there are multiple investment accounts under a fixed account investment option,
amounts must be withdrawn from such accounts on a first-in-first-out basis; and
(3) the market value charge described above may apply to withdrawals from any
investment option except for a one year investment option. In the event a market
value charge applies to a withdrawal from a fixed investment account, it will be
calculated with respect to the full amount in the investment account and
deducted from the amount payable in the case of a total withdrawal. In the case
of a partial withdrawal, the market value charge will be calculated on the
amount requested and deducted, if applicable, from the remaining investment
account value.

         Where a contract owner requests a partial withdrawal from a contract in
excess of the amounts in the variable account investment options and does not
specify the fixed account investment options from which the withdrawal is to be
made, such withdrawal will be made from the investment options beginning with
the shortest guarantee period. Within such sequence, where there are multiple
investment accounts within a fixed account investment option, withdrawals will
be made on a first-in-first-out basis.

         Withdrawals from the contract may be subject to income tax and a 10%
penalty tax. Withdrawals are permitted from contracts issued in connection with
Section 403(b) qualified plans only under limited circumstances. (See "FEDERAL
TAX MATTERS".)

         Loans. The Company offers a loan privilege only to owners of contracts
issued in connection with Section 403(b) qualified plans that are not subject to
Title I of ERISA. Owners of such contracts may obtain loans using the contract
as the only security for the loan. Owners of such contracts may borrow amounts
allocated to fixed investment accounts in the same manner and subject to the
same limitations as set forth under "LOANS". The market value charge described
above may apply to amounts transferred from the fixed investment accounts to the
loan account in connection with such loans and, if applicable, will be deducted
from the amount so transferred.

         Fixed Annuity Options. Subject to the distribution of death benefits
provisions (see "DEATH BENEFIT BEFORE MATURITY DATE"), on death, withdrawal or
the maturity date of the contract, the proceeds may be applied to a fixed
annuity option. (See "ANNUITY OPTIONS".) The amount of each fixed annuity
payment is determined by applying the portion of the proceeds (less any
applicable premium taxes) applied to purchase the fixed annuity to the
appropriate table in the contract. If the table in use by the Company is more
favorable to the contract owner, the Company will substitute that table. In
addition, at the time of their commencement fixed annuity payments will not be
less than those provided by an amount applied to purchase a single consideration
immediate annuity to the same class of annuitants at that time. This amount will
be the greater of (a) the contract value less applicable withdrawal charges or
(b) 95% of the contract value. The Company guarantees the dollar amount of fixed
annuity payments.

                                       25
<PAGE>   30
                             CHARGES AND DEDUCTIONS

         Charges and deductions under the contracts are assessed against
contract values or annuity payments. Currently, there are no deductions made
from purchase payments. In addition, there are deductions from and expenses paid
out of the assets of the Trust portfolios that are described in the accompanying
Prospectus of the Trust.

WITHDRAWAL CHARGES

         If a withdrawal is made from the contract before the maturity date, a
withdrawal charge (contingent deferred sales charge) may be assessed against
amounts withdrawn attributable to purchase payments that have been in the
contract less than seven complete contract years. There is never a withdrawal
charge with respect to earnings accumulated in the contract, certain other
amounts available without withdrawal charges described below or purchase
payments that have been in the contract more than seven complete contract years.
In no event may the total withdrawal charges exceed 6% of the amount invested.
The amount of the withdrawal charge and when it is assessed is discussed below:

         1. Each withdrawal from the contract is allocated first to the "amount
available without withdrawal charges" and second to "unliquidated purchase
payments". In any contract year, the amount available without withdrawal charges
for that year is the greater of (1) the excess of the contract value on the date
of withdrawal over the unliquidated purchase payments (the accumulated earnings
on the contract) or (2) the excess of (i) over (ii), where (i) is 10% of total
purchase payments and (ii) is all prior partial withdrawals in that year. The
amount withdrawn without withdrawal charges will be applied to a requested
withdrawal, first, to withdrawals from variable account investment options and
then to withdrawals from fixed account investment options beginning with those
with the shortest guarantee period first and the longest guarantee period last.

         2. Withdrawals in excess of the amount available without withdrawal
charges may be subject to withdrawals charges. A withdrawal charge will be
assessed against purchase payments liquidated that have been in the contract for
less than seven years. Purchase payments will be liquidated on a first-in
first-out basis. On any withdrawal request, the Company will liquidate purchase
payments equal to the amount of the withdrawal request which exceeds the amount
available without withdrawal charges in the order such purchase payments were
made: the oldest unliquidated purchase payment first, the next purchase payment
second, etc... until all purchase payments have been liquidated.

         3. Each purchase payment or portion thereof liquidated in connection
with a withdrawal request is subject to a withdrawal charge based on the length
of time the purchase payment has been in the contract. The amount of the
withdrawal charge is calculated by multiplying the amount of the purchase
payment being liquidated by the applicable withdrawal charge percentage obtained
from the table below.

<TABLE>
<CAPTION>

               NUMBER OF COMPLETE YEARS               WITHDRAWAL CHARGE
                 PURCHASE PAYMENT IN                     PERCENTAGE
                       CONTRACT
               --------------------------------------------------------
<S>                                                   <C>
                           0                                  6%
                           1                                  6%
                           2                                  5%
                           3                                  5%
                           4                                  4%
                           5                                  3%
                           6                                  2%
                           7+                                 0%
</TABLE>

         The total withdrawal charge will be the sum of the withdrawal charges
for the purchase payments being liquidated.

         4. The withdrawal charge is deducted from the contract value remaining
after the contract owner is paid the amount requested, except in the case of a
complete withdrawal when it is deducted from the amount otherwise payable. In
the case of a partial withdrawal, the amount requested from an investment
account may not exceed the value of that investment account less any applicable
withdrawal charge.

         5. There is generally no withdrawal charge on distributions made as a
result of the death of the contract owner or, if applicable, the annuitant (see
"Death Benefit Before Maturity Date -- Amount of Death Benefit"), and no
withdrawal charges are imposed on the maturity date if the contract owner
annuitizes as provided in the contract.



                                       26
<PAGE>   31
         The amount collected from the withdrawal charge will be used to
reimburse the Company for the compensation paid to cover sell ing concessions to
broker-dealers, preparation of sales literature and other expenses related to
sales activity.

         For examples of calculation of the withdrawal charge, see Appendix A.
Withdrawals from the fixed account investment options may be subject to a market
value charge in addition to the withdrawal charge described above. (See "FIXED
ACCOUNT INVESTMENT OPTIONS".)

ADMINISTRATION FEES

         Except as noted below, the Company will deduct each year an annual
administration fee of $30 as partial compensation for the cost of providing all
administrative services attributable to the contracts and the operations of the
Variable Account and the Company in connection with the contracts. However, if
prior to the maturity date the contract value is equal to or greater than
$100,000 at the time of the fee's assessment, the fee will be waived. Prior to
the maturity date, this administration fee is deducted on the last day of each
contract year. It is withdrawn from each investment option in the same
proportion that the value of such investment option bears to the contract value.
If the entire contract is withdrawn on other than the last day of any contract
year, the $30 administration fee will be deducted from the amount paid. During
the annuity period, the fee is deducted on a pro-rata basis from each annuity
payment.

         A daily charge in an amount equal to 0.15% of the value of each
variable investment account on an annual basis is also deducted from each
sub-account to reimburse the Company for administrative expenses. This asset
based administrative charge will not be deducted from the fixed account
investment options. The charge will be reflected in the contract value as a
proportionate reduction in the value of each variable investment account.
Because this portion of the administrative fee is a percentage of assets rather
than a flat amount, larger contracts will in effect pay a higher proportion of
this portion of the administrative expense than smaller contracts.

         The Company does not expect to recover from such fees any amount in
excess of its accumulated administrative expenses. Even though administrative
expenses may increase, the Company guarantees that it will not increase the
amount of the administration fees. There is no necessary relationship between
the amount of the administrative charge imposed on a given contract and the
amount of the expense that may be attributed to that contract.

MORTALITY AND EXPENSE RISK CHARGE

         The mortality risk assumed by the Company is the risk that annuitants
may live for a longer period of time than estimated. The Company assumes this
mortality risk by virtue of annuity rates incorporated into the contract which
cannot be changed. This assures each annuitant that his longevity will not have
an adverse effect on the amount of annuity payments. Also, the Company
guarantees that if the contract owner dies before the maturity date, it will pay
a death benefit. (See "DEATH BENEFIT BEFORE MATURITY DATE".) The expense risk
assumed by the Company is the risk that the administration charges or withdrawal
charge may be insufficient to cover actual expenses.

         To compensate it for assuming these risks, the Company deducts from
each of the sub-accounts a daily charge in an amount equal to 1.25% of the value
of the variable investment accounts on an annual basis, consisting of .8% for
the mortality risk and .45% for the expense risk. The charge will be reflected
in the contract value as a proportionate reduction in the value of each variable
investment account. The rate of the mortality and expense risk charge cannot be
increased. If the charge is insufficient to cover the actual cost of the
mortality and expense risks undertaken, the Company will bear the loss.
Conversely, if the charge proves more than sufficient, the excess will be profit
to the Company and will be available for any proper corporate purpose including,
among other things, payment of distribution expenses. The mortality and expense
risk charge is not assessed against the fixed account investment options.

TAXES

         The Company reserves the right to charge, or provide for, certain taxes
against purchase payments, contract values or annuity payments. Such taxes may
include premium taxes or other taxes levied by any government entity which the
Company determines to have resulted from the (i) establishment or maintenance of
the Variable Account, (ii) receipt by the Company of purchase payments, (iii)
issuance of the contracts, or (iv) commencement or continuance of annuity
payments under the contracts. The State of New York does not currently assess a
premium tax. In the event New York does impose a premium tax, the Company
reserves the right to pass-through such tax to contract owners. For a discussion
on premium taxes which may be applicable to non-New York residents, see "STATE
PREMIUM TAXES" in the Statement of Additional Information. The Company will
withhold taxes to the extent required by applicable law.


                                       27
<PAGE>   32
                               FEDERAL TAX MATTERS

INTRODUCTION

         The following discussion of the federal income tax treatment of the
contract is not exhaustive, does not purport to cover all situations, and is not
intended as tax advice. A qualified tax adviser should always be consulted with
regard to the application of law to individual circumstances. This discussion is
based on the Internal Revenue Code of 1986, as amended (the "Code"), Treasury
Department regulations, and interpretations existing on the date of this
Prospectus. These authorities, however, are subject to change by Congress, the
Treasury Department, and judicial decisions.

   
         This discussion does not address state or local tax consequences
associated with the purchase of a contract. In addition, THE COMPANY MAKES NO
GUARANTEE REGARDING ANY TAX TREATMENT -- FEDERAL, STATE, OR LOCAL -- OF ANY
CONTRACT OR OF ANY TRANSACTION INVOLVING A CONTRACT.
    

THE COMPANY'S TAX STATUS

   
         The Company is taxed as a life insurance company under the Code. Since
the operations of the Variable Account are a part of, and are taxed with, the
operations of the Company, the Variable Account is not separately taxed as a
"regulated investment company" under the Code. Under existing federal income tax
laws, investment income and capital gains of the Variable Account are not taxed
to the extent they are applied under a contract. The Company does not anticipate
that it will incur any federal income tax liability attributable to such income
and gains of the Variable Account, and therefore the Company does not intend to
make provi sion for any such taxes. If the Company is taxed on investment income
or capital gains of the Variable Account, then the Company may impose a charge
against the Variable Account in order to make provision for such taxes.
    

TAXATION OF ANNUITIES IN GENERAL

TAX DEFERRAL DURING ACCUMULATION PERIOD

   
         Under existing provisions of the Code, except as described below, any
increase in the contract value is generally not taxable to the contract owner or
annuitant until received, either in the form of annuity payments, as
contemplated by the contract, or in some other form of distribution. However,
certain requirements must be satisfied in order for this general rule to apply,
including: (1) the contract must be owned by an individual (or treated as owned
by an individual), (2) the investments of the Variable Account must be
"adequately diversified" in accordance with Treasury Department regulations, (3)
the Company, rather than the owner, must be considered the owner of the assets
of the Variable Account for federal tax purposes, and (4) the contract must
provide for appropriate amortization, through annuity payments, of the
contract's purchase payments and earnings, e.g., the maturity date must not
occur at too advanced an age.
    

         Non-Natural Owner. As a general rule, deferred annuity contracts held
by "non-natural persons" such as a corporation, trust or other similar entity,
as opposed to a natural person, are not treated as annuity contracts for federal
tax purposes. The investment income on such contracts is taxed as ordinary
income that is received or accrued by the owner of the contract during the
taxable year. There are several exceptions to this general rule for non-natural
contract owners. First, contracts will generally be treated as held by a natural
person if the nominal owner is a trust or other entity which holds the contract
as an agent for a natural person. However, this special exception will not apply
in the case of any employer who is the nominal owner of an annuity contract
under a non-qualified deferred compensation arrangement for its employees.

   
         In addition, exceptions to the general rule for non-natural contract
owners will apply with respect to (1) contracts acquired by an estate of a
decedent by reason of the death of the decedent, (2) certain qualified
contracts, (3) certain contracts purchased by employers upon the termination of
certain qualified plans, (4) certain contracts used in connection with
structured settlement agreements, and (5) contracts purchased with a single
premium when the annuity starting date (as defined in the tax law) is no later
than a year from purchase of the annuity and substantially equal periodic
payments are made, not less frequently than annually, during the annuity period.
    

   
         Diversification Requirements. For a contract to be treated as an
annuity for federal income tax purposes, the investments of the Variable Account
must be "adequately diversified" in accordance with Treasury Department
Regulations. The Secretary of the Treasury has issued regulations which
prescribe standards for determining whether the investments of the Variable
Account are "adequately diversified." If the Variable Account failed to comply
with these diversification standards, a contract would not be treated as an
annuity contract for federal income tax purposes and the contract owner would
generally be taxable currently on the excess of the contract value over the
premiums paid for the contract.
    


                                       28
<PAGE>   33
   
         Although the Company does not control the investments of the NASL
Series Trust, it expects that the Trust will comply with such regulations so
that the Variable Account will be considered "adequately diversified."
    

   
         Ownership Treatment. In certain circumstances, a variable annuity
contract owner may be considered the owner, for federal income tax purposes, of
the assets of the separate account used to support his or her contract. In those
circumstances, income and gains from such separate account assets would be
includible in the contract owner's gross income. The Internal Revenue Service
(the "Service") has stated in published rulings that a variable contract owner
will be considered the owner of separate account assets if the owner possesses
incidents of ownership in those assets, such as the ability to exercise
investment control over the assets. In addition, the Treasury Department
announced, in connection with the issuance of regulations concerning investment
diversification, that those regulations "do not provide guidance concerning the
circumstances in which investor control of the investments of a segregated asset
account may cause the investor, rather than the insurance company, to be treated
as the owner of the assets in the account." This an nouncement also stated that
guidance would be issued by way of regulations or rulings on the "extent to
which policyholders may direct their investments to particular sub-accounts [of
a separate account] without being treated as owners of the underlying assets."
As of the date of this Prospectus, no such guidance has been issued.
    

   
         The ownership rights under this contract are similar to, but different
in certain respects from, those described by the Service in rulings in which it
was determined that contract owners were not owners of separate account assets.
For example, the owner of this contract has the choice of many more investment
options to which to allocate premiums and contract values, and may be able to
transfer among investment options more frequently than in such rulings. These
differences could result in the contract owner being treated as the owner of the
assets of the Variable Account and thus subject to current taxation on the
income and gains from those assets. In addition, the Company does not know what
standards will be set forth in the regulations or rulings which the Treasury
Department has stated it expects to issue. The Company therefore reserves the
right to modify the contract as necessary to attempt to prevent the contract
owner from being considered the owner of the assets of the Variable Account.
    

   
         Delayed Maturity Dates. If the contract's maturity date occurs (or is
scheduled to occur) at a time when the annuitant has reached an advanced age,
e.g., past age 85, it is possible that the contract would not be treated as an
annuity for federal income tax purposes. In that event, the income and gains
under the contract could be currently includible in the owner's income.
    

         The remainder of this discussion assumes that the contract will be
treated as an annuity contract for federal income tax purposes and that the
Company will be treated as the owner of the Variable Account assets.

TAXATION OF PARTIAL AND FULL WITHDRAWALS

   
         In the case of a partial withdrawal, amounts received are includible in
income to the extent the contract value before the withdrawal exceeds the
"investment in the contract." In the case of a full withdrawal, amounts received
are includible in income to the extent they exceed the "investment in the
contract." For these purposes the investment in the contract at any time equals
the total of the purchase payments made under the contract to that time (to the
extent such payments were neither deductible when made nor excludable from
income as, for example, in the case of certain employer contributions to
qualified plans) less any amounts previously received from the contract which
were not included in income.
    

   
         Other than in the case of certain qualified contracts, any amount
received as a loan under a contract, and any assignment or pledge (or agreement
to assign or pledge) any portion of the contract value, is treated as a
withdrawal of such amount or portion. (Loans, assignments and pledges are
permitted only in limited circumstances under qualified contracts.) The
investment in the contract is increased by the amount includible in income with
respect to such assignment or pledge, though it is not affected by any other
aspect of the assignment or pledge (including its release). If an individual
transfers an annuity contract without adequate consideration to a person other
than the owner's spouse (or to a former spouse incident to divorce), the owner
will be taxed on the difference between the "contract value" and the "investment
in the contract" at the time of transfer. In such case, the transferee's
investment in the contract will be increased to reflect the increase in the
transferor's income.
    

   
         The contract provides a death benefit that in certain circumstances may
exceed the greater of the purchase payments and the contract value. As described
elsewhere in this Prospectus, the Company imposes certain charges with respect
to the death benefit. It is possible that those charges (or some portion
thereof) could be treated for federal income tax purposes as a partial
withdrawal from the contract.
    

   
         There may be special income tax issues present in situations where the
owner and the annuitant are not the same person and are not married to one
another. A tax advisor should be consulted in those situations.
    



                                       29
<PAGE>   34
TAXATION OF ANNUITY PAYMENTS

         Normally, the portion of each annuity payment taxable as ordinary
income is equal to the excess of the payment over the exclusion amount. In the
case of variable annuity payments, the exclusion amount is the "investment in
the contract" (defined above) allocated to the variable annuity option, adjusted
for any period certain or refund feature, when payments begin to be made divided
by the number of payments expected to be made (determined by Treasury Department
regulations which take into account the annuitant's life expectancy and the form
of annuity benefit selected). In the case of fixed annuity payments, the
exclusion amount is the amount determined by multiplying (1) the payment by (2)
the ratio of the investment in the contract allocated to the fixed annuity
option, adjusted for any period certain or refund feature, to the total expected
value of annuity payments for the term of the contract (determined under
Treasury Department regulations).

   
         Once the total amount of the investment in the contract is excluded
using these ratios, annuity payments will be fully taxable. If annuity payments
cease because of the death of the annuitant and before the total amount of the
investment in the contract is recovered, the unrecovered amount generally will
be allowed as a deduction to the annuitant in his or her last taxable year.
    

TAXATION OF DEATH BENEFIT PROCEEDS

   
         Amounts may be distributed from a non-qualified contract because of the
death of an owner or the annuitant. Prior to the maturity date, such death
benefit proceeds are includible in income as follows: (1) if distributed in a
lump sum, they are taxed in the same manner as a full withdrawal, as described
above, or (2) if distributed under an annuity option, they are taxed in the same
manner as annuity payments, as described above. After the maturity date, where a
guaranteed period exists under an annuity option and the annuitant dies before
the end of that period, payments made to the beneficiary for the remainder of
that period are includible in income as follows: (1) if received in a lump sum,
they are includible in income to the extent that they exceed the unrecovered
investment in the contract at that time, or (2) if distributed in accordance
with the existing annuity option selected, they are fully excludable from income
until the remaining investment in the contract is deemed to be recovered, and
all annuity payments thereafter are fully includible in income.
    

PENALTY TAX ON PREMATURE DISTRIBUTIONS

   
         There is a 10% penalty tax on the taxable amount of any payment from a
non-qualified contract unless the payment is: (a) received on or after the
contract owner reaches age 59 1/2; (b) attributable to the contract owner's
becoming disabled (as defined in the tax law); (c) made to a beneficiary on or
after the death of the contract owner or, if the contract owner is not an
individual, on or after the death of the primary annuitant (as defined in the
tax law); (d) made as a series of substantially equal periodic payments (not
less frequently than annually) for the life (or life expectancy) of the
annuitant or for the joint lives (or joint life expectancies) of the annuitant
and designated beneficiary (as defined in the tax law); (e) made under an
annuity contract purchased with a single premium when the annuity starting date
(as defined in the tax law) is no later than a year from purchase of the annuity
and substantially equal periodic payments are made, not less frequently than
annually, during the annuity period; or (f) made with respect to certain
annuities issued in connection with structured settlement agreements. (A similar
penalty tax, applicable to distributions from certain qualified contracts, is
discussed below.)
    

AGGREGATION OF CONTRACTS

   
         In certain circumstances, the amount of an annuity payment or a
withdrawal from a contract that is includible in income may be determined by
combining some or all of the non-qualified contracts owned by an individual. For
example, if a person purchases a contract offered by this Prospectus and also
purchases at approximately the same time an immediate annuity, the Service may
treat the two contracts as one contract. In addition, if a person purchases two
or more deferred annuity contracts from the same insurance company (or its
affiliates) during any calendar year, all such contracts will be treated as one
contract. The effects of such aggregation are not clear; however, it could
affect the amount of a withdrawal or an annuity payment that is taxable and the
amount which might be subject to the penalty tax described above.
    

QUALIFIED RETIREMENT PLANS

   
         The contracts are also designed for use in connection with certain
types of retirement plans which receive favorable treat ment under the Code.
Numerous special tax rules apply to the participants in such qualified plans and
to the contracts used in connection with such qualified plans. Therefore, no
attempt is made in this Prospectus to provide more than general information
about use of the contract with the various types of qualified plans.
    



