GROUP VEL ACCT OF 1ST ALLMERICA FINANCIAL LIFE INS CO
485BPOS, 2000-04-26
Previous: SCP POOL CORP, 10-Q, 2000-04-26
Next: FORCENERGY INC, DEF 14A, 2000-04-26



<PAGE>

                                                      Registration No. 333-06383

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM S-6

              FOR REGISTRATION UNDER THE SECURITIES ACT OF 1933 OF
             SECURITIES OF UNIT INVESTMENT TRUSTS REGISTERED ON FORM
                                     N-8B-2

                         Post-Effective Amendment No. 9

                                GROUP VEL ACCOUNT
               OF FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY
                           (Exact Name of Registrant)

                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY
                               440 Lincoln Street
                               Worcester MA 01653
                     (Address of Principal Executive Office)

                            Mary Eldridge, Secretary
                               440 Lincoln Street
                               Worcester MA 01653
               (Name and Address of Agent for Service of Process)

             It is proposed that this filing will become effective:



                 immediately upon filing pursuant to paragraph (b)
              ---
               X on May 1, 2000 pursuant to paragraph (b)
              ---
                 60 days after filing pursuant to paragraph (a) (1)
              ---
                 on (date) pursuant to paragraph (a) (1)
              ---
                 this post-effective amendment designates a new effective
              ---date for a previously filed post-effective amendment

                         FLEXIBLE PREMIUM VARIABLE LIFE

Pursuant to Reg. Section 270.24f-2 of the Investment Company Act of 1940 ("1940
Act"), Registrant hereby declares that an indefinite amount of its securities is
being registered under the Securities Act of 1933 ("1933 Act"). The Rule 24f-2
Notice for the issuer's fiscal year ended December 31, 1999 was filed on or
before March 30, 2000.
<PAGE>

                      RECONCILIATION AND TIE BETWEEN ITEMS
                        IN FORM N-8B-2 AND THE PROSPECTUS

<TABLE>
<CAPTION>
ITEM NO. OF
FORM N-8B-2                      CAPTION IN PROSPECTUS A
- -----------                      -----------------------
<S>                              <C>
1................................Cover Page
2................................Cover Page
3................................Not Applicable
4................................Distribution
5................................The Company, The Group VEL Account
6................................The Group VEL Account
7................................Not Applicable
8................................Not Applicable
9................................Legal Proceedings
10...............................Summary; Description of the Company, The Group VEL Account and the Underlying
                                 Funds; The Certificate; Certificate Termination and Reinstatement; Other
                                 Certificate Provisions
11...............................Summary;  The Trust, Investment Objectives and Policies
12...............................Summary; The Trust;
13...............................Summary; The Trust; Fidelity VIP; Fidelity VIP II; T. Rowe Price; and DGPF;
                                 Charges and Deductions
14...............................Summary; Enrollment Form for a Certificate
15...............................Summary; Enrollment Form for a Certificate; Premium Payments;
                                 Allocation of Net Premiums
16                               The Group VEL Account; The Trust; Fidelity VIP; Fidelity VIP II; T. Rowe
                                 Price; and DGPF; Premium Payments; Allocation of Net Premiums
17...............................Summary; Surrender; Partial Withdrawal; Charges and Deductions;
                                 Certificate Termination and Reinstatement
18...............................The Group VEL Account; The Trust; Fidelity VIP; Fidelity VIP II; T. Rowe
                                 Price; and DGPF; Premium Payments Reports; Voting Rights
20...............................Not Applicable
21...............................Summary; Certificate Loans; Other Certificate Provisions
22...............................Other Certificate Provisions
23...............................Not Required
24...............................Other Certificate Provisions
25...............................The Company
26...............................Not Applicable
27...............................The Company
28...............................Directors and Principal Officers of the Company
29...............................The Company
30...............................Not Applicable
31...............................Not Applicable
32...............................Not Applicable
33...............................Not Applicable
34...............................Not Applicable
35...............................Distribution
36...............................Not Applicable
</TABLE>
<PAGE>

<TABLE>
<S>                              <C>
37...............................Not Applicable
38...............................Summary; Distribution
39...............................Summary; Distribution
40...............................Not Applicable
41...............................The Company, Distribution
42...............................Not Applicable
43...............................Not Applicable
44...............................Premium Payments; Certificate Value and Surrender Value
45...............................Not Applicable
46...............................Certificate Value and Surrender Value; Federal Tax Considerations
47...............................The Company
48...............................Not Applicable
49...............................Not Applicable
50...............................The Group VEL Account
51...............................Cover Page; Summary; Charges and Deductions; The Certificate;
                                 Certificate Termination and Reinstatement;  Other Certificate Provisions
52...............................Addition, Deletion or Substitution of Investments
53...............................Federal Tax Considerations
54...............................Not Applicable
55...............................Not Applicable
56...............................Not Applicable
57...............................Not Applicable
58...............................Not Applicable
59...............................Not Applicable
</TABLE>
<PAGE>

                      RECONCILIATION AND TIE BETWEEN ITEMS
                        IN FORM N-8B-2 AND THE PROSPECTUS

<TABLE>
<CAPTION>
ITEM NO. OF
FORM N-8B-2                      CAPTION IN PROSPECTUS B
- -----------                      -----------------------
<S>                              <C>
1................................Cover Page
2................................Cover Page
3................................Not Applicable
4................................Distribution
5................................The Company, The Group VEL Account
6................................The Group VEL Account
7................................Not Applicable
8................................Not Applicable
9................................Legal Proceedings
10...............................Summary; Description of the Company, The Group VEL Account and the Underlying
                                 Funds; The Certificate; Certificate Termination and Reinstatement; Other
                                 Certificate Provisions
11...............................Summary; The Underlying Funds; Investment Objectives and Policies
12...............................Summary; The Underlying Funds
13...............................Summary; The Underlying Funds; Investment Advisory Services; and Charges and
                                 Deductions
14...............................Summary; Enrollment Form for a Certificate
15...............................Summary; Enrollment Form for a Certificate; Premium Payments;
                                 Allocation of Net Premiums
16...............................The Group VEL Account; The Underlying Funds; Premium Payments; Allocation of
                                 Net Premiums
17...............................Summary; Surrender; Partial Withdrawal; Charges and Deductions;
                                 Certificate Termination and Reinstatement
18...............................The Group VEL Account; The Underlying Funds; Premium Payments Reports; Voting
                                 Rights
20...............................Not Applicable
21...............................Summary; Certificate Loans; Other Certificate Provisions
22...............................Other Certificate Provisions
23...............................Not Required
24...............................Other Certificate Provisions
25...............................The Company
26...............................Not Applicable
27...............................The Company
28...............................Directors and Principal Officers of the Company
29...............................The Company
30...............................Not Applicable
31...............................Not Applicable
32...............................Not Applicable
33...............................Not Applicable
34...............................Not Applicable
35...............................Distribution
</TABLE>
<PAGE>

<TABLE>
<S>                              <C>
36...............................Not Applicable
37...............................Not Applicable
38...............................Summary; Distribution
39...............................Summary; Distribution
40...............................Not Applicable
41...............................The Company, Distribution
42...............................Not Applicable
43...............................Not Applicable
44...............................Premium Payments; Certificate Value and Surrender Value
45...............................Not Applicable
46...............................Certificate Value and Surrender Value; Federal Tax Considerations
47...............................The Company
48...............................Not Applicable
49...............................Not Applicable
50...............................The Group VEL Account
51...............................Cover Page; Summary; Charges and Deductions; The Certificate;
                                 Certificate Termination and Reinstatement; Other Certificate Provisions
52...............................Addition, Deletion or Substitution of Investments
53...............................Federal Tax Considerations
54...............................Not Applicable
55...............................Not Applicable
56...............................Not Applicable
57...............................Not Applicable
58...............................Not Applicable
59...............................Not Applicable
</TABLE>
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY
                            WORCESTER, MASSACHUSETTS
            GROUP FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE CONTRACTS
                        GROUP VARI-EXCEPTIONAL LIFE PLUS

This Prospectus provides important information about Group Vari-Exceptional Life
Plus, a group flexible premium variable life insurance policy offered by First
Allmerica Financial Life Insurance Company. Certificates under the Policy are
available to eligible applicants who are members of a non-qualified benefit plan
having a minimum of five or more members, depending on the group, and who are
Age 80 years old and under. PLEASE READ THIS PROSPECTUS CAREFULLY BEFORE
INVESTING AND KEEP IT FOR FUTURE REFERENCE.


The Certificates are funded through the Group VEL Account, a separate investment
account of this Company that is referred to as the Separate Account. The
Separate Account is subdivided into Sub-Accounts. Each Sub-Account invests
exclusively in shares of one of the following Funds of Allmerica Investment
Trust, Fidelity Variable Insurance Products Fund, Fidelity Variable Insurance
Products Fund II, T. Rowe Price International Series, Inc., Delaware Group
Premium Fund:



<TABLE>
<S>                                  <C>
ALLMERICA INVESTMENT TRUST           FIDELITY VARIABLE INSURANCE PRODUCTS FUND
Select Aggressive Growth Fund        Fidelity VIP Overseas Portfolio
Select Capital Appreciation Fund     Fidelity VIP Equity-Income Portfolio
Select Value Opportunity Fund        Fidelity VIP Growth Portfolio
Select Emerging Markets Fund         Fidelity VIP High Income Portfolio
Select International Equity Fund
Select Growth Fund                   FIDELITY VARIABLE INSURANCE PRODUCTS FUND II
Select Strategic Growth Fund         Fidelity VIP II Asset Manager Portfolio
Core Equity Fund                     Fidelity VIP II Index 500 Portfolio
Equity Index Fund
Select Growth and Income Fund        T. ROWE PRICE INTERNATIONAL SERIES, INC.
Select Investment Grade Income Fund  T. Rowe Price International Stock Portfolio
Government Bond Fund
Money Market Fund                    DELAWARE GROUP PREMIUM FUND
                                     DGPF International Equity Series
</TABLE>


THE PURPOSE OF THE POLICIES IS TO PROVIDE INSURANCE PROTECTION FOR THE
BENEFICIARY. NO CLAIM IS MADE THAT THE CERTIFICATE IS IN ANY WAY SIMILAR OR
COMPARABLE TO A SYSTEMATIC INVESTMENT PLAN OF A MUTUAL FUND. THE CERTIFICATE,
TOGETHER WITH ITS ATTACHED APPLICATION, CONSTITUTES THE ENTIRE AGREEMENT BETWEEN
YOU AND THE COMPANY.


THE CERTIFICATES ARE NOT SUITABLE FOR SHORT-TERM INVESTMENT. VARIABLE LIFE
POLICIES INVOLVE RISKS INCLUDING POSSIBLE LOSS OF PRINCIPAL. IT MAY NOT BE
ADVANTAGEOUS TO REPLACE EXISTING INSURANCE WITH THE CERTIFICATE. THIS LIFE
CERTIFICATE IS NOT: A BANK DEPOSIT OR OBLIGATION; OR FEDERALLY INSURED; OR
ENDORSED BY ANY BANK OR GOVERNMENTAL AGENCY.


THE SECURITIES AND EXCHANGE COMMISSION HAS NOT APPROVED OR DISAPPROVED THESE
SECURITIES OR DETERMINED THAT THE INFORMATION IS TRUTHFUL OR COMPLETE. ANY
REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.


This Prospectus can also be obtained from the Securities and Exchange
Commission's website (http://www.sec.gov).



<TABLE>
<S>                                            <C>
CORRESPONDENCE MAY BE MAILED TO:               DATED MAY 1, 2000
ALLMERICA LIFE                                 440 LINCOLN STREET
P.O. BOX 8179                                  WORCESTER, MASSACHUSETTS 01653
BOSTON, MA 02266-8179                          (508) 855-1000
</TABLE>

<PAGE>
                               TABLE OF CONTENTS


<TABLE>
<S>                                                           <C>
SPECIAL TERMS...............................................       4
SUMMARY OF FEES AND CHARGES.................................       7
SUMMARY OF CERTIFICATE FEATURES.............................      12
DESCRIPTION OF THE COMPANY, THE SEPARATE ACCOUNT, AND THE
 UNDERLYING FUNDS...........................................      18
INVESTMENT OBJECTIVES AND POLICIES..........................      21
ADDITION, DELETION OR SUBSTITUTION OF INVESTMENTS...........      23
VOTING RIGHTS...............................................      23
THE CERTIFICATE.............................................      25
  Enrollment Form for a Certificate.........................      25
  Free-Look Period..........................................      25
  Conversion Privileges.....................................      26
  Premium Payments..........................................      26
  Allocation of Net Premiums................................      27
  Transfer Privilege........................................      27
  Election of Death Benefit Options.........................      28
  Guideline Premium Test and Cash Value Accumulation Test...      29
  Death Proceeds............................................      29
  Change in Death Benefit Option............................      31
  Change in Face Amount.....................................      32
  Certificate Value and Surrender Value.....................      33
  Payment Options...........................................      35
  Optional Insurance Benefits...............................      35
  Surrender.................................................      35
  Paid-Up Insurance Option..................................      35
  Partial Withdrawal........................................      36
CHARGES AND DEDUCTIONS......................................      36
  Premium Expense Charge....................................      37
  Monthly Deduction from Certificate Value..................      37
  Charges Reflected in the Assets of the Separate Account...      40
  Surrender Charge..........................................      40
  Charges on Partial Withdrawal.............................      42
  Transfer Charges..........................................      43
  Charge for Change in Face Amount..........................      43
  Other Administrative Charges..............................      43
CERTIFICATE LOANS...........................................      43
CERTIFICATE TERMINATION AND REINSTATEMENT...................      45
OTHER CERTIFICATE PROVISIONS................................      46
DIRECTORS AND PRINCIPAL OFFICERS OF THE COMPANY.............      48
DISTRIBUTION................................................      49
REPORTS.....................................................      49
LEGAL PROCEEDINGS...........................................      50
FURTHER INFORMATION.........................................      50
INDEPENDENT ACCOUNTANTS.....................................      50
FEDERAL TAX CONSIDERATIONS..................................      50
  The Company and the Separate Account......................      51
  Taxation of the Certificates..............................      51
  Certificate Loans.........................................      51
  Modified Endowment Contracts..............................      52
MORE INFORMATION ABOUT THE GENERAL ACCOUNT..................      53
FINANCIAL STATEMENTS........................................      54
</TABLE>


                                       2
<PAGE>

<TABLE>
<S>                                                           <C>
APPENDIX A -- OPTIONAL BENEFITS.............................     A-1
APPENDIX B -- PAYMENT OPTIONS...............................     B-1
APPENDIX C -- ILLUSTRATIONS OF SUM INSURED, CERTIFICATE
 VALUES AND ACCUMULATED PREMIUMS............................     C-1
APPENDIX D -- CALCULATION OF MAXIMUM SURRENDER CHARGES......     D-1
APPENDIX E -- PERFORMANCE INFORMATION.......................     E-1
FINANCIAL STATEMENTS........................................   FIN-1
</TABLE>


                                       3
<PAGE>
                                 SPECIAL TERMS

AGE: The Insured's age as of the nearest birthday measured from a Certificate
anniversary.

BENEFICIARY: The person(s) designated by the owner of the Certificate to receive
the insurance proceeds upon the death of the Insured.

CERTIFICATE CHANGE: Any change in the Face Amount, the addition or deletion of a
rider, or a change in the Death Benefit Option.

CERTIFICATE OWNERS: The persons or entity entitled to exercise the rights and
privileges under the Certificate.

CERTIFICATE VALUE: The total amount available for investment under a Certificate
at any time. It is equal to the sum of (a) the value of the Units credited to a
Certificate in the Sub-Accounts, and (b) the accumulation in the General Account
credited to that Certificate.

COMPANY: First Allmerica Financial Life Insurance Company. "We," "our," "us,"
and "the Company" refer to First Allmerica Life Insurance Company in this
Prospectus.

DATE OF ISSUE: The date set forth in the Certificate used to determine the
Monthly Processing Date, Certificate months, Certificate years, and Certificate
anniversaries.

DEATH BENEFIT: The amount payable upon the death of the Insured, before the
Final Premium Payment Date, prior to deductions for Debt outstanding at the time
of the Insured's death, partial withdrawals and partial withdrawal charges, if
any, and any due and unpaid Monthly Deductions. The amount of the Death Benefit
will depend on the Death Benefit Option chosen, but will always be at least
equal to the Face Amount.

DEATH PROCEEDS: Prior to the Final Premium Payment Date, the Death Proceeds
equal the amount calculated under the applicable Death Benefit Option, less Debt
outstanding at the time of the Insured's death, partial withdrawals, if any,
partial withdrawal charges, and any due and unpaid Monthly Deductions. After the
Final Premium Payment Date, the Death Proceeds equal the Surrender Value of the
Certificate.

DEBT: All unpaid Certificate loans plus interest due or accrued on such loans.

DELIVERY RECEIPT: An acknowledgment, signed by the Certificate Owner and
returned to the Principal Office, that the Certificate Owner has received the
Certificate and the Notice of Withdrawal Rights.

EVIDENCE OF INSURABILITY: Information, satisfactory to the Company, that is used
to determine the Insured's Underwriting Class.

FACE AMOUNT: The amount of insurance coverage applied for. The Face Amount of
each Certificate is set forth in the specifications pages of the Certificate.


FINAL PREMIUM PAYMENT DATE: The Certificate anniversary nearest the Insured's
95th birthday. The Final Premium Payment Date is the latest date on which a
premium payment may be made. After this date, the Death Proceeds equal the
Surrender Value of the Certificate. The Net Death Benefit may be different
before and after the Final Payment Date. See DEATH PROCEEDS.


GENERAL ACCOUNT: All the assets of the Company other than those held in a
Separate Account.

GUIDELINE ANNUAL PREMIUM: The annual amount of premium that would be payable
through the Final Premium Payment Date for the specified Death Benefit, if
premiums were fixed by the Company as to both timing and amount, and monthly
cost of insurance charges were based on the 1980 Commissioners Standard

                                       4
<PAGE>
Ordinary Mortality Tables, Smoker or Non-Smoker (Mortality Table B for unisex
Certificates), net investment earnings at an annual effective rate of 5%, and
fees and charges as set forth in the Certificate and any Certificate riders. The
Death Benefit Option 1 Guideline Annual Premium is used when calculating the
maximum surrender charge.


GUIDELINE MINIMUM DEATH BENEFIT: The Guideline Minimum Death Benefit required to
qualify the Certificate as "life insurance" under federal tax laws. The
Guideline Minimum Death Benefit varies by Age. It is calculated by multiplying
the Certificate Value by a percentage determined by the Insured's Age.



The percentage factor is a percentage that, when multiplied by the Certificate
Value, determines the Guideline Minimum Death Benefit required under federal tax
laws. If Option 3 is in effect, the percentage factor is based on the Insured's
attained age, sex, risk classification, as set forth in the Certificate. For
both the Option 1 and the Option 2, the percentage factor is based on the
Insured's attained age, as set forth in GUIDELINE MINIMUM DEATH BENEFIT TABLE in
DEATH PROCEEDS -- "GUIDELINE MINIMUM DEATH BENEFIT UNDER OPTION 1 AND
OPTION 2."


INSURANCE AMOUNT AT RISK: The Death Benefit less the Certificate Value.

ISSUANCE AND ACCEPTANCE: The date the Company mails the Certificate if the
enrollment form is approved with no changes requiring your consent; otherwise,
the date the Company receives your written consent to any changes.

LOAN VALUE: The maximum amount that may be borrowed under the Certificate.


MONTHLY DEDUCTION: Charges deducted monthly from the Certificate Value prior to
the Final Premium Payment Date. The charges include the monthly cost of
insurance, the monthly cost of any benefits provided by rider, the monthly
Certificate administrative charge, the monthly Separate Account administrative
charge and the monthly mortality and expense risk charge.


MONTHLY DEDUCTION SUB-ACCOUNT: A Sub-Account of the Separate Account to which
the payor that you name under the Payor Option may allocate Net Premiums to pay
all or a portion of the insurance charges and administrative charges. The
Monthly Deduction Sub-Account is currently the Sub-Account which invests in the
Money Market Fund of Allmerica Investment Trust.

MONTHLY PROCESSING DATE: The date on which the Monthly Deduction is deducted
from Certificate Value.

NET PREMIUM: An amount equal to the premium less any premium expense charge.

PAID-UP INSURANCE: Life insurance coverage for the life of the Insured, with no
further premiums due.

PRINCIPAL OFFICE: The Company's office, located at 440 Lincoln Street,
Worcester, Massachusetts 01653.

PRO-RATA ALLOCATION: In certain circumstances, you may specify from which
Sub-Account certain deductions will be made or to which Sub-Account Certificate
Value will be allocated. If you do not, the Company will allocate the deduction
or Certificate Value among the General Account and the Sub-Accounts, excluding
the Monthly Deduction Sub-Account, in the same proportion that the Certificate
Value in the General Account and the Certificate Value in each Sub-Account bear
to the total Certificate Value on the date of deduction or allocation.

SEPARATE ACCOUNT: A separate account consists of assets segregated from the
Company's other assets. The investment performance of the assets of each
separate account is determined separately from the other assets of the Company.
The assets of a separate account which are equal to the reserves and other
contract liabilities are not chargeable with liabilities arising out of any
other business which the Company may conduct.

                                       5
<PAGE>

SUB-ACCOUNT: A subdivision of the Separate Account. Each Sub-Account invests
exclusively in the shares of a corresponding Fund of the Allmerica Investment
Trust, a corresponding Portfolio of the Fidelity Variable Insurance Products
Fund or the Fidelity Variable Insurance Products Fund II, the T. Rowe Price
International Stock Portfolio of T. Rowe Price International Series, Inc. or the
International Equity Series of the Delaware Group Premium Fund.


SURRENDER VALUE: The amount payable upon a full surrender of the Certificate. It
is the Certificate Value, less any Debt and any surrender charges.


UNDERLYING FUNDS ("FUNDS"): The Funds of the Allmerica Investment Trust
("Trust"), the Portfolios of the Fidelity Variable Insurance Products Fund
("Fidelity VIP") and Fidelity Variable Insurance Products Fund II ("Fidelity VIP
II"), the Portfolio of T. Rowe Price International Series, Inc. ("T. Rowe
Price"), and the Series of the Delaware Group Premium Fund ("DGPF"), which are
available under the Certificates.


UNDERWRITING CLASS: The risk classification that the Company assigns the Insured
based on the information in the enrollment form and any other Evidence of
Insurability considered by the Company. The Insured's Underwriting Class will
affect the cost of insurance charge and the amount of premium required to keep
the Certificate in force.

UNIT: A measure of your interest in a Sub-Account.

VALUATION DATE: A day on which the net asset value of the shares of any of the
Underlying Funds is determined and Unit values of the Sub-Accounts are
determined. Valuation Dates currently occur on each day on which the New York
Stock Exchange is open for trading, and on such other days (other than a day
during which no payment, partial withdrawal, or surrender of a Certificate is
received) when there is a sufficient degree of trading in an Underlying Fund's
securities such that the current net asset value of the Sub-Accounts may be
materially affected.

VALUATION PERIOD: The interval between two consecutive Valuation Dates.

WRITTEN REQUEST: A request by the Certificate Owner in writing, satisfactory to
the Company.

YOU OR YOUR: The Certificate Owner, as shown in the enrollment form or the
latest change filed with the Company.

                                       6
<PAGE>

                          SUMMARY OF FEES AND CHARGES


SURRENDER CHARGES

At any time that a Certificate is in effect, a Certificate Owner may elect to
surrender the Certificate and receive its Surrender Value. A surrender charge
may be calculated upon issuance of the Certificate and upon each increase in the
Face Amount. The surrender charge may be imposed, depending on the group to
which the Policy is issued, for up to 15 years from the Date of Issue or any
increase in the Face Amount and you request a full surrender or a decrease in
the Face Amount.

SURRENDER CHARGES FOR THE INITIAL FACE AMOUNT

The maximum surrender charge calculated upon issuance of the Certificate is
equal to the sum of (a) plus (b), where (a) is a deferred administrative charge
of up to $8.50 per thousand dollars of the initial Face Amount, and (b) is a
deferred sales charge of up to 50% (less any premium expense charge not
associated with state and local premium taxes) of premiums received up to the
Guideline Annual Premium, depending on the group to which the Policy is issued.
In accordance with limitations under state insurance regulations, the amount of
the maximum surrender charge will not exceed a specified amount per thousand
dollars of initial Face Amount, as indicated in APPENDIX D -- CALCULATION OF
MAXIMUM SURRENDER CHARGES. The maximum surrender charge remains level for up to
24 Certificate months, reduces uniformly each month for the balance of the
surrender charge period, and is zero thereafter. If you surrender the
Certificate during the first two years following the Date of Issue before making
premium payments associated with the initial Face Amount which are at least
equal to one Guideline Annual Premium, the actual surrender charge imposed may
be less than the maximum. See THE CERTIFICATE -- "Surrender" and CHARGES AND
DEDUCTIONS -- "Surrender Charge."

SURRENDER CHARGES FOR AN INCREASE IN FACE AMOUNT

A separate surrender charge may apply to and be calculated for each increase in
the Face Amount. The maximum surrender charge for the increase is equal to the
sum of (a) plus (b), where (a) is a deferred administrative charge of up to
$8.50 per thousand dollars of increase, and (b) is a deferred sales charge of up
to 50% (less any premium expense charge not associated with state and local
premium taxes) of premiums associated with the increase, up to the Guideline
Annual Premium for the increase. In accordance with limitations under state
insurance regulations, the amount of the surrender charge will not exceed a
specified amount per thousand dollars of increase, as indicated in
APPENDIX D -- CALCULATION OF MAXIMUM SURRENDER CHARGES.

This maximum surrender charge with respect to an increase remains level for up
to 24 Certificate months following the increase, reduces uniformly each month
for the balance of the surrender charge period, and is zero thereafter. During
the first two Certificate years following an increase in Face Amount, before
making premium payments associated with the increase in Face Amount which are at
least equal to one Guideline Annual Premium, the actual surrender charge with
respect to the increase may be less than the maximum. See THE CERTIFICATE --
"Surrender" and CHARGES AND DEDUCTIONS -- "Surrender Charge."

In the event of a decrease in the Face Amount, any surrender charge imposed is a
fraction of the charge that would apply to a full surrender of the Certificate.
See THE CERTIFICATE -- "Surrender" and CHARGES AND DEDUCTIONS -- "Surrender
Charge."

PREMIUM EXPENSE CHARGE

A charge may be deducted from each premium payment for state and local premium
taxes paid by the Company, to compensate the Company for federal taxes imposed
for deferred acquisition cost ("DAC") taxes, and for sales expenses related to
the Certificates. State premium taxes generally range from 0.75% to 5%, while
local premium taxes (if any) vary by jurisdiction within a state. The DAC tax
deduction may range from zero to 1% of premiums, depending on the group to which
the Policy is issued. The charge for distribution

                                       7
<PAGE>
expenses may range from zero to 10%. See CHARGES AND DEDUCTIONS -- "Premium
Expense Charge."

MONTHLY DEDUCTIONS FROM CERTIFICATE VALUE

On the Date of Issue and each Monthly Processing Date thereafter prior to the
Final Premium Payment Date, certain charges ("Monthly Deductions") will be
deducted from the Certificate Value. The Monthly Deduction includes a charge for
cost of insurance, a charge for the cost of any additional benefits provided by
rider, and a charge for administrative expenses that may be up to $10, depending
on the group to which the Policy is issued. The Monthly Deduction may also
include a charge for Separate Account administrative expenses and a charge for
mortality and expense risks. The Separate Account administrative charge may
continue for up to 10 Certificate years and may be up to 0.25% of Certificate
Value in each Sub-Account, depending on the group to which the Policy was
issued. The mortality and expense risk charge may be up to 0.90% of Certificate
Value in each Sub-Account.

You may specify from which Sub-Account the cost of insurance charge, the charge
for Certificate administrative expenses, the mortality and expense risk charge,
and the charge for the cost of additional benefits provided by rider will be
deducted. If the Payor Provision is in force, all cost of insurance charges and
administrative charges will be deducted from the Monthly Deduction Sub-Account.
If no allocation is specified, the Company will make a Pro-Rata Allocation.

The Separate Account administrative charge and the mortality and expense risk
charge are assessed against each Sub-Account that generates a charge. In the
event that a charge is greater than the value of the Sub-Account to which it
relates on a Monthly Processing Date, the unpaid balance will be totaled and the
Company will make a Pro-Rata Allocation.

Monthly Deductions are made on the Date of Issue and on each Monthly Processing
Date until the Final Premium Payment Date. No Monthly Deductions will be made on
or after the Final Premium Payment Date. See CHARGES AND DEDUCTIONS -- "Monthly
Deductions from Certificate Value."

TRANSACTION CHARGES

Each of the charges listed below is designed to reimburse the Company for
administrative costs incurred in the applicable transaction.