                                       30
<PAGE>   35
   
         The tax rules applicable to qualified plans vary according to the type
of plan and the terms and conditions of the plan itself. For example, for both
withdrawals and annuity payments under certain qualified contracts, there may be
no "investment in the contract" and the total amount received may be taxable.
Also, loans from qualified contracts, where allowed, are subject to a variety of
limitations, including restrictions as to the amount that may be borrowed, the
duration of the loan, and the manner in which the loan must be repaid. (Owners
should always consult their tax advisors and retirement plan fiduciaries prior
to exercising their loan privileges.) Both the amount of the contribution that
may be made, and the tax deduction or exclusion that the owner may claim for
such contribution, are limited under qualified plans. If this contract is used
in connection with a qualified plan, the owner and annuitant must be the same
individual. If a co-annuitant is named, all distributions made while the
annuitant is alive must be made to the annuitant. Also, if a co-annuitant is
named who is not the annuitant's spouse, the annuity options which are available
may be limited, depending on the difference in ages between the annuitant and
co-annuitant. Furthermore, the length of any guarantee period may be limited in
some circumstances to satisfy certain minimum distribution requirements under
the Code.
    

   
         In addition, special rules apply to the time at which distributions
must commence and the form in which the distributions must be paid. For example,
failure to comply with minimum distribution requirements applicable to qualified
plans will result in the imposition of an excise tax. This excise tax generally
equals 50% of the amount by which a minimum required distribution exceeds the
actual distribution from the qualified plan. In the case of IRAs, distributions
of minimum amounts (as specified in the tax law) must generally commence by
April 1 of the calendar year following the calendar year in which the owner
attains age 70 1/2. In the case of certain other qualified plans, distributions
of such minimum amounts must generally commence by the later of this date or
April 1 of the calendar year following the calendar year in which the employee
retires.
    

   
         There is also a 10% penalty tax on the taxable amount of any payment
from certain qualified contracts (but not section 457 plans). (The amount of the
penalty tax is 25% of the taxable amount of any payment received from a "SIMPLE
retirement account" during the 2 year period beginning on the date the
individual first participated in any qualified salary reduction arrangement (as
defined in the tax law) maintained by the individual's employer.) There are
exceptions to this penalty tax which vary depending on the type of qualified
plan. In the case of an "Individual Retirement Annuity" ("IRA"), including a
"SIMPLE IRA," exceptions provide that the penalty tax does not apply to a
payment (a) received on or after the contract owner reaches age 59 1/2, (b)
received on or after the owner's death or because of the owner's disability (as
defined in the tax law), or (c) made as a series of substantially equal periodic
payments (not less frequently than annually) for the life (or life expectancy)
of the owner or for the joint lives (or joint life expectancies) of the owner
and designated beneficiary (as defined in the tax law). These exceptions, as
well as certain others not described herein, generally apply to taxable
distributions from other qualified plans (although, in the case of plans
qualified under sections 401 and 403, exception "c" above for substantially
equal periodic payments applies only if the owner has separated from service).
    

   
         When issued in connection with a qualified plan, a contract will be
amended as generally necessary to conform to the requirements of the plan.
However, contract owners, annuitants, and beneficiaries are cautioned that the
rights of any person to any benefits under qualified plans may be subject to the
terms and conditions of the plans themselves, regardless of the terms and
conditions of the contract. In addition, the Company shall not be bound by terms
and conditions of qualified plans to the extent such terms and conditions
contradict the contract, unless the Company consents.
    

QUALIFIED PLAN TYPES

         Following are brief descriptions of various types of qualified plans in
connection with which the Company may issue a contract.

         Individual Retirement Annuities. Section 408 of the Code permits
eligible individuals to contribute to an individual retirement program known as
an "Individual Retirement Annuity" or "IRA." IRAs are subject to limits on the
amounts that may be contributed, the persons who may be eligible and on the time
when distributions may commence. Also, distributions from certain other types of
qualified retirement plans may be "rolled over" on a tax-deferred basis into an
IRA.

   
         IRAs generally may not provide life insurance coverage, but they may
provide a death benefit that equals the greater of the premiums paid and the
contract value. The contract provides a death benefit that in certain
circumstances may exceed the greater of the purchase payments and the contract
value. It is possible that the contract's death benefit could be viewed as
providing life insurance coverage with the result that the contract would not be
viewed as satisfying the requirements of an IRA.
    

   
         Simplified Employee Pensions (SEP-IRAs). Section 408(k) of the Code
allows employers to establish simplified employee pension plans for their
employees, using the employees' IRAs for such purposes, if certain criteria are
met. Under these plans the employer may, within specified limits, make
deductible contributions on behalf of the employees to IRAs. As discussed above
(see Individual Retirement Annuities), there is some uncertainty regarding the
treatment of the contract's death benefit for purposes of
    


                                       31
<PAGE>   36
   
the tax rules governing IRAs (which would include SEP-IRAs). Employers
intending to use the contract in connection with such plans should seek
competent advice.
    

   
         SIMPLE IRAs. Section 408(p) of the Code permits certain small employers
to establish "SIMPLE retirement accounts," including SIMPLE IRAs, for their
employees. Under SIMPLE IRAs, certain deductible contributions are made by both
employees and employers. SIMPLE IRAs are subject to various requirements,
including limits on the amounts that may be contributed, the persons who may be
eligible, and the time when distributions may commence. As discussed above (see
Individual Retirement Annuities), there is some uncertainty regarding the proper
characterization of the contract's death benefit for purposes of the tax rules
governing IRAs (which would include SIMPLE IRAs).
    

   
         Corporate and Self-Employed ("H.R. 10" and "Keogh") Pension and
Profit-Sharing Plans. Sections 401(a) and 403(a) of the Code permit corporate
employers to establish various types of tax-favored retirement plans for
employees. The Self-Employed Individuals' Tax Retirement Act of 1962, as
amended, commonly referred to as "H.R. 10" or "Keogh", permits self-employed
individuals also to establish such tax-favored retirement plans for themselves
and their employees. Such retirement plans may permit the purchase of the
contracts in order to provide benefits under the plans. The contract provides a
death benefit that in certain circumstances may exceed the greater of the
purchase payments and the contract value. It is possible that such death benefit
could be characterized as an incidental death benefit. There are limitations on
the amount of incidental benefits that may be provided under pension and profit
sharing plans. In addition, the provision of such benefits may result in current
taxable income to participants. Employers intending to use the contract in
connection with such plans should seek competent advice.
    

   
         Tax-Sheltered Annuities. Section 403(b) of the Code permits public
school employees and employees of certain types of charitable, educational and
scientific organizations specified in section 501(c)(3) of the Code to have
their employers purchase annuity contracts for them and, subject to certain
limitations, to exclude the amount of purchase payments from gross income for
tax purposes. These annuity contracts are commonly referred to as "tax-sheltered
annuities". Purchasers of the contracts for such purposes should seek competent
advice as to eligibility, limitations on permissible amounts of purchase
payments and other tax consequences associated with the contracts. In
particular, purchasers should consider that the contract provides a death
benefit that in certain circumstances may exceed the greater of the purchase
payments and the contract value. It is possible that such death benefit could be
characterized as an incidental death benefit. If the death benefit were so
characterized, this could result in currently taxable income to purchasers. In
addition, there are limitations on the amount of incidental benefits that may be
provided under a tax-sheltered annuity. Even if the death benefit under the
contract were characterized as an incidental death benefit, it is unlikely to
violate those limits unless the purchaser also purchases a life insurance
contract as part of his or her tax-sheltered annuity plan.
    

   
         Tax-sheltered annuity contracts must contain restrictions on
withdrawals of (i) contributions made pursuant to a salary reduction agreement
in years beginning after December 31, 1988, (ii) earnings on those
contributions, and (iii) earnings after 1988 on amounts attributable to salary
reduction contributions (and earnings on those contributions) held as of the
last day of the year beginning before January 1, 1989. These amounts can be paid
only if the employee has reached age 59 1/2, separated from service, died, or
become disabled (within the meaning of the tax law), or in the case of hardship
(within the meaning of the tax law). Amounts permitted to be distributed in the
event of hardship are limited to actual contributions; earnings thereon cannot
be distrib uted on account of hardship. Amounts subject to the withdrawal
restrictions applicable to section 403(b)(7) custodial accounts may be subject
to more stringent restrictions. (These limitations on withdrawals do not apply
to the extent the Company is directed to transfer some or all of the contract
value to the issuer of another tax-sheltered annuity or into a section 403(b)(7)
custodial account.)
    

DIRECT ROLLOVERS

   
         If the contract is used in connection with a retirement plan that is
qualified under sections 401(a), 403(a), or 403(b) of the Code, any "eligible
rollover distribution" from the contract will be subject to "direct rollover"
and mandatory withholding requirements. An eligible rollover distribution
generally is any taxable distribution from such qualified plans, excluding
certain amounts such as (i) minimum distributions required under section
401(a)(9) of the Code, and (ii) certain distributions for life, life expectancy,
or for 10 years or more which are part of a "series of substantially equal
periodic payments."
    

   
         Under these requirements, federal income tax equal to 20% of the
eligible rollover distribution will be withheld from the amount of the
distribution. Unlike withholding on certain other amounts distributed from the
contract, discussed below, the owner cannot elect out of withholding with
respect to an eligible rollover distribution. However, this 20% withholding will
not apply if, instead of receiving the eligible rollover distribution, the
distributee elects to have it directly transferred to certain qualified plans.
Prior to receiving an eligible rollover distribution, a notice will be provided
explaining generally the direct rollover and mandatory withholding requirements
and how to avoid the 20% withholding by electing a direct rollover.
    

                                       32
<PAGE>   37
FEDERAL INCOME TAX WITHHOLDING

         The Company will withhold and remit to the U.S. Government a part of
the taxable portion of each distribution made under a contract unless the
distributee notifies the Company at or before the time of the distribution that
he or she elects not to have any amounts withheld. In certain circumstances, the
Company may be required to withhold tax. The withholding rates applicable to the
taxable portion of periodic annuity payments are the same as the withholding
rates generally applicable to payments of wages. In addition, the withholding
rate applicable to the taxable portion of non-periodic payments (including
withdrawals prior to the maturity date) is 10%. As discussed above, the
withholding rate applicable to eligible rollover distributions is 20%.

                                 GENERAL MATTERS

TAX DEFERRAL

         The status of the contract as an annuity generally allows all earnings
on the underlying investments to be tax-deferred until withdrawn or until
annuity payments begin. (See "FEDERAL TAX MATTERS"). This tax deferred treatment
may be beneficial to contract owners in building assets in a long-term
investment program.

PERFORMANCE DATA

   
         From time to time the Variable Account may publish advertisements
containing performance data relating to its sub-accounts. For periods prior to
the date of this Prospectus, performance data will be hypothetical figures based
on the assumption that a contract offered by this Prospectus was issued when the
sub-accounts first became available for investment under other contracts offered
by an affiliate of the Company. Hypothetical performance figures will also be
furnished for sub-accounts investing in the Trust portfolios established on
December 31, 1996 in connection with the merger of Manulife Series Fund, Inc.
with and into the Trust. Such figures are based on the assumption that the
sub-accounts had been available for investment under a contract offered by this
Prospectus when the applicable Manulife Series Fund portfolio first became
available under contracts issued by affiliates of the Company. The sub-accounts
may advertise both "standardized" and "non-standardized" total return figures,
although standardized figures will always accompany non-standardized figures.
Standardized performance data will consist of total return quotations, which
will always include quotations for recent one year and, when ap plicable, five
and ten year periods and, where less than ten years, for the period subsequent
to the date each sub-account first became available for investment. Such
quotations for such periods will be the average annual rates of return required
for an initial purchase payment of $1,000 to equal the actual contract value
attributable to such purchase payment on the last day of the period, after
reflection of all charges. Standardized total return figures will be quoted
assuming redemption at the end of the period. Such figures may be accompanied by
nonstandardized total return figures that are calculated on the same basis as
the standardized returns except that the calculations (i) assume no redemption
at the end of the period and (ii) do not reflect imposition of the $30 per
contract charge inasmuch as the impact of such charge varies by contract size.
In addition to the non-standardized returns, each of the sub-accounts may from
time to time quote aggregate nonstandardized total returns for other time
periods. Except as noted above, performance figures used by the Variable Account
are based on the actual historical performance of its sub-accounts for specified
periods, and the figures are not intended to indicate future performance. More
detailed information on the computations is set forth in the Statement of
Additional Information.
    

FINANCIAL STATEMENTS

         Financial Statements for the Variable Account and the Company are
contained in the Statement of Additional Information.

ASSET ALLOCATION AND TIMING SERVICES

         The Company is aware that certain third parties may offer asset
allocation and timing services in connection with the contracts. In certain
cases the Company may have agreed to honor transfer instructions from such asset
allocation and timing services where it has received powers of attorney, in a
form acceptable to it, from the contract owners participating in the service.
THE COMPANY DOES NOT ENDORSE, APPROVE OR RECOMMEND SUCH SERVICES IN ANY WAY AND
CONTRACT OWNERS SHOULD BE AWARE THAT FEES PAID FOR SUCH SERVICES ARE SEPARATE
AND IN ADDITION TO FEES PAID UNDER THE CONTRACTS.

DISTRIBUTION OF CONTRACTS

   
         NASL Financial Services, Inc. ("NASL Financial"), 116 Huntington
Avenue, Boston, Massachusetts 02116, a wholly-owned sub sidiary of North
American Security Life, the parent of the Company, is the principal underwriter
of the contracts in addition to providing advisory services to the Trust. NASL
Financial is a broker-dealer registered under the Securities Exchange Act of
1934 ("1934 Act") and a member of the National Association of Securities
Dealers, Inc. ("NASD"). NASL Financial has entered into a non-exclusive
promotional
    


                                       33
<PAGE>   38
   
agent agreement with Wood Logan Associates, Inc. ("Wood Logan"). Wood Logan is a
broker-dealer registered under the 1934 Act and a member of the NASD. Wood Logan
is a wholly owned subsidiary of a holding company that is 85% owned by Manulife
and approximately 15% owned by the principals of Wood Logan. Sales of the
contracts will be made by registered representatives of broker-dealers
authorized by NASL Financial to sell the contracts. Such registered
representatives will also be licensed insurance agents of the Company. Under the
promotional agent agreement, Wood Logan will recruit and provide sales training
and licensing assistance to such registered representatives. In addition, Wood
Logan will prepare sales and promotional materials for the Company's approval.
NASL Financial will pay distribution compensation to selling brokers in varying
amounts which under normal circumstances are not expected to exceed 6.00% of
purchase payments or 4.75% of purchase payments plus 0.25% of the contract value
per year beginning in the second contract year. NASL Financial may from time to
time pay additional compensation pursuant to promotional contests. Additionally,
in some circumstances, NASL Financial will provide reimbursement of certain
sales and marketing expenses. NASL Financial will pay the promotional agent for
providing marketing support for the distribution of the contracts.
    

CONTRACT OWNER INQUIRIES

         All contract owner inquiries should be directed to the Company's
Annuity Service Office at International Corporate Center at Rye, 555 Theodore
Fremd Avenue, Suite C-209, Rye, New York 10580.

LEGAL PROCEEDINGS

         There are no legal proceedings to which the Variable Account is a party
or to which the assets of the Variable Account are subject. Neither the Company
nor NASL Financial are involved in any litigation that is of material importance
in relation to their total assets or that relates to the Variable Account.

OTHER INFORMATION

         A registration statement has been filed with the Commission under the
Securities Act of 1933, as amended, with respect to the variable portion of the
contracts discussed in this Prospectus. Not all the information set forth in the
registration statement, amendments and exhibits thereto has been included in
this Prospectus. Statements contained in this Prospectus or the Statement of
Additional Information concerning the content of the contracts and other legal
instruments are only summaries. For a complete statement of the terms of these
documents, reference should be made to the instruments filed with the
Commission.

                       STATEMENT OF ADDITIONAL INFORMATION

                                TABLE OF CONTENTS
   
<TABLE>
<S>                                                                        <C>
General Information and History............................................  3
Performance Data...........................................................  3
State Premium Taxes........................................................  6
Services...................................................................  6
         Independent Auditors..............................................  6
         Servicing Agent...................................................  7
         Principal Underwriter.............................................  7
         Cancellation of Contract..........................................  7
Appendix A - State Premium Taxes...........................................  8
Financial Statements.......................................................  9
</TABLE>
    


                                       34
<PAGE>   39
                                   APPENDIX A

EXAMPLES OF CALCULATION OF WITHDRAWAL CHARGE

Example 1 - Assume a single payment of $50,000 is made into the contract, no
transfers are made, no additional payments are made and there are no partial
withdrawals. The table below illustrates four examples of the withdrawal charges
that would be imposed if the contract is completely withdrawn, based on
hypothetical contract values.

   
<TABLE>
<CAPTION>

             HYPOTHETICAL
CONTRACT     CONTRACT          WITHDRAWAL AMOUNT     PAYMENTS      WITHDRAWAL
YEAR         VALUE             WITHOUT CHARGES       LIQUIDATED    CHARGE
- --------     ------------      -----------------     ----------    ---------- 
                                                                   PERCENT      AMOUNT
                                                                   -------      ------
<S>          <C>               <C>                   <C>           <C>          <C>

2            55,000            5,000(a)              50,000        6%           3,000

4            50,500            5,000(b)              45,500        5%           2,275

6            60,000            10,000(c)             50,000        3%           1,500

8            70,000            20,000(d)             50,000        0%           0
</TABLE>
    


(a)  During any contract year the amount that may be withdrawn without
     withdrawal charges is the greater of accumulated earnings, or 10% of the
     total payments made under the contract less any prior partial withdrawals
     in that contract year. In the second contract year the earnings under the
     contract and 10% of payments both equal $5,000. Consequently, on total
     withdrawal $5,000 is withdrawn without withdrawal charges, the entire
     $50,000 payment is liquidated and the withdrawal charge is assessed against
     such liquidated payment (contract value less withdrawal amount without
     charges).

(b)  In the example for the fourth contract year, the accumulated earnings of
     $500 is less than 10% of payments, therefore the amount that may be
     withdrawn without charges is equal to 10% of payments ($50,000 X 10% =
     $5,000) and the withdrawal charge is only applied to payments liquidated
     (contract value less withdrawal amount without charges).

(c)  In the example for the sixth contract year, the accumulated earnings of
     $10,000 is greater than 10% of payments ($5,000), therefore the amount that
     may be withdrawn without charges is equal to the accumulated earnings of
     $10,000 and the withdrawal charge is applied to the payments liquidated
     (contract value less withdrawal amount without charges).

(d)  There is no withdrawal charge on any payments liquidated that have been in
     the contract for at least 7 years.

     Example 2 - Assume a single payment of $50,000 is made into the contract,
no transfers are made, no additional payments are made and there are a series of
four partial withdrawals made during the third contract year of $2,000, $5,000,
$7,000, and $8,000.

   
<TABLE>
<CAPTION>
HYPOTHETICAL      PARTIAL 
CONTRACT          WITHDRAWAL   WITHDRAWAL AMOUNT     PAYMENTS      WITHDRAWAL
VALUE             REQUESTED    WITHOUT CHARGES       LIQUIDATED    CHARGE
- ------------      --------     -----------------     ----------    ---------- 
                                                                   PERCENT      AMOUNT
                                                                   -------      ------
<C>               <S>          <C>                   <C>           <C>          <C>
                  
65,000            2,000        15,000(a)              0            5%           0

49,000            5,000        3,000(b)               2,000        5%           100

52,000            7,000        4,000(c)               3,000        5%           150

44,000            8,000        0(d)                   8,000        5%           400

</TABLE>
    


(a)      The amount that can be withdrawn without withdrawal charges during any
         contract year is the greater of the contract value less the
         unliquidated payments (accumulated earnings), or 10% of payments less
         100% of all prior withdrawals in that contract year. For the first
         example, accumulated earnings of $15,000 is the amount that can be
         withdrawn without withdrawal charges since it is greater than 10% of
         payments less prior withdrawals ($5,000-0). The amount requested
         ($2,000) is less than the amount that can be withdrawn without
         withdrawal charges so no payments are liquidated and no withdrawal
         charge applies.

(b)      The contract has negative accumulated earnings ($49,000-$50,000), so
         the amount that can be withdrawn without withdrawal charges is limited
         to 10% of payments less all prior withdrawals. Since $2,000 has already
         been withdrawn in the current contract year, the remaining amount that
         can be withdrawn without withdrawal charges withdrawal during the third
         contract year is $3,000. The $5,000 partial withdrawal will consist of
         $3,000 that can be withdrawn without withdrawal charges, and the
         remaining $2,000 will be subject to a withdrawal charge and result in
         payments being liquidated. The remaining unliquidated payments are
         $48,000.



                                       35
<PAGE>   40
(c)      The contract has increased in value to $52,000. The unliquidated
         payments are $48,000 so the accumulated earnings are $4,000, which is
         greater than 10% of payments less prior withdrawals ($5,000-$2,000-
         $5,000 (less than) 0). Hence the amount that can be withdrawn without 
         withdrawal charges is $4,000. Therefore, $3,000 of the $7,000 partial 
         withdrawal will be subject to a withdrawal charge and result in
         payments being liquidated. The remaining unliquidated payments are
         $45,000.

(d)      The amount that can be withdrawn without withdrawal charges is zero
         since the contract has negative accumulated earnings ($44,000-$45,000)
         and the full 10% of payments ($5,000) has already been withdrawn. The
         full amount of $8,000 will result in payments being liquidated subject
         to a withdrawal charge. At the beginning of the next contract year the
         full 10% of payments would be available again for withdrawal requests
         during that year.

                                       36
<PAGE>   41
                                     PART B



                            INFORMATION REQUIRED IN A

                       STATEMENT OF ADDITIONAL INFORMATION
<PAGE>   42
                       STATEMENT OF ADDITIONAL INFORMATION
                              FNAL VARIABLE ACCOUNT






                                       of



                            First North American Life
                                Assurance Company



                  FLEXIBLE PURCHASE PAYMENT INDIVIDUAL DEFERRED
                 COMBINATION FIXED AND VARIABLE ANNUITY CONTRACT
                                NON-PARTICIPATING







         This Statement of Additional Information is not a Prospectus. It
contains information in addition to that described in the Prospectus and should
be read in conjunction with the Prospectus dated the same date as this Statement
of Additional Information. The Prospectus may be obtained by writing First North
American Life Assurance Company ("First North American") at the Annuity Service
Office, International Corporate Center at Rye, 555 Theodore Fremd Avenue, Rye,
New York 10580 or by telephoning (914) 921-1020.




   
      The date of this Statement of Additional Information is May 1, 1997.
    
   
V24.SAI597
    
<PAGE>   43
                       STATEMENT OF ADDITIONAL INFORMATION
                                TABLE OF CONTENTS

   
<TABLE>
<S>                                                                         <C>
General Information and History.............................................  3
Performance Data............................................................  3
State Premium Taxes.........................................................  6
Services....................................................................  6
         Independent Auditors...............................................  6
         Servicing Agent....................................................  7
         Principal Underwriter..............................................  7
         Cancellation of Contract...........................................  7
Appendix A - State Premium Taxes............................................  8
Financial Statements........................................................  9
</TABLE>
    



                                       2
<PAGE>   44



                         GENERAL INFORMATION AND HISTORY

         The FNAL Variable Account ("Variable Account") is a separate investment
account of First North American Life Assurance Company ("First North American"),
a stock life insurance company organized under the laws of New York in 1992.
First North American is a wholly-owned subsidiary of North American Security
Life Insurance Company ("Security Life"), a stock life insurance company
established in 1979 in Delaware. The ultimate parent of Security Life is The
Manufacturers Life Insurance Company ("Manulife"), a Canadian mutual life
insurance Company based in Toronto, Canada. Prior to January 1, 1996, Security
Life was a wholly owned subsidiary of North American Life Assurance Company
("NAL"), a Canadian mutual life insurance company. On January 1, 1996 NAL and
Manulife merged with the combined company retaining the name Manulife.

                                PERFORMANCE DATA

   
         Each of the sub-accounts may in its advertising and sales materials
quote total return figures. For periods prior to the date of this Statement of
Additional Information, performance data will be hypothetical figures based on
the assumption that a contract offered by the Prospectus was issued when the
sub-accounts first became available for investment under other contracts offered
by an affiliate of the Company. Hypothetical performance figures will also be
furnished for sub-accounts investing in NASL Series Trust portfolios established
on December 31, 1996 in connection with the merger of Manulife Series Fund, Inc.
with and into NASL Series Trust. Such figures are based on the assumption that
the sub-accounts had been available for investment under a contract offered by
this Prospectus when the applicable Manulife Series Fund portfolio first became
available under contracts issued by affiliates of First North American. The
sub-accounts may advertise both "standardized" and "non-standardized" total
return figures, although standardized figures will always accompany
non-standardized figures. Such figures will always include the average annual
total return for recent one year and, when applicable, five and ten year periods
and the period since the sub-account became available to contract owners. Where
the period since inception is less than one year, the total return quoted will
be the aggregate return for the period. The average annual total return is the
average annual compounded rate of return that equates a purchase payment to the
market value of such purchase payment on the last day of the period for which
such return is calculated. The aggregate total return is the percentage change
(not annualized) that equates a purchase payment to the market value of such
purchase payment on the last day of the period for which such return is
calculated. For purposes of the calculations it is assumed that an initial
payment of $1,000 is made on the first day of the period for which the return is
calculated. In calculating standardized return figures, all recurring charges
(all asset charges (mortality and expense risk fees and administration fees) and
the $30 administration fee) are reflected, the asset charges are reflected in
changes in unit values and the $30 administration fee is deducted as a dollar
amount based on the $35,000 approximate average size of a comparable series of
contracts issued by the Company during 1996. Standardized total return figures
will be quoted assuming redemption at the end of the period. Such figures may be
accompanied by non-standardized total return figures that are calculated on the
same basis as the standardized returns except that the calculations (i) assume
no redemption at the end of the period and (ii) do not reflect imposition of the
$30 per contract charge inasmuch as the impact of such charge varies by contract
size. First North American believes such non-standardized figures are useful to
contract owners who wish to assess the performance of an ongoing contract of the
size that is meaningful to the individual contract owner. In addition, each of
the sub-accounts may from time to time quote aggregate non-standardized total
returns calculated in the same manner as set forth above for other time periods.
    




                                       3
<PAGE>   45




   
                STANDARDIZED AVERAGE ANNUAL TOTAL RETURN FIGURES
                       CALCULATED AS OF DECEMBER 31, 1996


<TABLE>
<CAPTION>

TRUST PORTFOLIO                     1 YEAR        5 YEAR     SINCE INCEPTION OR        INCEPTION DATE
- ---------------                     ------        ------     10 YEARS, WHICHEVER       --------------
                                                                 IS SHORTER
                                                             -------------------
<S>                                 <C>           <C>        <C>                       <C>
Pacific Rim Emerging                 2.31%           N/A                  2.42%               10/4/94
Markets*

International Small Cap                N/A           N/A                  1.99%                3/4/96

Small/Mid Cap                          N/A           N/A                 -0.10%                3/4/96

Global Equity                        4.95%         8.04%                  6.99%               3/18/88

Growth                                 N/A           N/A                  3.75%               7/15/96

Equity                              12.37%        14.30%                 12.25%               6/18/85

Quantitative Equity*                10.20%         9.75%                  9.06%               4/30/87

Blue Chip Growth                    18.05%           N/A                  7.17%              12/11/92

Real Estate Securities*             26.73%        15.39%                 11.72%               4/30/87

Int'l Growth & Income                4.94%           N/A                  5.42%               1/09/95

Growth and Income                   15.03%        12.39%                 12.75%               4/23/91

Equity-Income                       12.09%           N/A                 11.95%               2/19/93

Aggressive Asset                     5.33%         8.28%                  7.35%               8/03/89
Allocation

Moderate Asset Allocation            2.44%         7.05%                  6.61%               8/03/89

</TABLE>
    


                                       4

<PAGE>   46
   
<TABLE>

<S>                                 <C>           <C>        <C>                       <C>
Conservative Asset                  -0.28%         5.53%                  5.70%               8/03/89
Allocation

Strategic Bond                       7.00%           N/A                  6.40%               2/19/93

Global Government Bond               5.35%         7.62%                  7.97%               3/18/88

Capital Growth Bond*                -4.49%         4.40%                  5.88%               6/26/84

Investment Quality Bond**           -4.40%         4.40%                  6.25%               4/23/91

U.S. Government                     -3.67%         3.93%                  6.28%               5/01/89
Securities***

Money Market                        -2.11%         1.85%                  4.01%               6/18/85
</TABLE>
    


                                       5
<PAGE>   47
   
              NON-STANDARDIZED AVERAGE ANNUAL TOTAL RETURN FIGURES
                       CALCULATED AS OF DECEMBER 31, 1996
<TABLE>
<CAPTION>

TRUST PORTFOLIO                     1 YEAR        5 YEAR     SINCE INCEPTION OR        INCEPTION DATE
- ---------------                     ------        ------     10 YEARS, WHICHEVER       --------------
                                                                 IS SHORTER
                                                             -------------------
<S>                                 <C>           <C>        <C>                       <C>

Pacific Rim Emerging                 8.28%           N/A                  4.66%               10/4/94
Markets*

International Small Cap                N/A           N/A                  7.94%                3/4/96

Small/Mid Cap                          N/A           N/A                  5.73%                3/4/96

Global Equity                       11.04%         8.70%                  7.06%               3/18/88

Growth                                 N/A           N/A                  9.82%               7/15/96

Equity                              18.45%        14.84%                 12.30%               6/18/85

Quantitative Equity*                16.28%        10.36%                  9.12%               4/30/87

Blue Chip Growth                    24.14%           N/A                  8.05%              12/11/92

Real Estate Securities*             32.82%        15.90%                 11.77%               4/30/87

Int'l Growth & Income               11.03%           N/A                  8.35%               1/09/95

Growth and Income                   21.11%        12.96%                 13.12%               4/23/91

Equity-Income                       18.18%           N/A                 12.95%               2/19/93

Aggressive Asset                    11.41%          8.93%                 7.43%               8/03/89
Allocation

</TABLE>
    



                                       6


<PAGE>   48
   
<TABLE>

<S>                                 <C>           <C>        <C>                <C>

Moderate Asset Allocation            8.42%        7.73%     6.69%               8/03/89

Conservative Asset                   5.53%        6.24%     5.78%               8/03/89
Allocation

Strategic Bond                      13.09%          N/A     7.55%               2/19/93

Global Government Bond              11.43%        8.28%     8.04%               3/18/88

Capital Growth Bond*                 1.06%        5.14%     5.95%               6/26/84

Investment Quality Bond**            1.14%        5.15%     6.71%               4/23/91

U.S. Government                      1.93%        4.69%     6.35%               5/01/89
Securities***

Money Market                         3.58%        2.66%     4.08%               6/18/85
</TABLE>
    



   
*    On December 31, 1996, Manulife Series Fund, Inc. merged with NASL Series
Trust. Performance presented for these sub-accounts is based upon the
performance of the respective predecessor Manulife Series Fund portfolio for
periods to December 31, 1996. Performance for each of these sub-accounts is
based on the historical performance of the predecessor Manulife Series Fund
portfolio and reflects the current expenses that an investor would have incurred
as a holder of units of the sub-account.
    


                                       7
<PAGE>   49



**   Because the Investment Quality Bond Trust changed its subadviser and
investment objective effective April 23, 1991, the Company has elected to quote
performance for the Investment Quality Bond Sub-account only since the date of
change in order to quote returns representative of its current objective and
produced by its current portfolio manager. Per share information concerning the
period prior to the change appears in the Trust's Prospectus. Average annual
total rates of return for the one, five, and ten year periods for the
sub-account are available upon request.

***  The U.S. Government Securities Sub-account commenced operations on March 
18, 1988 by investing in shares of the Convertible Securities Trust. That Trust
changed its investment objective and its investment Subadviser effective May 1,
1989, pursuant to a vote of its shareholders. In view of the change in
investment objective and portfolio manager, the U.S. Government Securities
Sub-account has elected to quote performance only since the date of the change
in order to quote returns representative of its current objective and produced
by its current portfolio manager. Per share information concerning the period
prior to the change appears in the Trust's Prospectus. Average annual total
rates of return for the one, five, and ten year periods for the sub-account are
available upon request.


         In addition to the non-standardized returns quoted above, each of the
sub-accounts may from time to time quote aggregate nonstandardized total returns
calculated in the same manner as set forth above for other time periods. From
time to time the Trust may include in its advertising and sales literature
general discussions of economic theories, including but not limited to,
discussions on how demographic and political trends can affect the financial
markets. Further, the Trust may also include in its advertising and sales
literature specific information on each of the Trust's subadvisers, including
but not limited to, research capabilities of a subadviser, assets under
management, information relating to other clients of a subadviser, and other
generalized information.

                               STATE PREMIUM TAXES
   
New York does not currently assess a premium tax. In the event New York does
impose a premium tax, the Company reserves the right to pass-through such tax to
contract owners. For residents of all other states, except for residents in
South Dakota, Pennsylvania, Kentucky or Wyoming, premium taxes will be deducted
from the contract value used to provide for fixed or variable annuity payments
unless required otherwise by applicable law. The amount deducted will depend on
the premium tax assessed in the applicable state. State premium taxes currently
range from 0% to 3.5% depending on the jurisdiction and the tax status of the
contract and are subject to change by the legislature or other authority. (See
"APPENDIX A: STATE PREMIUM TAXES") FOR RESIDENTS OF SOUTH DAKOTA, PENNSYLVANIA,
KENTUCKY OR WYOMING, THE FOLLOWING PREMIUM TAX ASSESSMENT WILL APPLY: A premium
tax will be assessed against all non-qualified purchase payments received from
contract owners who are residents of South Dakota. The rate of tax is 1.25% for
South Dakota residents. A premium tax will be assessed against all non-qualified
purchase payments received on or after March 1, 1997 from contract owners who
are residents of Kentucky or Wyoming. A premium tax will be assessed against all
qualified purchase payments received on or after March 1, 1997 from contract
owners who are residents of Kentucky or Wyoming. The rate of tax is 2.00% for
Kentucky residents and 1.00% for Wyoming residents. Purchase payments received
for the period October 1, 1992 through September 7, 1995 for non-qualified
contracts of Pennsylvania residents will be assessed a 2.00% premium tax;
purchase payments received on or after September 8, 1995 will not be assessed a
premium tax. For purchase payments received on or after October 1, 1992, (March
1, 1997 for Kentucky and Wyoming) the state premium tax will be collected upon
payment of any withdrawal benefits, upon any annuitization or payment of death
benefits. For purchase payments received prior to October 1, 1992 (March 1, 1997
for Kentucky and Wyoming) the premium tax will be deducted upon annuitization
only. In the states of Pennsylvania and South Dakota, purchase payments received
in connection with the funding of a qualified plan are exempt from state premium
tax.
    

                                    SERVICES
   
                             INDEPENDENT AUDITORS'
    

   
The financial statements of First North American and the Variable Account at
December 31, 1996 and for the year then ended appearing in this Statement of
Additional Information have been audited by Ernst & Young LLP, independent
auditors, as set forth in their reports thereon appearing elsewhere herein, and
is included in reliance upon such report given upon the authority of such firm
as experts in accounting and auditing.

The consolidated balance sheet as of December 31, 1995 and the consolidated
statements of operations, capital surplus, and cash flows for each of the two
years in the period ended December 31, 1995, appearing in this Statement of
Additional Information have been included herein in reliance on the report,
which includes language explaining the basis of accounting used and whose
opinion is modified in consideration of the fact that such basis of accounting
after 1996 (upon issuance of 1996 financial statements) differs from generally
accepted accounting principles, of Coopers & Lybrand L.L.P., independent
accountants given on the authority of said firm as experts in accounting and
auditing.
    
                                       8
<PAGE>   50

         The financial statements of First North American which are 
included in the Statement of Additional Information should be considered only
as bearing on the ability of First North American to meet its obligations
under the contracts. They should not be considered as bearing on the investment
performance of the assets held in the Variable Account.
        
SERVICING AGENT

         Vantage Computer Systems, Inc. ("Vantage") provides to First North
American a computerized data processing recordkeeping system for variable
annuity administration. Vantage provides various daily, semimonthly, monthly,
semiannual and annual reports including: daily updates on accumulation unit
values, variable annuity participants and transactions, and agent production and
commissions; semimonthly commission statements; monthly summaries of agent
production and daily transaction reports; semiannual statements for contract
owners; and annual contract owner tax reports. Vantage receives approximately
$7.50 per policy per year, plus certain other fees paid by First North American
for the services provided.

PRINCIPAL UNDERWRITER

   
         NASL Financial Services, Inc., a wholly-owned subsidiary of Security
Life, serves as principal underwriter of the contracts. Contracts are offered on
a continuous basis. The aggregate dollar amount of underwriting commissions paid
to NASL Financial Services, Inc. was $7,049,687 in 1996, $5,659,896 in 1995,
and $6,512,457 in 1994. The amount retained by NASL Financial Services, Inc.
during 1996, 1995, 1994 was $0, $0 and $0, respectively.
    

CANCELLATION OF CONTRACT

         The Company may, at its option, cancel a contract at the end of any
three consecutive contract years in which no purchase payments by or on behalf
of the contract owner have been made, if both (i) the total purchase payments
made for the contract, less any withdrawals, are less than $2,000; and (ii) the
contract value at the end of such three year period is less than $2,000. The
Company, as a matter of administrative practice, will attempt to notify a
contract owner prior to such cancellation in order to allow the contract owner
to make the necessary purchase payment to keep the contract in force.



                                       9
<PAGE>   51



                                   APPENDIX A

         STATE PREMIUM TAXES

         Premium taxes vary according to the state and are subject to change. In
many jurisdictions there is no tax at all. For current information, a tax
adviser should be consulted.

<TABLE>
<CAPTION>

                                             TAX RATE

STATE                            QUALIFIED               NON-QUALIFIED
                                 CONTRACTS                 CONTRACTS
- -----------------------------------------------------------------------
<S>                              <C>                     <C>
CALIFORNIA                            .50%                      2.35%

DISTRICT OF COLUMBIA                 2.25%                      2.25%

KANSAS                                 .00                      2.00%

KENTUCKY                             2.00%                      2.00%

MAINE                                  .00                      2.00%
   
    
NEVADA                                 .00                      3.50%

PUERTO RICO                          1.00%                      1.00%

SOUTH DAKOTA                           .00                      1.25%

TEXAS                                 .04%                       .04%

WEST VIRGINIA                        1.00%                      1.00%

WYOMING                                .00                      1.00%
</TABLE>



                                       10
<PAGE>   52


                              FINANCIAL STATEMENTS




                                       11
<PAGE>   53
                         AUDITED FINANCIAL STATEMENTS

                  FIRST NORTH AMERICAN LIFE ASSURANCE COMPANY

                        (A Wholly-Owned Subsidiary of
               North American Security Life Insurance Company)
                                      
                 Years ended December 31, 1996, 1995 and 1994




<PAGE>   54


                            First North American Life
                                Assurance Company
                        (A Wholly-Owned Subsidiary of
               North American Security Life Insurance Company)

                 Audited Statutory-Basis Financial Statements


                 Years ended December 31, 1996, 1995 and 1994




                                    CONTENTS

Report of Independent Auditors................................................1

Audited Financial Statements

Balance Sheets--Statutory-Basis...............................................3
Statements of Operations--Statutory-Basis.....................................4
Statements of Changes in Capital and Deficit--Statutory-Basis.................5
Statements of Cash Flows--Statutory-Basis.....................................6
Notes to Statutory-Basis Financial Statements.................................7


<PAGE>   55


                         Report of Independent Auditors


Board of Directors and Shareholder
First North American Life Assurance Company


We have audited the accompanying statutory-basis balance sheet of First North
American Life Assurance Company (a wholly-owned subsidiary of North American
Security Life Insurance Company) as of December 31, 1996, and the related
statutory-basis statements of operations, changes in capital and deficit and
cash flows for the year then ended. These financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements based on our audit.

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.

As described in Note 1 to the financial statements, the Company presents its
financial statements in conformity with accounting practices prescribed or
permitted by the New York State Insurance Department, which practices differ
from generally accepted accounting principles. The variances between such
practices and generally accepted accounting principles also are described in
Note 1. The effects on the financial statements of these variances are not
reasonably determinable but are presumed to be material.

In our opinion, because of the effects of the matter described in the preceding
paragraph, the financial statements referred to above do not present fairly, in
conformity with generally accepted accounting principles, the financial position
of First North American Life Assurance Company at December 31, 1996, or the
results of its operations or its cash flows for the year then ended.

                                                                               1
<PAGE>   56


Also, in our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of First North American Life
Assurance Company at December 31, 1996 and the results of its operations and its
cash flows for the year then ended in conformity with accounting practices
prescribed or permitted by the New York State Insurance Department.



Boston, Massachusetts
February 21, 1997
                                                Ernst & Young LLP

                                                                               2
<PAGE>   57
                        REPORT OF INDEPENDENT ACCOUNTANTS




To the Board of Directors and Shareholders of
First North American Life Assurance Company:


We have audited the accompanying statutory statements of admitted assets,
liabilities, capital and surplus of First North American Life Assurance Company
(a wholly-owned subsidiary of North American Life Assurance Company of New York,
Canada) as of December 31, 1995 and the related statutory statements of
operations, capital and surplus, and cash flows for the two years in the period
ended December 31, 1995. These statutory financial statement 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.

As described more fully in Note 1 to the financial statements, the Company
prepared these financial statements using accounting practices prescribed or
permitted by the Insurance Department of the State of Delaware (SAP), which
practices after 1996 (upon issuance of 1996 financial statements) differ from
generally accepted accounting principles (GAAP). The effects on the financial
statements of the variances between SAP and GAAP are not currently determinable.

In our report dated February 23, 1996, we expressed our opinion that the 1995
and 1994 financial statements, prepared using SAP, presented fairly, in all
material respects, the financial position of North American Security Life
Insurance Company as of December 31, 1995 and the results of its operations, and
its cash flows for the two years in the period ended December 31, 1995 in
conformity with GAAP. As described in Note 1 to the financial statements,
financial statements of wholly-owned stock life subsidiaries of mutual life
insurance enterprises prepared in accordance with SAP are no longer considered
to be presented in conformity with GAAP. Accordingly, our present opinion on the
1995 and 1994 financial statements as presented herein is different from that
expressed in our previous report.



<PAGE>   58




In our opinion, because of the effects of the matter discussed in the two
preceding paragraphs, the financial statements referred to above do not present
fairly in conformity with GAAP, the financial position of First North American
Life Assurance Company as of December 31, 1995, or the results of its operations
or its cash flows for the two years in the period ended December 31, 1995.


In our opinion, the statutory financial statements referred to above present
fairly, in all material respects the financial condition of First North American
Life Assurance Company as of December 31, 1995, and the results of its
operations and its cash flows for the two years in the period ended December 31,
1995, on the basis of accounting described in Note 1.





                                                    COOPERS & LYBRAND L.L.P.