TRANSACTION CHARGE ON PARTIAL WITHDRAWALS

A transaction charge, which is up to the smaller of 2% of the amount withdrawn,
or $25, is assessed at the time of each partial withdrawal to reimburse the
Company for the cost of processing the withdrawal. In addition to the
transaction charge, a partial withdrawal charge may also be made under certain
circumstances. See CHARGES AND DEDUCTIONS -- "Charges on Partial Withdrawal."
The transaction fee applies to all partial withdrawals, including a Withdrawal
without a surrender charge.

CHARGE FOR CHANGE IN FACE AMOUNT

For each increase or decrease in the Face Amount, a charge of $2.50 per $1,000
of increase or decrease up to $40, may be deducted from the Certificate Value.
This charge is designed to reimburse the Company for underwriting and
administrative costs associated with the change. See THE CERTIFICATE -- "Change
in Face Amount" and CHARGES AND DEDUCTIONS -- "Charge for Change in Face
Amount."

                                       8
<PAGE>
TRANSFER CHARGE

The first twelve transfers of Certificate Value in a Certificate year will be
free of charge. Thereafter, with certain exceptions, a transfer charge of $10
will be imposed for each transfer request to reimburse the Company for the costs
of processing the transfer. See THE CERTIFICATE -- "Transfer Privilege" and
CHARGES AND DEDUCTIONS -- "Transfer Charges."

OTHER ADMINISTRATIVE CHARGES

The Company reserves the right to impose a charge for the administrative costs
associated with changing the Net Premium allocation instructions, for changing
the allocation of any Monthly Deductions among the various Sub-Accounts, or for
a projection of values. See CHARGES AND DEDUCTIONS -- "Other Administrative
Charges."

CHARGES OF THE UNDERLYING INVESTMENT FUNDS

In addition to the charges described above, certain fees and expenses are
deducted from the assets of the Underlying Investment Funds. See CHARGES AND
DEDUCTIONS -- "Charges Reflected in the Assets of the Separate Account." The
levels of fees and expenses vary among the Underlying Investment Funds.

CERTIFICATE VALUE AND SURRENDER VALUE

The Certificate Value is the total amount available for investment under a
Certificate at any time. It is the sum of the value of all Units in the
Sub-Accounts of the Separate Account and all accumulations in the General
Account of the Company credited to the Certificate. The Certificate Value
reflects the amount and frequency of Net Premiums paid, charges and deductions
imposed under the Certificate, interest credited to accumulations in the General
Account, investment performance of the Sub-Accounts to which Certificate Value
has been allocated, and partial withdrawals. The Certificate Value may be
relevant to the computation of the Death Proceeds. You bear the entire
investment risk for amounts allocated to the Separate Account. The Company does
not guarantee a minimum Certificate Value.

The Surrender Value will be the Certificate Value, less any Debt and surrender
charges. The Surrender Value is relevant, for example, in the computation of the
amounts available upon partial withdrawals, Certificate loans or surrender.

                                       9
<PAGE>
CHARGES OF THE UNDERLYING FUNDS


In addition to the charges described above, certain fees and expenses are
deducted from the assets of the Underlying Funds. The levels of fees and
expenses vary among the Underlying Funds. The following table shows the expenses
of the Underlying Funds for 1999.



<TABLE>
<CAPTION>
                                          MANAGEMENT FEE        OTHER EXPENSES             TOTAL FUND
                                            (AFTER ANY       (AFTER ANY APPLICABLE     EXPENSES (AFTER ANY
UNDERLYING FUND                         VOLUNTARY WAIVERS)      REIMBURSEMENTS)      WAIVERS/REIMBURSEMENTS)
- ---------------                         ------------------   ---------------------   -----------------------
<S>                                     <C>                  <C>                     <C>
Select Aggressive Growth Fund.........        0.81%*                 0.06%              0.87%(1)(2)*
Select Capital Appreciation Fund......        0.90%*                 0.07%              0.97%(1)*
Select Value Opportunity Fund.........        0.90%                  0.07%              0.97%(1)(2)
Select Emerging Markets Fund..........        1.35%                  0.57%              1.92%(1)(2)
Select International Equity Fund......        0.89%                  0.13%              1.02%(1)(2)
DGPF International Equity Series......        0.83%(4)               0.12%              0.95%(4)
Fidelity VIP Overseas Portfolio.......        0.73%                  0.18%              0.91(3)
T. Rowe Price International Stock
 Portfolio............................        1.05%                  0.00%              1.05%
Select Growth Fund....................        0.78%                  0.05%              0.83%(1)(2)
Select Strategic Growth Fund..........        0.85%                  0.35%              1.20%(1)(2)
Core Equity Fund......................        0.43%                  0.05%              0.48%(1)(2)
Fidelity VIP Growth Portfolio.........        0.58%                  0.08%              0.66%(3)
Fidelity VIP II Index 500 Portfolio...        0.24%                  0.10%              0.34%(3)
Equity Index Fund.....................        0.28%                  0.07%              0.35%(1)
Fidelity VIP Equity-Income
 Portfolio............................        0.48%                  0.09%              0.57%(3)
Select Growth and Income Fund.........        0.67%                  0.07%              0.74%(1)(2)
Fidelity VIP II Asset Manager
 Portfolio............................        0.53%                  0.10%              0.63%(3)
Fidelity VIP High Income Portfolio....        0.58%                  0.11%              0.69%
Select Investment Grade Income Fund...        0.43%                  0.07%              0.50%(1)
Government Bond Fund..................        0.50%                  0.12%              0.62%(1)
Money Market Fund.....................        0.24%                  0.05%              0.29%(1)
</TABLE>


(*) Effective September 1, 1999, the management fee rates for the Select
Aggressive Growth Fund and Select Capital Appreciation Fund were revised. The
Management Fee and Total Fund Expense ratios shown in the table above have been
adjusted to assume that the revised rates took effect January 1, 1999.


(1) Until further notice, Allmerica Financial Investment Management
Services, Inc. ("AFIMS") has declared a voluntary expense limitation of 1.50% of
average net assets for Select International Equity Fund, 1.35% for Select
Aggressive Growth Fund and Select Capital Appreciation Fund, 1.25% for Select
Value Opportunity Fund, 1.20% for Select Growth Fund and Core Equity Fund, 1.10%
for Select Growth and Income Fund, 1.00% for Select Investment Grade Income
Fund, and Government Bond Fund, and 0.60% for Money Market Fund and Equity Index
Fund. The total operating expenses of these Funds of the Trust were less than
their respective expense limitations throughout 1999.


Until further notice, AFIMS has declared a voluntary expense limitation of 1.20%
of average daily net assets for the Select Strategic Growth Fund. In addition,
AFIMS has agreed to voluntarily waive its management fee to the extent that
expenses of the Select Emerging Markets Fund exceed 2.00% of the Fund's average
daily net assets, except that such waiver shall not exceed the net amount of
management fees earned by AFIMS from the Fund after subtracting fees paid by
AFIMS to a sub-advisor.

Until further notice, the Select Value Opportunity Fund's management fee rate
has been voluntarily limited to an annual rate of 0.90% of average daily net
assets, and total expenses are limited to 1.25% of average daily net assets.

                                       10
<PAGE>
The declaration of a voluntary management fee or expense limitation in any year
does not bind AFIMS to declare future expense limitations with respect to these
Funds. These limitations may be terminated at any time.


(2) These Funds have entered into agreements with brokers whereby the brokers
rebate a portion of commissions. These amounts have been treated as reductions
of expenses. Including these reductions, total annual fund operating expenses
were 1.01% for Select International Equity Fund, 1.88% for Select Emerging
Markets, 0.84% for Select Aggressive Growth Fund, 0.88% for Select Value
Opportunity Fund, 0.81% for Select Growth Fund, 1.17% for Select Strategic
Growth Fund, 0.45% for Core Equity Fund, and 0.73% for Select Growth and Income
Fund.



(3) A portion of the brokerage commissions that certain funds paid was used to
reduce fund expenses. In addition, through arrangements with certain funds', or
Fidelity Management & Research Company on behalf of certain funds', custodian
credits realized as a result of uninvested cash balances were used to reduce a
portion of the fund's expenses. Including these reductions, total operating
expenses presented in the table would have been 0.87% for the Fidelity VIP
Overseas Portfolio; 0.56% for the Fidelity VIP Equity-Income Portfolio; 0.62%
for the Fidelity VIP II Asset Manager Portfolio; 0.65% for the Fidelity VIP
Growth Portfolio; and 0.28% for the Fidelity Index 500 Portfolio.



(4) The investment adviser for the DGPF International Equity Series is Delaware
International Advisers Ltd. ("Delaware International"). Effective May 1, 2000
through October 31, 2000, Delaware International has agreed voluntarily to waive
its management fee and reimburse the Series for expenses to the extent that
total expenses will not exceed 0.95%. This limitation replaces a prior
limitation of 0.95% that expired on April 30, 2000. The fee ratios shown above
have been restated, if necessary, to reflect the new voluntary limitation which
took effect on May 1, 2000. The declaration of a voluntary expense limitation
does not bind Delaware International to declare future expense limitations with
respect to this Series. For the fiscal year ended December 31, 1999, before
waiver and/or reimbursement by Delaware International, total fund expenses as a
percentage of average daily net assets were 0.97%.


The Underlying Fund information above was provided by the Underlying Funds and
was not independently verified by the Company.

                                       11
<PAGE>

                        SUMMARY OF CERTIFICATE FEATURES



This Summary is intended to provide only a very brief overview of the more
significant aspects of the Certificate. If you are considering the purchase of
this product, you should read the remainder of this Prospectus carefully before
making a decision. It offers a more complete presentation of the topics
presented here, and will help you better understand the product. However, the
Certificate, together with its attached application, constitutes the entire
agreement between you and the Company.


Within limits, you may choose the amount of initial premium desired and the
initial Death Benefit. You have the flexibility to vary the frequency and amount
of premium payments, subject to certain restrictions and conditions. You may
withdraw a portion of the Certificate's Surrender Value, or the Certificate may
be fully surrendered at any time, subject to certain limitations.

There is no guaranteed minimum Certificate Value. The value of a Certificate
will vary up or down to reflect the investment experience of allocations to the
Sub-Accounts and the fixed rates of interest earned by allocations to the
General Account. The Certificate Value will also be adjusted for other factors,
including the amount of charges imposed. The Certificate will remain in effect
so long as the Certificate Value less any outstanding Debt is sufficient to pay
certain monthly charges imposed in connection with the Certificate. The
Certificate Value may decrease to the point where the Certificate will lapse and
provide no further death benefit without additional premium payments.


If the Certificate is in effect at the death of the Insured, the Company will
pay a Death Benefit (the "Death Proceeds") to the Beneficiary. Prior to the
Final Premium Payment Date, the Death Proceeds equal the Death Benefit, less any
Debt, partial withdrawals, and any due and unpaid charges. After the Final
Premium Payment Date, the Death Proceeds equal the Surrender Value of the
Certificate. If the Guideline Premium Test is in effect (See "Election of Death
Benefit Options"), you may choose either Death Benefit Option 1 (the Death
Benefit is fixed in amount) or Death Benefit Option 2 (the Death Benefit
includes the Certificate Value in addition to a fixed insurance amount) and may
change between Death Benefit Option 1 and Option 2, subject to certain
conditions. If the Cash Value Accumulation Test is in effect, Death Benefit
Option 3 (the Death Benefit is fixed in amount) will apply. A Guideline Minimum
Death Benefit, equivalent to a percentage of the Certificate Value, will apply
if greater than the Death Benefit otherwise payable under Option 1, Option 2 or
Option 3.


In certain circumstances, a Certificate may be considered a "modified endowment
contract." Under the Internal Revenue Code ("Code"), any Certificate loan,
partial withdrawal or surrender from a modified endowment contract may be
subject to tax and tax penalties. See FEDERAL TAX CONSIDERATIONS -- "Modified
Endowment Contracts."

THE CERTIFICATE

The Certificate issued under a group flexible premium variable life Policy
offered by this Prospectus allows you, subject to certain limitations, to make
premium payments in any amount and frequency. As long as the Certificate remains
in force, it will provide for:

    - life insurance coverage on the named Insured;

    - Certificate Value;

    - surrender rights and partial withdrawal rights;

    - loan privileges; and

    - in some cases, additional insurance benefits available by rider for an
      additional charge.

                                       12
<PAGE>

The Certificates provide Death Benefits, Certificate Values, and other features
traditionally associated with life insurance policies. The Certificates are
"variable" because, unlike the fixed benefits of ordinary whole life insurance,
the Certificate Value will, and under certain circumstances the Death Proceeds
may, increase or decrease depending on the investment experience of the
Sub-Accounts of the Separate Account. They are "flexible premium" Certificates,
because, unlike traditional insurance policies, there is no fixed schedule for
premium payments. However, you may be required to provide evidence of
insurability as a condition to our accepting any payment that would increase the
Insurance Amount at Risk (the Death Benefit less the Certificate Value). If
evidence of insurability is required, the Company will return the payment to you
and if your payment exceeds our maximum limit (defined below) the Company may
not accept any additional payments which would increase the Insurance Amount at
Risk and shall not provide any additional death benefit until (1) evidence of
insurability for the Insured has been received by the Company and (2) the
Company has notified you that the Insured is in a satisfactory underwriting
class. You may then make payments that increase the Insurance Amount at Risk for
60 days (but not later than the Final Payment Date) following the date of such
notification by the Company.



Although you may establish a schedule of premium payments ("planned premium
payments"), failure to make the planned premium payments will not necessarily
cause a Certificate to lapse, nor will making the planned premium payments
guarantee that a Certificate will remain in force. Thus, you may, but are not
required to, pay additional premiums. The Company may limit the maximum payment
received in any certificate year but in no event will the limit be less than the
maximum Level Premium shown in the certificate.


The Certificate will remain in force until the Surrender Value is insufficient
to cover the next Monthly Deduction and loan interest accrued, if any, and a
grace period of 62 days has expired without adequate payment being made by you.

ALLOCATION OF NET PREMIUMS

Net Premiums are the premiums paid less any premium expense charge. The
Certificate, together with its attached enrollment form, constitutes the entire
agreement between you and the Company. Net Premiums may be allocated to one or
more Sub-Accounts of the Separate Account, to the General Account, or to any
combination of Accounts. You bear the investment risk of Net Premiums allocated
to the Sub-Accounts. Allocations may be made to no more than 20 Sub-Accounts at
any one time. The minimum allocation is 1% of Net Premium. All allocations must
be in whole numbers and must total 100%. See THE CERTIFICATE -- "Allocation of
Net Premiums."

Premiums allocated to the General Account will earn a fixed rate of interest.
Net Premiums and minimum interest are guaranteed by the Company. For more
information, see MORE INFORMATION ABOUT THE GENERAL ACCOUNT.

CERTIFICATE ISSUANCE

At the time of enrollment, the proposed Insured will complete an enrollment form
which lists the proposed amount of insurance and indicates how much of that
insurance is considered eligible for simplified underwriting. If the eligibility
questions on the enrollment form are answered "No," the Company will provide
immediate coverage equal to the simplified underwriting amount. If the proposed
insured is in a standard premium class, any insurance in excess of the
simplified underwriting amount will begin on the date the enrollment form and
medical examination, if any, are completed. If the proposed Insured cannot
answer the eligibility questions "No," and if the proposed Insured is not a
standard risk, insurance coverage will begin only after the Company
(1) approves the enrollment form, (2) the Certificate is delivered and accepted,
and (3) the first premium is paid.

                                       13
<PAGE>
If any premiums are paid prior to the issuance of the Certificate, such premiums
will be held in the General Account. If your enrollment form is approved and the
Certificate is issued and accepted, the initial premiums held in the General
Account will be credited with interest at a specified rate beginning not later
than the date of receipt of the premiums at the Company's Principal Office. IF A
CERTIFICATE IS NOT ISSUED AND ACCEPTED, THE INITIAL PREMIUMS WILL BE RETURNED TO
YOU WITHOUT INTEREST.

FREE-LOOK PERIOD

The Certificate provides for an initial Free-Look Period. You may cancel the
Certificate by mailing or delivering it to the Principal Office or to an agent
of the Company on or before the latest of (a) 45 days after the enrollment form
for the Certificate is signed, (b) 10 days after you receive the Certificate,
(c) 10 days (20 or 30 days if required in your state) after the Company mails or
personally delivers a Notice of Withdrawal Rights to you, or (d) 60 days after
you receive the Policy, if the Policy was purchased in New York as a replacement
for an existing policy.

When you return the Certificate, the Company will mail a refund to you within
seven days. The refund of any premium paid by check may be delayed until the
check has cleared your bank. If your Certificate provides for a full refund of
the initial premium under its "Right-to-Examine Certificate" provision as
required in your state, or if the Certificate was issued in New York as a
replacement, your refund will be the greater of (a) your entire premium, or
(b) the Certificate Value plus deductions under the Certificate, or by the
Underlying Funds for taxes, charges or fees. If your Certificate does not
provide for a full refund of the initial premium, you will receive the
Certificate Value in the Separate Account, plus premiums paid (including fees
and charges), minus the amounts allocated to the Separate Account, plus the fees
and charges imposed on amounts in the Separate Account. After an increase in the
Face Amount, a right to cancel the increase also applies. See THE
CERTIFICATE -- "Free-Look Period."

CONVERSION PRIVILEGES

During the first 24 Certificate months after the Date of Issue, subject to
certain restrictions, you may convert this Certificate to a flexible premium
fixed adjustable life insurance Certificate by simultaneously transferring all
accumulated value in the Sub-Accounts to the General Account and instructing the
Company to allocate all future premiums to the General Account. A similar
conversion privilege is in effect for 24 Certificate months after the date of an
increase in the Face Amount. Where required by state law, and at your request,
the Company will issue a flexible premium adjustable life insurance Certificate
to you. The new Certificate will have the same face amount, issue Age, Date of
Issue, and risk classifications as the original Certificate. See THE
CERTIFICATE -- "Conversion Privileges."

PARTIAL WITHDRAWAL

After the first Certificate year, you may make partial withdrawals in a minimum
amount of $500 from the Certificate Value. Under Option 1 or Option 3, the Face
Amount is reduced by the amount of the partial withdrawal, and a partial
withdrawal will not be allowed if it would reduce the Face Amount below $40,000.

A transaction charge which is described in CHARGES AND DEDUCTIONS -- "Charges on
Partial Withdrawal," will be assessed to reimburse the Company for the cost of
processing each partial withdrawal. A partial withdrawal charge may also be
imposed upon a partial withdrawal. Generally, amounts withdrawn during each
Certificate year in excess of 10% of the Certificate Value ("excess withdrawal")
are subject to the partial withdrawal charge. The partial withdrawal charge is
equal to 5% of the excess withdrawal up to the surrender charge on the date of
withdrawal. If no surrender charge is applicable at the time of withdrawal, no
partial withdrawal charge will be deducted. The Certificate's outstanding
surrender charge will be reduced by the amount of the partial withdrawal charge
deducted. See THE CERTIFICATE -- "Partial Withdrawal" and CHARGES AND
DEDUCTIONS -- "Charges on Partial Withdrawal."

                                       14
<PAGE>
LOAN PRIVILEGE

You may borrow against the Certificate Value. The total amount you may borrow is
the Loan Value. Loan Value in the first Certificate year is 75% of an amount
equal to the Certificate Value less surrender charge, Monthly Deductions, and
interest on the Certificate loan to the end of the Certificate year. Thereafter,
Loan Value is 90% of an amount equal to Certificate Value less the surrender
charge.

Certificate loans will be allocated among the General Account and the
Sub-Accounts in accordance with your instructions. If no allocation is made by
you, the Company will make a Pro-Rata Allocation among the Accounts. In either
case, Certificate Value equal to the Certificate loan will be transferred from
the appropriate Sub-Accounts to the General Account, and will earn monthly
interest at an effective annual rate of at least 4.0%. Therefore, a Certificate
loan may have a permanent impact on the Certificate Value even though it is
eventually repaid. Although the loan amount is a part of the Certificate Value,
the Death Proceeds will be reduced by the amount of outstanding Debt at the time
of death.

Certificate loans will bear interest at a fixed rate of 8% per year, due and
payable in arrears at the end of each Certificate year. If interest is not paid
when due, it will be added to the loan balance. Certificate loans may be repaid
at any time. You must notify the Company if a payment is a loan repayment;
otherwise, it will be considered a premium payment. Any partial or full
repayment of Debt by you will be allocated to the General Account or
Sub-Accounts in accordance with your instructions. If you do not specify an
allocation, the Company will allocate the loan repayment in accordance with your
most recent premium allocation instructions. See CERTIFICATE LOANS.

PREFERRED LOAN OPTION

A preferred loan option is available under the Certificates. The preferred loan
option will be available upon Written Request. It may be revoked by you at any
time. If this option has been selected, after the tenth certificate anniversary,
Certificate Value in the General Account equal to the loan amount will be
credited with interest at an effective annual yield of at least 7.5%. Our
current practice is to credit a rate of interest equal to the rate being charged
for the preferred loan.


There is some uncertainty as to the tax treatment of a preferred loan, which may
be treated as a taxable withdrawal from the Certificate. See FEDERAL TAX
CONSIDERATIONS, "Certificate Loans." THE PREFERRED LOAN OPTION IS NOT AVAILABLE
IN ALL STATES.


CERTIFICATE LAPSE AND REINSTATEMENT

Failure to make premium payments will not cause a Certificate to lapse unless:
(a) the Surrender Value is insufficient to cover the next Monthly Deduction plus
loan interest accrued, if any, or (b) Debt exceeds the Certificate Value. A
62-day grace period applies to each situation. Subject to certain conditions
(including Evidence of Insurability showing that the Insured is insurable
according to the Company's underwriting rules and the payment of sufficient
premium), the Certificate may be reinstated at any time within three years after
the expiration of the grace period and prior to the Final Premium Payment Date.
See CERTIFICATE TERMINATION AND REINSTATEMENT.

DEATH PROCEEDS

The Certificate provides for the payment of certain Death Proceeds to the named
Beneficiary upon the death of the Insured. Prior to the Final Premium Payment
Date, the Death Proceeds will be equal to the Death Benefit, reduced by any
outstanding Debt, partial withdrawals, partial withdrawal charges, and any
Monthly Deductions due and not yet deducted through the Certificate month in
which the Insured dies. Three Death Benefit Options are available. Under
Option 1 and Option 3, the Death Benefit is the greater of the Face Amount or
the applicable Minimum Death Benefit. Under Option 2, the Death Benefit is the
greater of the Face Amount plus the Certificate Value or the Minimum Death
Benefit. The Minimum Death Benefit is

                                       15
<PAGE>
equivalent to a percentage (determined each month based on the Insured's Age) of
the Certificate Value. On or after the Final Premium Payment Date, the Death
Proceeds will equal the Surrender Value. See THE CERTIFICATE -- "Death
Proceeds."

The Death Proceeds under the Certificate may be received in a lump sum or under
one of the Payment Options the Company offers. See APPENDIX B -- PAYMENT
OPTIONS.

FLEXIBILITY TO ADJUST DEATH BENEFIT

Subject to certain limitations, you may adjust the Death Benefit, and thus the
Death Proceeds, at any time prior to the Final Premium Payment Date, by
increasing or decreasing the Face Amount of the Certificate. Any change in the
Face Amount will affect the monthly cost of insurance charges and the amount of
the surrender charge. If the Face Amount is decreased, a pro-rata surrender
charge may be imposed. The Certificate Value is reduced by the amount of the
charge. See THE CERTIFICATE -- "Changes in Face Amount."

The minimum increase in the Face Amount will vary by group, but will in no event
exceed $10,000. Any increase may also require additional Evidence of
Insurability. The increase is subject to a "free-look period" and, during the
first 24 months after the increase, to a conversion privilege. See THE
CERTIFICATE -- "Free-Look Period" and "Conversion Privileges."


You may, depending on the group to which the Policy is issued, have the
flexibility to add additional insurance benefits by rider. These may include the
Waiver of Premium Rider, Other Insured Rider, Children's Insurance Rider,
Accidental Death Benefit Rider, Option to Accelerate Benefits Rider, Refund of
Sales Load Rider, and Exchange Option Rider. See APPENDIX A -- OPTIONAL
BENEFITS.


The cost of these optional insurance benefits will be deducted from the
Certificate Value as part of the Monthly Deduction. See CHARGES AND
DEDUCTIONS -- "Monthly Deduction from Certificate Value."

INVESTMENT OPTIONS


The Certificates permit Net Premiums to be allocated either to the General
Account or to the Separate Account. The Separate Account consists of 43
Sub-Accounts of which 20 are available under the Certificates. Each Sub-Account
invests exclusively in a corresponding Underlying Fund of the Allmerica
Investment Trust ("Trust"), managed by Allmerica Financial Investment Management
Services, Inc. ("AFIMS"); of the Fidelity Variable Insurance Products Fund
("Fidelity VIP") and the Fidelity Variable Insurance Products Fund II ("Fidelity
VIP II"), managed by Fidelity Management & Research Company ("FMR"); T. Rowe
Price International Series, Inc. ("T. Rowe Price"), and managed by Rowe
Price-Fleming International, Inc. ("Price-Fleming"); of the Delaware Group
Premium Fund ("DGPF"), managed by Delaware International Advisers, Ltd.
("Delaware International"). In some states, insurance regulations may restrict
the availability of particular Underlying Funds. The Certificates permit you to
transfer Certificate Value among the available Sub-Accounts and between the
Sub-Accounts and the General Account, subject to certain limitations described
under THE CERTIFICATE -- "Transfer Privilege."


The value of each Sub-Account will vary daily depending upon the performance of
the Underlying Fund in which it invests. Each Sub-Account reinvests dividends or
capital gains distributions received from an Underlying Fund in additional
shares of that Underlying Fund. There can be no assurance that the investment
objectives of the Underlying Funds can be achieved. For more information, see
DESCRIPTION OF THE COMPANY, THE SEPARATE ACCOUNT, AND THE UNDERLYING FUNDS.

                                       16
<PAGE>
TAX TREATMENT

The Certificate is generally subject to the same federal income tax treatment as
a conventional fixed benefit life insurance policy. Under current tax law, to
the extent there is no change in benefits, you will be taxed on the Certificate
Value withdrawn from the Certificate only to the extent that the amount
withdrawn exceeds the total premiums paid. Withdrawals in excess of premiums
paid will be treated as ordinary income. During the first 15 Certificate years,
however, an "interest-first" rule applies to any distribution of cash that is
required under Section 7702 of the Code because of a reduction in benefits under
the Certificate. Death Proceeds under the Certificate are excludable from the
gross income of the Beneficiary, but in some circumstances the Death Proceeds or
the Certificate Value may be subject to federal estate tax. See FEDERAL TAX
CONSIDERATIONS -- "Taxation of the Certificates."


The Certificate offered by this Prospectus may be considered a "modified
endowment contract" if it fails a "seven-pay" test. A Certificate fails to
satisfy the seven-pay test if the cumulative premiums paid under the Certificate
at any time during the first seven Certificate years, or within seven years of a
material change in the Certificate, exceed the sum of the net level premiums
that would have been paid, had the Certificate provided for paid-up future
benefits after the payment of seven level annual premiums. If the Certificate is
considered a modified endowment contract, all distributions (including
Certificate loans, partial withdrawals, surrenders or assignments) will be taxed
on an "income-first" basis. With certain exceptions, an additional 10% penalty
will be imposed on the portion of any distribution that is includible in income.
For more information, see FEDERAL TAX CONSIDERATIONS -- "Modified Endowment
Contracts."

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


This Summary is intended to provide only a very brief overview of the more
significant aspects of the Certificate. The Prospectus and the Certificate
provide further detail. The Certificate provides insurance protection for the
named beneficiary. The Certificate and its attached application or enrollment
form are the entire agreement between you and the Company.



THE PURPOSE OF THE CERTIFICATE IS TO PROVIDE INSURANCE PROTECTION FOR THE
BENEFICIARY. IT MAY NOT BE ADVANTAGEOUS TO PURCHASE FLEXIBLE PREMIUM VARIABLE
LIFE INSURANCE AS A REPLACEMENT FOR YOUR CURRENT LIFE INSURANCE, OR IF YOU
ALREADY OWN A FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE CERTIFICATE.



NO CLAIM IS MADE THAT THE CERTIFICATE IS IN ANY WAY SIMILAR OR COMPARABLE TO A
SYSTEMATIC INVESTMENT PLAN OF A MUTUAL FUND.


                                       17
<PAGE>
                    DESCRIPTION OF THE COMPANY, THE SEPARATE
                       ACCOUNT, AND THE UNDERLYING FUNDS

THE COMPANY


The Company, organized under the laws of Massachusetts in 1844, is the fifth
oldest life insurance company in America. As of December 31, 1999, the Company
and its subsidiaries had over $25 billion in combined assets and over $43
billion of life insurance in force. Effective October 16, 1995, the Company
converted from a mutual life insurance company, known as State Mutual Life
Assurance Company of America, to a stock life insurance company and adopted its
present name. The Company is a wholly owned subsidiary of Allmerica Financial
Corporation ("AFC"). The Company's principal office is located at 440 Lincoln
Street, Worcester, Massachusetts 01653, telephone 508-855-1000 ("Principal
Office").