Boston, Massachusetts
February 23, 1996, except for the information 
in Note 1 - "Basis of Presentation", for which 
the date is February 21, 1997



<PAGE>   59



<TABLE>

                   First North American Life Assurance Company
                          (A Wholly-Owned Subsidiary of
                 North American Security Life Insurance Company)

                         Balance Sheets--Statutory-Basis


<CAPTION>
                                                                   DECEMBER 31
                                                             1996          1995
                                                        ----------------------------
<S>                                                      <C>            <C>    
ADMITTED ASSETS
Bonds                                                    $ 82,204,775   $ 72,506,765
Cash and short-term investments                             8,089,101     10,924,688
Accrued investment income                                   1,528,000      1,521,013
State income tax recoverable                                   18,617        169,102
Policy loans                                                  183,070         67,323
Separate account assets                                   361,309,525    216,807,655
                                                         ---------------------------
                                                                                    
Total admitted assets                                    $453,333,088   $301,996,546
                                                         ===========================

LIABILITIES, CAPITAL AND DEFICIT
Liabilities:
   Aggregate reserves                                     $ 79,708,490  $ 80,630,795
   Transfers from separate account, net                    (13,279,792)   (8,948,130)
   Borrowed money                                                          2,001,417
   Payable to Parent and affiliate                           2,016,646     1,152,224
   Asset valuation reserve                                     332,653       199,691
   Interest maintenance reserve                                375,672       364,729
   Other liabilities                                           604,824       966,383
   Separate account liabilities                            361,309,525   216,807,655
                                                          --------------------------
Total liabilities                                          431,068,018   293,174,764
 
Capital and deficit:
   Common stock (shares authorized, issued and 
     outstanding: 2,000,000; par value $1)                   2,000,000     2,000,000
   Paid-in capital in excess of par value                   24,800,000    11,500,000
   Unassigned deficit                                       (4,534,930)   (4,678,218)
                                                          --------------------------
Total capital and deficit                                   22,265,070     8,821,782
                                                          --------------------------

Total liabilities, capital and deficit                    $453,333,088  $301,996,546
                                                          ==========================
</TABLE>

See accompanying notes.


                                                                               3
<PAGE>   60


<TABLE>

                   First North American Life Assurance Company
                          (A Wholly-Owned Subsidiary of
                 North American Security Life Insurance Company)

                    Statements of Operations--Statutory-Basis


<CAPTION>

                                                            YEAR ENDED DECEMBER 31
                                                        1996            1995         1994
                                                 -----------------------------------------
<S>                                              <C>            <C>           <C>  
Revenues:
  Annuity considerations and deposits            $116,736,289   $89,142,231   $107,925,456
  Net investment income                             5,303,010     4,773,019      1,048,795
                                                 -----------------------------------------
Total revenues                                    122,039,299    93,915,250    108,974,251

Expenses:
  Annuity benefits                                 16,793,601    13,492,673      5,576,889
  Increase (decrease) in reserves                    (922,305)   41,026,784     31,083,813
  Commissions                                       4,075,498     3,119,978      3,777,391
  General expenses                                  4,843,155     3,554,429      3,827,352
  Increase in separate account liability           96,404,376    33,198,775     65,510,108
                                                 -----------------------------------------
Total expenses                                    121,194,325    94,392,639    109,775,553

Gain (loss) from operations before federal
  income taxes and net realized losses                844,974      (477,389)      (801,302)
                                                      
Federal income taxes                                  612,686       101,510         65,322
                                                 -----------------------------------------
Gain (loss) from operations before net realized
  losses                                              232,288      (578,899)      (866,624)

Net realized losses                                      (973)
                                                 -----------------------------------------
Net income (loss)                                $    231,315   $  (578,899)  $   (866,624)
                                                 =========================================
</TABLE>

See accompanying notes.


                                                                               4
<PAGE>   61


<TABLE>

                   First North American Life Assurance Company
                          (A Wholly-Owned Subsidiary of
                 North American Security Life Insurance Company)

          Statements of Changes in Capital and Deficit--Statutory-Basis


<CAPTION>

                                                   PAID-IN
                                               CAPITAL IN EXCESS                      TOTAL
                                      COMMON            OF         UNASSIGNED      CAPITAL AND
                                      STOCK         PAR VALUE        DEFICIT         DEFICIT
                                      --------------------------------------------------------
<S>                                   <C>          <C>            <C>               <C> 
Balances at January 1, 1994           $2,000,000   $ 8,500,000    $(1,373,463)      $9,126,537
 Net loss                                                            (866,624)        (866,624)
 Increase in nonadmitted assets                                      (107,834)        (107,834)
 Increase in asset valuation reserve                                  (48,439)         (48,439)
                                      --------------------------------------------------------
Balances at December 31, 1994          2,000,000     8,500,000     (2,396,360)       8,103,640
 Net loss                                                            (578,899)        (578,899)
 Additional paid-in capital                          3,000,000                       3,000,000
 Change in reserve valuation basis                                 (1,713,707)      (1,713,707)
 Decrease in nonadmitted assets                                       154,099          154,099
 Increase in asset valuation reserve                                 (143,351)        (143,351)
                                      --------------------------------------------------------
Balances at December 31, 1995          2,000,000    11,500,000     (4,678,218)       8,821,782
 Net income                                                           231,315          231,315
 Additional paid-in capital                         13,300,000                      13,300,000
 Decrease in nonadmitted assets                                        44,935           44,935
 Increase in asset valuation reserve                                 (132,962)        (132,962)
                                      --------------------------------------------------------

Balances at December 31, 1996         $2,000,000   $24,800,000    $(4,534,930)      22,265,070
                                      ========================================================
</TABLE>
                                                                               5
See accompanying notes.



<PAGE>   62


<TABLE>

                   First North American Life Assurance Company
                          (A Wholly-Owned Subsidiary of
                 North American Security Life Insurance Company)

                    Statements of Cash Flows--Statutory-Basis

<CAPTION>

                                                            YEAR ENDED DECEMBER 31
                                                    1996              1995               1994
                                               ---------------------------------------------------
<S>                                           <C>                 <C>                <C>
OPERATING ACTIVITIES
Annuity considerations and deposits           $ 116,736,289       $ 89,142,231        $107,925,456
Net investment income                             5,359,641          3,622,972           1,082,479
Surrender benefits and other fund 
  withdrawals paid
                                                (14,430,908)        (9,892,657)         (5,195,538)
Other benefits paid to policyholders             (2,368,633)        (3,597,101)           (371,351)
Commissions, other expenses and taxes paid       (8,888,890)        (6,514,600)         (7,698,601)
Net transfers to separate account              (100,736,038)       (34,354,414)        (69,221,494)
Federal income taxes                                                  (101,510)            (65,322)
                                              ----------------------------------------------------
Net cash provided by (used for) operating                 
  activities
                                                 (4,328,539)        38,304,921          26,455,629

INVESTING ACTIVITIES
Proceeds from bonds sold, matured or repaid      31,658,755         18,834,870           7,404,273
Cost of bonds acquired                          (41,409,440)       (69,601,394)        (18,628,562)
Net loss on cash and short-term investments            (973)
Net increase in policy loans                       (115,747)           (67,323)
                                              ----------------------------------------------------
Net cash used by investing activities            (9,867,405)       (50,833,847)        (11,224,289)

OTHER CASH PROVIDED (APPLIED)
Capital and surplus paid-in                      13,300,000          3,000,000
Borrowed money                                   (2,001,417)         2,000,000
Other sources                                       473,275            882,019             589,197
Other applications                                 (411,501)           (90,196)         (1,046,518)
                                              ----------------------------------------------------
Net other cash provided (used)                   11,360,357          5,791,823            (457,321)
                                              ----------------------------------------------------

Net change in cash and short-term investments              
                                                 (2,835,587)        (6,737,103)         14,774,019

Balance at beginning of year                     10,924,688         17,661,791           2,887,772
                                              ----------------------------------------------------

Balance at end of year                        $   8,089,101       $ 10,924,688        $ 17,661,791
                                              ====================================================
</TABLE>

See accompanying notes.
                                                                               6
<PAGE>   63
                   First North American Life Assurance Company
                          (A Wholly-Owned Subsidiary of
                 North American Security Life Insurance Company)


                  Notes to Statutory-Basis Financial Statements

                                December 31, 1996



1. NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES

First North American Life Assurance Company (the Company), a stock life
insurance company, was organized on February 10, 1992 under the laws of the
state of New York. The Company is a wholly-owned subsidiary of North American
Security Life Insurance Company (Security Life or Parent). Security Life is a
wholly-owned subsidiary of NAWL Holding Company Inc. (NAWL). NAWL holds all the
outstanding shares of the Company and Wood Logan Associates, Inc. (WLA).
Manufacturers Life Insurance Company (MLI) owns all class A shares of NAWL,
representing 85% of the voting shares of NAWL. Certain employees of WLA own all
class B shares, which represent the remaining 15% voting interest in NAWL. Prior
to January 1, 1996, Security Life was a wholly-owned subsidiary of North
American Life Assurance Company (NAL), a Canadian mutual life insurance company.

On January 1, 1996, NAL merged with MLI. The surviving company will conduct
business under the name "Manufacturers Life Insurance Company". Effective
January 1, 1996, immediately following the merger, the Company's Parent went
through a corporate restructuring which resulted in the formation of a newly
organized holding corporation, NAWL.

On December 22, 1995, the New York State Insurance Department approved the
application submitted to MLI to acquire control of FNAL subject to commitment
letters given to the Department by MLI and FNAL. As part of the agreement, MLI
contributed $13.3 million of additional surplus to FNAL in 1996.

The Company issues fixed and variable annuity contracts in the State of New
York. Amounts invested in the fixed portion of the contracts are allocated to
the General Account of the Company. The Company invests all assets in the
General Account in fixed income securities. Amounts invested in the variable
portion of the annuity contracts are allocated to the FNAL Variable Account, a
separate account of the Company. The assets of the FNAL Variable Account
contracts are invested in shares of the NASL Series Trust, a no-load, open-end
management investment company organized as a Massachusetts business trust.

                                                                               7
<PAGE>   64



                   First North American Life Assurance Company
                          (A Wholly-Owned Subsidiary of
                 North American Security Life Insurance Company)


            Notes to Statutory-Basis Financial Statements (continued)


1. NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

NASL Financial Services, Inc. (NASL Financial or Affiliate), a wholly-owned
subsidiary of Security Life, acts as the investment advisor to the NASL Series
Trust and as principal underwriter of the variable annuity contracts. NASL
Financial has entered into a promotional agent agreement with WLA, to act as the
promotional agent of annuity contract sales.

USE OF ESTIMATES

The preparation of financial statements requires management to make estimates
and assumptions that affect amounts reported in the financial statements and
accompanying notes. Such estimates and assumptions could change in the future as
more information becomes known which would impact the amounts reported and
disclosed herein.

BASIS OF PRESENTATION

The accompanying financial statements have been prepared in conformity with
accounting practices prescribed or permitted by the New York State Insurance
Department, which practices differ from generally accepted accounting principles
(GAAP).

The 1995 financial statements presented for comparative purposes were previously
described as also being prepared in accordance with GAAP for stock life
insurance subsidiaries of a mutual life parent. Pursuant to FASB Interpretation
40, Applicability of Generally Accepted Accounting Principles to Mutual Life
Insurance and Other Enterprises (FIN 40), as amended, which is effective for
1996 annual financial statements, financial statements based on statutory
accounting practices can no longer be described as prepared in conformity with
GAAP. Furthermore, financial statements prepared in conformity with statutory
accounting practices for periods prior to the effective date of FIN 40 are not
considered GAAP presentations when presented in comparative form with the
financial statements for periods subsequent to the effective date. Accordingly,
the 1995 financial statements are no longer considered to be presented in
conformity with GAAP.

                                                                               8
<PAGE>   65
                   First North American Life Assurance Company
                          (A Wholly-Owned Subsidiary of
                 North American Security Life Insurance Company)


            Notes to Statutory-Basis Financial Statements (continued)


1. NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

The more significant variances from GAAP are as follows

Investments: Investments in bonds are reported at amortized cost based on their
National Association of Insurance Commissioners (NAIC) rating; for GAAP, such
fixed maturity investments would be designated at purchase as held-to-maturity,
trading, or available-for-sale. Held-to-maturity fixed investments would be
reported at amortized cost, and the remaining fixed maturity investments are
reported at fair value with unrealized holding gains and losses reported in
operations for those designated as trading and as a separate component of
capital for those designated as available-for-sale.

Under a formula prescribed by the NAIC, the Company defers the portion of
realized capital gains and losses on sales of fixed income investments,
principally bonds, attributable to changes in the general level of interest
rates and amortizes those deferrals over the remaining period to maturity based
on groupings of individual securities sold in five-year bands. That net deferral
is reported as the "interest maintenance reserve" in the accompanying balance
sheets. Realized capital gains and losses are reported in income net of federal
income tax and transfers to the interest maintenance reserve. The "asset
valuation reserve" is determined by an NAIC prescribed formula and is reported
as a liability rather than unassigned deficit. Under GAAP, realized capital
gains and losses would be reported in the income statement on a pretax basis in
the period that the asset giving rise to the gain or loss is sold and valuation
allowances would be provided when there has been a decline in value deemed other
than temporary, in which case, the provision for such declines would be charged
to earnings.

Policy Acquisition Costs: The costs of acquiring and renewing business are
expensed when incurred. Under GAAP, acquisition costs related to investment
products, to the extent recoverable from future gross profits, are amortized
generally in proportion to the present value of expected gross profits from
surrender charges and investment, mortality, and expense margins.

Nonadmitted Assets: Certain assets designated as "nonadmitted," principally
furniture and equipment, are excluded from the accompanying balance sheets and
are charged directly to unassigned deficit.

                                                                               9

<PAGE>   66

                  First North American Life Assurance Company
                          (A Wholly-Owned Subsidiary of
                 North American Security Life Insurance Company)


            Notes to Statutory-Basis Financial Statements (continued)


1. NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

Annuity Considerations and Deposits: Revenues for annuity considerations and
deposits consist of the entire premium received and annuity benefits represent
the death benefits, annuitizations and withdrawals and surrenders paid and the
change in policy reserves. Under GAAP, annuity considerations and deposits
received in excess of policy charges would not be recognized as premium revenue
and annuity benefits would represent the excess of benefits paid over the policy
account value and interest credited to the account values.

Aggregate Reserves: Certain policy reserves are calculated based on statutorily
required interest and mortality assumptions rather than on estimated expected
experience or actual account balances as would be required under GAAP.

Federal Income Taxes: Deferred federal income taxes are not provided for  
differences between the financial statement amounts and tax bases of assets 
and liabilities.

The effects of the foregoing variances from GAAP on the accompanying
statutory-basis financial statements have not been determined, but are presumed
to be material.

                                                                              10


<PAGE>   67

                   First North American Life Assurance Company
                          (A Wholly-Owned Subsidiary of
                 North American Security Life Insurance Company)


            Notes to Statutory-Basis Financial Statements (continued)


1.  NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

Other significant accounting policies are as follows:

INVESTMENTS AND INVESTMENT INCOME

Investments are valued in accordance with rules promulgated by the NAIC. Bonds
not backed by loans are valued at amortized cost using the constant yield
method.

Loan-backed bonds and structured securities are valued at amortized cost using
the constant yield method including anticipated prepayments. Prepayment
assumptions are obtained from broker dealer survey values. These assumptions are
consistent with the current interest rate and economic environment. The
retrospective method is being used to value all securities.

Investment income is recognized on the accrual basis. Unrealized gains or losses
on investments are recorded in unassigned deficit. Realized gains or losses on
investments sold are determined on the basis of the specific identification
method.

SHORT-TERM INVESTMENTS

Short-term investments generally consist of treasury bills, commercial paper and
money market instruments whose maturities at the time of acquisition are one
year or less. Short-term instruments are valued at cost, which approximates
market value.

                                                                              11

<PAGE>   68


                  First North American Life Assurance Company
                          (A Wholly-Owned Subsidiary of
                 North American Security Life Insurance Company)


            Notes to Statutory-Basis Financial Statements (continued)

1. NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

ANNUITY CONSIDERATIONS AND DEPOSITS

Annuity considerations and deposits are recognized as revenue when received.
Expenses, including acquisition costs such as commissions and other costs in
connection with acquiring new business, are charged to operations as incurred.

AGGREGATE RESERVES

The reserves, developed using accepted actuarial methods, have been established
and maintained on the basis of published mortality tables and prescribed
interest rates per the State of New York. The method used for the valuation of
annuities is the Commissioner's Annuity Reserve Valuation Method (CARVM). Under
this method the reserve is the highest present value of all future guaranteed
cash surrender values.

Surrender values on policies do not exceed the corresponding reserves.
Additional reserves are established when the results of cash flow testing under
various interest rate scenarios indicate the need for such reserves. During
1996, an additional reserve of $500,000 was established as a result of the
Company's cash flow testing.

SEPARATE ACCOUNT

Separate account assets and liabilities reported in the accompanying balance
sheet represent mutual funds that are separately administered for the exclusive
benefit of variable annuity contractholders and are reported at fair market
value. Since the contractholders receive the full benefit and bear the full risk
of the separate account investments, the income, realized and unrealized gains
and losses from such investments, is offset by an equivalent change in the
liabilities related to the separate accounts. Transfers from the separate
account, net, primarily represent the difference between the contract owner's
account value and the CARVM reserves. Fees charged on separate account deposits
are included in other income.

                                                                              12
<PAGE>   69



                  First North American Life Assurance Company
                          (A Wholly-Owned Subsidiary of
                 North American Security Life Insurance Company)


            Notes to Statutory-Basis Financial Statements (continued)

1. NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

ASSET VALUATION RESERVE AND INTEREST MAINTENANCE RESERVE

The Asset Valuation Reserve (AVR) provides for potential market and credit
losses on general account invested assets. Changes in the AVR are accounted for
as a direct increase or decrease in unassigned deficit. The Interest Maintenance
Reserve (IMR) captures realized capital gains and losses which result from
changes in interest rates for all fixed income securities and amortizes these
capital gains and losses into investment income over the original life of the
investments.

FEDERAL INCOME TAXES

The Company will participate as a member of the NAWL affiliated group, filing a
consolidated federal income tax return. The Company will file a separate New
York State return.

The method of allocation between the companies is subject to a tax sharing
agreement. The tax liability is allocated to each member on a pro-rata basis
based on the relationship that the member's tax liability (computed on a
separate return basis) bears to the tax liability of the consolidated group. The
tax charge to the Company will not be more than the Company would have paid on a
separate return basis.

2. PERMITTED STATUTORY ACCOUNTING PRACTICES

The Company's statutory-basis financial statements are prepared in accordance
with accounting practices prescribed or permitted by the State of New York
Insurance Department. "Prescribed" statutory accounting practices include state
laws, regulations, and general administrative rules, as well as a variety of
publications of the NAIC. "Permitted" statutory accounting practices encompass
all accounting practices that are not prescribed; such practices may differ from
state to state, may differ from company to company within a state, and may
change in the future. The NAIC currently is in the process of recodifying
statutory accounting practices, the result of which is expected to constitute
the only source of "prescribed" statutory accounting practices. Accordingly,
that project, which is expected to be completed in 1997, will likely change, to
some 

                                                                              13
<PAGE>   70


                   First North American Life Assurance Company
                          (A Wholly-Owned Subsidiary of
                 North American Security Life Insurance Company)


            Notes to Statutory-Basis Financial Statements (continued)

2. PERMITTED STATUTORY ACCOUNTING PRACTICES (CONTINUED)

extent, prescribed statutory accounting practices, and may result in changes to
the accounting practices that the Company uses to prepare its statutory
financial statements. 

The impact of any such changes on the Company's statutory-surplus cannot be
determined at this time and could be material.

3. RELATED PARTY TRANSACTIONS

The Company utilizes various services and personnel of the Parent for
accounting, actuarial, administration and systems support. These costs are
allocated to the Company based on the percentage of time incurred by the
Parent's personnel in connection with services rendered on behalf of the
Company. The total costs allocated for these services in 1996, 1995 and 1994
were approximately $661,000, $456,000 and $418,000, respectively.

The Company's insurance contracts are distributed through NASL Financial
pursuant to an underwriting agreement. NASL Financial is responsible for the
payment of all commissions and has agreed to charge the Company commissions and
expense allowances equal to 6% of all annuity contract sales.

The financial statements have been prepared from the records maintained by the
Company and may not necessarily be indicative of the financial condition or
results of operations if the Company had been operated as an unaffiliated
corporation.

4.  INVESTMENTS

Net investment income was as follows:

                                       1996         1995       1994
                                     -----------------------------------

Bonds                                $4,476,472   $4,436,994    $874,148
Short-term investments                  873,146      403,497     235,859
Amortization of IMR                      78,801        5,105     (17,670)
Investment expenses                    (125,409)     (72,577)    (43,542)
                                     -----------------------------------

Net investment income                $5,303,010   $4,773,019  $1,048,795
                                     ===================================

                                                                              14

<PAGE>   71


                  First North American Life Assurance Company
                          (A Wholly-Owned Subsidiary of
                 North American Security Life Insurance Company)


            Notes to Statutory-Basis Financial Statements (continued)


4. INVESTMENTS (CONTINUED)

The amortized cost and estimated fair values of investments in debt securities
at December 31, 1996 and 1995 are as follows:
<TABLE>
<CAPTION>
                                                  
                                                    GROSS            GROSS         ESTIMATED
                              AMORTIZED           UNREALIZED      UNREALIZED         FAIR
                                COST                GAINS           LOSSES          VALUE
                              ==============================================================
                                                      (In thousands)
<STUB>                           <C>              <C>                  <C>           <C>
December 31, 1996:
U.S. Treasury securities and
   obligations of U.S. 
Government agencies              $ 3,244          $   193                            $ 3,437
Corporate securities              73,366            1,082              $191           74,257
Mortgage-backed securities         1,017                                  5            1,012
States, territories and            
 possessions                       4,578              182                              4,760
                              --------------------------------------------------------------

Total                            $82,205           $1,457              $196          $83,466
                              ==============================================================
</TABLE>

<TABLE>
<CAPTION>
    
                                                  
                                                    GROSS            GROSS         ESTIMATED
                              AMORTIZED           UNREALIZED       UNREALIZED        FAIR
                                COST                GAINS            LOSSES         VALUE
                             ================================================================
                                                          (In thousands)
<STUB>                              <C>              <C>                 <C>          <C>
December 31, 1995:
U.S. Treasury securities and
   obligations of U.S. 
   Government agencies              $   405          $   17                           $   422
Corporate securities                 62,976           2,282              $10           65,248
Mortgage-backed securities            2,507               2                             2,509
States, territories and 
possessions
                                      6,619             329                             6,948
                                    ---------------------------------------------------------
Total                               $72,507           $2,630             $10          $75,127
                                    =========================================================


</TABLE>


                                                                              15
<PAGE>   72


                   First North American Life Assurance Company
                          (A Wholly-Owned Subsidiary of
                 North American Security Life Insurance Company)


            Notes to Statutory-Basis Financial Statements (continued)

4. INVESTMENTS (CONTINUED)

The amortized cost and estimated fair value of debt securities at December 31,
1996 by contractual maturity, are shown below. Expected maturities will differ
from contractual maturities because borrowers or lenders may have the right to
call or prepay obligations with or without call or prepayment penalties. The
fair values of investments in debt securities were determined based on quoted
market price or dealer quotes.

                                              
                                               AMORTIZED     ESTIMATED FAIR
                                                 COST             VALUE
                                         -----------------------------------
                                                   (In thousands)


Due in one year or less                         $17,626          $17,627
Due after one year through five years            46,623           47,701
Due after five years through ten years           13,154           13,185
Due after ten years through twenty years           1960            1,929
Over twenty years                                  2842            3,024
                                               -----------------------------

Total                                           $82,205          $83,466
                                               =============================

In 1996, 1995 and 1994, gross realized gains on sales of investments in debt
securities were $90,811, $466,167 and $11,321, respectively, and gross realized
losses were $2,039, $0 and $125,000, respectively. Net realized gains (losses)
of $89,745, $466,167 and ($113,679) were transferred to IMR in 1996, 1995 and
1994, respectively.

A United States Treasury note with a statement value of $401,651 at December 31,
1996 was in a custody account on behalf of the New York State Insurance
Department and is included with bonds on the Statement of Admitted Assets,
Liabilities, Capital and Surplus.


                                                                              16


<PAGE>   73


                   First North American Life Assurance Company
                          (A Wholly-Owned Subsidiary of
                 North American Security Life Insurance Company)


            Notes to Statutory-Basis Financial Statements (continued)


5. LIFE AND ANNUITY ACTUARIAL RESERVES

The Company issues flexible premium deferred combination fixed and variable
annuity contracts. Reserves for these contracts are established using the
Commissioners Annuity Reserve Valuation Method (CARVM) as adopted by the New
York State Insurance Department. The reserves for the fixed portion of the
contracts are held in the general account and the reserves for the variable
portion of the contracts are held in the separate account. In addition, the
Company holds a minimum death benefit guaranteed reserve in the general account,
in the amount of $303,773, to cover the death benefit guarantees on the variable
portion of the contracts. The Company does not offer surrender values in excess
of the reserves.
<TABLE>

Withdrawal characteristics of annuity actuarial reserves are as follows (in
thousands):
<CAPTION>
<S>                                                           <C>             <C>
Subject to discretionary withdrawal with market value 
 adjustment                                                   $ 58,358        13.64%
                                                                            
Subject to discretionary withdrawal at book value less  
 surrender charge (of 5% or more)                               19,113         4.47
Subject to discretionary withdrawal at market value            348,333        81.44
                                                              ---------------------
Subtotal                                                       425,804        99.55%

Subject to discretionary withdrawal at book value without 
 adjustment                                                        903          .21
Not subject to discretionary withdrawal provision                1,031          .24
                              
                                                              ---------------------

Total annuity actuarial reserve and deposit fund liabilities  $427,738          100%
                                                              =====================
</TABLE>


For the year ended December 31, 1995, the New York State Insurance Department
instructed the Company to change from the Change in Funds valuation basis to the
Issue Year basis. This change resulted in an increase in reserves of $1,713,707.
In accordance with NAIC reporting guidelines, this was reflected as a direct
charge to surplus in 1995.


                                                                              17
<PAGE>   74


                  First North American Life Assurance Company
                          (A Wholly-Owned Subsidiary of
                 North American Security Life Insurance Company)


            Notes to Statutory-Basis Financial Statements (continued)


6. LEASES

The Company leases office space under an operating lease agreement which expires
in 1999 and is subject to a renewal option at market rates prevailing at the
time of renewal. For the years ended December 31, 1996, 1995 and 1994, the
Company incurred rent expense of $79,950, $72,695 and $72,695, respectively. The
minimum lease payments associated with the office space are as follows:

                                               
                                               MINIMUM LEASE
                                  YEAR            PAYMENTS
                            -------------------------------------
                                  1997           $  73,994
                                  1998              81,648
                                  1999              61,236
                                                 ----------------

                                  Total           $216,878
                                                 ================

7.  BORROWED MONEY

The Company has an unsecured line of credit with State Street Bank and Trust, in
the amount of $5 million, bearing interest at various pricing options based upon
the money market rates quoted by the bank. The outstanding balances at December
31, 1996 and 1995 were $0 and $2,000,000, respectively. Interest expense was
approximately $27,000, $1,400 and $0 for the years ended December 31, 1996, 1995
and 1994, respectively.


                                                                              18


<PAGE>   75


                   First North American Life Assurance Company
                          (A Wholly-Owned Subsidiary of
                 North American Security Life Insurance Company)


            Notes to Statutory-Basis Financial Statements (continued)


8. SEPARATE ACCOUNT

Annuity considerations and deposits for the separate account during 1996, 1995
and 1994 were $98,328,113, $56,218,157 and $80,714,388, respectively. A
reconciliation of the amounts transferred to and from the separate account is
presented below:
<TABLE>

<CAPTION>

                                                                                 1996
                                                                        ------------------------
                                                                             (In thousands)
<S>                                                                           <C>
Transfers as reported in the Summary of Operations of the Separate 
Account Statements:
  Transfers to separate account                                               $121,102,516
  Transfers from separate account                                              (24,195,491)
                                                                        ------------------------
Net transfers to separate account                                               96,907,025

Reconciling Adjustments:
  Suspense Account Adjustment                                                     (502,649)
                                                                        ------------------------

Transfers  as reported in the  Statement  of  Operations  of the Life,  
  Accident & Health Annual Statement                                          $ 96,404,376
                                                                        ========================
</TABLE>


9. EMPLOYEE RETIREMENT PLAN

Prior to December 31, 1995, NAL maintained the NALACO Pension Plan, a defined
benefit pension plan for all U.S. employees, which vests at five years of
service. Sponsorship of this plan was assumed by MLI at the time of the merger.
Benefit payout is a function of years of service and average earnings during the
employee's last five years of service. MLI's funding policy is to contribute
annually the normal cost up to the maximum amount that can be deducted for
federal income tax purposes and to charge each subsidiary for its allocable
share of such contributions based on a percentage of payroll. No pension cost
was allocated to the Company in 1996, 1995 or 1994, as the plan was subject to
the full funding limitation under the Internal Revenue Code. At December 31,
1996 the plan's total accumulated benefit obligation determined in accordance
with FASB 87, and valued as of January 1, 1996 based upon an assumed 

                                                                              19


<PAGE>   76


                  First North American Life Assurance Company
                          (A Wholly-Owned Subsidiary of
                 North American Security Life Insurance Company)


            Notes to Statutory-Basis Financial Statements (continued)

9. EMPLOYEE RETIREMENT PLAN (CONTINUED)

interest rate of 7%, was $10,183,862, including vested benefits of $10,094,294, 
and fair value of assets of $24,427,811.

NASL sponsors a defined contribution retirement plan established pursuant to
regulation 401(k) of the Internal Revenue Code. All Company employees are
eligible after one year of service and upon attaining age 21. The Company
voluntarily contributes two percent of base pay plus fifty percent of the
employee savings contribution. The employee savings contribution is limited to
six percent of base pay. The Company contributed $7,992 , $6,175 and $4,459 in
1996, 1995 and 1994, respectively.

10. FAIR VALUES OF FINANCIAL INSTRUMENTS

The following methods and assumptions were used by the Company in estimating the
"fair value" disclosures for financial instruments in the accompanying financial
statements and notes thereto:

Cash and Short-term Investments: The carrying amounts reported in the
accompanying balance sheets for these financial instruments approximate their
fair values.

Bonds: Fair values for bonds are based on quoted market prices, where
applicable. For bonds not actively traded, fair values are estimated using
values obtained from independent pricing services.

Assets and Liabilities of Separate Accounts: Separate account assets and
liabilities are reported at estimated fair value in the Company's balance
sheets.

Aggregate Reserves: Fair values of the Company's liabilities under contracts not
involving significant mortality risk (deferred annuities) are stated at the cost
the Company would incur to extinguish the liability; i.e., the cash surrender
value.


                                                                              20
<PAGE>   77


                  First North American Life Assurance Company
                          (A Wholly-Owned Subsidiary of
                 North American Security Life Insurance Company)


            Notes to Statutory-Basis Financial Statements (continued)


10.  FAIR VALUES OF FINANCIAL INSTRUMENTS (CONTINUED)

<TABLE>
The following sets forth a comparison of the carrying values and fair values of
the Company's financial instruments at December 31, 1996 and 1995.
<CAPTION>

                                                  DECEMBER 31, 1996                  DECEMBER 31, 1995
                                           CARRYING              FAIR           CARRYING           FAIR
                                            VALUE               VALUE             VALUE           VALUE
                                      ---------------------------------------------------------------------
<S>                                      <C>               <C>               <C>               <C> 

ASSETS:
Bonds                                    $ 82,204,775      $ 83,466,000      $ 72,506,765      $ 75,127,000
Cash and short-term 
 investments                                8,089,101         8,089,101        10,924,688        10,924,688
Assets held in separate             
 accounts
                                          361,309,525       361,309,525       216,807,655       216,807,655

LIABILITIES:
Aggregate reserves for deferred
 annuities                                 79,708,490        74,985,163        80,630,795        76,820,216
Liabilities held in separate
  accounts                                348,029,733       361,309,525       207,859,524       216,807,655
</TABLE>

                                                                              21
<PAGE>   78



                         REPORT OF INDEPENDENT AUDITORS



To the Contract Owners of
   FNAL Variable Account of First North American Life Assurance Company:

We have audited the accompanying statement of assets and contract owners' equity
of FNAL Variable Account of First North American Life Assurance Company (the
Company) as of December 31, 1996, and the related statement of operations and
changes in net assets for the year then ended. These financial statements are
the responsibility of the Company's management. Our responsibility is to express
an opinion on these financial statements based on our audit. 

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 1996 financial statements referred to above present fairly,
in all material respects, the financial position of FNAL Variable Account of
First North American Life Assurance Company at December 31, 1996, and the
results of its operations and the changes in its net assets for the year then
ended in conformity with generally accepted accounting principles.

        


Boston, Massachusetts
February 14, 1997
                                                Ernst & Young LLP
<PAGE>   79
                        REPORT OF INDEPENDENT ACCOUNTANTS





To the Contract Owners of
   FNAL Variable Account:


We have audited the accompanying statement of assets and liabilities of the
sub-accounts comprising FNAL Variable Account (consisting of the Equity,
Investment Quality Bond, Growth and Income, Blue Chip Growth, Money Market,
Global Equity, Global Government Bond, U.S. Government Securities, Conservative
Asset Allocation, Moderate Asset Allocation, Aggressive Asset Allocation,
Equity-Income, Strategic Bond and International Growth and Income sub-accounts)
of First North American Life Assurance Company as of December 31, 1995 and the
related statements of operations and changes in net assets of the Equity,
Investment Quality Bond, Growth and Income, Blue Chip Growth, Money Market,
Global Equity, Global Government Bond, U.S. Government Securities, Conservative
Asset Allocation, Moderate Asset Allocation, Aggressive Asset Allocation,
Equity-Income and Strategic Bond sub-accounts for the year then ended and the
related statement of operations and changes in net assets of the International
Growth and Income sub-account for the period January 9, 1995 (date of
commencement of operations to December 31, 1995. These financial statements are
the responsibility of the Company's management. Our responsibility is to express
an opinion on these financial statements based on our audits.

We conducted our audits 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 financial statements referred to above present fairly, in
all material respects, the financial position of the aforementioned sub-accounts
comprising FNAL Variable Account of First North American Life Assurance Company
as of December 31, 1995, and the results of their operations and the changes in
their net assets for the year then ended or the period indicated, in conformity
with generally accepted accounting principles.

                                                   Coopers & Lybrand L.L.P.

Boston, Massachusetts
February 23, 1996


<PAGE>   80


FNAL VARIABLE ACCOUNT
<TABLE>

STATEMENT OF ASSETS AND CONTRACT OWNERS'  EQUITY -- December 31, 1996                                                             
                                                                                                                                  

<S>                                                                                   <C>                                         
ASSETS                                                                                                               
Investments at market value:                                                                                         
Subaccounts:                                                                                                         
  Equity Portfolio   2,660,322 Shares (Cost $48,924,637)                              $ 60,176,479
  Investment Quality Bond Portfolio   550,714 Shares (Cost $6,389,620)                   6,547,987
  Growth and Income Portfolio   2,708,721 Shares (Cost $41,023,429)                     52,495,021
  Blue Chip Growth Portfolio   1,553,181Shares (Cost $17,058,938)                       22,226,023
  Money Market Portfolio   1,847,291 Shares (Cost $18,472,906)                          18,472,906
  Global Equity Portfolio   2,003,713 Shares (Cost $32,353,705)                         35,746,247
  Global Government Bond Portfolio   611,520 Shares (Cost $8,248,949)                    9,154,452
  U.S. Government Securities Portfolio  994,138 Shares (Cost $12,854,519)               13,241,913
  Conservative Asset Allocation Portfolio   551,534 Shares (Cost $6,096,577)             6,419,859
  Moderate Asset Allocation Portfolio   1,724,610 Shares (Cost $19,869,461)             21,540,378
  Aggressive Asset Allocation Portfolio   745,392 Shares (Cost $8,935,636)              10,025,525
  Equity-Income Portfolio   3,494,017 Shares (Cost $43,491,636)                         53,842,801
  Strategic Bond Portfolio   1,844,309 Shares (Cost $20,218,703)                        22,039,495
  International Growth and Income Portfolio   1,075,837 Shares (Cost $11,549,687)       12,662,605
  Growth  Portfolio   140,285 Shares (Cost $1,901,257)                                   1,926,120
  Small/Mid Cap Portfolio   737,655 Shares (Cost $9,480,921)                             9,862,447
  International Small Cap Portfolio   362,446 Shares (Cost $4,742,144)                   4,929,267
                                                                                        ----------
                                                                                          
  Total assets...................................................................     $361,309,525
                                                                                      ============
                                                                                                        

CONTRACT OWNERS' EQUITY
  Variable annuity contracts.....................................................     $361,309,525

    Total contract owners' equity................................................     $361,309,525
                                                                                      ============
                                                                                                        
</TABLE>
                             See accompanying notes.

                                        2
<PAGE>   81

FNAL VARIABLE ACCOUNT                                        
<TABLE>
STATEMENTS OF OPERATIONS AND CHANGES IN NET ASSETS                                                                               
 
<CAPTION>

                                                                              Sub-Account
                                         ------------------------------------------------------------------------------------
                                                                              Investment
                                                  Equity                     Quality Bond              Growth and Income
                                         --------------------------    ------------------------    --------------------------
                                           Year Ended December 31       Year Ended December 31       Year Ended December 31
                                         --------------------------    ------------------------    --------------------------
                                             1996           1995           1996         1995           1996          1995
                                         -----------    -----------    ----------    ----------    -----------    -----------
<S>                                      <C>            <C>            <C>           <C>           <C>            <C>        
Income:
 Dividends ...........................   $ 4,212,194    $   135,620    $  330,960    $  271,523    $ 1,201,526    $   533,062
Expenses:
 Mortality & expense risk and
  administrative charges .............       696,214        360,127        81,731        64,712        554,839        308,504
                                         -----------    -----------    ----------    ----------    -----------    -----------

Net investment income (loss) .........     3,515,980       (224,507)      249,229       206,811        646,687        224,558
Net realized gain (loss) .............       803,960        611,935       (41,679)      (32,802)       699,979        375,818
Unrealized appreciation
(depreciation) during the period .....     4,001,154      7,719,374      (126,465)      580,422      6,590,316      4,617,755
                                         -----------    -----------    ----------    ----------    -----------    -----------

Net increase in net assets
  from operations ....................     8,321,094      8,106,802        81,085       754,431      7,936,982      5,218,131
                                         -----------    -----------    ----------    ----------    -----------    -----------


Changes from principal transactions:
 Purchase payments ...................    12,415,699      7,577,645     1,522,442       762,664     12,711,765      5,737,087
 Transfers between sub-accounts             
  and the Company ....................     6,970,084      2,720,711       143,185      (292,980)     5,146,931      1,784,338
 Withdrawals .........................    (2,484,007)    (1,329,819)     (305,464)     (515,888)    (1,647,121)    (1,330,546)
 Annual contract fee .................       (31,168)       (19,351)       (2,952)       (2,721)       (22,473)       (14,571)
                                         -----------    -----------    ----------    ----------    -----------    -----------

Net increase (decrease) in net assets
  from principal transactions ........    16,870,608      8,949,186     1,357,211       (48,925)    16,189,102      6,176,308
                                         -----------    -----------    ----------    ----------    -----------    -----------

Total increase in net assets .........    25,191,702     17,055,987     1,438,296       705,506     24,126,084     11,394,439

Net assets at beginning of period ....    34,984,777     17,928,790     5,109,691     4,404,185     28,368,937     16,974,498
                                         -----------    -----------    ----------    ----------    -----------    -----------

Net assets at end of period ..........   $60,176,479    $34,984,777    $6,547,987    $5,109,691    $52,495,021    $28,368,937
                                         ===========    ===========    ==========    ==========    ===========    ===========
</TABLE>



                             See accompanying notes

                                        3
<PAGE>   82

FNAL VARIABLE ACCOUNT         

<TABLE>
STATEMENTS OF OPERATIONS AND CHANGES IN NET ASSETS (continued)  
 
<CAPTION>

                                                                              Sub-Account
                                         --------------------------------------------------------------------------------------
                                              Blue Chip Growth               Money Market                 Global Equity
                                         --------------------------    --------------------------    --------------------------
                                           Year Ended December 31        Year Ended December 31       Year Ended December 31
                                         --------------------------    --------------------------    --------------------------
                                             1996           1995          1996           1995            1996          1995
                                         -----------    -----------    -----------    -----------    -----------    -----------
<S>                                      <C>            <C>            <C>            <C>            <C>            <C>        
Income:
  Dividends ..........................   $    49,244    $    46,242    $   666,610    $   387,185    $   508,320    $ 1,198,967
Expenses:
  Mortality & expense risk and
    administrative charges ...........       256,791        168,576        190,702         98,890        452,278        352,382
                                         -----------    -----------    -----------    -----------    -----------    -----------

Net investment income (loss) .........      (207,547)      (122,334)       475,908        288,295         56,042        846,585
Net realized gain (loss) .............     1,130,363        193,338              0              0        328,529        308,274
Unrealized appreciation (depreciation)
    during the period ................     2,929,786      2,439,497              0              0      3,040,904        366,727
                                         -----------    -----------    -----------    -----------    -----------    -----------

Net increase in net assets
    from operations ..................     3,852,602      2,510,501        475,908        288,295      3,425,475      1,521,586
                                         -----------    -----------    -----------    -----------    -----------    -----------


Changes from principal transactions:
  Purchase payments ..................     3,792,020      2,709,401     17,222,435      8,603,980      4,732,647      3,342,385
  Transfers between sub-accounts
    and the Company ..................       837,918        551,425     (6,926,625)    (4,856,654)     1,228,061       (973,974)
  Withdrawals ........................      (785,268)      (494,371)    (1,374,481)    (1,283,008)    (1,254,487)    (1,233,219)
  Annual contract fee ................       (11,504)        (8,322)        (4,191)        (3,779)       (21,917)       (20,706)
                                         -----------    -----------    -----------    -----------    -----------    -----------

Net increase (decrease) in net assets
    from principal transactions ......     3,833,166      2,758,133      8,917,138      2,460,539      4,684,304      1,114,486
                                         -----------    -----------    -----------    -----------    -----------    -----------

Total increase in net assets .........     7,685,768      5,268,634      9,393,046      2,748,834      8,109,779      2,636,072

Net assets at beginning of period ....    14,540,255      9,271,621      9,079,860      6,331,026     27,636,468     25,000,395
                                         -----------    -----------    -----------    -----------    -----------    -----------

Net assets at end of period ..........   $22,226,023    $14,540,255    $18,472,906    $ 9,079,860    $35,746,247    $27,636,467
                                         ===========    ===========    ===========    ===========    ===========    ===========

</TABLE>

                             See accompanying notes.