The Company is subject to the laws of the Commonwealth of Massachusetts
governing insurance companies and to regulation by the Commissioner of Insurance
of Massachusetts. In addition, the Company is subject to the insurance laws and
regulations of other states and jurisdictions in which it is licensed to
operate.

The Company is a charter member of the Insurance Marketplace Standards
Association ("IMSA"). Companies that belong to IMSA subscribe to a rigorous set
of standards that cover the various aspects of sales and service for
individually sold life insurance and annuities. IMSA members have adopted
policies and procedures that demonstrate a commitment to honesty, fairness and
integrity in all customer contacts involving sales and service of individual
life insurance and annuity products.

THE SEPARATE ACCOUNT

The Separate Account was authorized by vote of the Board of Directors of the
Company on August 20, 1991. The Separate Account is registered with the
Securities and Exchange Commission ("SEC") as a unit investment trust under the
Investment Company Act of 1940 ("1940 Act"). Such registration does not involve
the supervision of its management or investment practices or policies of the
Separate Account or the Company by the SEC.


The assets used to fund the variable portion of the Certificates are set aside
in the Separate Account, and are kept separate from the general assets of the
Company. Under Massachusetts law, assets equal to the reserves and other
liabilities of the Separate Account may not be charged with any liabilities
arising out of any other business of the Company. The Certificates permit Net
Premiums to be allocated either to the General Account or to the Separate
Account. The Separate Account is currently comprised of 43 Sub-Accounts. Of
these 43 Sub-Accounts, 21 are available to the Certificates. Each Sub-Account is
administered and accounted for as part of the general business of the Company,
but the income, capital gains, or capital losses of each Sub-Account are
allocated to such Sub-Account, without regard to other income, capital gains, or
capital losses of the Company or the other Sub-Accounts. Each Sub-Account
invests exclusively in a corresponding investment portfolio ("Underlying Fund")
of the Allmerica Investment Trust, the Fidelity Variable Insurance Products
Fund, the Fidelity Variable Insurance Products Fund II, T. Rowe Price
International Series, Inc., or the Delaware Group Premium Fund.



THE UNDERLYING FUNDS



Each Underlying Fund pays a management fee to an investment manager or adviser
for managing and providing services to the Underlying Fund. However, management
fee waivers and/or reimbursements may be in effect for certain or all of the
Underlying Funds. For specific information regarding the existence and effect of
any waiver/reimbursements see "CHARGES OF THE UNDERLYING FUNDS" under the
SUMMARY OF FEES AND CHARGES section. The prospectuses of the Underlying Funds
also contain information regarding fees for advisory services and should be read
in conjunction with this prospectus.


                                       18
<PAGE>

ALLMERICA INVESTMENT TRUST



Allmerica Investment Trust (the "Trust") is an open-end, diversified, management
investment company registered with the SEC under the 1940 Act. Such registration
does not involve supervision by the SEC of the investments or investment policy
of the Trust or its separate investment Funds.



The Trust was established as a Massachusetts business trust on October 11, 1984
for the purpose of providing a vehicle for the investment of assets of various
separate accounts established by First Allmerica, the Company, or other
insurance companies. Thirteen investment portfolios of the Trust ("Funds") are
available under the Certificates, each issuing a series of shares: Select
Aggressive Growth Fund, Select Capital Appreciation Fund, Select Value
Opportunity Fund, Select Emerging Markets Fund, Select International Equity
Fund, Select Growth Fund, Select Strategic Growth Fund, Core Equity Fund, Equity
Index Fund, Select Growth and Income Fund, Select Investment Grade Income Fund,
Government Bond Fund, and Money Market Fund. The assets of each Fund are held
separate from the assets of the other Funds. Each Fund operates as a separate
investment vehicle and the income or losses of one Fund generally have no effect
on the investment performance of another Fund. Shares of the Trust are not
offered to the general public but solely to such separate accounts.



Allmerica Financial Investment Management Services, Inc. ("AFIMS") serves as
investment manager of the Trust. AFIMS, which is a wholly-owned subsidiary of
Allmerica Financial, has entered into agreements with other investment managers
("Sub-Advisers"), who manage the investments of the Funds. The Trustees have
responsibility for the supervision of the affairs of the Trust. The Trustees
have entered into a management agreement with AFIMS



AFIMS, subject to Trustee review, is responsible for the daily affairs of the
Trust and the general management of the Funds. AFIMS performs administrative and
management services for the Trust, furnishes to the Trust all necessary office
space, facilities and equipment, and pays the compensation, if any, of officers
and Trustees who are affiliated with AFIMS.



The Trust bears all expenses incurred in its operation, other than the expenses
AFIMS assumes under the management agreement. Trust expenses include:



    - Costs to register and qualify the Trust's shares under the Securities Act
      of 1933 ("1933 Act"),



    - Other fees payable to the SEC,



    - Independent public accountant, legal and custodian fees,



    - Association membership dues, taxes, interest, insurance payments and
      brokerage commissions,



    - Fees and expenses of the Trustees who are not affiliated with AFIMS,



    - Expenses for proxies, prospectuses, reports to shareholders and other
      expenses.



Under the Management Agreement with the Trust, AFIMS has entered into agreements
with investment advisers ("Sub-Advisers") selected by AFIMS and Trustees in
consultation with BARRA RogersCasey, Inc. Under each Sub-Adviser Agreement, the
Sub-Adviser is authorized to engage in portfolio transactions on behalf of the
Fund, subject to the Trustee's instructions. The Sub-Advisers (other than
Allmerica Asset Management, Inc.) are not affiliated with the Company or the
Trust.


                                       19
<PAGE>

FIDELITY VARIABLE INSURANCE PRODUCTS FUND



Fidelity Variable Insurance Products Fund ("Fidelity VIP"), managed by Fidelity
Management & Research Company ("FMR"), is an open-end, diversified, management
investment company organized as a Massachusetts business trust on November 13,
1981, and is registered with the SEC under the 1940 Act. Four of its investment
portfolios are available under the Certificates: the Fidelity VIP High Income
Portfolio, Fidelity VIP Equity-Income Portfolio, Fidelity VIP Growth Portfolio
and Fidelity VIP Overseas Portfolio.



Various Fidelity companies perform certain activities required to operate VIP.
FMR is one of America's largest investment management organizations, and has its
principal business address at 82 Devonshire Street, Boston, Massachusetts. It is
composed of a number of different companies which provide a variety of financial
services and products. FMR is the original Fidelity company, founded in 1946. It
provides a number of mutual funds and other clients with investment research and
portfolio management services. The Portfolios of Fidelity VIP, as part of their
operating expenses, pay a monthly management fee to FMR for managing investments
and business affairs. The prospectus of Fidelity VIP contains additional
information concerning the Portfolios, including information concerning
additional expenses paid by the Portfolios, and should be read in conjunction
with this Prospectus.



FIDELITY VARIABLE INSURANCE PRODUCTS FUND II



Fidelity Variable Insurance Products Fund II ("Fidelity VIP II"), managed by FMR
(see discussion under "Fidelity Variable Insurance Products Fund"), is an
open-end, diversified, management investment company organized as a
Massachusetts business trust on March 21, 1988 and is registered with the SEC
under the 1940 Act. Two of its investment portfolios are available under the
Certificate: the Fidelity VIP II Asset Manager Portfolio and Fidelity VIP II
Index 500 Portfolio.



T. ROWE PRICE INTERNATIONAL SERIES, INC.



T. Rowe Price International Series, Inc. ("T. Rowe Price"), managed by Rowe
Price-Fleming International, Inc. ("Price-Fleming"), is an open-end, diversified
management investment company organized in 1994 as a Maryland corporation, and
is registered with the SEC under the 1940 Act. Price-Fleming, founded in 1979 as
a joint venture between T. Rowe Price Associates, Inc. and Robert Fleming
Holdings, Limited, is one of the largest no-load international mutual fund asset
managers, with approximately $42.5 billion (as of December 31, 1999) under
management in its offices in Baltimore, London, Tokyo, Hong Kong, Singapore and
Buenos Aires. One of its investment portfolios is available under the Policies:
the T. Rowe Price International Stock Portfolio. An affiliate of Price-Fleming,
T. Rowe Price Associates, Inc. serves as Sub-Adviser to the Select Capital
Appreciation Fund of the Trust.



DELAWARE GROUP PREMIUM FUND



Delaware Group Premium Fund ("DGPF") is an open-end, diversified management
investment company registered with the SEC under the 1940 Act. Such registration
does not involve supervision by the SEC of the investments or investment policy
of DGPF or its separate investment series. DGPF was established to provide a
vehicle for the investment of assets of various separate accounts supporting
variable insurance policies. One investment portfolio ("Series") is available
under the Policy: the DGPF International Equity Series. The Investment adviser
for the DGPF International Equity Series is Delaware International Advisers Ltd.
("Delaware International").


                                       20
<PAGE>
                       INVESTMENT OBJECTIVES AND POLICIES

A summary of investment objectives of each of the Underlying Funds is set forth
below. The Underlying Funds are listed by general investment risk
characteristics. MORE DETAILED INFORMATION REGARDING THE INVESTMENT OBJECTIVES,
RESTRICTIONS AND RISKS, EXPENSES PAID BY THE UNDERLYING FUNDS AND OTHER RELEVANT
INFORMATION REGARDING THE UNDERLYING INVESTMENT COMPANIES MAY BE FOUND IN THEIR
RESPECTIVE PROSPECTUSES WHICH ACCOMPANY THIS PROSPECTUS AND SHOULD BE READ
CAREFULLY BEFORE INVESTING. The statements of additional information of the
Underlying Funds are available upon request. There can be no assurance that the
investment objectives of the Underlying Funds can be achieved.

SELECT AGGRESSIVE GROWTH FUND -- seeks above-average capital appreciation by
investing primarily in common stocks of companies which are believed to have
significant potential for capital appreciation.

SELECT CAPITAL APPRECIATION FUND -- seeks long-term growth of capital.
Realization of income is not a significant investment consideration and any
income realized on the Fund's investments will be incidental to its primary
objective. The Fund invests primarily in common stock of industries and
companies which are believed to be experiencing favorable demand for their
products and services, and which operate in a favorable competitive environment
and regulatory climate.

SELECT VALUE OPPORTUNITY FUND -- seeks long-term growth of capital by investing
primarily in a diversified portfolio of common stocks of small and mid-size
companies, whose securities at the time of purchase are considered by the
Sub-Adviser to be undervalued.

SELECT EMERGING MARKETS FUND -- seeks long-term growth of capital by investing
in the world's emerging markets.

SELECT INTERNATIONAL EQUITY FUND -- seeks maximum long-term total return
(capital appreciation and income) primarily by investing in common stocks of
established non-U.S. companies.

DGPF INTERNATIONAL EQUITY SERIES -- seeks long-term growth without undue risk to
principal by investing primarily in equity securities of foreign issuers
providing the potential for capital appreciation and income.

FIDELITY VIP OVERSEAS PORTFOLIO -- seeks long-term growth of capital primarily
through investments in foreign securities and provides a means for aggressive
investors to diversify their own portfolios by participating in companies and
economies outside of the United States.

T. ROWE PRICE INTERNATIONAL STOCK PORTFOLIO -- seeks long-term growth of capital
through investments primarily in common stocks of established, non-U.S.
companies.

SELECT GROWTH FUND -- seeks to achieve long-term growth of capital by investing
in a diversified portfolio consisting primarily of common stocks selected on the
basis of their long-term growth potential.

SELECT STRATEGIC GROWTH FUND -- seeks long-term growth of capital by investing
primarily in common stocks of established companies.


CORE EQUITY FUND -- is invested in common stocks and securities convertible into
common stocks that are believed to represent significant underlying value in
relation to current market prices. The objective of the Core Equity Fund is to
achieve long-term growth of capital. Realization of current investment income,
if any, is incidental to this objective.


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

                                       21
<PAGE>
seeks to provide investment results that correspond to the aggregate price and
yield performance of a representative selection of United States publicly traded
common stocks. The Equity Index Fund seeks to achieve its objective by
attempting to replicate the aggregate price and yield performance of the S&P
500.

FIDELITY VIP II INDEX 500 PORTFOLIO -- The Index 500 Portfolio of Fidelity VIP
II seeks investment results that correspond to the total return of a broad range
of common stocks publicly traded in the United States, as represented by the S&P
500.

EQUITY INDEX FUND -- The Equity Index Fund of the Trust seeks to provide
investment results that correspond to the aggregate price and yield performance
of a representative selection of United States publicly traded common stocks.
The Equity Index Fund seeks to achieve its objective by attempting to replicate
the aggregate price and yield performance of the Standard & Poor's Composite
Index of 500 Stocks.

FIDELITY VIP EQUITY-INCOME PORTFOLIO -- seeks reasonable income by investing
primarily in income-producing equity securities. In choosing these securities,
the Portfolio also will consider the potential for capital appreciation. The
Portfolio's goal is to achieve a yield which exceeds the composite yield on the
securities comprising the S&P 500. The Portfolio may invest in high yielding,
lower-rated fixed-income securities (commonly referred to as "junk bonds") which
are subject to greater risk than investments in higher-rated securities. See
"Risks of Lower-Rated Debt Securities" in the Fidelity VIP prospectus.

SELECT GROWTH AND INCOME FUND -- seeks a combination of long-term growth of
capital and current income. The Fund will invest primarily in dividend-paying
common stocks and securities convertible into common stocks.

FIDELITY VIP II ASSET MANAGER PORTFOLIO -- seeks high total return with reduced
risk over the long term by allocating its assets among domestic and foreign
stocks, bonds and short-term money market instruments.

FIDELITY VIP HIGH INCOME PORTFOLIO -- seeks to obtain a high level of current
income by investing primarily in high-yielding, lower-rated fixed-income
securities (commonly referred to as "junk bonds"), while also considering growth
of capital. These securities often are considered to be speculative, and involve
greater risk of default or price changes than securities assigned a high quality
rating.


SELECT INVESTMENT GRADE INCOME FUND -- is invested in a diversified portfolio of
fixed income securities with the objective of seeking as high a level of total
return (including both income and capital appreciation) as is consistent with
prudent investment management.


GOVERNMENT BOND FUND -- has the investment objectives of seeking high income,
preservation of capital and maintenance of liquidity, primarily through
investments in debt instruments issued or guaranteed by the U.S. Government or
its agencies or instrumentalities, and in related options, futures and
repurchase agreements.

MONEY MARKET FUND -- is invested in a diversified portfolio of high-quality,
short-term money market instruments with the objective of obtaining maximum
current income consistent with the preservation of capital and liquidity.

CERTAIN UNDERLYING FUNDS HAVE INVESTMENT OBJECTIVES AND/OR POLICIES SIMILAR TO
THOSE OF CERTAIN OTHER UNDERLYING FUNDS. THEREFORE, TO CHOOSE THE SUB-ACCOUNTS
WHICH WILL BEST MEET YOUR NEEDS AND OBJECTIVES, CAREFULLY READ THE PROSPECTUSES
OF THE UNDERLYING FUNDS ALONG WITH THIS PROSPECTUS. IN SOME STATES, INSURANCE
REGULATIONS MAY RESTRICT THE AVAILABILITY OF PARTICULAR SUB-ACCOUNTS.

If required in your state, in the event of a material change in the investment
policy of a Sub-Account or the Underlying Fund in which it invests, you will be
notified of the change. If you have Certificate Value in that Sub-Account, the
Company will transfer it without charge on written request by you to another
Sub-Account or to the General Account. The Company must receive your Written
Request within sixty (60) days of the later

                                       22
<PAGE>
of (1) the effective date of such change in the investment policy, or (2) the
receipt of the notice of your right to transfer. You may then change your
premium and deduction allocation percentages.

               ADDITION, DELETION OR SUBSTITUTION OF INVESTMENTS

The Company reserves the right, subject to applicable law, to make additions to,
deletions from, or substitutions for the shares that are held in the
Sub-Accounts or that the Sub-Accounts may purchase. If the shares of any
Underlying Fund are no longer available for investment or if, in the Company's
judgment, further investment in any Underlying Fund should become inappropriate
in view of the purposes of the Separate Account or the affected Sub-Account, the
Company may redeem the shares of that Underlying Fund and substitute shares of
another registered open-end management company. The Company will not substitute
any shares attributable to a Certificate interest in a Sub-Account without
notice to the Certificate Owner and prior approval of the SEC and state
insurance authorities, to the extent required by the 1940 Act or other
applicable law. The Separate Account may, to the extent permitted by law,
purchase other securities for other certificates or permit a conversion between
certificates upon request by a Certificate Owner.

The Company also reserves the right to establish additional Sub-Accounts of the
Separate Account, each of which would invest in shares corresponding to a new
Underlying Fund, or in shares of another investment company having a specified
investment objective. Subject to applicable law and any required SEC approval,
the Company may, in its sole discretion, establish new Sub-Accounts or eliminate
one or more Sub-Accounts if marketing needs, tax considerations or investment
conditions warrant. Any new Sub-Accounts may be made available to existing
Certificate Owners on a basis to be determined by the Company.

Shares of the Funds of the Trust are also issued to separate accounts of the
Company and its affiliates which issue variable annuity contracts ("mixed
funding"). Shares of the Portfolios of Fidelity VIP and Fidelity VIP II, and the
Portfolio of T. Rowe Price, the Series of DGPF are also issued to variable
annuity and variable life separate accounts of other unaffiliated insurance
companies ("mixed and shared funding"). It is conceivable that in the future
such mixed funding or shared funding may be disadvantageous for variable life
contract owners or variable annuity contract owners. Although the Company and
the Underlying Investment Companies do not currently foresee any such
disadvantages to either variable life insurance contract owners or variable
annuity contract owners, the Company and the respective Trustees intend to
monitor events in order to identify any material conflicts between such contract
owners and to determine what action, if any, should be taken in response
thereto. If the Trustees were to conclude that separate funds should be
established for variable life and variable annuity separate accounts, the
Company will bear the attendant expenses.

If any of these substitutions or changes are made, the Company may, by
appropriate endorsement, change the Certificate to reflect the substitution or
change and will notify Certificate Owners of all such changes. If the Company
deems it to be in the best interest of Certificate Owners, and subject to any
approvals that may be required under applicable law, the Separate Account or any
Sub-Accounts may be operated as a management company under the 1940 Act, may be
deregistered under the 1940 Act if registration is no longer required, or may be
combined with other Sub-Accounts or other separate accounts of the Company.

                                 VOTING RIGHTS

To the extent required by law, the Company will vote Underlying Fund shares held
by each Sub-Account in accordance with instructions received from Certificate
Owners with Certificate Value in such Sub-Account. If the 1940 Act or any rules
thereunder should be amended, or if the present interpretation of the 1940 Act
or such rules should change, and as a result the Company determines that it is
permitted to vote shares in its own right, whether or not such shares are
attributable to the Certificates, the Company reserves the right to do so.

Each person having a voting interest will be provided with proxy materials of
the respective Underlying Fund, together with an appropriate form with which to
give voting instructions to the Company. Shares held in each Sub-Account for
which no timely instructions are received will be voted in proportion to the
instructions

                                       23
<PAGE>
received from all persons with an interest in such Sub-Account furnishing
instructions to the Company. The Company will also vote shares held in the
Separate Account that it owns and which are not attributable to Certificates in
the same proportion.

The number of votes which a Certificate Owner has the right to instruct will be
determined by the Company as of the record date established for the Underlying
Fund. This number is determined by dividing each Certificate Owner's Certificate
Value in the Sub-Account, if any, by the net asset value of one share in the
corresponding Underlying Fund in which the assets of the Sub-Account are
invested.

We may, when required by state insurance regulatory authorities, disregard
voting instructions if the instructions require that the Fund shares be voted so
as (1) to cause a change in the subclassification or investment objective of one
or more of the Underlying Funds, or (2) to approve or disapprove an investment
advisory contract for the Funds. In addition, we may disregard voting
instructions that are in favor of any change in the investment policies or in
any investment adviser or principal underwriter if the change has been initiated
by Certificate Owners or the Trustees. Our disapproval of any such change must
be reasonable and, in the case of a change in investment policies or investment
adviser, based on a good faith determination that such change would be contrary
to state law or otherwise is inappropriate in light of the objectives and
purposes of the Funds. In the event we do disregard voting instructions, a
summary of and the reasons for that action will be included in the next periodic
report to Certificate Owners.

                                       24
<PAGE>
                                THE CERTIFICATE

ENROLLMENT FORM FOR A CERTIFICATE

Upon receipt at its Principal Office of a completed enrollment form from a
prospective Certificate Owner, the Company will follow certain insurance
underwriting procedures designed to determine whether the proposed Insured is
insurable. This process may involve such verification procedures as medical
examinations and may require that further information be provided by the
proposed Certificate Owner before a determination of insurability can be made. A
Certificate cannot be issued until this underwriting procedure has been
completed. The Company reserves the right to reject an enrollment form which
does not meet the Company's underwriting guidelines, but in underwriting
insurance, the Company shall comply with all applicable federal and state
prohibitions concerning unfair discrimination.

At the time of enrollment, the proposed insured will complete an enrollment
form, which lists the proposed amount of insurance and indicates how much of
that insurance is considered eligible for simplified underwriting. If the
eligibility questions on the enrollment form are answered "No," the Company will
provide immediate coverage equal to the simplified underwriting amount. If the
proposed insured is in a standard premium class, any insurance in excess of the
simplified underwriting amount will begin on the date the enrollment form and
medical examinations, if any, are completed. If the proposed insured cannot
answer the eligibility questions "No," and if the proposed insured is not a
standard risk, insurance coverage will begin only after the Company
(1) approves the enrollment form, (2) the Certificate is delivered and accepted,
and (3) the first premium is paid.

Pending completion of insurance underwriting and Certificate issuance
procedures, any initial premiums will be held in the General Account. If the
enrollment form is approved and the Certificate is issued and accepted, the
initial premium held in the General Account will be credited with interest not
later than the date of receipt of the premium at the Principal Office. IF THE
CERTIFICATE IS NOT ISSUED, THE PREMIUMS WILL BE RETURNED TO YOU WITHOUT
INTEREST.

FREE-LOOK PERIOD

The Certificate provides for an initial Free-Look Period. You may cancel the
Certificate by mailing or delivering it to the Principal Office or to an agent
of the Company on or before the latest of (a) 45 days after the enrollment form
for the Certificate is signed, (b) 10 days (20 or 30 days if required in your
state) after you receive the Certificate, or (c) 10 days after the Company mails
or personally delivers a Notice of Withdrawal Rights to you.

When you return the Certificate, the Company will mail a refund to you within
seven days. The refund of any premium paid by check may be delayed until the
check has cleared your bank. If the Certificate provides for a full refund of
the initial premium under its "Right-to-Examine Certificate" provision as
required in your state, of if the Policy was issued in New York as a
replacement, your refund will be the greater of (a) your entire premium, or
(b) the Certificate Value plus deductions under the Certificate or by the
Underlying Funds for taxes, charges or fees. If the Certificate does not provide
for a full refund of the initial premium, you will receive the Certificate Value
in the Separate Account, plus premiums paid, (including fees and charges), minus
the amounts allocated to the Separate Account, plus the fees and charges imposed
on amounts in the Separate Account.

After an increase in the Face Amount, a right to cancel the increase also
applies. The Company will mail or personally deliver a notice of a "Free Look"
with respect to the increase. You will have the right to cancel the increase
before the latest of (a) 45 days after the enrollment form for the increase is
signed, (b) 10 days after you receive the new specifications pages issued for
the increase, (c) 10 days (20 or 30 days if required in your state) after the
Company mails or delivers a Notice of Withdrawal Rights to you, or (d) 60 days
after you receive the Policy, if the Policy was purchased in New York as a
replacement for an existing policy. Upon

                                       25
<PAGE>
canceling the increase, you will receive a credit to the Certificate Value of
charges which would not have been deducted but for the increase. The amount to
be credited will be refunded if you so request. The Company will also waive any
surrender charge calculated for the increase.

CONVERSION PRIVILEGES

Once during the first 24 months after the Date of Issue or after the effective
date of an increase in Face Amount, while the Certificate is in force, you may
convert your Certificate without Evidence of Insurability to a flexible premium
adjustable life insurance policy with fixed and guaranteed minimum benefits.
Assuming that there have been no increases in the initial Face Amount, you can
accomplish this within 24 months after the Date of Issue by transferring,
without charge, the Certificate Value in the Separate Account to the General
Account and by simultaneously changing your premium allocation instructions to
allocate future premium payments to the General Account. Within 24 months after
the effective date of each increase, you can transfer, without charge, all or
part of the Certificate Value in the Separate Account to the General Account and
simultaneously change your premium allocation instructions to allocate all or
part of future premium payments to the General Account.

Where required by state law, and at your request, the Company will issue a
flexible premium adjustable life insurance policy to you. The new policy will
have the same face amount, issue age, date of issue, and risk classification as
the original Certificate.

PREMIUM PAYMENTS

Premium payments are payable to the Company, and may be mailed to the Principal
Office or paid through an authorized agent of the Company. All premium payments
after the initial premium payment are credited to the Separate Account or
General Account as of date of receipt at the Principal Office.

You may establish a schedule of planned premiums which will be billed by the
Company at regular intervals. Failure to pay planned premiums, however, will not
itself cause the Certificate to lapse. You may also make unscheduled premium
payments at any time prior to the Final Premium Payment Date or skip planned
premium payments, subject to the maximum and minimum premium limitations
described below. Therefore, unlike conventional insurance policies, a
Certificate does not obligate you to pay premiums in accordance with a rigid and
inflexible premium schedule.

You may also elect to pay premiums by means of a monthly automatic payment
("MAP") procedure. Under a MAP procedure, amounts will be deducted from your
checking account each month, generally on the Monthly Processing Date, and
applied as a premium under the Certificate. The minimum payment permitted under
MAP is $50.


Premiums are not limited as to frequency and number. However, you may be
required to provide evidence of insurability as a condition to our accepting any
payment that would increase the Insurance Amount at Risk (the Death Benefit less
the Certificate Value). If evidence of insurability is required, the Company
will return the payment to you and if your payment exceeds our maximum limit
(defined below) the Company may not accept any additional payments which would
increase the Insurance Amount at Risk and shall not provide any additional death
benefit until (1) evidence of insurability for the Insured has been received by
the Company and (2) the Company has notified you that the Insured is in a
satisfactory underwriting class. You may then make payments that increase the
Insurance Amount at Risk for 60 days (but not later than the Final Payment Date)
following the date of such notification by the Company.


However, no premium payment may be less than $100 without the Company's consent.
Moreover, premium payments must be sufficient to cover the next Monthly
Deduction plus loan interest accrued, or the Certificate may lapse. See
CERTIFICATE TERMINATION AND REINSTATEMENT.

                                       26
<PAGE>

The Company may limit the maximum payment received in any certificate year but
in no event will the limit be less than the maximum Level Premium shown in the
certificate. In no event may the total of all premiums paid exceed the current
maximum premium limitations set forth in the Certificate, if required by federal
tax laws. These maximum premium limitations will change whenever there is any
change in the Face Amount, the addition or deletion of a rider, or a change in
the Death Benefit Option. If a premium is paid which would result in total
premiums exceeding the current maximum premium limitations, the Company will
only accept that portion of the premiums which shall make total premiums equal
the maximum. Any part of the premiums in excess of that amount will be returned
and no further premiums will be accepted until allowed by the current maximum
premium limitation prescribed by Internal Revenue Service ("IRS") rules.
Notwithstanding the current maximum premium limitations, however, the Company
will accept a premium which is needed in order to prevent a lapse of the
Certificate during a Certificate year. See CERTIFICATE TERMINATION AND
REINSTATEMENT.


ALLOCATION OF NET PREMIUMS

The Net Premium equals the premium paid less any premium expense charge. In the
enrollment form for the Certificate, you indicate the initial allocation of Net
Premiums among the General Account and the Sub-Accounts of the Separate Account.
You may allocate premiums to one or more Sub-Accounts, but may not have
Certificate Value in more than twenty Sub-Accounts at any one time. The minimum
amount which may be allocated to a Sub-Account is 1% of Net Premium paid.
Allocation percentages must be in whole numbers (for example, 33 1/3% may not be
chosen) and must total 100%.


You may change the allocation of future Net Premiums at any time pursuant to
written or telephone request. If allocation changes by telephone are elected by
the Certificate Owner, a properly completed authorization form must be on file
before telephone requests will be honored. The policy of the Company and its
agents and affiliates is that they will not be responsible for losses resulting
from acting upon telephone requests reasonably believed to be genuine. The
Company will employ reasonable procedures to confirm that instructions
communicated by telephone are genuine; otherwise, the Company may be liable for
any losses due to unauthorized or fraudulent instructions. Such procedures may
include, among other things, requiring some form of personal identification
prior to acting upon instructions received by telephone. All transfer
instructions by telephone are tape recorded.


An allocation change will be effective as of the date of receipt of the notice
at the Principal Office. No charge is currently imposed for changing premium
allocation instructions. The Company reserves the right to impose such a charge
in the future, but guarantees that the charge will not exceed $25.

The Certificate Value in the Sub-Accounts will vary with their investment
experience; you bear this investment risk. The investment performance may affect
the Death Proceeds as well. Certificate Owners should periodically review their
allocations of premiums and Certificate Value in light of market conditions and
overall financial planning requirements.

TRANSFER PRIVILEGE

Subject to the Company's then current rules, you may at any time transfer the
Certificate Value among the Sub-Accounts or between a Sub-Account and the
General Account. However, the Certificate Value held in the General Account to
secure a Certificate loan may not be transferred.

All requests for transfers must be made to the Principal Office. The amount
transferred will be based on the Certificate Value in the Accounts next computed
after receipt of the transfer order. The Company will make transfers pursuant to
written or telephone requests. As discussed in THE CERTIFICATE -- "Allocation of
Net Premiums," a properly completed authorization form must be on file at the
Principal Office before telephone requests will be honored.

                                       27
<PAGE>
Transfers to and from the General Account are currently permitted only if:

(a) There has been at least a ninety (90) day period since the last transfer
    from the General Account; and

(b) The amount transferred from the General Account in each transfer does not
    exceed the lesser of $100,000 or 25% of the Accumulated Value under the
    Certificate.

These rules are subject to change by the Company.

DOLLAR COST AVERAGING AND AUTOMATIC REBALANCING OPTIONS

You may have automatic transfers of at least $100 each made on a periodic basis
(a) from the Sub-Accounts which invest in the Money Market Fund and Government
Bond Fund of the Trust to one or more of the other Sub-Accounts ("Dollar Cost
Averaging Option"), or (b) to automatically reallocate Certificate Value among
the Sub-Accounts ("Automatic Rebalancing Option"). Automatic transfers may be
made on a monthly, bimonthly, quarterly, semiannual or annual schedule.
Generally, all transfers will be processed on the 15th of each scheduled month.
However, if the 15th is not a business day or is the Monthly Processing Date,
the automatic transfer will be processed on the next business day. The Dollar
Cost Averaging Option and the Automatic Rebalancing Option may not be in effect
at the same time.

TRANSFER PRIVILEGE SUBJECT TO POSSIBLE LIMITATIONS

The transfer privilege is subject to the consent of the Company. The Company
reserves the right to impose limitations on transfers including, but not limited
to: (1) the minimum amount that may be transferred, (2) the minimum amount that
may remain in a Sub-Account following a transfer from that Sub-Account, (3) the
minimum period of time between transfers involving the General Account, and
(4) the maximum amount that may be transferred each time from the General
Account.

The first twelve transfers in a Certificate year will be free of any charge.
Thereafter, a $10 transfer charge will be deducted from the amount transferred
for each transfer in that Certificate year. The Company may increase or decrease
this charge, but it is guaranteed never to exceed $25. The first automatic
transfer counts as one transfer towards the twelve free transfers allowed in
each Certificate year; each subsequent automatic transfer is without charge and
does not reduce the remaining number of transfers which may be made free of
charge. Any transfers made with respect to a conversion privilege, Certificate
loan or material change in investment policy will not count towards the twelve
free transfers.

ELECTION OF DEATH BENEFIT OPTIONS


Federal tax law requires a Guideline Minimum Death Benefit in relation to cash
value for a Certificate to qualify as life insurance. Under current federal tax
law, either the Guideline Premium test or the Cash Value Accumulation test can
be used to determine if the Certificate complies with the definition of "life
insurance" in Section 7702 of the Code. At the time of application, the Employer
may elect either of the tests.


The Guideline Premium test limits the amount of premiums payable under a
Certificate to a certain amount for an insured of a particular age and sex.
Under the Guideline Premium test, the Certificate Owner may choose between Death
Benefit Option 1 and Option 2, as described below. After issuance of the
Certificate, the Certificate Owner may change the selection from Option 1 to
Option 2 or vice versa. The Cash Value Accumulation test requires that the Death
Benefit must be sufficient so that the cash Surrender Value, as defined in
Section 7702, does not at any time exceed the net single premium required to
fund the future benefits under the Certificate. In the event the maximum premium
limit applies, we reserve the right to obtain evidence of insurability which is
satisfactory to us as a condition to accepting excess premium. If the Cash Value
Accumulation test is chosen by the employer, ONLY Death Benefit Option 3 will
apply. Death Benefits Option 1 and Option 2 are NOT available under the Cash
Value Accumulation test.

                                       28
<PAGE>
GUIDELINE PREMIUM TEST AND CASH VALUE ACCUMULATION TEST


There are two main differences between the Guideline Premium test and the Cash
Value Accumulation test. First, the Guideline Premium test limits the amount of
premium that may be paid into a Certificate, while no such limits apply under
the Cash Value Accumulation test. Second, the factors that determine the
Guideline Minimum Death Benefit relative to the Certificate Value are different.
Required increases in the Guideline Minimum Death Benefit due to growth in
Certificate Value will generally be greater under the Cash Value Accumulation
test than under the Guideline Premium test. APPLICANTS FOR A CERTIFICATE SHOULD
CONSULT A QUALIFIED TAX ADVISER IN CHOOSING A DEATH BENEFIT ELECTION.


OPTION 1 -- LEVEL DEATH BENEFIT


Under Option 1, the Guideline Death Benefit is equal to the greater of the Face
Amount or the Guideline Minimum Death Benefit, as set forth in the table below.
Under Option 1, the Death Benefit will remain level unless the Guideline Minimum
Death Benefit is greater than the Face Amount, in which case the Death Benefit
will vary as the Certificate Value varies. Option 1 will offer the best
opportunity for the Certificate Value under a Certificate to increase without
increasing the Death Benefit as quickly as it might under the other options. The
Death Benefit will never go below the Face Amount.


OPTION 2 -- ADJUSTABLE DEATH BENEFIT


Under Option 2, the Death Benefit is equal to the greater of the Face Amount
plus the Certificate Value or the Guideline Minimum Death Benefit, as set forth
in the table below. The Death Benefit will, therefore, vary as the Certificate
Value changes, but will never be less than the Face Amount. Option 2 will offer
the best opportunity for the Certificate Owner who would like to have an
increasing Death Benefit as early as possible. The Death Benefit will increase
whenever there is an increase in the Certificate Value, and will decrease
whenever there is a decrease in the Certificate Value, but will never go below
the Face Amount.


OPTION 3 -- LEVEL DEATH BENEFIT WITH CASH VALUE ACCUMULATION TEST

Under Option 3, the Death Benefit will equal the Face Amount, unless the
Certificate Value, multiplied by the applicable Option 3 Death Benefit Factor,
results in a higher Death Benefit. A complete list of Option 3 Death Benefit
Factors is set forth in the Certificate. The applicable Death Benefit Factor
depends upon the sex, risk classification, and then-attained age of the Insured.
The Death Benefit Factor decreases slightly from year to year as the attained
age of the Insured increases. Option 3 will offer the best opportunity for the
Certificate Owner who is looking for an increasing death benefit in later
Certificate years and/or would like to fund the Certificate at the "seven-pay"
limit for the full seven years. When the Certificate Value multiplied by the
applicable Death Benefit Factor exceeds the Face Amount, the Death Benefit will
increase whenever there is an increase in the Certificate Value, and will
decrease whenever there is a decrease in the Certificate Value, but will never
go below the Face Amount. OPTION 3 MAY NOT BE AVAILABLE IN ALL STATES.

DEATH PROCEEDS


As long as the Certificate remains in force (see CERTIFICATE TERMINATION AND
REINSTATEMENT), the Company will, upon due proof of the Insured's death, pay the
Death Proceeds of the Certificate to the named Beneficiary. The Company will
normally pay the Death Proceeds within seven days of receiving due proof of the
Insured's death, but the Company may delay payments under certain circumstances.
See OTHER CERTIFICATE PROVISIONS -- "Postponement of Payments." The Death
Proceeds may be received by the Beneficiary in a lump sum or under one or more
of the payment options the Company offers. See APPENDIX B -- PAYMENT OPTIONS.
The Death Proceeds payable depend on the current Face Amount and the Death
Benefit Option that is in effect on the date of death. Prior to the Final
Premium Payment Date, the Death Proceeds are: (a) the Death Benefit provided
under Option 1, Option 2, or Option 3, whichever is in effect on the date of
death; plus (b) any additional insurance on the Insured's life that is provided
by rider; minus (c) any outstanding Debt, any partial withdrawals and partial
withdrawal charges, and any Monthly Deductions due and unpaid through the
Certificate month in which the Insured dies. After the Final Premium Payment
Date, the Death Proceeds equal the Surrender Value of the Certificate. The
amount of Death Proceeds payable will


                                       29
<PAGE>

be determined as of the date the Company receives due proof of the Insured's
death for Option 2 and date of death for Options 1 and 3.


MORE INFORMATION ABOUT DEATH BENEFIT OPTIONS 1 AND 2

If the Guideline Premium Test is chosen by the Employer, the Certificate Owner
may choose between Death Benefit Option 1 or Option 2. The Certificate Owner may
designate the desired Death Benefit Option in the enrollment form, and may
change the option once per Certificate year by Written Request. There is no
charge for a change in option.


GUIDELINE MINIMUM DEATH BENEFIT UNDER OPTION 1 AND OPTION 2



The Guideline Minimum Death Benefit under Option 1 or Option 2 is equal to a
percentage of the Certificate Value as set forth below. The Guideline Minimum
Death Benefit is determined in accordance with the Code regulations to ensure
that the Certificate qualifies as a life insurance contract and that the
insurance proceeds may be excluded from the gross income of the Beneficiary.



                     GUIDELINE MINIMUM DEATH BENEFIT TABLE
                            (Option 1 and Option 2)


<TABLE>
<CAPTION>
Age of Insured                                             Percentage of
on Date of Death                                         Certificate Value
- ----------------                                         -----------------
<S>                                                      <C>
    40 and under.......................................        250%
    45.................................................        215%
    50.................................................        185%
    55.................................................        150%
    60.................................................        130%
    65.................................................        120%
    70.................................................        115%
    75.................................................        105%
    80.................................................        105%
    85.................................................        105%
    90.................................................        105%
    95 and above.......................................        100%
</TABLE>

For the Ages not listed, the progression between the listed Ages is linear.

For any Face Amount, the amount of the Death Benefit and thus the Death Proceeds
will be greater under Option 2 than under Option 1, since the Certificate Value
is added to the specified Face Amount and included in the Death Proceeds only
under Option 2. However, the cost of insurance included in the Monthly Deduction
will be greater, and thus the rate at which Certificate Value will accumulate
will be slower, under Option 2 than under Option 1. See CHARGES AND
DEDUCTIONS -- "Monthly Deduction from Certificate Value."

If you desire to have premium payments and investment performance reflected in
the amount of the Death Benefit, you should choose Option 2. If you desire
premium payments and investment performance reflected to the maximum extent in
the Certificate Value, you should select Option 1.

ILLUSTRATION OF OPTION 1


For purposes of this illustration, assume that the Insured is under the Age of
40, and that there is no outstanding Debt. Under Option 1, a Certificate with a
$50,000 Face Amount will generally have a Death Benefit equal to $50,000.
However, because the Death Benefit must be equal to or greater than 250% of
Certificate Value, if at any time the Certificate Value exceeds $20,000, the
Death Benefit will exceed the $50,000 Face Amount. In this example, each
additional dollar of Certificate Value above $20,000 will increase the Death
Benefit by $2.50. For example, a Certificate with a Certificate Value of $35,000
will have a


                                       30
<PAGE>

Guideline Minimum Death Benefit of $87,500 ($35,000 X 2.50); Certificate Value
of $40,000 will produce a Guideline Minimum Death Benefit of $100,000 ($40,000 X
2.50); and Certificate Value of $50,000 will produce a Guideline Minimum Death
Benefit of $125,000 ($50,000 X 2.50).


Similarly, if Certificate Value exceeds $20,000, each dollar taken out of
Certificate Value will reduce the Death Benefit by $2.50. If, for example, the
Certificate Value is reduced from $25,000 to $20,000 because of partial
withdrawals, charges or negative investment performance, the Death Benefit will
be reduced from $62,500 to $50,000. If at any time, however, the Certificate
Value multiplied by the applicable percentage is less than the Face Amount, the
Death Benefit will equal the Face Amount of the Certificate.

The applicable percentage becomes lower as the Insured's Age increases. If the
Insured's Age in the above example were, for example, 50 (rather than between 0
and 40), the applicable percentage would be 185%. The Death Benefit would not
exceed the $50,000 Face Amount unless the Certificate Value exceeded $27,027
(rather than $20,000), and each dollar then added to or taken from Certificate
Value would change the Death Benefit by $1.85.

ILLUSTRATION OF OPTION 2

For purposes of this illustration, assume that the Insured is under the Age of
40 and that there is no outstanding Debt.


Under Option 2, a Certificate with a Face Amount of $50,000 will generally
produce a Death Benefit of $50,000 plus Certificate Value. For example, a
Certificate with Certificate Value of $5,000 will produce a Death Benefit of
$55,000 ($50,000 + $5,000); Certificate Value of $10,000 will produce a Death
Benefit of $60,000 ($50,000 + $10,000); Certificate Value of $25,000 will
produce a Death Benefit of $75,000 ($50,000 + $25,000). However, the Death
Benefit must be at least 250% of the Certificate Value. Therefore, if the
Certificate Value is greater than $33,333, 250% of that amount will be the Death
Benefit, which will be greater than the Face Amount plus Certificate Value. In
this example, each additional dollar of Certificate Value above $33,333 will
increase the Death Benefit by $2.50. For example, if the Certificate Value is
$35,000, the Guideline Minimum Death Benefit will be $87,500 ($35,000 X 2.50);
Certificate Value of $40,000 will produce a Guideline Minimum Death Benefit of
$100,000 ($40,000 X 2.50); and Certificate Value of $50,000 will produce a
Guideline Minimum Death Benefit of $125,000 ($50,000 X 2.50).


Similarly, if Certificate Value exceeds $33,333, each dollar taken out of
Certificate Value will reduce the Death Benefit by $2.50. If, for example, the
Certificate Value is reduced from $45,000 to $40,000 because of partial
withdrawals, charges or negative investment performance, the Death Benefit will
be reduced from $112,500 to $100,000. If at any time, however, Certificate Value
multiplied by the applicable percentage is less than the Face Amount plus
Certificate Value, then the Death Benefit will be the current Face Amount plus
Certificate Value.

The applicable percentage becomes lower as the Insured's Age increases. If the
Insured's Age in the above example were 50, the Death Benefit must be at least
1.85 times the Certificate Value. The amount of the Death Benefit would be the
sum of the Certificate Value plus $50,000 unless the Certificate Value exceeded
$58,824 (rather than $33,333). Each dollar added to or subtracted from the
Certificate would change the Death Benefit by $1.85.

The Death Benefit under Option 2 will always be the greater of the Face Amount
plus Certificate Value or the Certificate Value multiplied by the applicable
percentage.

CHANGE IN DEATH BENEFIT OPTION

Generally, if Death Benefit Option 1 or Option 2 is in effect, the Death Benefit
Option in effect may be changed once each Certificate year by sending a Written
Request for change to the Principal Office. The effective date of any such
change will be the Monthly Processing Date on or following the date of receipt
of

                                       31
<PAGE>
the request. No charges will be imposed on changes in Death Benefit Options. If
Option 3 is in effect, you may not change to either Option 1 or Option 2.


If the Death Benefit Option is changed from Option 2 to Option 1, the Face
Amount will be increased to equal the Death Benefit which would have been
payable under Option 2 on the effective date of the change (i.e., the Face
Amount immediately prior to the change plus the Certificate Value on the date of
the change). The amount of the Death Benefit will not be altered at the time of
the change. However, the change in option will affect the determination of the
Death Benefit from that point on, since the Certificate Value will no longer be
added to the Face Amount in determining the Death Benefit. The Death Benefit
will equal the new Face Amount (or, if higher, the Guideline Minimum Death
Benefit). The cost of insurance may be higher or lower than it otherwise would
have been since any increases or decreases in Certificate Value will,
respectively, reduce or increase the Insurance Amount at Risk under Option 1.
Assuming a positive net investment return with respect to any amounts in the
Separate Account, changing the Death Benefit Option from Option 2 to Option 1
will reduce the Insurance Amount at Risk and, therefore, the cost of insurance
charge for all subsequent Monthly Deductions, compared to what such charge would
have been if no such change were made.



If the Death Benefit Option is changed from Option 1 to Option 2, the Face
Amount will be decreased to equal the Death Benefit less the Certificate Value
on the effective date of the change. This change may not be made if it would
result in a Face Amount less than $40,000. A change from Option 1 to Option 2
will not alter the amount of the Death Benefit at the time of the change, but
will affect the determination of the Death Benefit from that point on. Because
the Certificate Value will be added to the new specified Face Amount, the Death
Benefit will vary with the Certificate Value. Thus, under Option 2, the
Insurance Amount at Risk will always equal the Face Amount unless the Guideline
Minimum Death Benefit is in effect. The cost of insurance may also be higher or
lower than it otherwise would have been without the change in Death Benefit
Option. See CHARGES AND DEDUCTIONS -- "Monthly Deduction from Certificate
Value."


A change in Death Benefit Option may result in total premiums paid exceeding the
then current maximum premium limitation determined by Internal Revenue Service
Rules. In such event, the Company will pay the excess to the Certificate Owner.
See THE CERTIFICATE -- "Premium Payments."

CHANGE IN FACE AMOUNT

Subject to certain limitations, you may increase or decrease the specified Face
Amount of a Certificate at any time by submitting a Written Request to the
Company. Any increase or decrease in the specified Face Amount requested by you
will become effective on the Monthly Processing Date on or next following the
date of receipt of the request at the Principal Office or, if Evidence of
Insurability is required, the date of approval of the request.

INCREASES


Along with the Written Request for an increase, you must submit satisfactory
Evidence of Insurability. The consent of the Insured may also be required
whenever the Face Amount is increased. A request for an increase in the Face
Amount may not be less than an amount determined by the Company. This amount
varies by group but in no event will this amount exceed $10,000. You may not
increase the Face Amount after the Insured reaches Age 80. An increase must be
accompanied by an additional premium if the Certificate Value is less than $50
plus an amount equal to the sum of two Monthly Deductions. On the effective date
of each increase in the Face Amount, a transaction charge of $2.50 per $1,000 of
increase up to $40, will be deducted from the Certificate Value for
administrative costs. The effective date of the increase will be the first
Monthly Processing Date on or following the date all of the conditions for the
increase are met.


An increase in the Face Amount will generally affect the Insurance Amount at
Risk, and may affect the portion of the Insurance Amount at Risk included in
various Underwriting Classes (if more than one Underwriting Class applies), both
of which may affect the monthly cost of insurance charges. A surrender charge
will also

                                       32
<PAGE>
be calculated for the increase. See CHARGES AND DEDUCTIONS -- "Monthly Deduction
from Certificate Value" and "Surrender Charge."

After increasing the Face Amount, you will have the right (1) during a Free-Look
Period, to have the increase cancelled and the charges which would not have been
deducted but for the increase will be credited to the Certificate, and
(2) during the first 24 months following the increase, to transfer any or all
Certificate Value to the General Account free of charge. See THE CERTIFICATE --
"Free-Look Period" and "Conversion Privileges." A refund of charges which would
not have been deducted but for the increase will be made at your request.

DECREASES

The minimum amount for a decrease in the Face Amount is $10,000. By current
Company practice, the Face Amount in force after any decrease may not be less
than $50,000. If, following a decrease in the Face Amount, the Certificate would
not comply with the maximum premium limitation applicable under the IRS rules,
the decrease may be limited or Certificate Value may be returned to the
Certificate Owner (at your election) to the extent necessary to meet the
requirements. A return of Certificate Value may result in tax liability to you.

A decrease in the Face Amount will affect the total Insurance Amount at Risk and
the portion of the Insurance Amount at Risk covered by various Underwriting
Classes, both of which may affect a Certificate Owner's monthly cost of
insurance charges. See CHARGES AND DEDUCTIONS -- "Monthly Deduction from
Certificate Value."

For purposes of determining the cost of insurance charge, any decrease in the
Face Amount will reduce the Face Amount in the following order: (a) the Face
Amount provided by the most recent increase; (b) the next most recent increases
successively; and (c) the initial Face Amount. This order will also be used to
determine whether a surrender charge will be deducted and in what amount. If the
Face Amount is decreased while the Payor Provisions apply (see CERTIFICATE
TERMINATION AND REINSTATEMENT -- "Termination"), the above order may be modified
to determine the cost of insurance charge. You may then reduce or eliminate any
Face Amount for which you are paying the insurance charges, on a
last-in/first-out basis, before you reduce or eliminate amounts of insurance
which are paid by the Payor.

If you request a decrease in the Face Amount, the amount of any surrender charge
deducted will reduce the current Certificate Value. On the effective date of
each decrease in the Face Amount, a transaction charge of $2.50 per $1,000 of
decrease, up to a maximum of $40, will be deducted from the Certificate Value
for administrative costs. You may specify one Sub-Account from which the
transaction charge and, if applicable, any surrender charge will be deducted. If
you do not specify a Sub-Account, the Company will make a Pro-Rata Allocation.
The current surrender charge will be reduced by the amount of any surrender
charge deducted. See CHARGES AND DEDUCTIONS -- "Surrender Charge" and
APPENDIX D -- CALCULATION OF MAXIMUM SURRENDER CHARGES.

CERTIFICATE VALUE AND SURRENDER VALUE

The Certificate Value is the total amount available for investment and is equal
to the sum of the accumulation in the General Account and the value of the Units
in the Sub-Accounts. The Certificate Value is used in determining the Surrender
Value (the Certificate Value less any Debt and any surrender charge). See THE
CERTIFICATE -- "Surrender." There is no guaranteed minimum Certificate Value.
Because Certificate Value on any date depends upon a number of variables, it
cannot be predetermined. Certificate Value and Surrender Value will reflect
frequency and amount of Net Premiums paid, interest credited to accumulations in
the General Account, the investment performance of the chosen Sub-Accounts, any
partial withdrawals, any loans, any loan repayments, any loan interest paid or
credited, and any charges assessed in connection with the Certificate.

                                       33
<PAGE>
CALCULATION OF CERTIFICATE VALUE

The Certificate Value is determined on the Date of Issue and on each Valuation
Date. On the Date of Issue, the Certificate Value will be the Net Premiums
received, plus any interest earned during the underwriting period when premiums
are held in the General Account (before being transferred to the Separate
Account; see THE CERTIFICATE -- "Enrollment Form for a Certificate") less any
Monthly Deductions due. On each Valuation Date after the Date of Issue the
Certificate Value will be:

(1) the sum of the values in each of the Sub-Accounts on the Valuation Date,
    determined for each Sub-Account by multiplying the value of a Unit in that
    Sub-Account on that date by the number of such Units allocated to the
    Certificate; plus

(2) the value in the General Account (including any amounts transferred to the
    General Account with respect to a loan).

Thus, the Certificate Value is determined by multiplying the number of Units in
each Sub-Account by their value on the particular Valuation Date, adding the
products, and adding accumulations in the General Account, if any.

THE UNIT

You allocate the Net Premiums among the Sub-Accounts. Allocations to the
Sub-Accounts are credited to the Certificate in the form of Units. Units are
credited separately for each Sub-Account.

The number of Units of each Sub-Account credited to the Certificate is equal to
the portion of the Net Premium allocated to the Sub-Account, divided by the
dollar value of the applicable Unit as of the Valuation Date the payment is
received at the Principal Office. The number of Units will remain fixed unless
changed by a subsequent split of Unit value, transfer, partial withdrawal or
surrender. In addition, if the Company is deducting the Monthly Deduction or
other charges from a Sub-Account, each such deduction will result in
cancellation of a number of Units equal in value to the amount deducted.

The dollar value of a Unit of each Sub-Account varies from Valuation Date to
Valuation Date based on the investment experience of that Sub-Account. That
experience, in turn, will reflect the investment performance, expenses and
charges of the respective Underlying Fund. The value of a Unit was set at $1.00
on the first Valuation Date for each Sub-Account. The dollar value of a Unit on
a given Valuation Date is determined by multiplying the dollar value of the
corresponding Unit as of the immediately preceding Valuation Date by the
appropriate net investment factor.

NET INVESTMENT FACTOR

The net investment factor measures the investment performance of a Sub-Account
of the Separate Account during the Valuation Period just ended. The net
investment factor for each Sub-Account is equal to 1.0000 plus the number
arrived at by dividing (a) by (b), where

(a) is the investment income of that Sub-Account for the Valuation Period, plus
    capital gains, realized or unrealized, credited during the Valuation Period;
    minus capital losses, realized or unrealized, charged during the Valuation
    Period; adjusted for provisions made for taxes, if any; and

(b) is the value of that Sub-Account's assets at the beginning of the Valuation
    Period.

The net investment factor may be greater or less than one. Therefore, the value
of a Unit may increase or decrease. You bear the investment risk. Subject to
applicable state and federal laws, the Company reserves the right to change the
methodology used to determine the net investment factor. Allocations to the
General Account are not converted into Units, but are credited interest at a
rate periodically set by the Company. See MORE INFORMATION ABOUT THE GENERAL
ACCOUNT.

                                       34
<PAGE>
PAYMENT OPTIONS

During the Insured's lifetime, you may arrange for the Death Proceeds to be paid
in a single sum or under one or more of the payment options then offered by the
Company. These payment options are also available at the Final Premium Payment
Date and if the Certificate is surrendered. If no election is made, the Company
will pay the Death Proceeds in a single sum. See APPENDIX B -- PAYMENT OPTIONS.

OPTIONAL INSURANCE BENEFITS

Subject to certain requirements, one or more of the optional insurance benefits
described in APPENDIX A -- OPTIONAL BENEFITS may be added to a Certificate by
rider. The cost of any optional insurance benefits will be deducted as part of
the Monthly Deduction. See CHARGES AND DEDUCTIONS -- "Monthly Deduction from
Certificate Value."

SURRENDER

You may at any time surrender the Certificate and receive its Surrender Value.
The Surrender Value is the Certificate Value, less Debt and applicable surrender
charges. The Surrender Value will be calculated as of the Valuation Date on
which a Written Request for surrender and the Certificate are received at the
Principal Office. A surrender charge may be deducted when a Certificate is
surrendered if less than 15 full Certificate years have elapsed from the Date of
Issue of the Certificate or from the effective date of any increase in the Face
Amount. See CHARGES AND DEDUCTIONS -- "Surrender Charge."

The proceeds on surrender may be paid in a lump sum or under one of the payment
options the Company offers. See APPENDIX B -- PAYMENT OPTIONS. The Company will
normally pay the Surrender Value within seven days following the Company's
receipt of the surrender request, but the Company may delay payment under the
circumstances described in OTHER CERTIFICATE PROVISIONS -- "Postponement of
Payments."

For important tax considerations which may result from surrender see FEDERAL TAX
CONSIDERATIONS.

PAID-UP INSURANCE OPTION

On Written Request, you may elect life insurance coverage, usually for a reduced
amount, for the life of the Insured with no further premiums due. The Paid-Up
Insurance will be the amount that the Surrender Value can purchase for a net
single premium at the Insured's Age and Underwriting Class on the date this
option is elected. If the Surrender Value exceeds the net single premium, we
will pay the excess to you. The net single premium is based on the Commissioners
1980 Standard Ordinary Mortality Tables, Smoker or Non-Smoker (Table B for
unisex certificates) with increases in the tables for non-standard risks.
Interest will not be less than 4.5%.

IF THE PAID-UP INSURANCE OPTION IS ELECTED, THE FOLLOWING
CERTIFICATE OWNER RIGHTS AND BENEFITS WILL BE AFFECTED:

    - Benefit and the Death Benefit options will not apply

    - We will not allow transfers of Certificate Value from the General Account
      back to the Separate Account

    - You may not make further As described above, the Paid-Up Insurance benefit
      will be computed differently from the net Death payments

    - You may not increase or decrease the Face Amount or make partial
      withdrawals

                                       35
<PAGE>
    - Riders will continue only with our consent

You may, after electing Paid-Up Insurance, surrender the Certificate for its net
cash value. The guaranteed cash value is the net single premium for the Paid-Up
Insurance at the Insured's attained Age. The net cash value is the cash value
less any outstanding Debt. We will transfer the Certificate Value in the
Separate Account to the General Account on the date we receive Written Request
to elect the option.

On election of Paid-Up Insurance, the Certificate often will become a modified
endowment contract. If a Certificate becomes a modified endowment contract,
Certificate loans, partial withdrawals or surrender will receive unfavorable
federal tax treatment. See FEDERAL TAX CONSIDERATIONS -- "Modified Endowment
Contracts."

PARTIAL WITHDRAWAL

Any time after the first Certificate year, you may withdraw a portion of the
Surrender Value of the Certificate, subject to the limits stated below, upon
Written Request filed at the Principal Office. The Written Request must indicate
the dollar amount you wish to receive and the Accounts from which such amount is
to be withdrawn. You may allocate the amount withdrawn among the Sub-Accounts
and the General Account. If you do not provide allocation instructions, the
Company will make a Pro-Rata Allocation. Each partial withdrawal must be in a
minimum amount of $500. Under Option 1 or Option 3, the Face Amount is reduced
by the amount of the partial withdrawal, and a partial withdrawal will not be
allowed if it would reduce the Face Amount below $40,000.