                                        4

<PAGE>   83

FNAL VARIABLE ACCOUNT          

<TABLE>
STATEMENTS OF OPERATIONS AND CHANGES IN NET ASSETS (continued)    
 
<CAPTION>

                                                                              Sub-Account
                                         ----------------------------------------------------------------------------------
                                                  Global                         U.S.                     Conservative
                                             Government Bond            Government Securities           Asset Allocation
                                         ------------------------    --------------------------    ------------------------
                                          Year Ended December 31       Year Ended December 31       Year Ended December 31
                                         ------------------------    --------------------------    ------------------------
                                             1996          1995          1996           1995            1996         1995
                                         -----------   ----------    -----------    -----------    ----------    ----------
<S>                                      <C>           <C>           <C>            <C>            <C>           <C>       
Income:
  Dividends ..........................   $  691,071    $  346,915    $   695,497    $   610,608    $  303,060    $  164,851
Expenses:
  Mortality & expense risk and
    administrative charges ...........      117,412        95,533        180,392        144,558        74,150        50,603
                                         ----------    ----------    -----------    -----------    ----------    ----------

Net investment income (loss) .........      573,659       251,382        515,105        466,050       228,910       114,248
Net realized gain (loss) .............       49,478       (44,507)       (90,826)       (53,021)       (5,915)      (27,098)
Unrealized appreciation (depreciation)
    during the period ................      302,087     1,122,323       (161,555)       900,528        52,849       455,530
                                         ----------    ----------    -----------    -----------    ----------    ----------

Net increase in net assets
    from operations ..................      925,224     1,329,198        262,724      1,313,557       275,844       542,680
                                         ----------    ----------    -----------    -----------    ----------    ----------


Changes from principal transactions:
  Purchase payments ..................    1,280,963       466,946      3,026,542      3,265,176     1,430,444       852,626
  Transfers between sub-accounts
    and the Company ..................     (173,816)     (587,274)      (487,892)    (1,111,092)      479,988      (113,763)
  Withdrawals ........................     (299,284)     (564,978)      (760,893)    (1,461,968)     (157,409)     (175,896)
  Annual contract fee ................       (4,601)       (4,646)        (6,466)        (5,560)       (3,929)       (3,091)
                                         ----------    ----------    -----------    -----------    ----------    ----------

Net increase (decrease) in net assets
    from principal transactions ......      803,262      (689,952)     1,771,291        686,556     1,749,094       559,876
                                         ----------    ----------    -----------    -----------    ----------    ----------

Total increase in net assets .........    1,728,486       639,246      2,034,014      2,000,113     2,024,938     1,102,556

Net assets at beginning of period ....    7,425,966     6,786,720     11,207,898      9,207,785     4,394,921     3,292,365
                                         ----------    ----------    -----------    -----------    ----------    ----------

Net assets at end of period ..........   $9,154,452    $7,425,966    $13,241,913    $11,207,898    $6,419,859    $4,394,921
                                         ==========    ==========    ===========    ===========    ==========    ==========

</TABLE>

                             See accompanying notes.

                                        5

<PAGE>   84

FNAL VARIABLE ACCOUNT                                  

<TABLE>
STATEMENTS OF OPERATIONS AND CHANGES IN NET ASSETS (continued)     
 
<CAPTION>

                                                                              Sub-Account
                                         -------------------------------------------------------------------------------------

                                                 Moderate                      Aggressive                     Equity-
                                              Asset Allocation             Asset Allocation                   Income
                                         --------------------------    -------------------------    --------------------------
                                           Year Ended December 31        Year Ended December 31       Year Ended December 31
                                         --------------------------    -------------------------    --------------------------
                                             1996          1995            1996          1995            1996          1995
                                         -----------    -----------    -----------    ----------    -----------    -----------
<S>                                      <C>            <C>            <C>            <C>           <C>            <C>        
Income:
  Dividends ..........................   $ 1,444,910    $   633,934    $   591,316    $  327,033    $ 2,760,886    $   391,036
Expenses:
  Mortality & expense risk and
    administrative charges ...........       260,204        194,902        123,166        81,752        626,800        424,953
                                         -----------    -----------    -----------    ----------    -----------    -----------

Net investment income (loss) .........     1,184,706        439,032        468,150       245,281      2,134,086        (33,917)
Net realized gain (loss) .............        45,838         18,054        102,080        12,887      1,002,895        270,632
Unrealized appreciation (depreciation)
    during the period ................       302,322      1,958,863        399,926       859,164      4,397,254      5,443,860
                                         -----------    -----------    -----------    ----------    -----------    -----------

Net increase in net assets
    from operations ..................     1,532,866      2,415,949        970,156     1,117,332      7,534,235      5,680,575
                                         -----------    -----------    -----------    ----------    -----------    -----------


Changes from principal transactions:
  Purchase payments ..................     4,663,584      2,265,994      2,011,845     1,235,589      9,586,456      7,132,960
  Transfers between sub-accounts
    and the Company ..................       348,765       (175,790)       426,113       152,297      1,711,762      1,508,346
  Withdrawals ........................      (790,985)    (1,021,778)      (327,864)     (446,461)    (1,552,108)    (1,559,771)
  Annual contract fee ................       (11,874)        (9,835)        (6,447)       (4,748)       (27,883)       (20,487)
                                         -----------    -----------    -----------    ----------    -----------    -----------

Net increase (decrease) in net assets
    from principal transactions ......     4,209,490      1,058,591      2,103,647       936,677      9,718,227      7,061,048
                                         -----------    -----------    -----------    ----------    -----------    -----------

Total increase in net assets .........     5,742,356      3,474,540      3,073,803     2,054,009     17,252,462     12,741,623

Net assets at beginning of period ....    15,798,022     12,323,482      6,951,722     4,897,713     36,590,339     23,848,716
                                         -----------    -----------    -----------    ----------    -----------    -----------

Net assets at end of period ..........   $21,540,378    $15,798,022    $10,025,525    $6,951,722    $53,842,801    $36,590,339
                                         ===========    ===========    ===========    ==========    ===========    ===========
</TABLE>

                             See accompanying notes
                     
                                        6


<PAGE>   85
FNAL VARIABLE ACCOUNT                                 

<TABLE>
STATEMENTS OF OPERATIONS AND CHANGES IN NET ASSETS (continued)   
 
<CAPTION>

                                                                              Sub-Account
                                         -------------------------------------------------------------------------------------
                                                  Strategic                      International       
                                                     Bond                      Growth and Income               Growth (1)
                                         ----------------------------    ---------------------------    ----------------------
                                            Year Ended December 31         Year Ended December 31       Year Ended December 31
                                         ----------------------------    ---------------------------    ----------------------
                                             1996             1995            1996           1995           1996         1995
                                         ------------    ------------    ------------    -----------    -----------      ----
<S>                                      <C>             <C>             <C>             <C>            <C>               <C>
Income:                                                                                                                
  Dividends ..........................   $    895,859    $    334,831    $     11,510    $    94,190    $    12,025       $0
Expenses:                                                                                                               
  Mortality & expense risk and                                                                                          
    administrative charges ...........        211,859         115,643         121,381         26,781          5,889        0
                                         ------------    ------------    ------------    -----------    -----------       --
                                                                                                                        
Net investment income (loss) .........        684,000         219,188        (109,871)        67,409          6,136        0
Net realized gain (loss) .............         92,972          (4,259)        115,386          8,241         11,692        0
Unrealized appreciation (depreciation)                                                                                  
    during the period ................      1,076,844       1,130,052       1,003,453        109,466         24,863        0
                                         ------------    ------------    ------------    -----------    -----------       --
                                                                                                                        
Net increase in net assets                                                                                              
    from operations ..................      1,853,816       1,344,981       1,008,968        185,116         42,691        0
                                         ------------    ------------    ------------    -----------    -----------       --
                                                                                                                        
                                                                                                                        
Changes from principal transactions:                                                                                    
  Purchase payments ..................      8,169,822       2,350,168       5,129,470      3,147,804      1,266,705        0
  Transfers between sub-accounts                                                                                        
    and the Company ..................      2,164,565        (247,803)      2,564,247      1,230,469        621,477        0
  Withdrawals ........................       (434,689)       (496,216)       (460,411)      (137,089)        (4,637)       0
  Annual contract fee ................         (6,859)         (4,727)         (5,629)          (340)          (116)       0
                                         ------------    ------------    ------------    -----------    -----------       --
                                                                                                                        
Net increase (decrease) in net assets                                                                                   
    from principal transactions ......      9,892,839       1,601,422       7,227,677      4,240,844      1,883,429        0
                                         ------------    ------------    ------------    -----------    -----------       --
                                                                                                                        
Total increase in net assets .........     11,746,655       2,946,403       8,236,645      4,425,960      1,926,120        0
                                                                                                                        
Net assets at beginning of period ....     10,292,840       7,346,437       4,425,960              0              0        0
                                         ------------    ------------    ------------    -----------    -----------       --
                                                                                                                        
Net assets at end of period ..........   $ 22,039,495    $ 10,292,840    $ 12,662,605    $ 4,425,960    $ 1,926,120       $0
                                         ============    ============    ============    ===========    ===========       ==
                                                                                                                     
<FN>

     (1)  From commencement of operations July 15, 1996
</TABLE>

                             See accompanying notes.

                                        7


<PAGE>   86
<TABLE>
FNAL VARIABLE ACCOUNT                                  
STATEMENTS OF OPERATIONS AND CHANGES IN NET ASSETS (continued)    
 
<CAPTION>

                                                           Sub-Account
                                        --------------------------------------------------
                                               Small/Mid               International
                                                Cap (2)                Small Cap (2)             Total           Total
                                        ------------------------  ------------------------    ------------    ------------        
                                        Period Ended December 31  Period Ended December 31    Period Ended    Period Ended
                                        ------------------------  ------------------------                                
                                                                                              December 31,    December 31,
                                             1996         1995         1996         1995          1996            1995
                                         ----------       ----      ----------      ----      ------------    ------------
<S>                                      <C>               <C>      <C>              <C>      <C>             <C>         
Income:                                                                                       
  Dividends ..........................   $        0        $0       $   18,137       $0       $ 14,393,125    $  5,475,997
Expenses:                                                                                     
  Mortality & expense risk and                                                                
    administrative charges ...........       60,914         0           28,083        0          4,042,805       2,487,916
                                         ----------        --       ----------       --       ------------    ------------
                                                                                              
Net investment income (loss) .........      (60,914)        0           (9,946)       0         10,350,320       2,988,081
Net realized gain (loss) .............      (39,038)        0           27,193        0          4,232,907       1,637,492
Unrealized appreciation (depreciation)                                                        
    during the period ................      381,526         0          187,123        0         24,402,387      27,703,561
                                         ----------        --       ----------       --       ------------    ------------
                                                                                              
Net increase in net assets                                                                    
    from operations ..................      281,574         0          204,370        0         38,985,614      32,329,134
                                         ----------        --       ----------       --       ------------    ------------
                                                                                              
                                                                                              
Changes from principal transactions:                                                          
  Purchase payments ..................    6,512,107         0        3,155,015        0         98,629,961      49,450,425
  Transfers between sub-accounts                                                              
    and the Company ..................    3,214,790         0        1,665,228        0         19,934,781        (411,745)
  Withdrawals ........................     (145,116)        0          (94,862)       0        (12,879,086)    (12,051,007)
  Annual contract fee ................         (908)        0             (484)       0           (169,401)       (122,884)
                                         ----------        --       ----------       --       ------------    ------------
                                                                                              
Net increase (decrease) in net assets                                                         
    from principal transactions ......    9,580,873         0        4,724,897        0        105,516,255      36,864,789
                                         ----------        --       ----------       --       ------------    ------------
                                                                                              
Total increase in net assets .........    9,862,447         0        4,929,267        0        144,501,868      69,193,923
                                                                                              
Net assets at beginning of period ....            0         0                0        0        216,807,656     147,613,733
                                         ----------        --       ----------       --       ------------    ------------
                                                                                              
Net assets at end of period ..........   $9,862,447        $0       $4,929,267       $0       $361,309,525    $216,807,656
                                         ==========        ==       ==========       ==       ============    ============
<FN>
     (2)  From commencement of operations March 4, 1996

</TABLE>
                             See accompanying notes.

                                        8
<PAGE>   87
                              FNAL VARIABLE ACCOUNT

                          NOTES TO FINANCIAL STATEMENTS
                                DECEMBER 31, 1996

1. ORGANIZATION:

The FNAL Variable Account (the "Account") is a separate account established by
First North American Life Assurance Company (the "Company"). The Company
established the Account on July 22, 1992 as a separate account under New York
law. The Account operates as a Unit Investment Trust under the Investment
Company Act of 1940, as amended, and invests in NASL Series Trust (the "Trust")
which currently consists of seventeen subaccounts. The Account is a funding
vehicle for variable annuity contracts (the "Contracts") issued by the Company.
The Company is a wholly-owned subsidiary of North American Security Life
Insurance Company ("Security Life"). Security Life is a wholly-owned subsidiary
of NAWL Holding Company, Inc. ("NAWL"). NAWL holds all the outstanding shares of
Security Life and Wood Logan Associates, Inc. ("WLA"). Manufacturers Life
Insurance Company ("MLI") owns all class A shares of NAWL, representing 85% of
the voting shares of NAWL. Certain employees of WLA own all class B shares,
which represent the remaining 15% voting interest in NAWL. Prior to January 1,
1996, Security Life was a wholly-owned subsidiary of North American Life
Assurance Company (NAL), a Canadian mutual life insurance company. NAL merged
with the Manufacturers Life Insurance Company of Canada effective January 1,
1996. The surviving company will conduct business under the name "Manufacturers
Life Insurance Company."
        
On March 4, 1996, two new sub-accounts, Small/Mid Cap and International Small
Cap, commenced operations. On July 15, 1996, the Growth sub-account commenced
operations. Effective October 1, 1996, the name of Pasadena Growth was changed
to Blue Chip Growth. Effective December 31, 1996, the name of Value Equity was 
changed to Equity-Income.

Effective after the close of business on December 31, 1996, the portfolios of
the Manulife Series Funds, Inc. (a series trust of MLI) were merged with the 
NASL Series Trust. As a result of this merger, eight additional sub-accounts
will be available as investment options to the contract owners of the Account
beginning in 1997. Also, effective after the close of business on December 31,
1996, ten new sub-accounts were created which will be available as investment
options for contract owners in 1997. The merger and the creation of the new
funds had no effect on the statement of assets and contract owners' equity as
of December 31, 1996 nor the statement of operations and changes in net assets
for the year then ended.
        
2. SIGNIFICANT ACCOUNTING POLICIES:

Investments are made in the portfolios of the Trust and are valued at the
reported net asset value of such portfolios. Transactions are recorded on the
trade date. Income from dividends is recorded on the ex-dividend date. Realized
gains and losses on the sales of investments are computed on the basis of the
identified cost of the investment sold.

In addition to the Account, a contract holder may also allocate funds to the
Fixed Account, which is part of the Company's general account. Because of
exemptive and exclusionary provisions, interests in the Fixed Account have not
been registered under the Securities Act of 1933 and the Company's general
account has not been registered as an investment company under the Investment
Company act of 1940.

The operations of the Account are included in the federal income tax return of
the Company, which is taxed as a Life Insurance Company under the provisions of
the Internal Revenue Code (the "Code"). Under the current provisions of the
Code, the Company does not expect to incur federal income taxes on the earnings
of the Account to the extent the earnings are credited under the contracts.
Based on this, no charge is being made currently to the Account for federal
income taxes. The Company will review periodically the status of such decision
based on changes in the tax law. Such a charge may be made in future years for
any federal income taxes that would be attributable to the contract.

The preparation of financial statements in conformity with generally accepted
accounting principals requires management to make estimates and assumptions that
affect the amounts reported in the financial statements and accompanying notes.
Actual results could differ from those estimates.



                                       9
<PAGE>   88


                              FNAL VARIABLE ACCOUNT

                   NOTES TO FINANCIAL STATEMENTS - (CONTINUED)
                                DECEMBER 31, 1996

3. AFFILIATED COMPANY TRANSACTIONS:

Administrative services necessary for the operation of the Account are borne by
the Company. The Company has an underwriting agreement with its wholly-owned
subsidiary, NASL Financial Services, Inc. ("NASL Financial"). NASL Financial has
a promotional agent agreement with Wood Logan Associates, Inc., an affiliate of
the Company, to promote the sales of annuity contracts. Certain officers of the 
Account are officers and directors of the Company or the Trust.

4. CONTRACT CHARGES:

There are no deductions made from purchase payments for sales charges at the
time of purchase. In the event of a surrender, a contingent deferred sales
charge may be charged by the Company to cover sales expenses. An annual
administrative fee of $30 is deducted from each contract owners' account on the
contract anniversary date to cover contract administration costs. This charge is
waived on certain contracts.

Deductions from each sub-account are made daily for administrative fees and for
the assumption of mortality and expense risk charges, equal to an effective
annual rate of 0.15% and 1.25% of the contract value, respectively.

5. PURCHASES AND SALES OF INVESTMENTS:

The following table shows aggregate cost of shares purchased and proceeds from
sales of each sub-account for the year ended December 31, 1996.

                                                Purchases      Sales
                                                ---------      -----

Equity Portfolio                               $23,281,498    $2,894,910
Investment Quality Bond Portfolio                2,317,847       711,407
Growth and Income Portfolio                     19,113,118     2,277,329
Blue Chip Growth Portfolio                       7,486,785     3,861,166
Money Market Portfolio                          30,005,365    20,612,319
Global Equity Portfolio                          8,529,241     3,788,894
Global Government Bond Portfolio                 3,267,184     1,890,263
U.S. Government Securities Portfolio             5,747,196     3,460,800
Conservative Asset Allocation Portfolio          2,738,590       760,586
Moderate Asset Allocation Portfolio              6,817,123     1,422,927
Aggressive Asset Allocation Portfolio            4,002,708     1,430,911
Equity-Income Portfolio                         15,428,560     3,576,247
Strategic Bond Portfolio                        11,515,625       938,786
International Growth and Income Portfolio        8,233,752     1,115,946
Growth Portfolio                                 2,016,972       127,407
Small/MidCap Portfolio                          13,558,397     4,038,438
International Small Cap Portfolio                5,252,890       537,939
                                                 ---------       -------
Total                                         $169,312,851   $53,446,275
                                              ============   ===========


                                       10



<PAGE>   89


                              FNAL VARIABLE ACCOUNT

                   NOTES TO FINANCIAL STATEMENTS - (CONTINUED)
                                DECEMBER 31, 1996

<TABLE>

6.   UNIT VALUES: A summary of the accumulated unit values at December 31, 1995
     and 1996 and the accumulation of units and dollar value outstanding at
     December 31, 1996 are as follows:

          

<CAPTION>
                                          1995                          1996                  
                                      -------------   ----------------------------------------------
                                          Unit            Unit
                                          Value           Value           Units          Dollars
                                      ------------   -------------   -----------     -------------
<S>                                     <C>             <C>            <C>            <C>

Equity sub-account                      $20.821819      $24.664354     2,439,816      $ 60,176,479
                                                                                                            
Investment Quality Bond                  16.751499       16.943257       386,466         6,547,987
  sub-account
                                                                                                  
Growth and Income sub-account            16.660889       20.178770     2,601,498        52,495,021

Blue-Chip Growth sub-account             11.026969       13.688523     1,623,698        22,226,023
                                                                                                     
Money Market sub-account                 14.190910       14.699636     1,256,691        18,472,906
                                                                                                 
Global Equity sub-account                16.495655       18.276450     1,955,864        35,746,247
                                                                                                 
Global Government Bond                   17.772344       19.803954       462,254         9,154,452
  sub-account                                                                   
                                                                                                    
U.S. Government Securities               16.083213       16.393307       807,763        13,241,913
  sub-account                                                                   
                                                                                                 
Conservative Asset Allocation            14.320582       15.113142       424,787         6,419,859
  sub-account                                                                   
                                                                                                    
Moderate Asset Allocation                14.752561       15.995076     1,346,688        21,540,378
  sub-account                                                                   
                                                                                                          
Aggressive Asset Allocation              14.990551       16.701647       600,272        10,025,525
  sub-account                                                                                         
                                                                                                        
Equity-Income sub-account                13.548849       16.011513     3,362,755        53,842,801
                                                                                                           
Strategic Bond sub-account               11.716972       13.250563     1,663,287        22,039,495
                                                                                                        
International Growth and Income          10.554228       11.718276     1,080,586        12,662,605
  sub-account                                                                                       
                                                                                                         
Growth sub-account                         -----         13.727312       140,313         1,926,120        

Small/Mid Cap sub-account                  -----         13.215952       746,253         9,862,447       

International Small Cap                    -----         13.493094       365,318         4,929,267        
  sub-account
                                                                                      ------------                  
                                                                                      $361,309,525             
                                                                                      ============  
</TABLE>


                                       11


<PAGE>   90


                              FNAL VARIABLE ACCOUNT

                   NOTES TO FINANCIAL STATEMENTS - (CONTINUED)
                                DECEMBER 31, 1996

7. DIVERSIFICATION REQUIREMENTS:

Under the provisions of Section 817(h) of the Internal Revenue Code, a variable
annuity contract other than a contract issued in connection with certain types
of employee benefits plans, will not be treated as an annuity contract for
federal tax purposes for any period for which the investments of the segregated
asset account on which the contract is based are not adequately diversified. The
Code provides that the "adequately diversified" requirement may be met if the
underlying investments satisfy either a statutory safe harbor test or
diversification requirements set forth in regulations issued by the Secretary of
Treasury.

The Internal Revenue Service has issued regulations under Section 817(h) of the
Code. The Company believes that the Account satisfies the current requirements
of the regulations, and it intends that the Account will continue to meet such
requirements.

                                       12

<PAGE>   91
                                     PART C



                                OTHER INFORMATION


<PAGE>   92
Item 24.  Financial Statements and Exhibits

          (a)      Financial Statements

                   (1)     Financial Statements of the Registrant, FNAL 
                           Variable Account (Part B of the registration 
                           statement).

                   (2)     Financial Statements of the Depositor, First North 
                           American Life Assurance Company (Part B of the 
                           registration statement).

          (b)      Exhibits

                   (1)     Resolution of the Board of Directors of First North 
                           American Life Assurance Company establishing the FNAL
                           Variable Account - Previously filed as Exhibit (b)(1)
                           to FNAL Variable Account's initial registration
                           statement on Form N-4 (File No 33-46217) dated March
                           6, 1992.

                   (2)     Agreements for custody of securities and similar 
                           investments - Not Applicable.

                   (3)     (i)      Underwriting Agreement between First North 
                                    American Life Assurance Company (Depositor)
                                    and NASL Financial Services, Inc.
                                    (Underwriter) - previously filed as Exhibit
                                    (b)(3)(i) to Form N-4 filed on September 2,
                                    1992.