A partial withdrawal from a Sub-Account will result in the cancellation of the
number of Units equivalent in value to the amount withdrawn. The amount
withdrawn equals the amount requested by you plus the transaction charge and any
applicable partial withdrawal charge as described under CHARGES AND
DEDUCTIONS -- "Charges on Partial Withdrawal." The Company will normally pay the
amount of the partial withdrawal within seven days following the Company's
receipt of the partial withdrawal request, but the Company may delay payment
under certain circumstances described in OTHER CERTIFICATE PROVISIONS --
"Postponement of Payments." For important tax consequences which may result from
partial withdrawals, see FEDERAL TAX CONSIDERATIONS.

                             CHARGES AND DEDUCTIONS

Charges will be deducted to compensate the Company for providing the insurance
benefits set forth in the Certificate and any additional benefits added by
rider, providing servicing, incurring distribution expenses, and assuming
certain risks in connection with the Certificates. Certain of the charges
described below may be reduced for Certificates issued in connection with a
specific group under a non-qualified benefit plan. Charges and deductions may
vary based on criteria, for example, such as the purpose for which the
Certificates are purchased, the size of the benefit plan and the expected number
of participants, the underwriting characteristics of the group, the levels and
types of administrative services provided to the benefit plan and participants,
and anticipated aggregate premium payments. From time to time the Company may
modify both the amounts and criteria for reductions, which will not be unfairly
discriminatory against any person.


Upon full surrender of the Certificate within the first three certificate years,
in certain situations the Company will, upon written request, refund a
percentage of the portion of the previously paid Premium Expense Charge that
exceeded our local, state and federal tax expenses. The following conditions
apply:



    - The original owner of the Certificate and certificates thereunder is a
      corporation, a corporate grantor trust, or an individual or trust under a
      corporate sponsored collateral assignment split dollar agreement, and the
      ownership has not been changed;


                                       36
<PAGE>

    - The request to surrender the Certificate and all certificates thereunder
      must be received prior to the end of the third Certificate year; and



    - The Certificate and certificates have not been exchanged to another
      carrier.


PREMIUM EXPENSE CHARGE

A charge may be deducted from each premium payment for state and local premium
taxes paid by the Company. State premium taxes generally range from 0.75% to 5%,
while local premium taxes (if any) vary by jurisdiction within a state. The
Company guarantees that the charge for premium taxes will not exceed 10%. Upon
request, the Company may permit all or part of the Premium Expense Charge to be
deducted as part of the monthly deduction. The premium tax charge may change
when either the applicable jurisdiction changes or the tax rate within the
applicable jurisdiction changes. The Company should be notified of any change in
address of the Insured as soon as possible.

Additional charges are made to compensate the Company for federal taxes imposed
for deferred acquisition cost ("DAC") taxes and for distribution expenses
related to the Certificates. The DAC tax deduction may range from zero to 1% of
premiums, depending on the group to which the Policy is issued. The charge for
distribution expenses may range from zero to 10%. The distribution charge may
vary, depending upon such factors, for example, as the type of the benefit plan,
average number of participants, average Face Amount of the Certificates,
anticipated average annual premiums, and the actual distribution expenses
incurred by the Company.

MONTHLY DEDUCTION FROM CERTIFICATE VALUE

On the Date of Issue and each Monthly Processing Date thereafter prior to the
Final Premium Payment Date, certain charges ("Monthly Deduction") will be
deducted from the Certificate Value. The Monthly Deduction includes a charge for
cost of insurance, a charge for the cost of any additional benefits provided by
rider and a charge for Certificate administrative expenses that may be up to
$10, depending on the group to which the Policy is issued. The Monthly Deduction
may also include a charge for Separate Account administrative expenses and a
charge for mortality and expense risks. The Separate Account administrative
charge may continue for up to 10 Certificate years and may be up to 0.25% of
Certificate Value in each Sub-Account, depending on the group to which the
Policy was issued. The mortality and expense risk charge may be up to 0.90% of
Certificate Value in each Sub-Account. The Monthly Deduction on or following the
effective date of a requested change in the Face Amount will also include a
charge of $2.50 per $1,000 of increase or decrease, to a maximum of $40, for
administrative costs associated with the change. See THE CERTIFICATE -- "Charge
for Change in Face Amount."

You may specify from which Sub-Account the cost of insurance charge, the charge
for Certificate administrative expenses, the mortality and expense risk charge,
and the charge for the cost of additional benefits provided by rider will be
deducted. If the Payor Provision is in force, all cost of insurance charges and
administrative charges will be deducted from the Monthly Deduction Sub-Account.
If no allocation is specified, the Company will make a Pro-Rata Allocation.

The Separate Account administrative charge and the mortality and expense risk
charge are assessed against each Sub-Account that generates a charge. In the
event that a charge is greater than the value of the Sub-Account to which it
relates on a Monthly Processing Date, the Company will make a Pro-Rata
Allocation of the unpaid balance.

Monthly Deductions are made on the Date of Issue and on each Monthly Processing
Date until the Final Premium Payment Date. No Monthly Deductions will be made on
or after the Final Premium Payment Date.

                                       37
<PAGE>
COST OF INSURANCE

This charge is designed to compensate the Company for the anticipated cost of
providing Death Proceeds to Beneficiaries of those Insureds who die prior to the
Final Premium Payment Date. The cost of insurance is determined on a monthly
basis, and is determined separately for the initial Face Amount and for each
subsequent increase in the Face Amount. Because the cost of insurance depends
upon a number of variables, it can vary from month to month and from group to
group.

CALCULATION OF THE CHARGE

If Death Benefit Option 2 is in effect, the monthly cost of insurance charge for
the initial Face Amount will equal the applicable cost of insurance rate
multiplied by the initial Face Amount. If Death Benefit Option 1 or Option 3 is
in effect, however, the applicable cost of insurance rate will be multiplied by
the initial Face Amount less the Certificate Value (minus charges for rider
benefits) at the beginning of the Certificate month. Thus, the cost of insurance
charge may be greater if Death Benefit Option 2 is in effect than if Death
Benefit Option 1 or Option 3 is in effect, assuming the same Face Amount in each
case and assuming that the Minimum Death Benefit is not in effect.

In other words, since the Death Benefit under Option 1 or Option 3 remains
constant while the Death Benefit under Option 2 varies with the Certificate
Value, any Certificate Value increases will reduce the insurance charge under
Option 1 or Option 3, but not under Option 2.

If Death Benefit Option 2 is in effect, the monthly insurance charge for each
increase in the Face Amount (other than an increase caused by a change in Death
Benefit Option) will be equal to the cost of insurance rate applicable to that
increase multiplied by the increase in the Face Amount. If Death Benefit
Option 1 or Option 3 is in effect, the applicable cost of insurance rate will be
multiplied by the increase in the Face Amount reduced by any Certificate Value
(minus rider charges) in excess of the initial Face Amount at the beginning of
the Certificate month.


If the Guideline Minimum Death Benefit is in effect under any Option, a monthly
cost of insurance charge will also be calculated for that portion of the Death
Benefit which exceeds the current Face Amount. This charge will be calculated
by:



    - multiplying the cost of insurance rate applicable to the initial Face
      Amount times the Guideline Minimum Death Benefit (Certificate Value times
      the applicable percentage), minus


       - the greater of the Face Amount or the Certificate Value under Death
         Benefit Option 1 or Option 3,

                                           OR

       - the Face Amount plus the Certificate Value under Death Benefit
         Option 2.


When the Guideline Minimum Death Benefit is in effect, the cost of insurance
charge for the initial Face Amount and for any increases will be calculated as
set forth in the preceding two paragraphs.


The monthly cost of insurance charge will also be adjusted for any decreases in
the Face Amount. See THE CERTIFICATE -- "Change in Face Amount: DECREASES."

COST OF INSURANCE RATES


This Certificate is sold to eligible individuals who are members of a
non-qualified benefit plan having a minimum, depending on the group, of five or
more members. A portion of the initial Face Amount may be issued on a preferred,
standard, guaranteed or simplified underwriting basis. The amount of this
portion will be determined for each group, and may vary based on characteristics
within the group.


                                       38
<PAGE>

The determination of the Underwriting Class for the guaranteed or simplified
issue portion will, in part, be based on the type of group; purpose for which
the Certificates are purchased; the number of persons eligible to participate in
the plan; expected percentage of eligible persons participating in the plan;
aggregate premiums paid; and the amount of guaranteed or simplified underwriting
insurance to be issued. Larger groups, higher participation rates and
occupations with historically favorable mortality rates will generally result in
the individuals within that group being placed in a more favorable Underwriting
Class.



Cost of insurance rates are based on a blended unisex rate table, Age and
Underwriting Class of the Insured at the Date of Issue, the effective date of an
increase or date of rider, as applicable, the amount of premiums paid less any
debt and any partial withdrawals and withdrawal charges. For those Certificates
issued on a unisex basis, sex-distinct rates do not apply. The cost of insurance
rates are determined at the beginning of each Certificate year for the initial
Face Amount. The cost of insurance rates for an increase in the Face Amount or
rider are determined annually on the anniversary of the effective date of each
increase or rider. The cost of insurance rates generally increase as the
Insured's Age increases. The actual monthly cost of insurance rates will be
based on the Company's expectations as to future mortality experience. They will
not, however, be greater than the guaranteed cost of insurance rates set forth
in the Certificate. These guaranteed rates are based on the 1980 Commissioners
Standard Ordinary Mortality Tables (Mortality Table B, Smoker, Non-smoker or
Uni-smoker, for unisex Certificates) and the Insured's Age. The tables used for
this purpose may set forth different mortality estimates for smokers and
non-smokers. Any change in the cost of insurance rates will apply to all persons
in the group of the same insuring Age and Underwriting Class whose Certificates
have been in force for the same length of time.



The Underwriting Class of an Insured will affect the cost of insurance rates.
The Company currently places Insureds into preferred Underwriting Classes,
standard Underwriting Classes and substandard Underwriting Classes. In an
otherwise identical Certificate, an Insured in the preferred Underwriting Class
will generally have a lower cost of insurance than an Insured in a standard
Underwriting Class who, in turn, will have a lower cost of insurance than an
Insured in a substandard Underwriting Class with a higher mortality risk. The
Underwriting Classes may be divided into two categories or aggregated: smokers
and non-smokers. Non-smoking Insureds will incur lower cost of insurance rates
than Insureds who are classified as smokers but who are otherwise in the same
Underwriting Class. Any Insured with an Age at issuance under 18 will be
classified initially as regular, unless substandard. The Insured then will be
classified as a smoker at Age 18 unless the Insured provides satisfactory
evidence that the Insured is a non-smoker. The Company will provide notice to
you of the opportunity for the Insured to be classified as a non-smoker when the
Insured reaches Age 18.


The cost of insurance rate is determined separately for the initial Face Amount
and for the amount of any increase in the Face Amount. For each increase in the
Face Amount you request, at a time when the Insured is in a less favorable
Underwriting Class than previously, a correspondingly higher cost of insurance
rate will apply only to that portion of the Insurance Amount at Risk for the
increase. For the initial Face Amount and any prior increases, the Company will
use the Underwriting Class previously applicable. On the other hand, if the
Insured's Underwriting Class improves on an increase, the lower cost of
insurance rate generally will apply to the entire Insurance Amount at Risk.

MONTHLY CERTIFICATE ADMINISTRATIVE CHARGE

Prior to the Final Premium Payment Date, a monthly Certificate administrative
charge of up to $10 per month, depending on the group to which the Policy was
issued, will be deducted from the Certificate Value. This charge will be used to
compensate the Company for expenses incurred in the administration of the
Certificate, and will compensate the Company for first-year underwriting and
other start-up expenses incurred in connection with the Certificate. These
expenses include the cost of processing enrollment forms, conducting medical
examinations, determining insurability and the Insured's Underwriting Class, and
establishing Certificate records. The Company does not expect to derive a profit
from these charges.

                                       39
<PAGE>
MONTHLY SEPARATE ACCOUNT ADMINISTRATIVE CHARGE

The Company can make an administrative charge on an annual basis of up to 0.25%
of the Certificate Value in each Sub-Account. The duration of this charge can be
for up to 10 years. This charge is designed to reimburse the Company for the
costs of administering the Separate Account and Sub-Accounts. The charge is not
expected to be a source of profit. The administrative expenses assumed by the
Company in connection with the Separate Account and Sub-Accounts include, but
are not limited to, clerical, accounting, actuarial and legal services, rent,
postage, telephone, office equipment and supplies, expenses of preparing and
printing registration statements, expenses of preparing and typesetting
prospectuses and the cost of printing prospectuses not allocable to sales
expense, filing and other fees.

MONTHLY MORTALITY AND EXPENSE RISK CHARGE

The Company can make a mortality and expense risk charge on an annual basis of
up to 0.90% of the Certificate Value in each Sub-Account. This charge is for the
mortality risk and expense risk which the Company assumes in relation to the
variable portion of the Certificates. The total charges may be different between
groups and increased or decreased within a group, subject to compliance with
applicable state and federal requirements, but may not exceed 0.90% on an annual
basis.

The mortality risk assumed by the Company is that Insureds may live for a
shorter time than anticipated, and that the Company will, therefore, pay an
aggregate amount of Death Proceeds greater than anticipated. The expense risk
assumed is that the expenses incurred in issuing and administering the
Certificates will exceed the amounts realized from the administrative charges
provided in the Certificates. If the charge for mortality and expense risks is
not sufficient to cover actual mortality experience and expenses, the Company
will absorb the losses. If costs are less than the amounts provided, the
difference will be a profit to the Company. To the extent this charge results in
a current profit to the Company, such profit will be available for use by the
Company for, among other things, the payment of distribution, sales and other
expenses. Since mortality and expense risks involve future contingencies which
are not subject to precise determination in advance, it is not feasible to
identify specifically the portion of the charge which is applicable to each.

CHARGES REFLECTED IN THE ASSETS OF THE SEPARATE ACCOUNT

Because the Sub-Accounts purchase shares of the Underlying Investment Companies,
the value of the Units of the Sub-Accounts will reflect the investment advisory
fee and other expenses incurred by the Underlying Investment Companies. The
prospectuses and Statements of Additional Information of the Underlying Funds
contain additional information concerning such fees and expenses.

No charges are currently made against the Sub-Accounts for federal or state
income taxes. Should the Company determine that taxes will be imposed, the
Company may make deductions from the Sub-Account to pay such taxes. See FEDERAL
TAX CONSIDERATIONS. The imposition of such taxes would result in a reduction of
the Certificate Value in the Sub-Accounts.

SURRENDER CHARGE

The Certificate may provide for a contingent surrender charge. A separate
surrender charge, described in more detail below, may be calculated upon the
issuance of the Certificate and for each increase in the Face Amount. The
surrender charge is comprised of a contingent deferred administrative charge and
a contingent deferred sales charge. The contingent deferred administrative
charge compensates the Company for expenses incurred in administering the
Certificate. The contingent deferred sales charge compensates the Company for
expenses relating to the distribution of the Certificate, including agents'
commissions, advertising and the printing of the prospectus and sales
literature.

A surrender charge may be deducted if you request a full surrender of the
Certificate or a decrease in the Face Amount. The duration of the surrender
charge may be up to 15 years from the Date of Issue or from the effective date
of any increase in the Face Amount. The maximum surrender charge calculated upon
issuance

                                       40
<PAGE>
of the Certificate is an amount up to the sum of (a) plus (b), where (a) is a
deferred administrative charge equal to $8.50 per thousand dollars of the
initial Face Amount, and (b) is a deferred sales charge of up to 50% (less any
premium expense charge not associated with state and local premium taxes) of
premiums received up to the Guideline Annual Premium. In accordance with
limitations under state insurance regulations, the amount of the maximum
surrender charge will not exceed a specified amount per thousand dollars of
initial Face Amount, as indicated in APPENDIX D -- CALCULATION OF MAXIMUM
SURRENDER CHARGES. The maximum surrender charge remains level for up to 24
Certificate months, reduces uniformly each month for the balance of the
surrender charge period, and is zero thereafter. This reduction in the maximum
surrender charge will reduce the deferred sales charge and the deferred
administrative charge proportionately.

If you surrender the Certificate during the first two years following the Date
of Issue before making premium payments associated with the initial Face Amount
which are at least equal to one Guideline Annual Premium, the deferred
administrative charge will be $8.50 per thousand dollars of initial Face Amount,
as described above, but the deferred sales charge will not exceed 30% (less any
premium expense charge not associated with state and local premium taxes) of
premiums received, up to one Guideline Annual Premium, plus 9% of premiums
received in excess of one Guideline Annual Premium. See APPENDIX D --
CALCULATION OF MAXIMUM SURRENDER CHARGES.

A separate surrender charge may apply to and is calculated for each increase in
the Face Amount. The surrender charge for the increase is in addition to that
for the initial Face Amount. The maximum surrender charge for the increase is up
to the sum of (a) plus (b), where (a) is up to $8.50 per thousand dollars of
increase, and (b) is a deferred sales charge of up to 50% (less any premium
expense charge not associated with state and local premium taxes) of premiums
associated with the increase, up to the Guideline Annual Premium for the
increase. In accordance with limitations under state insurance regulations, the
amount of the surrender charge will not exceed a specified amount per thousand
dollars of increase, as indicated in APPENDIX D -- CALCULATION OF MAXIMUM
SURRENDER CHARGES. As is true for the initial Face Amount, (a) is a deferred
administrative charge, and (b) is a deferred sales charge.

The maximum surrender charge for the increase remains level for up to 24
Certificate months, reduces uniformly each month for the balance of the
surrender charge period, and is zero thereafter. During the first two
Certificate years following an increase in the Face Amount before making premium
payments associated with the increase in the Face Amount which are at least
equal to one Guideline Annual Premium, the deferred administrative charge will
be $8.50 per thousand dollars of increase in the Face Amount, as described
above, but the deferred sales charge imposed will be less than the maximum
described above. Upon such a surrender, the deferred sales charge will not
exceed 30% (less any premium expense charge not associated with state and local
premium taxes) of premiums associated with the increase, up to one Guideline
Annual Premium (for the increase), plus 9% of premiums associated with the
increase in excess of one Guideline Annual Premium. See APPENDIX D --
CALCULATION OF MAXIMUM SURRENDER CHARGES. The premiums associated with the
increase are determined as described below. Additional premium payments may not
be required to fund a requested increase in the Face Amount.

Therefore, a special rule, which is based on relative Guideline Annual Premium
payments, applies whereby the Certificate Value will be allocated between the
initial Face Amount and the increase. Subsequent premium payments are allocated
between the initial Certificate and the increase. For example, suppose the
Guideline Annual Premium is equal to $1,500 before an increase and is equal to
$2,000 as a result of the increase. The Certificate Value on the effective date
of the increase would be allocated 75% ($1,500/$2,000) to the initial Face
Amount and 25% to the increase. All future premiums would also be allocated 75%
to the initial Face Amount and 25% to the increase. Thus, existing Certificate
Value associated with the increase will equal the portion of Certificate Value
allocated to the increase on the effective date of the increase, before any
deductions are made. Premiums associated with the increase will equal the
portion of the premium payments actually made on or after the effective date of
the increase which are allocated to the increase. See APPENDIX D -- CALCULATION
OF MAXIMUM SURRENDER CHARGES, for examples illustrating the

                                       41
<PAGE>
calculation of the maximum surrender charge for the initial Face Amount and for
any increases, as well as for the surrender charge based on actual premiums paid
or associated with any increases.

A surrender charge may be deducted on a decrease in the Face Amount. In the
event of a decrease, the surrender charge deducted is a fraction of the charge
that would apply to a full surrender of the Certificate. The fraction will be
determined by dividing the amount of the decrease by the current Face Amount and
multiplying the result by the surrender charge. If more than one surrender
charge is in effect (i.e., pursuant to one or more increases in the Face Amount
of a Certificate), the surrender charge will be applied in the following order:
(1) the most recent increase; (2) the next most recent increases successively;
and (3) the initial Face Amount. Where a decrease causes a partial reduction in
an increase or in the initial Face Amount, a proportionate share of the
surrender charge for that increase or for the initial Face Amount will be
deducted.

CHARGES ON PARTIAL WITHDRAWAL

After the first Certificate year, partial withdrawals of Surrender Value may be
made. The minimum withdrawal is $500. Under Option 1 or Option 3, the Face
Amount is reduced by the amount of the partial withdrawal, and a partial
withdrawal will not be allowed if it would reduce the Face Amount below $40,000.
A transaction charge which is the smaller of 2% of the amount withdrawn, or $25,
will be assessed on each partial withdrawal to reimburse the Company for the
cost of processing the withdrawal. The Company does not expect to make a profit
on this charge. The transaction fee applies to all partial withdrawals,
including a Withdrawal without a surrender charge.

A partial withdrawal charge may also be deducted from Certificate Value. For
each partial withdrawal you may withdraw an amount equal to 10% of the
Certificate Value on the date the written withdrawal request is received by the
Company less the total of any prior withdrawals in that Certificate year which
were not subject to the partial withdrawal charge, without incurring a partial
withdrawal charge. Any partial withdrawal in excess of this amount ("excess
withdrawal") will be subject to the partial withdrawal charge. The partial
withdrawal charge is equal to 5% of the excess withdrawal up to the amount of
the surrender charge(s) on the date of withdrawal. There will be no partial
withdrawal charge if there is no surrender charge on the date of withdrawal
(i.e., 15 years have passed from the Date of Issue and from the effective date
of any increase in the Face Amount).

This right is not cumulative from Certificate year to Certificate year. For
example, if only 8% of Certificate Value was withdrawn in Certificate year two,
the amount you could withdraw in subsequent Certificate years would not be
increased by the amount you did not withdraw in the second Certificate year.

The Certificate's outstanding surrender charge will be reduced by the amount of
the partial withdrawal charge deducted, by proportionately reducing the deferred
sales charge component and the deferred administrative charge component. The
partial withdrawal charge deducted will decrease existing surrender charges in
the following order:

    - first, the surrender charge for the most recent increase in the Face
      Amount;

    - second, the surrender charge for the next most recent increases
      successively;

    - last, the surrender charge for the initial Face Amount.

See APPENDIX D -- CALCULATION OF MAXIMUM SURRENDER CHARGES for an example
illustrating the calculation of the charges on partial withdrawal and their
impact on the surrender charges.

                                       42
<PAGE>
TRANSFER CHARGES

The first twelve transfers in a Certificate year will be free of charge.
Thereafter, a transfer charge of $10 will be imposed for each transfer request
to reimburse the Company for the administrative costs incurred in processing the
transfer request. The Company reserves the right to increase the charge, but it
will never exceed $25. The Company also reserves the right to change the number
of free transfers allowed in a Certificate year. See THE CERTIFICATE --
"Transfer Privilege."

You may have automatic transfers of at least $100 made on a periodic basis,
every 1, 2 or 3 months (a) from the Sub-Accounts which invest in the Money
Market Fund and Government Bond Fund of the Trust, respectively, to one or more
of the other Sub-Accounts, or (b) to reallocate Certificate Value among the
Sub-Accounts. The first automatic transfer counts as one transfer towards the
twelve free transfers allowed in each Certificate year. Each subsequent
automatic transfer is without charge and does not reduce the remaining number of
transfers which may be made without charge.

If you utilize the Conversion Privilege, Loan Privilege, or reallocate
Certificate Value within 20 days of the Date of Issue of the Certificate, any
resulting transfer of Certificate Value from the Sub-Accounts to the General
Account will be free of charge, and in addition to the twelve free transfers in
a Certificate year. See THE CERTIFICATE -- "Conversion Privileges" and
CERTIFICATE LOANS.

CHARGE FOR CHANGE IN FACE AMOUNT

For each increase or decrease in the Face Amount you request, a transaction
charge of $2.50 per $1,000 of increase or decrease, to a maximum of $40, may be
deducted from the Certificate Value to reimburse the Company for administrative
costs associated with the change. This charge is guaranteed not to increase, and
the Company does not expect to make a profit on this charge.

OTHER ADMINISTRATIVE CHARGES

The Company reserves the right to impose a charge (not to exceed $25) for the
administrative costs incurred for changing the Net Premium allocation
instructions, for changing the allocation of any Monthly Deductions among the
various Sub-Accounts, or for a projection of values.

                               CERTIFICATE LOANS

Loans may be obtained by request to the Company on the sole security of the
Certificate. The total amount which may be borrowed is the Loan Value. In the
first Certificate year, the Loan Value is 75% of Certificate Value reduced by
applicable surrender charges, as well as Monthly Deductions and interest on the
loan to the end of the Certificate year. The Loan Value in the second
Certificate year and thereafter is 90% of an amount equal to Certificate Value
reduced by applicable surrender charges. There is no minimum limit on the amount
of the loan. The loan amount will normally be paid within seven days after the
Company receives the loan request at its Principal Office, but the Company may
delay payments under certain circumstances. See OTHER CERTIFICATE PROVISIONS --
"Postponement of Payments."

A Certificate loan may be allocated among the General Account and one or more
Sub-Accounts. If you do not make an allocation, the Company will make a Pro-Rata
Allocation based on the amounts in the Accounts on the date the Company receives
the loan request. Certificate Value in each Sub-Account equal to the Certificate
loan allocated to such Sub-Account will be transferred to the General Account,
and the number of Units equal to the Certificate Value so transferred will be
cancelled. This will reduce the Certificate Value in these Sub-Accounts. These
transactions are not treated as transfers for purposes of the transfer charge.

                                       43
<PAGE>
LOAN AMOUNT EARNS INTEREST IN THE GENERAL ACCOUNT

As long as the Certificate is in force, Certificate Value in the General Account
equal to the loan amount will be credited with interest at an effective annual
yield of at least 6.00% per year (7.5% for preferred loans). The current
credited rate is 7.1% (8% for preferred loans). NO ADDITIONAL INTEREST WILL BE
CREDITED TO SUCH CERTIFICATE VALUE.

PREFERRED LOAN OPTION


A preferred loan option is available under the Certificate. The preferred loan
option will be available upon Written Request. It may be revoked by you at any
time. You may change a preferred loan to a non-preferred loan at any time upon
written request. If this option has been selected, after the tenth Certificate
anniversary, Certificate Value in the General Account equal to the loan amount
will be credited with interest at an effective annual yield of at least 7.5%.
The Company's current practice is to credit a rate of interest equal to the rate
being charged for the preferred loan.



There is some uncertainty as to the tax treatment of a preferred loan, which may
be treated as a taxable withdrawal from the Certificate. The preferred loan
option is not available in all states.


LOAN INTEREST CHARGED

Interest accrues daily, and is payable in arrears at the annual rate of 8.0%.
Interest is due and payable at the end of each Certificate year or on a pro-rata
basis for such shorter period as the loan may exist. Interest not paid when due
will be added to the loan amount and bear interest at the same rate. After the
due and unpaid interest is added to the loan amount, if the new loan amount
exceeds the Certificate Value in the General Account, the Company will transfer
Certificate Value equal to that excess loan amount from the Certificate Value in
each Sub-Account to the General Account as security for the excess loan amount.
The Company will allocate the amount transferred among the Sub-Accounts in the
same proportion that the Certificate Value in each Sub-Account bears to the
total Certificate Value in all Sub-Accounts.

REPAYMENT OF DEBT

Loans may be repaid at any time prior to the lapse of the Certificate. Upon
repayment of Debt, the portion of the Certificate Value that is in the General
Account securing the Debt repaid will be allocated to the various Accounts and
increase the Certificate Value in such Accounts in accordance with your
instructions. If you do not make a repayment allocation, the Company will
allocate Certificate Value in accordance with your most recent premium
allocation instructions; provided, however, that loan repayments allocated to
the Separate Account cannot exceed Certificate Value previously transferred from
the Separate Account to secure the Debt.

If Debt exceeds the Certificate Value less the surrender charge, the Certificate
will terminate. A notice of such pending termination will be mailed to the last
known address of you and any assignee. If you do not make sufficient payment
within 62 days after this notice is mailed, the Certificate will terminate with
no value. See CERTIFICATE TERMINATION AND REINSTATEMENT.

EFFECT OF CERTIFICATE LOANS

Although Certificate loans may be repaid at any time prior to the lapse of the
Certificate, Certificate loans will permanently affect the Certificate Value and
Surrender Value, and may permanently affect the Death Proceeds. The effect could
be favorable or unfavorable, depending upon whether the investment performance
of the Sub-Accounts is less than or greater than the interest credited to the
Certificate Value in the General Account attributable to the loan.

Moreover, outstanding Certificate loans and the accrued interest will be
deducted from the proceeds payable upon surrender or the death of the Insured.

                                       44
<PAGE>
                   CERTIFICATE TERMINATION AND REINSTATEMENT

TERMINATION

The failure to make premium payments will not cause the Certificate to lapse
unless:

    - the Surrender Value is insufficient to cover the next Monthly Deduction
      plus loan interest accrued; or

    - if Debt exceeds the Certificate Value.

If one of these situations occurs, the Certificate will be in default. You will
then have a grace period of 62 days, measured from the date of default, to make
sufficient payments to prevent termination. On the date of default, the Company
will send a notice to you and to any assignee of record. The notice will state
the amount of premium due and the date on which it is due.

Failure to make a sufficient payment within the grace period will result in
termination of the Certificate. If the Insured dies during the grace period, the
Death Proceeds will still be payable, but any Monthly Deductions due and unpaid
through the Certificate month in which the Insured dies and any other overdue
charges will be deducted from the Death Proceeds.

PAYOR PROVISIONS

Subject to approval in the state in which the Certificate was issued, if you
name a "Payor" in your enrollment form supplement, the following "Payor
Provisions" will apply:

The Payor may designate what portion, if any, of each payment of a premium is
"excess premium." You may allocate the excess premium among the General Account
and Sub-Accounts. The remaining Payor's premium which is not excess premium
("Payor's premium") will automatically be allocated to the Monthly Deduction
Sub-Account, from which the Monthly Deduction charges will be made. Payor
premiums are initially held in the General Account, and will be transferred to
the Monthly Deduction Sub-Account not later than three days after underwriting
approval of the Certificate. No Certificate loans, partial withdrawals or
transfers may be made from the amount in the Monthly Deduction Sub-Account
attributable to Payor's premiums.

If the amount in the Monthly Deduction Sub-Account attributable to Payor's
premiums is insufficient to cover the next Monthly Deduction, the Company will
send to the Payor a notice of the due date and amount of premium which is due.
The premium may be paid during a grace period of 62 days, beginning on the
premium due date. If the necessary premium is not received by the Company within
31 days of the end of the grace period, a second notice will be sent to the
Payor. A 31-day grace period notice at this time will also be sent to you if the
Certificate Value is insufficient to cover the Monthly Deductions then due.

If the amount in the Monthly Deduction Sub-Account attributable to Payor
premiums is insufficient to cover the Monthly Deductions due at the end of the
grace period, the balance of such Monthly Deductions will be withdrawn on a
Pro-Rata Allocation from the Certificate Value, if any, in the General Account
and the Sub-Accounts.

A lapse occurs if the Certificate Value is insufficient, at the end of the grace
period, to pay the Monthly Deductions which are due. The Certificate terminates
on the date of lapse. Any Death Benefit payable during the grace period will be
reduced by any overdue charges.

The above Payor Provisions, if applicable, are in lieu of the grace-period
notice and default provisions applicable when the Surrender Value is
insufficient to cover the next Monthly Deduction plus loan interest accrued.
However, they do not apply if Debt exceeds the Certificate Value. See the
discussion under "Termination," above. You or the Payor may, upon Written
Request, discontinue the above Payor Provisions. If the Payor makes a written
request to discontinue the Payor Provisions, the Company will send you a notice
of the discontinuance to your last known address.

                                       45
<PAGE>
REINSTATEMENT

If the Certificate has not been surrendered and the Insured is alive, the
terminated Certificate may be reinstated anytime within three years after the
date of default and before the Final Premium Payment Date. The reinstatement
will be effective on the Monthly Processing Date following the date you submit
the following to the Company:

    - a written enrollment form for reinstatement,

    - Evidence of Insurability; and

    - a premium that, after the deduction of the premium expense charge, is
      large enough to cover the Monthly Deductions for the three-month period
      beginning on the date of reinstatement.

SURRENDER CHARGE

The surrender charge on the date of reinstatement is the surrender charge which
should have been in effect had the Certificate remained in force from the Date
of Issue.

CERTIFICATE VALUE ON REINSTATEMENT

The Certificate Value on the date of reinstatement is:

    - the Net Premium paid to reinstate the Certificate increased by interest
      from the date the payment was received at the Principal Office; plus

    - an amount equal to the Certificate Value less Debt on the date of default;
      MINUS

    - the Monthly Deduction due on the date of reinstatement. You may reinstate
      any Debt outstanding on the date of default or foreclosure.

                          OTHER CERTIFICATE PROVISIONS

The following Certificate provisions may vary in certain states in order to
comply with requirements of the insurance laws, regulations, and insurance
regulatory agencies in those states.

CERTIFICATE OWNER


The Certificate Owner is the Insured unless another Certificate Owner has been
named in the enrollment form or the Certificate. The Certificate Owner is
generally entitled to exercise all rights under the Certificate while the
Insured is alive, subject to the consent of any irrevocable Beneficiary (the
consent of a revocable Beneficiary is not required). The consent of the Insured
may be required when the Face Amount of insurance is increased.


BENEFICIARY

The Beneficiary is the person or persons to whom the insurance proceeds are
payable upon the Insured's death. Unless otherwise stated in the Certificate,
the Beneficiary has no rights in the Certificate before the death of the
Insured. While the Insured is alive, you may change any Beneficiary unless you
have declared a Beneficiary to be irrevocable. If no Beneficiary is alive when
the Insured dies, the Certificate Owner (or the Certificate Owner's estate) will
be the Beneficiary. If more than one Beneficiary is alive when the Insured dies,
they will be paid in equal shares, unless you have chosen otherwise. Where there
is more than one Beneficiary, the interest of a Beneficiary who dies before the
Insured will pass to surviving Beneficiaries proportionately.

                                       46
<PAGE>
ASSIGNMENT

The Certificate Owner may assign a Certificate as collateral or make an absolute
assignment of the Certificate. All rights under the Certificate will be
transferred to the extent of the assignee's interest. The Consent of the
assignee may be required in order to make changes in premium allocations, to
make transfers, or to exercise other rights under the Certificate. The Company
is not bound by an assignment or release thereof, unless it is in writing and is
recorded at the Principal Office. When recorded, the assignment will take effect
as of the date the Written Request was signed. Any rights created by the
assignment will be subject to any payments made or actions taken by the Company
before the assignment is recorded. The Company is not responsible for
determining the validity of any assignment or release.

INCONTESTABILITY

The Company will not contest the validity of a Certificate after it has been in
force during the Insured's lifetime for two years from the Date of Issue. The
Company will not contest the validity of any rider or any increase in the Face
Amount after such rider or increase has been in force during the Insured's
lifetime for two years from its effective date.

SUICIDE

The Death Proceeds will not be paid if the Insured commits suicide within two
years from the Date of Issue. Instead, the Company will pay the Beneficiary an
amount equal to all premiums paid for the Certificate, without interest, less
any outstanding Debt and less any partial withdrawals. If the Insured commits
suicide, within two years from the effective date of any increase in the Death
Benefit, the Company's liability with respect to such increase will be limited
to a refund of the cost thereof. The Beneficiary will receive the administrative
charges and insurance charges paid for such increase.

AGE

If the Insured's Age as stated in the enrollment form for the Certificate is not
correct, benefits under the Certificate will be adjusted to reflect the correct
Age, if death occurs prior to the Final Premium Payment Date. The adjusted
benefit will be that which the most recent cost of insurance charge would have
purchased for the correct Age. In no event will the Death Benefit be reduced to
less than the Minimum Death Benefit.

POSTPONEMENT OF PAYMENTS

Payments of any amount due from the Separate Account upon surrender, partial
withdrawals, or death of the Insured, as well as payments of a Certificate loan
and transfers may be postponed whenever: (1) the New York Stock Exchange is
closed other than customary weekend and holiday closings, or trading on the New
York Stock Exchange is restricted as determined by the SEC, or (2) an emergency
exists, as determined by the SEC, as a result of which disposal of securities is
not reasonably practicable or it is not reasonably practicable to determine the
value of the Separate Account's net assets. Payments under the Certificate of
any amounts derived from the premiums paid by check may be delayed until such
time as the check has cleared your bank.

The Company also reserves the right to defer payment of any amount due from the
General Account upon surrender, partial withdrawal, or death of the Insured, as
well as payments of Certificate loans and transfers from the General Account,
for a period not to exceed six months.

                                       47
<PAGE>

                DIRECTORS AND PRINCIPAL OFFICERS OF THE COMPANY



<TABLE>
<CAPTION>
NAME AND POSITION WITH COMPANY           PRINCIPAL OCCUPATION(S) DURING PAST FIVE YEARS
- ------------------------------           ----------------------------------------------
<S>                                   <C>
Bruce C. Anderson                     Director (since 1996), Vice President (since 1984)
  Director and Vice President         and Assistant Secretary (since 1992) of First
                                      Allmerica
Warren E. Barnes                      Vice President (since 1996) and Corporate Controller
  Vice President and Corporate        (since 1998) of First Allmerica
  Controller
Mark R. Colborn                       Director (since 2000) and Vice President (since 1992)
  Director and Vice President         of First Allmerica.
Mary Eldridge                         Secretary (since 1999) of Allmerica Financial;
  Secretary                           Secretary (since 1999) of Allmerica
                                      Investments, Inc.; and Secretary (since 1999) of
                                      Allmerica Financial Investment Management
                                      Services, Inc.
J. Kendall Huber                      Director, Vice President and General Counsel of First
  Director, Vice President and        Allmerica (since 2000); Vice President (1999) of
  General Counsel                     Promos Hotel Corporation; Vice President & Deputy
                                      General Counsel (1998-1999) of Legg Mason, Inc.; Vice
                                      President and Deputy General Counsel (1995-1998) of
                                      USF&G Corporation.
John P. Kavanaugh                     Director and Chief Investment Officer (since 1996)
  Director, Vice President and Chief  and Vice President (since 1991) of First Allmerica;
  Investment Officer                  Vice President (since 1998) of Allmerica Financial
                                      Investment Management Services, Inc.; and President
                                      (since 1995) and Director (since 1996) of Allmerica
                                      Asset Management, Inc.
J. Barry May                          Director (since 1996) of First Allmerica; Director
  Director                            and President (since 1996) of The Hanover Insurance
                                      Company; and Vice President (1993 to 1996) of The
                                      Hanover Insurance Company
James R. McAuliffe                    Director (since 1996) of First Allmerica; Director
  Director                            (since 1992), President (since 1994) and Chief
                                      Executive Officer (since 1996) of Citizens Insurance
                                      Company of America
Mark C. McGivney                      Vice President (since 1997) and Treasurer (since
  Vice President and Treasurer        2000) of First Allmerica; Associate, Investment
                                      Banking (1996-1997) of Merrill Lynch & Co.;
                                      Associate, Investment Banking (1995) of Salomon
                                      Brothers, Inc.; Treasurer (since 2000) of Allmerica
                                      Investments, Inc., Allmerica Asset Management, Inc.
                                      and Allmerica Financial Investment Management
                                      Services, Inc.
John F. O'Brien                       Director, President and Chief Executive Officer
  Director, President and Chief       (since 1989) of First Allmerica
  Executive Officer
Edward J. Parry, III                  Director and Chief Financial Officer (since 1996),
  Director, Vice President, Chief     Vice President (since 1993), and Treasurer
  Financial Officer                   (1993-2000) of First Allmerica
Richard M. Reilly                     Director (since 1996) and Vice President (since 1990)
  Director and Vice President         of First Allmerica; President (since 1995) of
                                      Allmerica Financial Life Insurance and Annuity
                                      Company; Director (since 1990) of Allmerica
                                      Investments, Inc.; and Director and President (since
                                      1998) of Allmerica Financial Investment Management
                                      Services, Inc.
</TABLE>


                                       48
<PAGE>


<TABLE>
<CAPTION>
NAME AND POSITION WITH COMPANY           PRINCIPAL OCCUPATION(S) DURING PAST FIVE YEARS
- ------------------------------           ----------------------------------------------
<S>                                   <C>
Robert P. Restrepo, Jr.               Director and Vice President (since 1998) of First
  Director and Vice President         Allmerica; Director (since 1998) of The Hanover
                                      Insurance Company; Chief Executive Officer (1996 to
                                      1998) of Travelers Property & Casualty; Senior Vice
                                      President (1993 to 1996) of Aetna Life & Casualty
                                      Company
Eric A. Simonsen                      Director (since 1996) and Vice President (since 1990)
  Director and Vice President         of First Allmerica; Director (since 1991) of
                                      Allmerica Investments, Inc.; and Director (since
                                      1991) of Allmerica Financial Investment Management
                                      Services, Inc.
</TABLE>


                                  DISTRIBUTION

Allmerica Investments, Inc., an indirect subsidiary of the Company, acts as the
principal underwriter of the Certificates pursuant to a Sales and Administrative
Services Agreement with the Company and the Separate Account. Allmerica
Investments, Inc. is registered with the SEC as a broker-dealer and is a member
of the National Association of Securities Dealers ("NASD"). The Certificates are
sold by agents of the Company who are registered representatives of Allmerica
Investments, Inc., or of independent broker-dealers.

The Company pays commissions to broker-dealers and registered representatives
which sell the Certificates based on a commission schedule. After issue of a
Certificate or an increase in the Face Amount, commissions may be up to 25% of
the first-year premiums up to a basic premium amount established by the Company.
Thereafter, commissions may be up to 10% of any additional premiums. Alternative
compensation schedules, which may include ongoing annual compensation of up to
0.50% of Certificate Value, are available based on premium payments and the
level of enrollment and ongoing administrative services provided to participants
and benefit plans by the broker-dealer or registered representative. Certain
registered representatives, including registered representatives enrolled in the
Company's training program for new agents, may receive additional first-year and
renewal commissions and training reimbursements. General Agents of the Company
and certain registered representatives may also be eligible to receive expense
reimbursements based on the amount of earned commissions. General Agents may
also receive overriding commissions, which will not exceed 2.5% of first-year,
or 4% of renewal premiums. To the extent permitted by NASD rules, promotional
incentives or payments may also be provided to broker-dealers based on sales
volumes, the assumption of wholesaling functions or other sales related
criteria. Other payments may be made for other services that do not directly
involve the sales of the Certificates. These services may include the
recruitment and training of personnel, production of promotional literature, and
similar services.

The Company intends to recoup the commission and other sales expenses through a
combination of the deferred sales charge component of the anticipated surrender
and partial withdrawal charges, through a portion of the premium expense charge,
and the investment earnings on amounts allocated to accumulate on a fixed basis
in excess of the interest credited on fixed accumulations by the Company. There
is no additional charge to the Certificate Owners or to the Separate Account.
Any surrender charge assessed on a Certificate will be retained by the Company
except for amounts it may pay to Allmerica Investments, Inc. for services it
performs and expenses it may incur as principal underwriter and general
distributor.

                                    REPORTS


The Company will maintain the records relating to the Separate Account. You will
be promptly sent statements of significant transactions such as premium payments
(other than payments made pursuant to the MAP procedure), changes in the
specified Face Amount, changes in the Death Benefit Option, transfers among
Sub-Accounts and the General Account, partial withdrawals, increases in loan
amount by you, loan repayments, lapse, termination for any reason, and
reinstatement. An annual statement will also be sent to you. The annual
statement will summarize all of the above transactions and deductions of charges
during the


                                       49
<PAGE>

Certificate year. It will also set forth the status of the Death Proceeds,
Certificate Value, Surrender Value, amounts in the Sub-Accounts and General
Account, and any Certificate loan(s). The Owner should review the information in
all statements carefully. All errors or corrections must be reported to the
Company immediately to assure proper crediting to the Certificate. The Company
will assume that all transactions are accurately reported on confirmation
statements and quarterly/annual statements unless the Owner notifies the
Principal Office in writing within 30 days after receipt of the statement.



In addition, you will be sent periodic reports containing financial statements
and other information for the Separate Account and the Underlying Investment
Companies as required by the 1940 Act.


                               LEGAL PROCEEDINGS

There are no legal proceedings pending to which the Separate Account is a party,
or to which the assets of the Separate Account are subject. The Company and
Allmerica Investments, Inc. are not involved in any litigation that is of
material importance in relation to their total assets or that relates to the
Separate Account.

                              FURTHER INFORMATION

A Registration Statement under the 1933 Act relating to this offering has been
filed with the SEC. Certain portions of the Registration Statement and
amendments have been omitted from this Prospectus pursuant to the rules and
regulations of the SEC. Statements contained in this Prospectus concerning the
Certificate and other legal documents are summaries. The complete documents and
omitted information may be obtained from the SEC's principal office in
Washington, DC, upon payment of the SEC's prescribed fees.

                            INDEPENDENT ACCOUNTANTS


The financial statements of the Company as of December 31, 1999 and 1998 and for
each of the three years in the period ended December 31, 1999, and the financial
statements of Group VEL Account of the Company as of December 31, 1999 and for
the periods indicated, included in this Prospectus constituting part of this
Registration Statement, have been so included in reliance on the reports of
PricewaterhouseCoopers LLP, independent accountants, given on the authority of
said firm as experts in auditing and accounting.


The financial statements of the Company included herein should be considered
only as bearing on the ability of the Company to meet its obligations under the
Certificate.

                           FEDERAL TAX CONSIDERATIONS

The effect of federal income taxes on the value of a Certificate, on loans,
withdrawals, or surrenders, on Death Benefit payments, and on the economic
benefit to you or the Beneficiary depends upon a variety of factors. The
following discussion is based upon the Company's understanding of the present
federal income tax laws as they are currently interpreted. From time to time
legislation is proposed which, if passed, could significantly, adversely, and
possibly retroactively, affect the taxation of the Certificates. No
representation is made regarding the likelihood of continuation of current
federal income tax laws or of current interpretations by the IRS. Moreover, no
attempt has been made to consider any applicable state or other tax laws.

It should be recognized that the following summary of federal income tax aspects
of amounts received under the Certificates is not exhaustive, does not purport
to cover all situations, and is not intended as tax advice. Specifically, the
discussion below does not address certain tax provisions that may be applicable
if the Certificate Owner is a corporation or the trustee of an employee benefit
plan. A qualified tax adviser should always be consulted with regard to the
enrollment form of law to individual circumstances.

                                       50
<PAGE>
THE COMPANY AND THE SEPARATE ACCOUNT

The Company is taxed as a life insurance company under Subchapter L of the Code
of 1986, and files a consolidated tax return with its parent and affiliates. The
Company does not expect to incur any income tax upon the earnings or realized
capital gains attributable to the Separate Account. Based on these expectations,
no charge is made for federal income taxes which may be attributable to the
Separate Account.

The Company will review periodically the question of a charge to the Separate
Account for federal income taxes. Such a charge may be made in future years for
any federal income taxes incurred by the Company. This might become necessary if
the tax treatment of the Company is ultimately determined to be other than what
the Company believes it to be, if there are changes made in the federal income
tax treatment of variable life insurance at the Company level, or if there is a
change in the Company's tax status. Any such charge would be designed to cover
the federal income taxes attributable to the investment results of the Separate
Account.

Under current laws the Company may also incur state and local taxes (in addition
to premium taxes) in several states. At present these taxes are not significant.
If there is a material change in applicable state or local tax laws, charges may
be made for such taxes paid, or reserves for such taxes, attributable to the
Separate Account.

TAXATION OF THE CERTIFICATES


The Company believes that the Certificates described in this Prospectus will be
considered life insurance contracts under Section 7702 of the Code, which
generally provides for the taxation of life insurance policies and places
limitations on the relationship of the Certificate Value to the Insurance Amount
at Risk. As a result, the Death Proceeds payable are excludable from the gross
income of the Beneficiary. Moreover, any increase in Certificate Value is not
taxable until received by the Certificate Owner or the Certificate Owner's
designee. See "Modified Endowment Contracts."


The Code also requires that the investment of each Sub-Account be adequately
diversified in accordance with Treasury regulations in order to be treated as a
life insurance Certificate for tax purposes. Although the Company does not have
control over the investments of the Underlying Funds, the Company believes that
the Underlying Funds currently meet the Treasury's diversification requirements,
and the Company will monitor continued compliance with these requirements. In
connection with the issuance of previous regulations relating to diversification
requirements, the Treasury Department announced that such regulations do not
provide guidance concerning the extent to which Certificate Owners may direct
their investments to particular divisions of a separate account. Regulations in
this regard may be issued in the future. It is possible that if and when
regulations are issued, the Certificates may need to be modified to comply with
such regulations. For these reasons, the Certificates or the Company's
administrative rules may be modified as necessary to prevent a Certificate Owner
from being considered the owner of the assets of the Separate Account.

Depending upon the circumstances, a surrender, partial withdrawal, change in the
Death Benefit Option, change in the Face Amount, lapse with Certificate loan
outstanding, or assignment of the Certificate may have tax consequences. In
particular, under specified conditions, a distribution under the Certificate
during the first 15 years from Date of Issue that reduces future benefits under
the Certificate will be taxed to the Certificate Owner as ordinary income to the
extent of any investment earnings in the Certificate. Federal, state and local
income, estate, inheritance, and other tax consequences of ownership or receipt
of Certificate proceeds depend on the circumstances of each Insured, Certificate
Owner, or Beneficiary.

CERTIFICATE LOANS


The Company believes that non-preferred loans received under a Certificate will
be treated as indebtedness of the Certificate Owner for federal income tax
purposes. Under current law, these loans will not constitute income for the
Certificate Owner while the Certificate is in force. See "Modified Endowment
Contracts." However, there is a risk that a preferred loan may be characterized
by the IRS as a withdrawal and taxed


                                       51
<PAGE>

accordingly. At the present time, the IRS has not issued any guidance on whether
a loan with the attributes of a preferred loan should be treated differently
than a non-preferred loan. This lack of specific guidance makes the tax
treatment of preferred loans uncertain. In the event pertinent IRS guidelines
are issued in the future, you may convert your preferred loan to a non-preferred
loan. However, it is possible that, notwithstanding the conversion, some or all
of the loan could be treated as a taxable withdrawal from the Certificate.



Section 264 of the Code restricts the deduction of interest on policy or
certificate loans. Consumer interest paid on policy or certificate loans under
an individually owned policy or certificate is not tax deductible. Generally, no
tax deduction for interest is allowed on policy or certificate loans, if the
insured is an officer or employee of, or is financially interested in, any
business carried on by the taxpayer. There is an exception to this rule which
permits a deduction for interest on loans up to $50,000 related to any
business-owned policies or certificates covering officers or 20-percent owners,
up to a maximum equal to the greater of (1) five individuals, or (2) the lesser
of (a) 5% of the total number of officers and employees of the corporation, or
(b) 20 individuals.


MODIFIED ENDOWMENT CONTRACTS


The Technical and Miscellaneous Revenue Act of 1988 ("1988 Act") adversely
affects the tax treatment of distributions under so-called "modified endowment
contracts." Under the 1988 Act, any life insurance certificate, including a
Certificate offered by this Prospectus, that fails to satisfy a "seven-pay" test
is considered a modified endowment contract. A certificate fails to satisfy the
seven-pay test if the cumulative premiums paid under the certificate at any time
during the first seven certificate years, or within seven years of a material
change in the certificate, exceed the sum of the net level premiums that would
have been paid, had the certificate provided for paid-up future benefits after
the payment of seven level annual premiums. In addition, if benefits are reduced
at anytime during the life of the Certificate, there may be adverse tax
consequences. Please consult your tax adviser.



If the Certificate is considered a modified endowment contract, all
distributions under the Certificate will be taxed on an "income-first" basis.
Most distributions received by a Certificate Owner directly or indirectly
(including loans, withdrawals, partial surrenders, or the assignment or pledge
of any portion of the value of the Certificate) will be includible in gross
income to the extent that the cash Surrender Value of the Certificate exceeds
the Certificate Owner's investment in the contract. Any additional amounts will
be treated as a return of capital to the extent of the Certificate Owner's basis
in the Certificate. With certain exceptions, an additional 10% tax will be
imposed on the portion of any distribution that is includible in income. All
modified endowment contracts issued by the same insurance company to the same
Certificate Owner during any calendar period will be treated as a single
modified endowment contract in determining taxable distributions.


Currently, each Certificate is reviewed when premiums are received to determine
if it satisfies the seven-pay test. If the Certificate does not satisfy the
seven-pay test, the Company will notify the Certificate Owner of the option of
requesting a refund of the excess premium. The refund process must be completed
within 60 days after the Certificate anniversary, or the Certificate will be
permanently classified as a modified endowment contract.

                                       52
<PAGE>
                   MORE INFORMATION ABOUT THE GENERAL ACCOUNT

As discussed earlier, you may allocate Net Premiums and transfer Certificate
Value to the General Account. Because of exemption and exclusionary provisions
in the securities law, any amount in the General Account is not generally
subject to regulation under the provisions of the 1933 Act or the 1940 Act.
Accordingly, the disclosures in this Section have not been reviewed by the SEC.
Disclosures regarding the fixed portion of the Certificate and the General
Account may, however, be subject to certain generally applicable provisions of
the Federal Securities Laws concerning the accuracy and completeness of
statements made in prospectuses.

GENERAL DESCRIPTION

The General Account of the Company is made up of all of the general assets of
the Company other than those allocated to any separate account. Allocations to
the General Account become part of the assets of the Company and are used to
support insurance and annuity obligations. Subject to applicable law, the
Company has sole discretion over the investment of assets of the General
Account.

A portion or all of Net Premiums may be allocated or transferred to accumulate
at a fixed rate of interest in the General Account. Such net amounts are
guaranteed by the Company as to principal and a minimum rate of interest. The
allocation or transfer of funds to the General Account does not entitle you to
share in the investment experience of the General Account.


GENERAL ACCOUNT VALUE AND CERTIFICATE LOANS


The Company bears the full investment risk for amounts allocated to the General
Account and guarantees that interest credited to each Certificate Owner's
Certificate Value in the General Account will not be less than an annual rate of
4% ("Guaranteed Minimum Rate"). (Under the Certificate, the Guaranteed Minimum
Rate may be higher than 4%.)

The Company may, AT ITS SOLE DISCRETION, credit a higher rate of interest
("excess interest"), although it is not obligated to credit interest in excess
of the Guaranteed Minimum Rate, and might not do so. However, the excess
interest rate, if any, in effect on the date a premium is received at the
Principal Office is guaranteed on that premium for one year, unless the
Certificate Value associated with the premium becomes security for a Certificate
loan. AFTER SUCH INITIAL ONE-YEAR GUARANTEE OF INTEREST ON NET PREMIUM, ANY
INTEREST CREDITED ON THE CERTIFICATE VALUE IN THE GENERAL ACCOUNT IN EXCESS OF
THE GUARANTEED MINIMUM RATE PER YEAR WILL BE DETERMINED IN THE SOLE DISCRETION
OF THE COMPANY. THE CERTIFICATE OWNER ASSUMES THE RISK THAT INTEREST CREDITED
MAY NOT EXCEED THE GUARANTEED MINIMUM RATE.

Even if excess interest is credited to accumulated value in the General Account,
no excess interest will be credited to that portion of the Certificate Value
which is equal to Debt. However, such Certificate Value will be credited
interest at an effective annual yield of at least 6%.

The Company guarantees that, on each Monthly Processing Date, the Certificate
Value in the General Account will be the amount of the Net Premiums allocated or
Certificate Value transferred to the General Account, plus interest at the
Guaranteed Minimum Rate, plus any excess interest which the Company credits,
less the sum of all Certificate charges allocable to the General Account and any
amounts deducted from the General Account in connection with loans, partial
withdrawals, surrenders or transfers.


Certificate loans may also be made from the Certificate Value in the General
Account.



Transfers, surrenders, partial withdrawals, Death Proceeds and Certificate loans
payable from the General Account may be delayed up to six months. However, if
payment is delayed for 30 days or more, the Company will pay interest at least
equal to an effective annual yield of 3% for the period of deferment. Amounts
from the General Account used to pay premiums on policies with the Company will
not be delayed.


                                       53
<PAGE>
THE CERTIFICATE

This Prospectus describes certificates issued under a flexible premium variable
life insurance Certificate, and is generally intended to serve as a disclosure
document only for the aspects of the Certificate relating to the Separate
Account. For complete details regarding the General Account, see the Certificate
itself.


TRANSFERS, SURRENDERS, AND PARTIAL WITHDRAWALS


If a Certificate is surrendered or if a partial withdrawal is made, a surrender
charge or partial withdrawal charge, as applicable, may be imposed if such event
occurs before the Certificate, or an increase in the Face Amount, has been in
force for 15 Certificate years. In the event of a decrease in the Face Amount,
the surrender charge deducted is a fraction of the charge that would apply to a
full surrender of the Certificate. Partial withdrawals are made on a
last-in/first-out basis from Certificate Value allocated to the General Account.


The first twelve transfers in a Certificate year are free of charge. Thereafter,
a $10 transfer charge will be deducted for each transfer in that Certificate
year. The transfer privilege is subject to the consent of the Company and to the
Company's then current rules. This means that the last payments allocated to
General Account will be withdrawn first.


                              FINANCIAL STATEMENTS

Financial Statements for the Company and for the Separate Account are included
in this Prospectus, beginning immediately after the Appendices. The financial
statements of the Company and for the Separate Account should be considered only
as bearing on the ability of the Company to meet its obligations under the
Certificate. They should not be considered as bearing on the investment
performance of the assets held in the Separate Account.

                                       54
<PAGE>
                                   APPENDIX A
                               OPTIONAL BENEFITS


This Appendix is intended to provide only a very brief overview of additional
insurance benefits available by rider. The following supplemental benefits are
available for issue under the Certificates for an additional charge.