   
                           (ii)     Broker-dealer agreement between First North
                                    American Life Assurance Company, NASL
                                    Financial Services, Inc. (Underwriter), Wood
                                    Logan Associates, Inc. (Promotional Agent)
                                    and broker-dealers - previously filed as
                                    Exhibit (b)(3)(iii) to Form N-4 filed on
                                    September 2, 1992.
    

   
                           (iii)    Promotional Agent Agreement between NASL 
                                    Financial Services, Inc. (Underwriter),
                                    First North American Life Assurance Company
                                    (Depositor), Wood Logan Associates, Inc.
                                    (Promotional Agent) and NAWL Holding
                                    Company, Inc.-- Filed herewith.
    

                    (4)    (i)      Form of Specimen Flexible Purchase Payment 
                                    Individual Deferred Combination Fixed and
                                    Variable Annuity Contract, Non-Participating
                                    - previously filed as Exhibit (b)(4)(i) to
                                    FNAL Variable Account Registration Statement
                                    on Form N-4 File No. 33-79112, dated May 18,
                                    1994.


<PAGE>   93
                           (ii)     Specimen Endorsements to Contract -
                                    previously filed as Exhibit (b)(4)(ii) to
                                    FNAL Variable Account Registration Statement
                                    on Form N-4 File No. 33-79112, dated May 18,
                                    1994.

                    (5)    Specimen Application for Flexible Purchase Payment 
                           Individual Deferred Combination Fixed and Variable
                           Annuity Contract, Non-Participating previously filed
                           as Exhibit (b)(5) to FNAL Variable Account
                           Registration Statement on Form N-4 File No. 33-79112,
                           dated May 18, 1994.

                    (6)    (i)      Certificate of Incorporation of First
                                    North American Life Assurance Company -
                                    Previously filed as Exhibit (b)(6)(i) to
                                    FNAL Variable Account's initial registration
                                    statement on Form N-4 (File No. 33- 46217)
                                    dated March 6, 1992.

                           (ii)     By-laws of First North American Life
                                    Assurance Company - previously filed as
                                    Exhibit (b)(6)(ii) to Form N-4 filed on
                                    September 2, 1992.

                    (7)    Contract of reinsurance in connection with the
                           variable annuity contracts being offered - Not
                           Applicable.

                    (8)    Other material contracts not made in the ordinary
                           course of business which are to be performed in whole
                           or in part on or after the date the registration
                           statement is filed:

                           (i)      Service Agreement between First North 
                                    American Life Assurance Company and Vantage
                                    Computer Systems, Inc. - previously filed as
                                    Exhibit (b)(8)(i) to Form N-4 filed on
                                    September 2, 1992. Addenda 1 and 3 thereto
                                    are incorporated herein by reference to
                                    Exhibit (b)(8) filed with Post-Effective
                                    Amendment No. 3 to registrant's registration
                                    statement on Form N-4, File No. 33-46217,
                                    filed March 2, 1994.

                           (ii)     Administrative Agreement between First North
                                    American Life Assurance Company and North
                                    American Security Life Insurance Company -
                                    previously filed as Exhibit (b)(8)(ii) to
                                    Form N-4 filed on September 2, 1992.

                           (iii)    Administrative Agreement between First North
                                    American Life Assurance Company and North
                                    American Life Assurance Company 

                                       3
<PAGE>   94
                                    - previously filed as Exhibit (b)(8)(iii) to
                                    Form N-4 filed on September 2, 1992.

                           (iv)     Investment Services Agreement between First
                                    North American Life Assurance Company and
                                    Elliott and Page, Ltd - previously filed as
                                    Exhibit (b)(8)(iv) to Form N-4 filed on
                                    September 2, 1992.

                           (v)      License and Service Agreement between North
                                    American Security Life Insurance Company,
                                    First North American Life Assurance Company,
                                    and Mentap Systems, Inc. - previously filed
                                    as Exhibit (b)(5)(v) to Form N-4 filed on
                                    April 28, 1995.

                  (9)      Opinion of Counsel and consent to its use as to the
                           legality of the securities being registered -
                           previously filed as Exhibit (b)(9) to Form N-4 filed
                           on June 29, 1994.

   
                  (10)      (i)     Written consent of Ernst & Young LLP, 
                                    independent auditors -- Filed herewith.
    

   
                           (ii)     Written consent of Coopers & Lybrand L.L.P,
                                    independent accountants -- Filed herewith.
    

                  (11)     All financial statements omitted from Item 23, 
                           Financial Statements - Not Applicable.

                  (12)     Agreements in consideration for providing initial
                           capital between or among Registrant, Depositor,
                           Underwriter or initial contract owners - Not
                           Applicable.
   

                  (13)     Schedule for computation of each performance
                           quotation provided in the Registration Statement in
                           response to Item 21 - previously filed as Exhibit
                           (b)(13) to FNAL Variable Account Registration
                           Statement on Form N-4 File No. 33-79112, dated May
                           18, 1994. An Additional schedule for computation was
                           previously filed as exhibit (13) to Form N-4 filed
                           April 30, 1996.
    

   
                  (14)     (i)      Power of Attorney - First North American 
                                    Life Assurance Company Directors - Filed
                                    herewith.
    

                  (27)     Financial Data Schedule- Filed herewith


                                       4
<PAGE>   95



Item 25.   Directors and Officers of the Depositor.

OFFICERS AND DIRECTORS OF FIRST NORTH AMERICAN LIFE ASSURANCE COMPANY

   
<TABLE>
<CAPTION>

NAME AND PRINCIPAL BUSINESS                   POSITION WITH FIRST
ADDRESS                                       NORTH AMERICAN LIFE
                                              ASSURANCE COMPANY
<S>                                           <C>
John Richardson                               Director and Chairman
Manulife Financial
200 Bloor Street East
North Tower 11
Ontario, Canada M4W-1E5

Bruce R. Gordon                               Director
200 Bloor Street East
North Tower 10
Toronto, Ontario
Canada M4W-1E5

Joseph Scott                                  President & Director
73 Tremon Street
Boston, MA 02108-3915

Richard C. Hirtle                             Director;
73 Tremon Street                              Vice President and
Boston, MA 02108-3915                         Treasurer

John G. Vrysen                                Director;
73 Tremont Street                             Vice President and
Boston, MA 02108                              Qualified Actuary

Kenneth H. Conrad                             Director
Somerset House
378 Commercial Street
Provincetown, MA 02657
Jamaica Plain, MA 02130

John D. DesPrez III                           Director
73 Tremont Street
</TABLE>
    



                                       5
<PAGE>   96
   
<TABLE>
<S>                                          <C>
Boston, MA 02108

Peter S. Hutchison                           Director
200 Bloor Street East
North Tower 7
Toronto, Ontario M4W-1E5

Robert C. Perez                              Director
715 North Avenue
New Rochelle, NY 01801

James K. Robinson                            Director
7 Summit Drive
Rochester, New York 14620-3127

H. Douglas Wood                              Director
1445 East Putnam Avenue
Old Greenwich, CT 06870

Neil M. Merkl Esq.                           Director
35-35 161st Street
Flushing, New York 11358

Bruce Avedon                                 Director
6601 Hitching Post Lane
Cincinnati, OH 45230

Ruth Ann Fleming                             Director
145 Western Drive
Short Hills, NJ 07078-1930

Tracy Anne Kane                              Secretary; Counsel
73 Tremont Street
Boston, MA 02108

Stephanie Elliman                            Vice President & Chief
International Corporate Center at Rye        Administrative Officer
555 Theodore Fremd Avenue
Rye, New York 10580
</TABLE>
    

                                       6
<PAGE>   97
Item 26.  Persons Controlled by or Under Common Control with Depositor or 
          Registrant.

Diagram provided.

THE MANUFACTURERS LIFE INSURANCE COMPANY 

(Subsidiaries Organization Chart 

- - including certain Significant Investments)

The Manufacturers Life Insurance Company (Canada)

1.  ManuLife Holdings (Hong Kong) Limited - H.K. (100%)

2.  ManuLife Financial Systems (Hong Kong) Limited - H.K. (100%)

3.  P.T. Asuransi Jiwa Dharmala Manulife - Indonesia (51%)

   
4.  WT (SW) Properties Ltd. - U.K. (100%)
    

5.  OUB Manulife Pte. Ltd. - Singapore (50%)

6.  Manulife (Malaysia) SDN. BHD. - Malaysia (100%)

7.  Manulife (Thailand) Ltd. - Thailand (100%)

8.  Young Poong Manulife Insurance Company - Korea (50%)

9.  Ennal, Inc. - Ohio (100%)

   
10. First North American Realty, Inc. - Minnesota (100%)
    

   
11. NAL Resources Limited - Alberta (100%)
    (a) Nottingham Gas Limited - Saskatchewan (31%)
    

   
12. Nottingham Gas Limited - Saskatchewan (31%)
    

   
13. 484551 Ontario Limited - Ontario (100%)
    (a) 911164 Ontario Limited - Ontario (100%)
    

   
14. Peel-de Maisonneuve Investments Ltd. - Canada (50%)
    (a) 2932121 Canada Inc. - Canada (100%)
    

   
15. Balmoral Developments Inc. - Canada (100%)
    

   
16. KY Holding Corporation - Canada (100%)
    

   
17. 165351 Canada Limited - Canada (100%)
    

   
18. 172846 Canada Limited - Canada (100%)
    


                                       7
<PAGE>   98
   
19. 576986 Ontario Inc. - Ontario (100%)
    

   
20. Cantay Holdings Inc. - Ontario (100%)
    

   
21. Manufacturers Life Capital Corporation Inc. - Canada (100%)
    

   
22. Elliott & Page Asset Management Ltd. - Canada (100%)
    

   
23. 495603 Ontario Limited - Ontario (100%)
    

   
24. 994744 Ontario Inc. - Ontario (100%)
    

   
25. The North American Group Inc. - Ontario (100%)
    

   
26.  Manulife Investment Management Corporation - Canada (100%)
     (a)  159139 Canada Inc. - Canada (50%)
          i.  Altamira Management Ltd. - Canada (60.96%)
              A.  ACI2 Limited - Cayman (100%)
                  a/  Regent Pacific Group Limited-Cayman (63.8%)
                      a.1 Manulife Regent Investment Corporation -
                            Barbados (100%) [50% by Regent Pacific Group Limited
                                   and 50% by Manulife Data Services Inc.]
                      b.1 Manulife Regent Investment Asia Limited -
                             Hong Kong (100%)
              B.  Altamira Financial Services Inc. - Ontario (100%)
                  a/  AIS Securities (Partnership) - Ontario (100%) [5% by
                           Altamira Financial Services, Inc. and 95% by
                           Altamira Investment Services Inc.]
                  b/  Altamira Investment Services Inc. - Ontario (100%)
                      (a) AIS Securities (Partnership) - Ontario (100%)[95% by
                           by Altamira Investment Services Inc. and 5% by
                           Altamira Financial Services Inc.]
                      (b) Altamira (Alberta) Ltd. - Alberta (100%)
                      (c) Capital Growth Financial Services Inc. -
                          Ontario (100%)
    

   
27. Manulife International Investment Management Limited - U.K. (100%)
    (a) Manulife International Fund Management Limited - U.K. (100%)
    

   
28. Manulife (International) Limited - Bermuda (100%)
    (a) The Manufacturers (Pacific Asia) Insurance Company Limited
         - Hong Kong (100%)
    (b) Newtime Consultants Limited - Hong Kong (100%)
    

   
29.  Manulife Data Services Inc.- Barbados (100%)
     (a)  Manulife Regent Investment Corporation - Barbados - (100%)
              [50% by Manulife Data Services Inc. and 50% by Regent
                   Pacific Group Limited]
    


                                       8
<PAGE>   99
     (b)  Manulife Regent Investment Asia Limited - Hong Kong (100%)

   
30. FNA Financial Inc. - Canada (100%)
    (a) NAL Trustco Inc. - Ontario (100%)
    (b) First North America Insurance Company - Canada (100%)
    (c) Elliott & Page Limited - Ontario (100%)
    (d) Seamark Asset Management Ltd. - Canada (69.175%)
    (e) NAL Resources Management Limited - Canada (100%)
        (i) NAL Energy Inc. - Alberta (100%)
    

   
31.  ManuCab Ltd. - Canada (100%)
     (a)  Plazcab Service Limited - Canada (100%)
    

   
32. Townvest Inc. - Ontario (100%)
    

   
33. Manulife Reinsurance Corporation (U.S.A.) - Michigan (100%)
    (a) The Manufacturers Life Insurance Company (U.S.A.) - Michigan (100%)
    (b) Manulife Holding Corporation - Delaware (100%)
        i.   Manufacturers Life Mortgage Securities
                Corporation - Delaware (100%)
        ii.  Manulife Property Management of Washington, D.C., Inc.
                - Washington D.C. (100%)
        iii. Capital Design Corporation - California - (100%)
        iv.  ManEquity, Inc. - Colorado (100%)
        v.   Manulife Service Corporation - Colorado (100%)
        vi.  Succession Planning International Inc. - Wisconsin (100%)
    (c) The Manufacturers Life Insurance Company of America - Michigan (100%)
        i.   Manulife Series Fund, Inc. - Maryland (100%)
        ii.  Manufacturers Adviser Corporation - Colorado (100%)
    (d) Manulife Reinsurance Limited - Bermuda (100%)
    

   
34. The Manufacturers Investment Corporation - Michigan (100%)
    

35. Capitol Bankers Life Insurance Company - Minnesota (100%)

   
36. NAWL (North American Wood Logan Holding Company) - Delaware (85%)
    (a) Wood Logan Associates Inc. - Connecticut (100%)
        (i) Wood Logan Distributors - Connecticut (100%)
    (b) North American Security Life Insurance Company - Delaware (100%)
        (i) NASL Financial Services, Inc. - Massachusetts (100%)
        (ii) First North American Life Assurance Company - New York (100%)
    

   
37. Manulife (International) Reinsurance Limited - Bermuda (100%)
    (a)  Manulife (International) P&C Limited - Bermuda (100%)
    (b)  Manufacturers P&C Limited - Barbados (100%)
    

   
38. Manulife Financial Holdings Limited - Ontario (100%)
    (a)  742166 Ontario Inc. - Ontario (100%)
    (b)  Family Realty Firstcorp Limited - Ontario (100%)
    


                                       9
<PAGE>   100
   
    (c)  Thos. N. Shea Investment Corporation Limited - Ontario (100%)
    (d)  Manulife Bank of Canada - Canada (100%)
        i.  Manulife Securities International Ltd. - Canada (100%)
    

Item 27.  Number of Contract Owners.

There are no contracts of the series offered hereby outstanding.

Item 28.  Indemnification.

Section IX, paragraph D of the Promotional Agent Agreement among the Company
(referred to therein as "First North American") NASL Financial and Wood/Logan
(referred to therein as "Promotional Agent") provides as follows:

a.       NASL Financial and First North American agree to indemnify and hold
         harmless Promotional Agent, its officers, directors and employees
         against any and all losses, claims, damages or liabilities to which
         they may become subject under the Securities Act of 1933 ("1933 Act"),
         the 1934 Act or other federal or state statutory law or regulation, at
         common law 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 or any omission or alleged omission to state a material fact
         required to be stated or necessary to make the statements made not
         misleading in any registration statement for the Contracts filed pur
         suant to the 1933 Act or any prospectus included as a part thereof, as
         from time to time amended and supplemented, or any advertisement or
         sales literature approved in writing by NASL Financial or First North
         American pursuant to Section VI, paragraph B of this Agreement.

b.       Promotional Agent agrees to indemnify and hold harmless NASL Financial
         and First North American, their officers, directors and employees
         against any and all losses, claims, damages or liabilities to which
         they may become subject under the 1933 Act, the 1934 Act or other
         federal or state statutory law or regulation, at common law or
         otherwise, insofar as such losses, claims, damages or liabilities (or
         actions in respect thereof) arise out of or are based upon: (i) any
         oral or written misrepresentation by Promotional Agent or its officers,
         directors, employees or agents unless such misrepresentation is
         contained in any registration statement for the Contracts or Fund
         shares, any prospectus included as a part thereof, as from time to time
         amended and supplemented, or any advertisement or sales literature
         approved in writing by NASL Financial pursuant to Section VI, paragraph
         B of this Agreement or, (ii) the failure of Promotional Agent or its
         officers, directors, employees or agents to comply with any applicable
         provisions of this Agreement.




                                       10
<PAGE>   101
Notwithstanding the foregoing, Registrant hereby makes the following undertaking
pursuant to Rule 484 under the Securities Act of 1933:

         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 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 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.



                                       11
<PAGE>   102



Item 29.  Principal Underwriters.

a.       NASL Variable Account and North American Funds

b.       Name and Principal                Positions and Offices
         Business Address                  with Underwriter

   
         Richard C. Hirtle ***             President & Director
    

         Brian L. Moore*                   Chairman & Director

   
         John D. DesPrez III***            Director
    

   
         John G. Vrysen***                 Vice President & Treasurer
    

   
         James D. Gallagher***             Vice President & General Counsel
    

   
         Brian H. Buckley***               Clerk
    

   
         Lori Ann Herbsmann**              Assistant Clerk - New York Operations
    

   
         E. Paige Sabine***                Assistant Clerk
    

   
         Kimberly S. Ciccarelli***         Assistant Clerk

         *        200 Bloor Street East
                  North Tower, 11th Floor
                  Toronto, Ontario
                  Canada  M4W-1E5
    

   
         **       International Corporate Center at Rye
                  555 Theodore Fremd Avenue, Suite C-209
                  Rye, NY 10580
    

   
         ***      73 Tremont Street
                  Boston, MA 02108
    

c.       None.


                                       12
<PAGE>   103




Item 30.  Location of Accounts and Records.

All books and records are maintained at International Corporate Center at Rye,
555 Theodore Fremd Avenue, Rye, New York 10580.

Item 31.  Management Services.

First North American Life Assurance Company (the "Company") has entered into an
Administrative Services Agreement with North American Life Assurance Company
("North American"). This Agreement provides that under the general supervision
of the Board of Directors of the Company, and subject to initiation, preparation
and verification by the Chief Administrative Officer of the Company, North
American shall provide accounting services related to the provision of a payroll
support system, general ledger, accounts payable, tax and auditing services.

The Company has entered into an Administrative Services Agreement with North
American Security Life Insurance Company ("Security Life"). This Agreement
provides that subject to the direction and control of the Board of Directors of
the Company, Security Life shall provide to the Company services related to
underwriting, claims, functional support (actuarial, computer systems, legal,
purchasing) and accounting.

The Company has entered into an Investment Services Agreement with Elliott and
Page, Ltd. ("Elliott and Page"). This Agreement provides that subject to the
direction and control of the Board of Directors of the Company, Elliott and Page
will act as investment advisor for the General Account of the Company. Elliott
and Page's performance of asset management services is subject to the terms,
conditions and limitations set forth in the Agreement.

Item 32.          Undertakings.

   
REPRESENTATION OF INSURER PURSUANT TO SECTION 26 OF THE INVESTMENT COMPANY ACT
OF 1940.
    

   
FIRST NORTH AMERICAN LIFE ASSURANCE COMPANY (THE "COMPANY") HEREBY REPRESENTS
THAT THE FEES AND CHARGES DEDUCTED UNDER THE CONTRACTS ISSUED PURSUANT TO THIS
REGISTRATION STATEMENT, IN THE AGGREGATE, ARE REASONABLE IN RELATION TO THE
SERVICES RENDERED, THE EXPENSES EXPECTED TO BE INCURRED AND THE RISKS ASSUMED BY
THE COMPANY.
    



                                       13
<PAGE>   104
   
    
                                   SIGNATURES


   
         Pursuant to the requirements of the Securities Act of 1933, the
Registrant, FNAL Variable Account, has duly caused this Amendment to its
Registration Statement to be signed on its behalf by the undersigned, thereunto
duly authorized, in the City of Boston, and Commonwealth of Massachusetts on the
27th day of February, 1997.
    


                                                     FNAL VARIABLE ACCOUNT
                                                           (Registrant)


                                            By:      FIRST NORTH AMERICAN LIFE
                                                     ASSURANCE COMPANY
                                                          (Depositor)


   
                                            By:      Joseph Scott
                                                     --------------------------
                                                     Joseph Scott
                                                     President
    

Attest:


Tracy Anne Kane
- --------------------------
Tracy Anne Kane, Secretary
<PAGE>   105


         As required by the Securities Act of 1933, this amended Registration
Statement has been signed by the following persons in the capacities with the
Depositor and on the dates indicated.

   
<TABLE>
<CAPTION>

SIGNATURE                       TITLE                          DATE
<S>                             <C>                            <C>


*_____________________          Director                       February 27, 1997
John Richardson                 (Chairman)                     -----------------



*Joseph Scott
_____________________
Joseph Scott                    Director; President            February 27, 1997
                                (Chief Executive Officer)      -----------------

John D. DesPrez III
_____________________           Director; Executive
John D. DesPrez III             Vice President                 February 27, 1997
                                                               -----------------


*_____________________
Kenneth H. Conrad               Director                       February 27, 1997
                                                               -----------------

 Richard C. Hirtle
*_____________________          Director; Vice President
Richard C. Hirtle               and Treasurer                  February 27, 1997
                                (Principal Financial           -----------------
                                and Accounting Officer)


*_____________________          Director; Vice President
John G. Vrysen                  and Actuary                    February 27, 1997
                                                               -----------------


*_____________________
Peter S. Hutchison              Director                       February 27, 1997
</TABLE>                                                       -----------------
    


<PAGE>   106
   
<TABLE>
<S>                                <C>                    <C>
*_____________________
Robert C. Perez                    Director               February 27, 1997
                                                          -----------------

*_____________________
H. Bruce Gordon                    Director               February 27, 1997
                                                          -----------------


*_____________________
James K. Robinson                  Director               February 27, 1997
                                                          -----------------

*_____________________
H. Douglas Wood                    Director               February 27, 1997
                                                          -----------------


*_____________________
Neil M. Merkl                      Director               February 27, 1997
                                                          -----------------

*_____________________
Bruce Avedon                       Director               February 27, 1997
                                                          -----------------

*_____________________
Ruth Ann Fleming                   Director               February 27, 1997
                                                          -----------------
</TABLE>
    

              Richard C. Hirtle                           February 27, 1997
         *By: _____________________                       -----------------
              Richard C. Hirtle                                  Date
              Attorney-in-Fact
              Pursuant to Powers
              of Attorney
<PAGE>   107
                                  EXHIBIT INDEX
   
<TABLE>

<S>                <C>                                        <C>
Exhibit No.        Description                                Page No.