WAIVER OF PREMIUM RIDER

    This Rider provides that, during periods of total disability continuing for
    more than the period of time specified in the Rider, the Company will add to
    the Certificate Value each month an amount selected by you or the amount
    necessary to maintain the Certificate in force, whichever is greater. This
    benefit is subject to the Company's maximum issue benefits. Its cost may
    change yearly.

OTHER INSURED RIDER

    This Rider provides a term insurance benefit for up to five Insureds. At
    present, this benefit is only available for the spouse and children of the
    primary Insured. The Rider includes a feature that allows the "Other
    Insured" to convert the coverage to a flexible premium adjustable life
    insurance Certificate.

CHILDREN'S INSURANCE RIDER

    This rider provides coverage for eligible minor children. It also covers
    future children, including adopted children and stepchildren.

ACCIDENTAL DEATH BENEFIT RIDER

    This Rider pays an additional benefit for death resulting from a covered
    accident prior to the Certificate anniversary nearest the Insured's Age 70.

OPTION TO ACCELERATE BENEFITS RIDER

    This Rider permits part of the proceeds of the Certificate to be available
    before death if the Insured becomes terminally ill and, depending on the
    group to which the Policy is issued, may also pay part of the proceeds if
    the Insured is permanently confined to a nursing home.

EXCHANGE OPTION RIDER

    This Rider allows you to use the Certificate to insure a different person,
    subject to Company guidelines.

EXCHANGE TO TERM INSURANCE RIDER


    This Rider allows a Certificate Owner which is a corporation, a corporate
    grantor trust, or a corporate assignee in the case of a split dollar
    arrangement, to exchange the Certificate prior to the third Certificate
    anniversary for a five-year non-convertible term insurance policy. An
    exchange credit will be paid to the Certificate Owner or the corporate
    assignee in the case of a corporate-sponsored collateral assignment split
    dollar arrangement.



REFUND OF SALES LOAD RIDER



    This Rider allows a Certificate Owner which is a corporation, a corporation
    grantor trust, or a corporate assignee in the case of a split dollar
    arrangement, to exchange the Certificate prior to the third Certificate
    anniversary for a five-year non-convertible term insurance policy. An
    exchange credit will be paid to the Certificate Owner or the corporate
    assignee in the case of a corporate-sponsored collateral assignment split
    dollar arrangement. The Company will, upon written request, refund a
    percentage of a portion of the previously paid Premium Expense Charge that
    exceeded our local, state and federal tax expenses upon full surrender of
    the Certificate within the first three certificate years, in certain
    situations. See CHARGES AND DEDUCTIONS.


CERTAIN OF THESE RIDERS MAY NOT BE AVAILABLE IN ALL STATES.

                                      A-1
<PAGE>
                                   APPENDIX B
                                PAYMENT OPTIONS

PAYMENT OPTIONS

Upon Written Request, the Surrender Value or all or part of the Death Proceeds
may be placed under one or more of the payment options then offered by the
Company. If you do not make an election, the Company will pay the benefits in a
single sum. A certificate will be provided to the payee describing the payment
option selected.

If a payment option is selected, the Beneficiary may pay to the Company any
amount that would otherwise by deducted from the Death Benefit.

The amounts payable under a payment option are paid from the General Account.
These amounts are not based on the investment experience of the Separate
Account.

SELECTION OF PAYMENT OPTIONS

The amount applied under any one option for any one payee must be at least
$5,000. The periodic payment for any one payee must be at least $50. Subject to
your and/or the Beneficiary's provision, any option selection may be changed
before the Death Proceeds become payable. If you make no selection, the
Beneficiary may select an option when the Death Proceeds become payable.

                                      B-1
<PAGE>
                                   APPENDIX C
                ILLUSTRATIONS OF SUM INSURED, CERTIFICATE VALUES
                            AND ACCUMULATED PREMIUMS

The tables illustrate the way in which a Certificate's Sum Insured and
Certificate Value could vary over an extended period of time.

ASSUMPTIONS

The tables illustrate a Certificate issued to a person, Age 30, under a standard
Premium Class and qualifying for the non-smoker discount, and a Certificate
issued to a person, Age 45, under a standard Premium Class and qualifying for
the non-smoker discount. The tables illustrate the guaranteed cost of insurance
rates and the current cost of insurance rates as presently in effect.

The tables illustrate the Certificate Values that would result based upon the
assumptions that no Certificate loans have been made, that you have not
requested an increase or decrease in the initial Face Amount, that no partial
withdrawals have been made, and that no transfers above 12 have been made in any
Certificate year (so that no transaction or transfer charges have been
incurred).


The tables assume that all premiums are allocated to and remain in the Separate
Account for the entire period shown, and are based on hypothetical gross
investment rates of return for the Underlying Fund (i.e., investment income and
capital gains and losses, realized or unrealized) equivalent to constant gross
(after tax) annual rates of 0%, 6% and 12%. The second column of the tables
shows the amount which would accumulate if an amount equal to the premiums paid
were invested each year to earn interest (after taxes) at 5% compounded
annually.


The Certificate Values and Death Proceeds would be different from those shown if
the gross annual investment rates of return averaged 0%, 6% and 12% over a
period of years, but fluctuated above or below such averages for individual
Certificate years. The values would also be different depending on the
allocation of a Certificate's total Certificate Value among the Sub-Accounts of
the Separate Account, if the actual rates of return averaged 0%, 6% or 12%, but
the rates of each Underlying Fund varied above and below such averages.

DEDUCTIONS FOR CHARGES

The amounts shown for the Death Proceeds and Certificate Values take into
account the deduction from premium for the tax expense charge, the Monthly
Deduction from Certificate Value, and the monthly charge against the Separate
Account for mortality and expense risks. In both the Current Cost of Insurance
Charges tables and the Guaranteed Cost of Insurance Charges tables, the Separate
Account charge for mortality and expense risks is equivalent to an effective
annual rate of 0.90% of the average monthly value of the assets in the Separate
Account attributable to the Certificates.

EXPENSES OF THE UNDERLYING FUNDS


The amounts shown in the tables also take into account the Underlying Fund
advisory fees and operating expenses, which are assumed to be at an annual rate
of 0.85% of the average daily net assets of the Underlying Funds. The actual
fees and expenses of each Underlying Fund vary and, in 1999, ranged from an
annual rate of 0.29% to an annual rate of 1.92% of average daily net assets. The
fees and expenses associated with the Certificate may be more or less than 0.85%
in the aggregate, depending upon how you make allocations of Certificate Value
among the Sub-Accounts.



Until further notice, Allmerica Financial Investment Management Services, Inc.
("AFIMS") has declared a voluntary expense limitation of 1.50% of average net
assets for Select International Equity Fund, 1.35% for Select Aggressive Growth
Fund and Select Capital Appreciation Fund, 1.25% for Select Value Opportunity
Fund, 1.20% for Select Growth Fund and Core Equity Fund, 1.10% for Select Growth
and Income Fund,


                                      C-1
<PAGE>

1.00% for Select Investment Grade Income Fund, and Government Bond Fund, and
0.60% for Money Market Fund and Equity Index Fund. The total operating expenses
of these Funds of the Trust were less than their respective expense limitations
throughout 1999.


Until further notice, AFIMS has declared a voluntary expense limitation of 1.20%
of average daily net assets for the Select Strategic Growth Fund. In addition,
AFIMS has agreed to voluntarily waive its management fee to the extent that
expenses of the Select Emerging Markets Fund exceed 2.00% of the Fund's average
daily net assets, except that such waiver shall not exceed the net amount of
management fees earned by AFIMS from the Fund after subtracting fees paid by
AFIMS to a sub-advisor. Until further notice, the Select Value Opportunity
Fund's management fee rate has been voluntarily limited to an annual rate of
0.90% of average daily net assets, and total expenses are limited to 1.25% of
average daily net assets. The declaration of a voluntary management fee or
expense limitation in any year does not bind AFIMS to declare future expense
limitations with respect to these Funds. These limitations may be terminated at
any time.


The investment adviser for the DGPF International Equity Series is Delaware
International Advisers Ltd. ("Delaware International"). Effective May 1, 2000
through October 31, 2000, Delaware International has agreed voluntarily to waive
its management fee and reimburse the Series for expenses to the extent that
total expenses will not exceed 0.95%. This limitation replaces a prior
limitation of 0.95% that expired on April 30, 2000. The fee ratios shown above
have been restated, if necessary, to reflect the new voluntary limitation which
took effect on May 1, 2000. The declaration of a voluntary expense limitation
does not bind Delaware International to declare future expense limitations with
respect to this Series. For the fiscal year ended December 31, 1999, before
waiver and/or reimbursement by Delaware International, total fund expenses as a
percentage of average daily net assets were 0.97%.


The Underlying Fund information above was provided by the Underlying Funds and
was not independently verified by the Company.


NET ANNUAL RATES OF INVESTMENT


Taking into account the 0.90% charge to the Separate Account and the assumed
0.85% charge for Underlying Investment Company advisory fees and operating
expenses, the gross annual rates of investment return of 0%, 6% and 12%
correspond to net annual rates of -1.75%, 4.25% and 10.25%, respectively.

The hypothetical returns shown in the table do not reflect any charges for
income taxes against the Separate Account since no charges are currently made.
However, if in the future such charges are made, in order to produce illustrated
death benefits and cash values, the gross annual investment rate of return would
have to exceed 0%, 6% or 12% by a sufficient amount to cover the tax charges.

UPON REQUEST, THE COMPANY WILL PROVIDE A COMPARABLE ILLUSTRATION BASED UPON THE
PROPOSED INSUREDS' AGE, SEX, AND UNDERWRITING CLASSIFICATION, AND THE REQUESTED
FACE AMOUNT, SUM INSURED OPTION, AND RIDERS.

                                      C-2
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY
                  GROUP VARI-EXCEPTIONAL LIFE PLUS CERTIFICATE

                                                               NON-SMOKER AGE 45

                                                SPECIFIED FACE AMOUNT = $250,000

                                                            SUM INSURED OPTION 1

                       CURRENT COST OF INSURANCE CHARGES


<TABLE>
<CAPTION>
                PREMIUMS             HYPOTHETICAL 0%                  HYPOTHETICAL 6%                 HYPOTHETICAL 12%
                PAID PLUS        GROSS INVESTMENT RETURN          GROSS INVESTMENT RETURN          GROSS INVESTMENT RETURN
                INTEREST     -------------------------------  -------------------------------  -------------------------------
 CERTIFICATE      AT 5%      SURRENDER  CERTIFICATE   DEATH   SURRENDER  CERTIFICATE   DEATH   SURRENDER  CERTIFICATE   DEATH
    YEAR      PER YEAR (1)     VALUE     VALUE (2)   BENEFIT    VALUE     VALUE (2)   BENEFIT    VALUE     VALUE (2)   BENEFIT
 -----------  -------------  ---------  -----------  -------  ---------  -----------  -------  ---------  -----------  -------
 <S>          <C>            <C>        <C>          <C>      <C>        <C>          <C>      <C>        <C>          <C>
      1            4,410           0       3,149     250,000         0       3,356    250,000       179       3,564    250,000
      2            9,041       2,363       6,217     250,000     2,975       6,829    250,000     3,613       7,467    250,000
      3           13,903       7,071       9,202     250,000     8,290      10,421    250,000     9,610      11,741    250,000
      4           19,008      11,038      12,104     250,000    13,068      14,134    250,000    15,358      16,423    250,000
      5           24,368      14,921      14,921     250,000    17,973      17,973    250,000    21,556      21,556    250,000
      6           29,996      17,653      17,653     250,000    21,941      21,941    250,000    27,184      27,184    250,000
      7           35,906      20,294      20,294     250,000    26,038      26,038    250,000    33,354      33,354    250,000
      8           42,112      22,845      22,845     250,000    30,269      30,269    250,000    40,124      40,124    250,000
      9           48,627      25,304      25,304     250,000    34,639      34,639    250,000    47,556      47,556    250,000
     10           55,469      27,667      27,667     250,000    39,150      39,150    250,000    55,721      55,721    250,000
     11           62,652      29,932      29,932     250,000    43,806      43,806    250,000    64,693      64,693    250,000
     12           70,195      32,066      32,066     250,000    48,581      48,581    250,000    74,535      74,535    250,000
     13           78,114      34,065      34,065     250,000    53,480      53,480    250,000    85,342      85,342    250,000
     14           86,430      35,933      35,933     250,000    58,513      58,513    250,000    97,231      97,231    250,000
     15           95,161      37,661      37,661     250,000    63,681      63,681    250,000   110,321     110,321    250,000
     16          104,330      39,237      39,237     250,000    68,981      68,981    250,000   124,749     124,749    250,000
     17          113,956      40,682      40,682     250,000    74,443      74,443    250,000   140,691     140,691    250,000
     18          124,064      41,984      41,984     250,000    80,068      80,068    250,000   158,324     158,324    250,000
     19          134,677      43,130      43,130     250,000    85,858      85,858    250,000   177,853     177,853    250,000
     20          145,821      44,107      44,107     250,000    91,816      91,816    250,000   199,512     199,512    250,000
   Age 60         95,161      37,661      37,661     250,000    63,681      63,681    250,000   110,321     110,321    250,000
   Age 65        145,821      44,107      44,107     250,000    91,816      91,816    250,000   199,512     199,512    250,000
   Age 70        210,477      45,554      45,554     250,000   124,108     124,108    250,000   345,814     345,814    401,144
   Age 75        292,995      39,227      39,227     250,000   161,792     161,792    250,000   581,754     581,754    622,477
</TABLE>


(1) Assumes a $4,200 premium is paid at the beginning of each Certificate year.
    Values will be different if premiums are paid with a different frequency or
    in different amounts.

(2) Assumes that no Certificate loan has been made. Excessive loans or
    withdrawals may cause this Certificate to lapse because of insufficient
    Certificate Value.


THE HYPOTHETICAL INVESTMENT RATES OF RETURN ARE ILLUSTRATIVE ONLY, AND SHOULD
NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT RATES OF RETURN.
ACTUAL INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN, AND WILL DEPEND
ON A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS BY A CERTIFICATE
OWNER, AND THE DIFFERENT INVESTMENT RATES OF RETURN FOR THE UNDERLYING FUNDS.
THE SURRENDER VALUE OF UNITS, CERTIFICATE VALUE, AND DEATH BENEFIT FOR A
CERTIFICATE WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL RATES OF
INVESTMENT RETURN AVERAGED 0%, 6% AND 12% OVER A PERIOD OF YEARS, BUT FLUCTUATED
ABOVE AND BELOW THOSE AVERAGES FOR INDIVIDUAL CERTIFICATE YEARS, OR IF ANY
PREMIUMS WERE ALLOCATED OR CERTIFICATE VALUE TRANSFERRED TO THE FIXED ACCOUNT.
NO REPRESENTATIONS CAN BE MADE THAT THESE HYPOTHETICAL INVESTMENT RATES OF
RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.


                                      C-3
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY
                  GROUP VARI-EXCEPTIONAL LIFE PLUS CERTIFICATE

                                                               NON-SMOKER AGE 45

                                                SPECIFIED FACE AMOUNT = $250,000

                                                            SUM INSURED OPTION 1

                      GUARANTEED COST OF INSURANCE CHARGES


<TABLE>
<CAPTION>
                PREMIUMS             HYPOTHETICAL 0%                  HYPOTHETICAL 6%                 HYPOTHETICAL 12%
                PAID PLUS        GROSS INVESTMENT RETURN          GROSS INVESTMENT RETURN          GROSS INVESTMENT RETURN
                INTEREST     -------------------------------  -------------------------------  -------------------------------
 CERTIFICATE      AT 5%      SURRENDER  CERTIFICATE   DEATH   SURRENDER  CERTIFICATE   DEATH   SURRENDER  CERTIFICATE   DEATH
    YEAR      PER YEAR (1)     VALUE     VALUE (2)   BENEFIT    VALUE     VALUE (2)   BENEFIT    VALUE     VALUE (2)   BENEFIT
 -----------  -------------  ---------  -----------  -------  ---------  -----------  -------  ---------  -----------  -------
 <S>          <C>            <C>        <C>          <C>      <C>        <C>          <C>      <C>        <C>          <C>
      1            4,410           0       2,644     250,000        0       2,833     250,000         0       3,021    250,000
      2            9,041       1,330       5,183     250,000    1,872       5,726     250,000     2,438       6,291    250,000
      3           13,903       5,484       7,616     250,000    6,547       8,678     250,000     7,701       9,832    250,000
      4           19,008       8,869       9,935     250,000   10,619      11,684     250,000    12,599      13,664    250,000
      5           24,368      12,141      12,141     250,000   14,746      14,746     250,000    17,818      17,818    250,000
      6           29,996      14,231      14,231     250,000   17,862      17,862     250,000    22,323      22,323    250,000
      7           35,906      16,191      16,191     250,000   21,018      21,018     250,000    27,202      27,202    250,000
      8           42,112      18,014      18,014     250,000   24,209      24,209     250,000    32,488      32,488    250,000
      9           48,627      19,686      19,686     250,000   27,422      27,422     250,000    38,214      38,214    250,000
     10           55,469      21,195      21,195     250,000   30,644      30,644     250,000    44,414      44,414    250,000
     11           62,652      22,592      22,592     250,000   33,953      33,953     250,000    51,257      51,257    250,000
     12           70,195      23,810      23,810     250,000   37,268      37,268     250,000    58,707      58,707    250,000
     13           78,114      24,839      24,839     250,000   40,580      40,580     250,000    66,832      66,832    250,000
     14           86,430      25,672      25,672     250,000   43,886      43,886     250,000    75,712      75,712    250,000
     15           95,161      26,295      26,295     250,000   47,174      47,174     250,000    85,436      85,436    250,000
     16          104,330      26,679      26,679     250,000   50,422      50,422     250,000    96,095      96,095    250,000
     17          113,956      26,801      26,801     250,000   53,611      53,611     250,000   107,803     107,803    250,000
     18          124,064      26,623      26,623     250,000   56,708      56,708     250,000   120,688     120,688    250,000
     19          134,677      26,095      26,095     250,000   59,675      59,675     250,000   134,895     134,895    250,000
     20          145,821      25,171      25,171     250,000   62,471      62,471     250,000   150,609     150,609    250,000
   Age 60         95,161      26,295      26,295     250,000   47,174      47,174     250,000    85,436      85,436    250,000
   Age 65        145,821      25,171      25,171     250,000   62,471      62,471     250,000   150,609     150,609    250,000
   Age 70        210,477      13,032      13,032     250,000   72,707      72,707     250,000   260,185     260,185    301,814
   Age 75        292,995           0           0     250,000   70,410      70,410     250,000   438,328     438,328    469,011
</TABLE>


(1) Assumes a $4,200 premium is paid at the beginning of each Certificate year.
    Values will be different if premiums are paid with a different frequency or
    in different amounts.

(2) Assumes that no Certificate loan has been made. Excessive loans or
    withdrawals may cause this Certificate to lapse because of insufficient
    Certificate Value.


THE HYPOTHETICAL INVESTMENT RATES OF RETURN ARE ILLUSTRATIVE ONLY, AND SHOULD
NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT RATES OF RETURN.
ACTUAL INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN, AND WILL DEPEND
ON A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS BY A CERTIFICATE
OWNER, AND THE DIFFERENT INVESTMENT RATES OF RETURN FOR THE UNDERLYING FUNDS.
THE SURRENDER VALUE OF UNITS, CERTIFICATE VALUE, AND DEATH BENEFIT FOR A
CERTIFICATE WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL RATES OF
INVESTMENT RETURN AVERAGED 0%, 6% AND 12% OVER A PERIOD OF YEARS, BUT FLUCTUATED
ABOVE AND BELOW THOSE AVERAGES FOR INDIVIDUAL CERTIFICATE YEARS, OR IF ANY
PREMIUMS WERE ALLOCATED OR CERTIFICATE VALUE TRANSFERRED TO THE FIXED ACCOUNT.
NO REPRESENTATIONS CAN BE MADE THAT THESE HYPOTHETICAL INVESTMENT RATES OF
RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.


                                      C-4
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY
                  GROUP VARI-EXCEPTIONAL LIFE PLUS CERTIFICATE

                                                          MALE NON-SMOKER AGE 30

                                                 SPECIFIED FACE AMOUNT = $75,000

                                                            SUM INSURED OPTION 2

                       CURRENT COST OF INSURANCE CHARGES


<TABLE>
<CAPTION>
                PREMIUMS             HYPOTHETICAL 0%                  HYPOTHETICAL 6%                 HYPOTHETICAL 12%
                PAID PLUS        GROSS INVESTMENT RETURN          GROSS INVESTMENT RETURN          GROSS INVESTMENT RETURN
                INTEREST     -------------------------------  -------------------------------  -------------------------------
 CERTIFICATE      AT 5%      SURRENDER  CERTIFICATE   DEATH   SURRENDER  CERTIFICATE   DEATH   SURRENDER  CERTIFICATE   DEATH
    YEAR      PER YEAR (1)     VALUE     VALUE (2)   BENEFIT    VALUE     VALUE (2)   BENEFIT    VALUE     VALUE (2)   BENEFIT
 -----------  -------------  ---------  -----------  -------  ---------  -----------  -------  ---------  -----------  -------
 <S>          <C>            <C>        <C>          <C>      <C>        <C>          <C>      <C>        <C>          <C>
      1            1,470         139       1,063     76,063        208       1,132     76,132       278       1,202     76,202
      2            3,014       1,056       2,106     77,106      1,261       2,312     77,312     1,476       2,526     77,526
      3            4,634       2,640       3,130     78,130      3,050       3,540     78,540     3,495       3,984     78,984
      4            6,336       3,889       4,134     79,134      4,574       4,819     79,819     5,346       5,590     80,590
      5            8,123       5,117       5,117     80,117      6,148       6,148     81,148     7,358       7,358     82,358
      6            9,999       6,081       6,081     81,081      7,533       7,533     82,533     9,304       9,304     84,304
      7           11,969       7,025       7,025     82,025      8,972       8,972     83,972    11,446      11,446     86,446
      8           14,037       7,948       7,948     82,948     10,468      10,468     85,468    13,803      13,803     88,803
      9           16,209       8,850       8,850     83,850     12,023      12,023     87,023    16,397      16,397     91,397
     10           18,490       9,731       9,731     84,731     13,638      13,638     88,638    19,250      19,250     94,250
     11           20,884      10,590      10,590     85,590     15,316      15,316     90,316    22,390      22,390     97,390
     12           23,398      11,428      11,428     86,428     17,058      17,058     92,058    25,845      25,845    100,845
     13           26,038      12,244      12,244     87,244     18,867      18,867     93,867    29,646      29,646    104,646
     14           28,810      13,038      13,038     88,038     20,745      20,745     95,745    33,828      33,828    108,828
     15           31,720      13,810      13,810     88,810     22,694      22,694     97,694    38,431      38,431    113,431
     16           34,777      14,559      14,559     89,559     24,716      24,716     99,716    43,495      43,495    118,495
     17           37,985      15,285      15,285     90,285     26,814      26,814    101,814    49,068      49,068    124,068
     18           41,355      15,988      15,988     90,988     28,990      28,990    103,990    55,200      55,200    130,200
     19           44,892      16,666      16,666     91,666     31,247      31,247    106,247    61,949      61,949    136,949
     20           48,607      17,320      17,320     92,320     33,586      33,586    108,586    69,376      69,376    144,376
   Age 60         97,665      22,169      22,169     97,169     61,886      61,886    136,886   199,840     199,840    274,840
   Age 65        132,771      22,935      22,935     97,935     79,499      79,499    154,499   329,594     329,594    404,594
   Age 70        177,576      21,933      21,933     96,933     99,233      99,233    174,233   538,524     538,524    624,688
   Age 75        234,759      18,272      18,272     93,272    120,363     120,363    195,363   874,961     874,961    949,961
</TABLE>


(1) Assumes a $1,400 premium is paid at the beginning of each Certificate year.
    Values will be different if premiums are paid with a different frequency or
    in different amounts.

(2) Assumes that no Certificate loan has been made. Excessive loans or
    withdrawals may cause this Certificate to lapse because of insufficient
    Certificate Value.

THE HYPOTHETICAL INVESTMENT RATES OF RETURN ARE ILLUSTRATIVE ONLY, AND SHOULD
NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT RATES OF RETURN.
ACTUAL INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN, AND WILL DEPEND
ON A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS BY A CERTIFICATE
OWNER, AND THE DIFFERENT INVESTMENT RATES OF RETURN FOR THE UNDERLYING FUNDS.
THE SURRENDER VALUE OF UNITS, CERTIFICATE VALUE, AND DEATH BENEFIT FOR A
CERTIFICATE WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL RATES OF
INVESTMENT RETURN AVERAGED 0%, 6% AND 12% OVER A PERIOD OF YEARS, BUT FLUCTUATED
ABOVE AND BELOW THOSE AVERAGES FOR INDIVIDUAL CERTIFICATE YEARS, OR IF ANY
PREMIUMS WERE ALLOCATED OR CERTIFICATE VALUE TRANSFERRED TO THE FIXED ACCOUNT.
NO REPRESENTATIONS CAN BE MADE THAT THESE HYPOTHETICAL INVESTMENT RATES OF
RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.

                                      C-5
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY
                  GROUP VARI-EXCEPTIONAL LIFE PLUS CERTIFICATE

                                                          MALE NON-SMOKER AGE 30

                                                 SPECIFIED FACE AMOUNT = $75,000

                                                            SUM INSURED OPTION 2

                      GUARANTEED COST OF INSURANCE CHARGES


<TABLE>
<CAPTION>
                PREMIUMS             HYPOTHETICAL 0%                  HYPOTHETICAL 6%                 HYPOTHETICAL 12%
                PAID PLUS        GROSS INVESTMENT RETURN          GROSS INVESTMENT RETURN          GROSS INVESTMENT RETURN
                INTEREST     -------------------------------  -------------------------------  -------------------------------
 CERTIFICATE      AT 5%      SURRENDER  CERTIFICATE   DEATH   SURRENDER  CERTIFICATE   DEATH   SURRENDER  CERTIFICATE   DEATH
    YEAR      PER YEAR (1)     VALUE     VALUE (2)   BENEFIT    VALUE     VALUE (2)   BENEFIT    VALUE     VALUE (2)   BENEFIT
 -----------  -------------  ---------  -----------  -------  ---------  -----------  -------  ---------  -----------  -------
 <S>          <C>            <C>        <C>          <C>      <C>        <C>          <C>      <C>        <C>          <C>
      1            1,470          40         964     75,964       105       1,030      76,030       171       1,095     76,095
      2            3,014         857       1,907     76,907     1,048       2,098      77,098     1,247       2,297     77,297
      3            4,634       2,339       2,828     77,828     2,717       3,207      78,207     3,128       3,617     78,617
      4            6,336       3,484       3,728     78,728     4,112       4,357      79,357     4,821       5,066     80,066
      5            8,123       4,605       4,605     79,605     5,547       5,547      80,547     6,653       6,653     81,653
      6            9,999       5,459       5,459     80,459     6,780       6,780      81,780     8,395       8,395     83,395
      7           11,969       6,289       6,289     81,289     8,055       8,055      83,055    10,303      10,303     85,303
      8           14,037       7,096       7,096     82,096     9,374       9,374      84,374    12,394      12,394     87,394
      9           16,209       7,876       7,876     82,876    10,735      10,735      85,735    14,684      14,684     89,684
     10           18,490       8,631       8,631     83,631    12,141      12,141      87,141    17,192      17,192     92,192
     11           20,884       9,384       9,384     84,384    13,623      13,623      88,623    19,985      19,985     94,985
     12           23,398      10,109      10,109     85,109    15,155      15,155      90,155    23,050      23,050     98,050
     13           26,038      10,810      10,810     85,810    16,740      16,740      91,740    26,415      26,415    101,415
     14           28,810      11,483      11,483     86,483    18,375      18,375      93,375    30,108      30,108    105,108
     15           31,720      12,129      12,129     87,129    20,064      20,064      95,064    34,164      34,164    109,164
     16           34,777      12,745      12,745     87,745    21,806      21,806      96,806    38,616      38,616    113,616
     17           37,985      13,332      13,332     88,332    23,603      23,603      98,603    43,505      43,505    118,505
     18           41,355      13,888      13,888     88,888    25,455      25,455     100,455    48,873      48,873    123,873
     19           44,892      14,411      14,411     89,411    27,362      27,362     102,362    54,767      54,767    129,767
     20           48,607      14,902      14,902     89,902    29,326      29,326     104,326    61,239      61,239    136,239
   Age 60         97,665      17,230      17,230     92,230    51,608      51,608     126,608   173,185     173,185    248,185
   Age 65        132,771      15,680      15,680     90,680    63,695      63,695     138,695   282,555     282,555    357,555
   Age 70        177,576      10,763      10,763     85,763    74,549      74,549     149,549   456,075     456,075    531,075
   Age 75        234,759         454         454     75,454    81,247      81,247     156,247   731,074     731,074    806,074
</TABLE>


(1) Assumes a $1,400 premium is paid at the beginning of each Certificate year.
    Values will be different if premiums are paid with a different frequency or
    in different amounts.

(2) Assumes that no Certificate loan has been made. Excessive loans or
    withdrawals may cause this Certificate to lapse because of insufficient
    Certificate Value.