(b)(3)(iii)        Promotional Agent Agreement

(b)(10)(i)         Consent of Ernst & Young, LLP

(b)(10)(ii)        Consent of Coopers & Lybrand, LLP

(b)(14)(i)         Power of Attorney

(b)(27)            Financial Data Schedule
</TABLE>
    


                                       14

<PAGE>   1
                               Exhibit (b)(3)(iii)


                                       15
<PAGE>   2




                           PROMOTIONAL AGENT AGREEMENT

         AGREEMENT ("Agreement") made as of this 1st day of January, 1996 by and
among NASL Financial Services, Inc. ("NASL Financial"), a broker-dealer
registered under the Securities Exchange Act of 1934 ("1934 Act") and a member
of the National Association of Securities Dealers, Inc. ("NASD"), First North
American Life Assurance Company ("First North American"), a stock life insurance
company, and Wood Logan Associates, Inc. ("Promotional Agent"), also registered
as a broker-dealer under the 1934 Act and a member of the NASD, and NAWL Holding
company, Inc. ("NAWL") a holding Company owning all voting stock of Promotional
Agent and North American Security Life Insurance Company ("NASL"), the parent
company of First North American. This Agreement hereby supercedes all prior
promotional agent agreements by and among the parties.

I.       DEFINITIONS

         As used in this Agreement, the following terms shall have the meanings
set forth below:

         Insurance Products - fixed and variable annuity contracts issued by
First North American as of the date of this Agreement together with any products
developed during the period of this Agreement that are regulated as insurance
products under the laws of the several States of the United States, some of
which are also regulated as securities under the federal securities laws.

         Selling Agreements - contracts among Broker-Dealers, Promotional Agent
and NASL Financial and First North American providing for the distribution of
Financial Services Products issued, sponsored or developed by First North
American.

         Broker-Dealers - brokerage firms and insurance agencies that have
entered into Selling Agreements to distribute Insurance Products to retail
customers.

II.      INTRODUCTION

         WHEREAS, First North American is in the business of issuing, developing
and sponsoring various Insurance Products;

         WHEREAS, First North American distributes such Insurance Products
through NASL Financial, which is the principal underwriter of all its products
regulated under the federal securities laws;

         WHEREAS, NASL Financial is authorized to enter into Selling Agreements,
with First North American's consent, with Broker-Dealers for the distribution of
Insurance Products; and

         WHEREAS, Promotional Agent wishes to assist NASL Financial in making
arrangements with Broker-Dealers for the distribution of Insurance Products and
in promoting the sale thereof through such Broker-Dealers, and NASL Financial
wishes the Promotional Agent to do so;

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


                                       16
<PAGE>   3




III.     APPOINTMENT OF PROMOTIONAL AGENT

A.       APPOINTMENT

         NASL Financial hereby appoints Promotional Agent as its non-exclusive
agent for the promotion of sales of the Insurance Products specified in Schedule
A hereto through Broker-Dealers, and Promotional Agent accepts such appointments
subject to the terms and conditions set forth herein.

IV.      DUTIES OF PROMOTIONAL AGENT

A.       PROMOTION OF CONTRACTS

         Promotional Agent agrees to use its best efforts to promote the sale of
Insurance Products through Broker- Dealers, and in furtherance thereof
Promotional Agent shall to the extent it deems appropriate and at its own
expense:

         (i)               Use its best efforts to secure duly qualified 
                           Broker-Dealers to enter into Selling Agreements
                           for the distribution of Insurance Products;

         (ii)              Assist the Broker-Dealers who have entered into
                           Selling Agreements in obtaining for their registered
                           representatives pursuant to Section V, paragraph A
                           (i) of this Agreement all necessary licenses,
                           registrations and appointments required by applicable
                           regulatory authorities so as to enable such
                           registered representatives to sell Insurance
                           Products;

         (iii)             Arrange on a periodic basis and preside over
                           educational meetings with Broker-Dealers who have
                           entered into Selling Agreements so as to ensure that
                           their registered representatives are familiar with
                           the provisions and features of the Insurance
                           Products;

         (iv)              Provide technical assistance at the time of sale of 
                           Insurance Products to Broker-Dealers who have 
                           entered into Selling Agreements;

         (v)               Prepare sales and promotional materials, such
                           materials being subject, however, to the prior
                           approval of First North American as provided in
                           Section VII B of this Agreement, and engage public
                           relations advisors as required;

         (vi)              Hold seminars for customers and potential customers 
                           of Broker-Dealers who have entered into Selling 
                           Agreements;

         (vii)             Provide assistance to Broker-Dealers who have entered
                           into Selling Agreements in the ongoing servicing of 
                           Insurance Products;

         (viii)            Provide advice to First North American on the 
                           development and redesign of Insurance Products for 
                           which it has or will be granted exclusive promotional
                           rights;

         (ix)              Bear costs of printing additional Prospectuses and 
                           Statements of Additional Information for use in 
                           marketing activities; and


                                       17
<PAGE>   4
         (x)               Bear costs of printing additional annual and 
                           semi-annual reports for use in marketing activities.




                                       18
<PAGE>   5
B.       RIGHT TO REJECT SELECTED BROKER-DEALERS

         In connection with securing Broker-Dealers to distribute Insurance
Products, Promotional Agent will use its best efforts to ascertain that each
Broker-Dealer wishing to execute a Selling Agreement shall have the highest
business ethics and reputation, be duly qualified with all federal, state and
other regulatory bodies to carry on the business of a Broker-Dealer, and
otherwise be a suitable person to represent NASL Financial and its affiliated
companies. NASL Financial may refuse to enter into a Selling Agreement with a
Broker-Dealer selected by Promotional Agent if such Broker-Dealer is deemed by
NASL Financial or First North American to be unsuitable for any reason. Neither
NASL Financial nor First North American will incur any obligation to compensate,
or reimburse the expenses of, Promotional Agent as a result of any such refusal.

C.       PROMOTIONAL AGENT'S EXPENSES

         Promotional Agent will be responsible for all expenses (excluding first
time and renewal insurance licensing expenses) incurred in recruiting
Broker-Dealers to distribute Insurance Products and in performing its other
duties under this Agreement. Promotional Agent shall also be responsible for
those expenses specified in the attached Schedule B ("Statement of Expenses and
Compensation") with respect to each category of Insurance Products under this
Agreement.

D.       MARKETING OF SIMILAR PRODUCTS

         Promotional Agent agrees that it will not promote the sale of insurance
products similar to or competitive with Insurance Products without the consent
of NAWL.

E.       DISPUTES WITH BROKER-DEALERS

         Promotional Agent will provide reasonable assistance to NASL Financial
in resolving any differences and disputes between NASL Financial and
Broker-Dealers which have entered into Selling Agreements under the auspices of
Promotional Agent. Promotional Agent shall not have the right to establish any
procedures for the settlement of, or to settle, any disputes on behalf of NASL
Financial without first obtaining NASL Financial's written approval of such
procedure or settlement. Promotional Agent will at all times represent NASL
Financial's best interests in resolving any such disputes.

F.       REQUIRED REPORTS

         Promotional Agent agrees, within 90 days after expiration of each
calendar year, to furnish First North American with a written statement of
amounts received under or on account of this Agreement and amounts expended
thereunder during such calendar year. Such statement will specify the
compensation or profits received under this Agreement by the respective
directors, officers and other principal management personnel of Promotional
Agent, and such other items and further detail as First North American may
reasonably require.


V.       DUTIES OF NASL FINANCIAL AND FIRST NORTH AMERICAN

A.       DUTIES

         NASL Financial or First North American shall to the extent they deem
appropriate and at their own expense:



                                       19
<PAGE>   6
           (i)              Where permitted, obtain such corporate
                           registrations and agent licenses as are necessary to
                           carry on business and issue and sell Insurance
                           Products in all states of the United States and its
                           territories and shall process all licensing,
                           registration and appointment applications of
                           Broker-Dealers;

         (ii)              Underwrite fixed and variable annuities and variable
                           life policies;

         (iii)             Issue variable life policies, fixed and variable 
                           annuities and provide full administration services 
                           therefor;

         (iv)              Design, in consultation with Promotional Agent, such
                           additional Insurance Products as may be agreed upon
                           from time to time which can be marketed by
                           Promotional Agent pursuant to this Agreement;

         (v)               Draft and file as required, prospectuses, contracts,
                           application forms and Selling Agreements;

         (vi)              Comply with all other legal and regulatory 
                           requirements in respect of Insurance Products; and

         (vii)             Review marketing materials prepared by Promotional 
                           Agent promptly.

B.       COOPERATION OF NASL FINANCIAL AND FIRST NORTH AMERICAN

         NASL Financial and First North American agree that to the extent the
cooperation or concurrence of one is required to enable the other to fulfill its
obligations pursuant to this Agreement, they will cooperate or concur to the
extent permitted by law.

C.       NON-LIMITATION

         This Agreement shall not be construed so as to in any way limit or
affect the rights of First North American, NAWL, NASL or its parent, The
Manufacturers Life Insurance Company or any of their associates or affiliates
from designing or distributing through other channels any product within or
outside the United States including variable annuities, fixed annuities,
variable life products or mutual funds.


VI.      COMPENSATION

A.       COMPENSATION SCHEDULE

         In consideration of providing the services called for under this
Agreement, with respect to each category of Insurance Products the Promotional
Agent shall receive the compensation detailed in Schedule B ("Statement of
Expenses and Compensation") attached hereto and as amended from time to time
pursuant to Section X, paragraph I of this Agreement. Such compensation shall
constitute full compensation to Promotional Agent for all services performed and
expenses incurred under this Agreement.




                                       20
<PAGE>   7
VII.     LIMITATIONS ON PROMOTIONAL AGENT'S AUTHORITY

A.       SOLICITATION

         Nothing contained herein shall be construed as granting authority to
Promotional Agent to sell Insurance Products directly to, or solicit
applications for Insurance Products directly from, customers or prospective
customers.

B.       MARKETING MATERIALS

         Promotional Agent will not use any marketing materials without First
North American's or NASL Financial's (as applicable) prior review and written
approval.

C.       RESTRICTION ON INFORMATION

         Neither Promotional Agent nor its representatives, employees and
affiliated companies are authorized to give any information or make any
representations concerning Insurance Products other than those contained in any
registration statements or related prospectuses and statements of additional
information filed with the Securities and Exchange Commission relating thereto
or in such sales literature as may be specifically authorized in writing by
First North American or NASL Financial (as applicable).


VIII. RECORDS

A.       RECORD-KEEPING DUTIES

         Promotional Agent, NASL Financial and First North American agree to
keep all necessary records as are required of each by applicable federal and
state law and acceptable business practices and to render any necessary
assistance to one another for the accurate and timely preparation of such
records. The parties to this Agreement, their representatives and the
representatives of any regulatory body with jurisdiction, during normal business
hours and upon five (5) days written notice, shall have access to any records
pertaining to this Agreement maintained by the other parties hereto for purposes
of reviewing or copying same.


IX.      CUSTOMER CONFIDENTIALITY

         CONFIDENTIALITY

         Promotional Agent agrees that the names and addresses of all customers
and prospective customers of NASL Financial and of any affiliated company, which
may come to the attention of Promotional Agent or any company or person
affiliated with Promotional Agent, are confidential. Such customer information
shall not be used without the prior written consent of NASL Financial by
Promotional Agent or any company or person affiliated with Promotional Agent for
any purposes whatsoever except as may be necessary in connection with Insurance
Products covered by this Agreement.


X.       GENERAL PROVISIONS

A.       WAIVER



                                       21
<PAGE>   8
         Failure of any party to insist upon strict compliance with any of the
conditions of this Agreement shall not be construed as a waiver of any of the
conditions, but the same shall remain in full force and effect. No waiver of any
of the provisions of this Agreement shall be deemed to be, or shall constitute,
a waiver of any other provisions, whether or not similar, nor shall any waiver
constitute a continuing waiver.

B.       BINDING EFFECT

         This Agreement shall be binding on, and shall inure to the benefit of,
the parties to it and their respective successors and permitted assigns,
provided that this Agreement or any rights or obligations hereunder may not be
assigned without the prior written consent of the parties hereto.

C.       REGULATIONS

         All parties agree to observe and comply with all laws, rules and
regulations applicable to the business contemplated by this Agreement.

D.       GOVERNING LAW

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

E.       COMPLAINTS AND INVESTIGATIONS

         Promotional Agent, NASL Financial and First North American agree to
cooperate fully in the event of any regulatory investigation, inquiry or
proceeding, judicial proceeding or customer complaint involving Insurance
Products.

F.       TERMINATION

         (a) This Agreement shall be for a period of five (5) years from
the date first mentioned above renewable automatically for one year periods
thereafter unless terminated by any party at the end of the five year period or
thereafter at the end of any one year period.

         (b) This Agreement will terminate automatically if either NASL
Financial (or any successor thereto) or Promotional Agent should cease to be a
registered broker-dealer under the 1934 Act or a member of the NASD. Termination
shall not affect the obligations of the parties under Section IX of this
Agreement or under paragraph D of this Section X.

         (c)  This Agreement may be terminated by mutual consent of all the 
parties to the Agreement.

I.       AMENDMENT

         This Agreement or any schedule annexed hereto may be amended only in
writing signed by all the parties.


                                       22
<PAGE>   9
J.       COUNTERPART

         This Agreement may be signed by the parties in counterpart.

         The parties hereby execute this Agreement effective the date first
mentioned above.

WOOD LOGAN ASSOCIATES, INC.

                  Date: January 1, 1996

                    By: A. Scott Logan, President
                                            Name and Title


                                       23
<PAGE>   10




NASL FINANCIAL SERVICES, INC.

                  Date:     December 13, 1996

                  By: Richard C. Hirtle, President
                                    Name and Title

FIRST NORTH AMERICAN LIFE ASSURANCE COMPANY
                  (with respect to Insurance Products only)

                  Date:  December 13, 1996

                  By:    Joseph Scott, President
                                    Name and Title

NAWL HOLDING COMPANY, INC.

                  Date:  January 1, 1996

                  By:   H. Douglas Wood
                                            Name and Title



                                       24
<PAGE>   11




                                   SCHEDULE A


(i)               Variable Annuities

(ii)              Fixed annuities and/or fixed accounts

(iii)             Such other Insurance Products as are from time to time agreed
                  by the parties to the foregoing Agreement and added to this
                  Schedule A in accordance therewith.


                                       25
<PAGE>   12



                                   SCHEDULE B
                     Statement of Expenses and Compensation

1.       FINANCIAL SERVICE PRODUCTS

         Subject to the terms and conditions of this Agreement, NASL Financial
         will pay to Promotional Agent compensation of 1% of the premiums,
         purchase payments and sales proceeds received and accepted under all
         Insurance Products distributed through Broker-Dealers having a Selling
         Agreement with First North American as a direct result of Promotional
         Agent's efforts (the "Promotional Agent Fee"). First North American
         shall pay Promotional Agent said compensation on a monthly basis.

2.       EXCHANGES

         No commission will be paid to Promotional Agent upon exchanges among
         Insurance Products.

3.       COMMISSION CHARGE BACKS

         Contract owner's exercise of "FREE LOOK":
         In the event a contract is returned to First North American pursuant to
         such provision, the full Promotional Agent Fee paid thereon shall be
         charged back to Promotional Agent.

         Refund of premium, purchase payment or Sales Proceeds:
         Should any premium or purchase payment on any contract issued by First
         North American be refunded, for any reason, Promotional Agent shall
         repay or return Promotional Agent Fees received by, it with respect to
         such-premium, purchase payment or sales proceeds.


                                       26

<PAGE>   1

                               Exhibit (b)(10)(i)


                                       27
<PAGE>   2



                         CONSENT OF INDEPENDENT AUDITORS


We consent to the reference to our firm under the caption "Independent Auditors"
and to the use of our reports dated February 21, 1997 with respect to the
financial statements of First North American Life Assurance Company and February
14, 1997 with respect to the financial statements of FNAL Variable Account,
in Post Effective Amendment No. 3 to the Registration Statement (form N-4 File
No. 33-79112) in the Statement of Additional Information of FNAL Variable
Account of First North American Life Insurance Company.


                                         Ernst & Young LLP


Boston, Massachusetts
February 27, 1997


                                       28

<PAGE>   1
                               Exhibit (b)(10)(ii)


                                       29
<PAGE>   2
                      CONSENT OF INDEPENDENT ACCOUNTANTS



We consent to the inclusion in Post Effective Amendment No. 3 to this
Registration Statement under the Securities Act of 1933 on Form N-4 (File No.
33-79112) in Part B of the Registration Statement of (i) our report dated
February 23, 1996, except for the information in Note 1 - "Basis of
Presentation", for which the date is February 21, 1997, on our audit of the
financial statements of First North American Life Assurance Company and (ii)
our report dated February 23, 1996, on our audit of the financial statements of
the FNAL Variable Account.  We also consent to the reference to our firm under
the caption "Independent Auditors."

Boston, Massachusetts
February 27, 1997

V24
                                          Coopers & Lybrand L.L.P.
                                       30

<PAGE>   1
                               Exhibit (b)(14)(i)


                                       31
<PAGE>   2





                                POWER OF ATTORNEY

We, the undersigned Directors of First North American Life Assurance Company
(the "Company"), do hereby constitute and appoint John D. Richardson, Joseph M.
Scott, John G. Vrysen, Richard C. Hirtle, Stephanie Elliman or Tracy Anne Kane,
or any of them, our true and lawful officers to sign Registration Statements to
be filed with the Securities and Exchange Commission and to do any and all acts
and things and to execute any and all instruments for us and in our names in the
capacities indicated below which said officers may deem necessary or advisable
to enable the Company to comply with the Securities Act of 1933, as amended, and
the Investment Company Act of 1940, as amended, and any rules, regulations and
requirements of the Securities and Exchange Commission in connection with such
Registration Statements, including specifically, but without limitation, power
and authority to sign for us or any of us in our names and in the capacities
indicated below any and all amendments (including post-effective amendments);
and we do hereby ratify and confirm all that the said officers, or any of them,
shall do or cause to be done by virtue of this power of attorney. This Power of
Attorney is intended to supersede any and all prior Power of Attorneys.

Executed below by the following persons in the capacities and on the dates
indicated:

<TABLE>
<CAPTION>

SIGNATURE                   TITLE                               DATE
- ---------                   -----                               ----
<S>                         <C>                                 <C>
John D. Richardson          Chairman of the                     11/29/96
- ------------------
John D. Richardson          Board of Directors


Joseph M. Scott             Director; President                 11/29/96
- ---------------
Joseph M. Scott


Richard C. Hirtle           Director; Vice President            11/29/96
- -----------------
Richard C. Hirtle           and Treasurer


John G. Vrysen              Director; Vice President            11/29/96
- --------------
John G. Vrysen              and Qualified Actuary
</TABLE>



                                       32
<PAGE>   3
<TABLE>
<S>                         <C>                                 <C>

Kenneth H. Conrad           Director                            11/29/96
- -----------------
Kenneth H. Conrad
</TABLE>


                                       33
<PAGE>   4
<TABLE>
<CAPTION>

SIGNATURE                   TITLE                               DATE
- ---------                   -----                               ----
<S>                         <C>                                 <C>

John D. DesPrez, III        Director                           11/29/96
- --------------------
John D. DesPrez, III


Ruth Ann Fleming            Director                           11/29/96
- ----------------
Ruth Ann Fleming


Peter S. Hutchison          Director                           11/29/96
- ------------------
Peter S. Hutchison


Neil M. Merkl               Director                           11/29/96
- -------------
Neil M. Merkl


Robert C. Perez             Director                           11/29/96
- ---------------
Robert C. Perez


James K. Robinson           Director                           11/29/96
- -----------------
James K. Robinson


H. Douglas Wood             Director                           11/29/96
- ---------------
H. Douglas Wood


Bruce Avedon                Director                           11/29/96
- ------------
Bruce Avedon
</TABLE>


                                       34

<TABLE> <S> <C>

<ARTICLE> 6
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM FNAL
VARIABLE ACCOUNT AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH.
</LEGEND>
<CIK> 0000884525
<NAME> FNAL VARIABLE ACCOUNT
<MULTIPLIER> 1
<CURRENCY> U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1995
<PERIOD-END>                               DEC-31-1996
<EXCHANGE-RATE>                                      1
<INVESTMENTS-AT-COST>                      311,617,726
<INVESTMENTS-AT-VALUE>                     361,309,525
<RECEIVABLES>                                        0
<ASSETS-OTHER>                                       0
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                             361,309,525
<PAYABLE-FOR-SECURITIES>                       267,431
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                  361,042,094
<TOTAL-LIABILITIES>                        361,309,525
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                       23,605,685
<SHARES-COMMON-PRIOR>                       15,243,254
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                               361,309,525
<DIVIDEND-INCOME>                           14,393,125
<INTEREST-INCOME>                                    0
<OTHER-INCOME>                                       0
<EXPENSES-NET>                             (4,042,805)
<NET-INVESTMENT-INCOME>                     10,350,320
<REALIZED-GAINS-CURRENT>                     4,232,907
<APPREC-INCREASE-CURRENT>                   24,402,387
<NET-CHANGE-FROM-OPS>                       38,985,614
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                      2,881,258
<NUMBER-OF-SHARES-REDEEMED>                  1,510,421
<SHARES-REINVESTED>                         12,754,111
<NET-CHANGE-IN-ASSETS>                     144,501,868
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                      0
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        

</TABLE>


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