THE HYPOTHETICAL INVESTMENT RATES OF RETURN ARE ILLUSTRATIVE ONLY, AND SHOULD
NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT RATES OF RETURN.
ACTUAL INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN, AND WILL DEPEND
ON A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS BY A CERTIFICATE
OWNER, AND THE DIFFERENT INVESTMENT RATES OF RETURN FOR THE UNDERLYING FUNDS.
THE SURRENDER VALUE OF UNITS, CERTIFICATE VALUE, AND DEATH BENEFIT FOR A
CERTIFICATE WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL RATES OF
INVESTMENT RETURN AVERAGED 0%, 6% AND 12% OVER A PERIOD OF YEARS, BUT FLUCTUATED
ABOVE AND BELOW THOSE AVERAGES FOR INDIVIDUAL CERTIFICATE YEARS, OR IF ANY
PREMIUMS WERE ALLOCATED OR CERTIFICATE VALUE TRANSFERRED TO THE FIXED ACCOUNT.
NO REPRESENTATIONS CAN BE MADE THAT THESE HYPOTHETICAL INVESTMENT RATES OF
RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.


                                      C-6
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY
                  GROUP VARI-EXCEPTIONAL LIFE PLUS CERTIFICATE

                                                               NON-SMOKER AGE 45

                                                SPECIFIED FACE AMOUNT = $250,000

                                                            SUM INSURED OPTION 3

                       CURRENT COST OF INSURANCE CHARGES


<TABLE>
<CAPTION>
                PREMIUMS             HYPOTHETICAL 0%                  HYPOTHETICAL 6%                  HYPOTHETICAL 12%
                PAID PLUS        GROSS INVESTMENT RETURN          GROSS INVESTMENT RETURN           GROSS INVESTMENT RETURN
                INTEREST     -------------------------------  -------------------------------  ---------------------------------
 CERTIFICATE      AT 5%      SURRENDER  CERTIFICATE   DEATH   SURRENDER  CERTIFICATE   DEATH   SURRENDER  CERTIFICATE    DEATH
    YEAR      PER YEAR (1)     VALUE     VALUE (2)   BENEFIT    VALUE     VALUE (2)   BENEFIT    VALUE     VALUE (2)    BENEFIT
 -----------  -------------  ---------  -----------  -------  ---------  -----------  -------  ---------  -----------  ---------
 <S>          <C>            <C>        <C>          <C>      <C>        <C>          <C>      <C>        <C>          <C>
      1           13,818        6,716      10,997    250,000     7,402      11,684    250,000     8,089       12,371     250,000
      2           28,327       16,325      21,791    250,000    18,389      23,855    250,000    20,536       26,002     250,000
      3           43,561       30,254      32,385    250,000    34,404      36,535    250,000    38,895       41,026     250,000
      4           59,557       41,715      42,781    250,000    48,682      49,747    250,000    56,524       57,590     250,000
      5           76,353       52,984      52,984    250,000    63,518      63,518    250,000    75,859       75,859     250,000
      6           93,989       62,998      62,998    250,000    77,875      77,875    250,000    96,014       96,014     257,317
      7          112,506       72,822      72,822    250,000    92,843      92,843    250,000   118,140      118,140     307,164
      8          131,950       82,463      82,463    250,000   108,403     108,403    273,175   142,410      142,410     358,874
      9          152,365       91,926      91,926    250,000   124,537     124,537    303,870   169,029      169,029     412,430
     10          173,801      101,212     101,212    250,000   141,258     141,258    334,782   198,211      198,211     469,761
     11          196,309      110,301     110,301    253,692   158,584     158,584    364,743   230,199      230,199     529,457
     12          219,943      119,150     119,150    265,706   176,504     176,504    393,604   265,212      265,212     591,423
     13          244,758      127,764     127,764    275,969   195,033     195,033    421,272   303,527      303,527     655,619
     14          270,814      136,144     136,144    285,902   214,188     214,188    449,796   345,448      345,448     725,442
     15          298,173      144,291     144,291    294,354   233,980     233,980    477,319   391,296      391,296     798,244
     16          326,899      152,197     152,197    302,873   254,404     254,404    506,263   441,392      441,392     878,370
     17          357,062      159,896     159,896    308,599   275,526     275,526    531,766   496,212      496,212     957,689
     18          388,733      167,378     167,378    314,671   297,346     297,346    559,010   556,151      556,151   1,045,564
     19          421,988      174,645     174,645    319,600   319,877     319,877    585,374   621,668      621,668   1,137,652
     20          456,905      181,699     181,699    323,425   343,136     343,136    610,783   693,270      693,270   1,234,020
   Age 60        298,173      144,291     144,291    294,354   233,980     233,980    477,319   391,296      391,296     798,244
   Age 65        456,905      181,699     181,699    323,425   343,136     343,136    610,783   693,270      693,270   1,234,020
   Age 70        659,493      213,493     213,493    337,320   470,061     470,061    742,696  1,161,205   1,161,205   1,834,704
   Age 75        918,052      239,871     239,871    340,617   615,877     615,877    874,546  1,879,840   1,879,840   2,669,372
</TABLE>


(1) Assumes a $13,160 premium is paid at the beginning of each Certificate year.
    Values will be different if premiums are paid with a different frequency or
    in different amounts.

(2) Assumes that no Certificate loan has been made. Excessive loans or
    withdrawals may cause this Certificate to lapse because of insufficient
    Certificate Value.


THE HYPOTHETICAL INVESTMENT RATES OF RETURN ARE ILLUSTRATIVE ONLY, AND SHOULD
NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT RATES OF RETURN.
ACTUAL INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN, AND WILL DEPEND
ON A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS BY A CERTIFICATE
OWNER, AND THE DIFFERENT INVESTMENT RATES OF RETURN FOR THE UNDERLYING FUNDS.
THE SURRENDER VALUE OF UNITS, CERTIFICATE VALUE, AND DEATH BENEFIT FOR A
CERTIFICATE WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL RATES OF
INVESTMENT RETURN AVERAGED 0%, 6% AND 12% OVER A PERIOD OF YEARS, BUT FLUCTUATED
ABOVE AND BELOW THOSE AVERAGES FOR INDIVIDUAL CERTIFICATE YEARS, OR IF ANY
PREMIUMS WERE ALLOCATED OR CERTIFICATE VALUE TRANSFERRED TO THE FIXED ACCOUNT.
NO REPRESENTATIONS CAN BE MADE THAT THESE HYPOTHETICAL INVESTMENT RATES OF
RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.


                                      C-7
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY
                  GROUP VARI-EXCEPTIONAL LIFE PLUS CERTIFICATE

                                                               NON-SMOKER AGE 45

                                                SPECIFIED FACE AMOUNT = $250,000

                                                            SUM INSURED OPTION 3

                      GUARANTEED COST OF INSURANCE CHARGES


<TABLE>
<CAPTION>
                PREMIUMS             HYPOTHETICAL 0%                  HYPOTHETICAL 6%                  HYPOTHETICAL 12%
                PAID PLUS        GROSS INVESTMENT RETURN          GROSS INVESTMENT RETURN           GROSS INVESTMENT RETURN
                INTEREST     -------------------------------  -------------------------------  ---------------------------------
 CERTIFICATE      AT 5%      SURRENDER  CERTIFICATE   DEATH   SURRENDER  CERTIFICATE   DEATH   SURRENDER  CERTIFICATE    DEATH
    YEAR      PER YEAR (1)     VALUE     VALUE (2)   BENEFIT    VALUE     VALUE (2)   BENEFIT    VALUE     VALUE (2)    BENEFIT
 -----------  -------------  ---------  -----------  -------  ---------  -----------  -------  ---------  -----------  ---------
 <S>          <C>            <C>        <C>          <C>      <C>        <C>          <C>      <C>        <C>          <C>
      1           13,818        5,983      10,265    250,000     6,638      10,919    250,000     7,293       11,575     250,000
      2           28,327       14,834      20,300    250,000    16,788      22,254    250,000    18,822       24,289     250,000
      3           43,561       27,979      30,110    250,000    31,893      34,024    250,000    36,131       38,262     250,000
      4           59,557       38,630      39,696    250,000    45,180      46,246    250,000    52,561       53,626     250,000
      5           76,353       49,065      49,065    250,000    58,946      58,946    250,000    70,534       70,534     250,000
      6           93,989       58,221      58,221    250,000    72,148      72,148    250,000    89,154       89,154     250,000
      7          112,506       67,161      67,161    250,000    85,872      85,872    250,000   109,550      109,550     284,829
      8          131,950       75,887      75,887    250,000   100,145     100,145    252,365   131,759      131,759     332,033
      9          152,365       84,398      84,398    250,000   114,834     114,834    280,195   155,928      155,928     380,465
     10          173,801       92,695      92,695    250,000   129,920     129,920    307,911   182,201      182,201     431,817
     11          196,309      101,042     101,042    250,000   145,755     145,755    335,237   211,227      211,227     485,821
     12          219,943      109,203     109,203    250,000   162,041     162,041    361,351   242,824      242,824     541,497
     13          244,758      117,121     117,121    252,981   178,785     178,785    386,176   277,211      277,211     598,776
     14          270,814      124,770     124,770    262,017   195,982     195,982    411,563   314,605      314,605     660,670
     15          298,173      132,156     132,156    269,599   213,638     213,638    435,822   355,255      355,255     724,720
     16          326,899      139,260     139,260    277,128   231,720     231,720    461,122   399,366      399,366     794,739
     17          357,062      146,103     146,103    281,978   250,254     250,254    482,990   447,259      447,259     863,211
     18          388,733      152,661     152,661    287,003   269,196     269,196    506,088   499,152      499,152     938,406
     19          421,988      158,929     158,929    290,839   288,521     288,521    527,994   555,311      555,311   1,016,220
     20          456,905      164,906     164,906    293,533   308,218     308,218    548,628   616,041      616,041   1,096,552
   Age 60        298,173      132,156     132,156    269,599   213,638     213,638    435,822   355,255      355,255     724,720
   Age 65        456,905      164,906     164,906    293,533   308,218     308,218    548,628   616,041      616,041   1,096,552
   Age 70        659,493      190,397     190,397    300,827   411,444     411,444    650,081   999,444      999,444   1,579,121
   Age 75        918,052      208,764     208,764    296,445   520,467     520,467    739,063  1,550,685   1,550,685   2,201,973
</TABLE>


(1) Assumes a $13,160 premium is paid at the beginning of each Certificate year.
    Values will be different if premiums are paid with a different frequency or
    in different amounts.

(2) Assumes that no Certificate loan has been made. Excessive loans or
    withdrawals may cause this Certificate to lapse because of insufficient
    Certificate Value.


THE HYPOTHETICAL INVESTMENT RATES OF RETURN ARE ILLUSTRATIVE ONLY, AND SHOULD
NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT RATES OF RETURN.
ACTUAL INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN, AND WILL DEPEND
ON A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS BY A CERTIFICATE
OWNER, AND THE DIFFERENT INVESTMENT RATES OF RETURN FOR THE UNDERLYING FUNDS.
THE SURRENDER VALUE OF UNITS, CERTIFICATE VALUE, AND DEATH BENEFIT FOR A
CERTIFICATE WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL RATES OF
INVESTMENT RETURN AVERAGED 0%, 6% AND 12% OVER A PERIOD OF YEARS, BUT FLUCTUATED
ABOVE AND BELOW THOSE AVERAGES FOR INDIVIDUAL CERTIFICATE YEARS, OR IF ANY
PREMIUMS WERE ALLOCATED OR CERTIFICATE VALUE TRANSFERRED TO THE FIXED ACCOUNT.
NO REPRESENTATIONS CAN BE MADE THAT THESE HYPOTHETICAL INVESTMENT RATES OF
RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.


                                      C-8
<PAGE>
                                   APPENDIX D
                    CALCULATION OF MAXIMUM SURRENDER CHARGES

A separate surrender charge may be calculated upon issuance of the Certificate
and upon each increase in the Face Amount. The maximum surrender charge
calculated upon issuance of the Certificate is equal to $8.50 per thousand
dollars of the initial Face Amount plus up to 50% (less any premium expense
charge not associated with state and local premium taxes) of the Guideline
Annual Premium, depending on the group to which the Policy is issued. The
maximum surrender charge for an increase in the Face Amount is $8.50 per
thousand dollars of increase, plus up to 50% (less any premium expense charge
not associated with state and local premium taxes) of the Guideline Annual
Premium for the increase. The calculation may be summarized in the following
formula:

<TABLE>
<C>                                        <C>         <S>
                                           Face Amount
        Maximum Surrender Charge = (8.5 X  ----------- ) + (up to 50% X Guideline Annual Premium)
                                              1000
</TABLE>

A further limitation is imposed based on the Standard Nonforfeiture Law of each
state. The maximum surrender charges upon issuance of the Certificate and upon
each increase in the Face Amount are shown in the following table. During the
first two Certificate years following issue or an increase in Face Amount, the
actual surrender charge may be less than the maximum. See CHARGES AND
DEDUCTIONS -- "Surrender Charge."

The maximum surrender charge remains level for up to the first 24 Certificate
months, reduces uniformly for the balance of the surrender charge period, and is
zero thereafter. The actual surrender charge imposed may be less than the
maximum.

The Factors used in calculating the maximum surrender charges vary with the
issue Age and Underwriting Class as indicated in the following table.

                                      D-1
<PAGE>
                 MAXIMUM SURRENDER CHARGE PER $1000 FACE AMOUNT

<TABLE>
<CAPTION>
 Age at                         Age at
Issue or   Unisex     Unisex   Issue or   Unisex     Unisex
Increase  Nonsmoker   Smoker   Increase  Nonsmoker   Smoker
- --------  ---------   ------   --------  ---------   ------
<S>       <C>         <C>      <C>       <C>         <C>
   0                  14.89       41       24.90     28.00
   1                  14.84       42       25.40     28.70
   2                  15.00       43       25.95     29.45
   3                  15.17       44       26.55     30.25
   4                  15.35       45       27.15     31.10
   5                  15.53       46       27.85     32.00
   6                  15.73       47       28.55     32.95
   7                  15.94       48       29.30     34.00
   8                  16.16       49       30.10     35.10
   9                  16.39       50       31.00     36.30
   10                 16.64       51       31.95     37.55
   11                 16.91       52       32.95     38.90
   12                 17.18       53       34.05     40.35
   13                 17.47       54       35.25     41.95
   14                 17.70       55       36.50     43.60
   15                 18.08       56       37.85     45.35
   16                 18.38       57       39.35     47.25
   17                 18.67       58       40.95     49.30
   18       17.15     18.98       59       42.70     51.50
   19       17.40     19.29       60       44.60     53.85
   20       17.65     19.62       61       46.60     56.40
   21       17.92     19.95       62       48.85     56.34
   22       18.20     20.25       63       51.25     56.26
   23       18.49     20.50       64       53.85     56.18
   24       18.80     20.75       65       56.03     56.10
   25       19.13     21.00       66       55.90     56.01
   26       19.48     21.25       67       55.74     55.90
   27       19.85     21.55       68       55.58     55.76
   28       20.24     21.85       69       55.41     55.63
   29       20.60     22.20       70       55.27     55.49
   30       20.85     22.50       71       55.12     55.38
   31       21.10     22.85       72       54.96     55.29
   32       21.40     23.25       73       54.85     55.23
   33       21.70     23.65       74       54.75     55.19
   34       22.05     24.10       75       54.64     55.16
   35       22.35     24.55       76       54.52     55.10
   36       22.75     25.05       77       54.36     55.01
   37       23.10     25.55       78       54.18     54.86
   38       23.50     26.10       79       53.97     54.68
   39       23.95     26.70       80       53.75     54.49
   40       24.40     27.35
</TABLE>

                                      D-2
<PAGE>
                                    EXAMPLES

For the purposes of these examples, assume that a unisex, Age 35 non-smoker
purchases a $100,000 Certificate. In this example the Guideline Annual Premium
("GAP") equals $1,032.25. The maximum surrender charge is calculated as follows:

    (1) Deferred Administrative Charge                                   $850.00
       ($8.50/$1,000 of Face Amount)

    (2) Deferred Sales Charge                                            $516.13
       (50% X GAP)

                                                                     -----------

                                                                       $1,366.13

    Maximum surrender charge per Table (22.35 X 100)                   $2,235.00

During the first two Certificate years after the Date of Issue, the actual
surrender charge is the smaller of the maximum surrender charge and the
following sum:

    (1) Deferred Administrative Charge ($8.50/$1,000 of Face Amount)     $850.00

    (2) Deferred Sales Charge                                             Varies
       (not to exceed 30% of premiums received, up to one
       GAP, plus 9% of premiums received in excess of one GAP)

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

                                                              Sum of (1) and (2)

The maximum surrender charge is $1,366.13. All premiums are associated with the
initial Face Amount unless the Face Amount is increased.

Example 1:

Assume the Certificate Owner surrenders the Certificate in the 10th Certificate
month, having paid total premiums of $900. The actual surrender charge would be
$1,120.

Example 2:

Assume the Certificate Owner surrenders the Certificate in the 120th Certificate
month. Also assume that after the 24th Certificate month, the maximum surrender
charge decreases by 1/156 per month, thereby reaching zero at the end of the
15th Certificate year. In this example, the maximum surrender charge would be
$525.43.

                                      D-3
<PAGE>
                                   APPENDIX E
                            PERFORMANCE INFORMATION

The Certificates were first offered to the public in 1995. However, the Company
may advertise "Total Return" and "Average Annual Total Return" performance
information based on the periods that the Sub-Accounts have been in existence
(Tables I (A) and I (B), and based on the periods that the Underlying Funds have
been in existence (Tables II (A) and II (B)). The results for any period prior
to the Certificates being offered will be calculated as if the Certificates had
been offered during that period of time, with all charges assumed to be those
applicable to the Sub-Accounts, the Underlying Funds, and (in Table IA and IIA)
under a "representative" Certificate that is surrendered at the end of the
applicable period. For more information on charges under the Certificates, see
CHARGES AND DEDUCTIONS.


In each Table in Appendix E, "One-Year Total Return" refers to the total of the
income generated by a Sub-Account, based on certain charges and assumptions as
described in the respective tables, for the one-year period ended December 31,
1999. "Average Annual Total Return" is based on the same charges and
assumptions, but reflects the hypothetical annually compounded return that would
have produced the same cumulative return if the Sub-Account's performance had
been constant over the entire period. Because average annual total returns tend
to smooth out variations in annual performance return, they are not the same as
actual year-by-year results.


Performance information may be compared, in reports and promotional literature,
to: (1) the Standard & Poor's 500 Stock Index ("S&P 500"), Dow Jones Industrial
Average ("DJIA"), Shearson Lehman Aggregate Bond Index or other unmanaged
indices so that investors may compare results with those of a group of unmanaged
securities widely regarded by investors as representative of the securities
markets in general; (2) other groups of variable life separate accounts or other
investment products tracked by Lipper Inc., a widely used independent research
firm which ranks mutual funds and other investment products by overall
performance, investment objectives, and assets, or tracked by other services,
companies, publications, or persons, such as Morningstar, Inc., who rank such
investment products on overall performance or other criteria; or (3) the
Consumer Price Index (a measure for inflation) to assess the real rate of return
from an investment. Unmanaged indices may assume the reinvestment of dividends
but generally do not reflect deductions for administrative and management costs
and expenses.

At times, the Company may also advertise the ratings and other information
assigned to it by independent rating organizations such as A.M. Best Company
("A.M. Best"), Moody's Investors Services, Inc. ("Moody's"), Standard & Poor's
Insurance Rating Services ("S&P") and Duff & Phelps. A.M. Best's and Moody's
ratings reflect their current opinion of the Company's relative financial
strength and operating performance in comparison to the norms of the life/health
insurance industry. S&P's and Duff & Phelps' ratings measure the ability of an
insurance company to meet its obligations under insurance policies it issues and
do not measure the ability of such companies to meet other non-policy
obligations. The ratings also do not relate to the performance of the Underlying
Portfolios.

The Company may provide information on various topics of interest to Certificate
Owners and prospective Certificate Owners in sales literature, periodic
publications or other materials. These topics may include the relationship
between sectors of the economy and the economy as a whole and its effect on
various securities markets, investment strategies and techniques (such as value
investing, market timing, dollar cost averaging, asset allocation, constant
ratio transfer and account rebalancing), the advantages and disadvantages of
investing in tax-deferred and taxable investments, customer profiles and
hypothetical purchase and investment scenarios, financial management and tax and
retirement planning, and investment alternatives to certificates of deposit and
other financial instruments.

                                      E-1
<PAGE>

                                   TABLE I(A)
       AVERAGE ANNUAL TOTAL RETURNS FOR PERIODS ENDING DECEMBER 31, 1999
                      SINCE INCEPTION OF THE SUB-ACCOUNTS
          NET OF ALL CHARGES AND ASSUMING SURRENDER OF THE CERTIFICATE



The following performance information is based on the periods that the
Sub-Accounts have been in existence. The data is net of expenses of the
Underlying Funds, all Sub-Account charges, and all Certificate charges
(including surrender charges) for a representative Certificate. It is assumed
that the Insured is male (unisex rates), Age 36, standard (non-smoker) Premium
Class, that the Face Amount of the Certificate is $250,000, that an annual
premium payment of $3,000 (approximately one Guideline Annual Premium) was made
at the beginning of each Certificate year, that ALL premiums were allocated to
EACH Sub-Account individually, and that there was a full surrender of the
Certificate at the end of the applicable period.

<TABLE>
                                                                                   TEN YEARS
                                                                                   OR LIFE OF
                                                      ONE-YEAR        FIVE        SUB-ACCOUNT
UNDERLYING FUND                                     TOTAL RETURN      YEARS        (IF LESS)
<S>                                                <C>                <C>        <C>
Select Aggressive Growth Fund                               -87.35%    N/A                 0.60%
Select Capital Appreciation Fund                            -98.74%    N/A                -4.50%
Select Value Opportunity Fund                              -100.00%    N/A               -11.63%
Select Emerging Markets Fund                                   N/A     N/A                  N/A
T. Rowe Price International Stock Portfolio                    N/A     N/A                  N/A
Fidelity VIP Overseas Portfolio                             -84.02%    N/A                 1.34%
Select International Equity Fund                            -93.31%    N/A                -1.83%
DGPF International Equity Series                           -100.00%    N/A                -9.31%
Fidelity VIP Growth Portfolio                               -88.40%    N/A                11.74%
Select Growth Fund                                          -94.94%    N/A                11.63%
Select Strategic Growth Fund                                   N/A     N/A                  N/A
Core Equity Fund                                            -95.35%    N/A                 3.94%
Fidelity VIP II Index 500 Portfolio                            N/A     N/A                  N/A
Equity Index Fund                                          -100.00%    N/A                 6.38%
Fidelity VIP Equity-Income Portfolio                       -100.00%    N/A                -5.83%
Select Growth and Income Fund                              -100.00%    N/A                -1.00%
Fidelity VIP II Asset Manager Portfolio                    -100.00%    N/A                -5.35%
Fidelity VIP High Income Portfolio                         -100.00%    N/A               -14.29%
Select Investment Grade Income Fund                        -100.00%    N/A               -16.44%
Government Bond Fund                                       -100.00%    N/A               -16.84%
Money Market Fund                                          -100.00%    N/A               -16.41%
</TABLE>



The inception dates for the Sub-Accounts are: 11/13/96 for Core Equity, for
Select Investment Grade Income, Money Market, Equity Index, Government Bond,
Select Aggressive Growth, Select Growth, Select Growth and Income, Select Value
Opportunity, Select International Equity, the Select Capital Appreciation Fund,
Fidelity VIP Equity-Income, Fidelity VIP Growth, Fidelity VIP High Income,
Fidelity VIP Overseas, Fidelity VIP II Asset Manager, DGPF International Equity.


PERFORMANCE INFORMATION REFLECTS ONLY THE PERFORMANCE OF A HYPOTHETICAL
INVESTMENT DURING THE PARTICULAR TIME PERIOD ON WHICH THE CALCULATIONS ARE
BASED. ONE-YEAR TOTAL RETURN AND AVERAGE ANNUAL TOTAL RETURN FIGURES ARE BASED
ON HISTORICAL EARNINGS AND ARE NOT INTENDED TO INDICATE FUTURE PERFORMANCE.
PERFORMANCE INFORMATION SHOULD BE CONSIDERED IN LIGHT OF THE INVESTMENT
OBJECTIVES AND POLICIES, CHARACTERISTICS AND QUALITY OF THE PORTFOLIO OF THE
UNDERLYING FUND IN WHICH A SUB-ACCOUNT INVESTS AND THE MARKET CONDITIONS DURING
THE GIVEN TIME PERIOD, AND SHOULD NOT BE CONSIDERED AS A REPRESENTATION OF WHAT
MAY BE ACHIEVED IN THE FUTURE.

                                      E-2
<PAGE>

                                   TABLE I(B)
       AVERAGE ANNUAL TOTAL RETURNS FOR PERIODS ENDING DECEMBER 31, 1999
                      SINCE INCEPTION OF THE SUB-ACCOUNTS
          EXCLUDING MONTHLY CERTIFICATE CHARGES AND SURRENDER CHARGES



The following performance information is based on the periods that the
Sub-Accounts have been in existence. The performance information is net of total
Underlying Fund expenses and all Sub-Account charges. THE DATA DOES NOT REFLECT
MONTHLY CHARGES UNDER THE CERTIFICATE OR SURRENDER CHARGES. It is assumed that
an annual premium payment of $3,000 (approximately one Guideline Annual Premium)
was made at the beginning of each Certificate year and that ALL premiums were
allocated to EACH Sub-Account individually.

<TABLE>
                                                                               TEN YEARS
                                                                               OR LIFE OF
                                                     ONE-YEAR       FIVE       SUB-ACCOUNT
UNDERLYING FUND                                    TOTAL RETURN     YEARS      (IF LESS)
<S>                                                <C>              <C>        <C>
Select Aggressive Growth Fund                              37.41%    N/A          19.73%
Select Capital Appreciation Fund                           24.23%    N/A          15.03%
Select Value Opportunity Fund                              -5.56%    N/A           8.54%
Select Emerging Markets Fund                                 N/A     N/A            N/A
T. Rowe Price International Stock Portfolio                  N/A     N/A            N/A
Fidelity VIP Overseas Portfolio                            41.27%    N/A          20.42%
Select International Equity Fund                           30.53%    N/A          17.48%
DGPF International Equity Series                           14.72%    N/A          10.64%
Fidelity VIP Growth Portfolio                              36.20%    N/A          30.17%
Select Growth Fund                                         28.63%    N/A          30.07%
Select Strategic Growth Fund                                 N/A     N/A            N/A
Core Equity Fund                                           28.17%    N/A          22.84%
Fidelity VIP II Index 500 Portfolio                          N/A     N/A            N/A
Equity Index Fund                                          19.33%    N/A          25.12%
Fidelity VIP Equity-Income Portfolio                        5.37%    N/A          13.81%
Select Growth and Income Fund                              17.36%    N/A          18.25%
Fidelity VIP II Asset Manager Portfolio                    10.09%    N/A          14.25%
Fidelity VIP High Income Portfolio                          7.18%    N/A           6.16%
Select Investment Grade Income Fund                        -1.86%    N/A           4.24%
Government Bond Fund                                       -0.67%    N/A           3.89%
Money Market Fund                                           4.24%    N/A           4.27%
</TABLE>



The inception dates for the Sub-Accounts are: 11/13/96 for Core Equity, Select
Investment Grade Income, Money Market, Equity Index, Government Bond, Select
Aggressive Growth, Select Growth, Select Growth and Income, Select Value
Opportunity, Select International Equity, Select Capital Appreciation, Fidelity
VIP Equity-Income, Fidelity VIP Growth, Fidelity VIP High Income, Fidelity VIP
Overseas, Fidelity VIP II Asset Manager, DGPF International Equity.


PERFORMANCE INFORMATION REFLECTS ONLY THE PERFORMANCE OF A HYPOTHETICAL
INVESTMENT DURING THE PARTICULAR TIME PERIOD ON WHICH THE CALCULATIONS ARE
BASED. ONE-YEAR TOTAL RETURN AND AVERAGE ANNUAL TOTAL RETURN FIGURES ARE BASED
ON HISTORICAL EARNINGS AND ARE NOT INTENDED TO INDICATE FUTURE PERFORMANCE.
PERFORMANCE INFORMATION SHOULD BE CONSIDERED IN LIGHT OF THE INVESTMENT
OBJECTIVES AND POLICIES, CHARACTERISTICS AND QUALITY OF THE PORTFOLIO OF THE
UNDERLYING FUND IN WHICH A SUB-ACCOUNT INVESTS AND THE MARKET CONDITIONS DURING
THE GIVEN TIME PERIOD, AND SHOULD NOT BE CONSIDERED AS A REPRESENTATION OF WHAT
MAY BE ACHIEVED IN THE FUTURE.

                                      E-3
<PAGE>
                                  TABLE II(A)
       AVERAGE ANNUAL TOTAL RETURNS FOR PERIODS ENDING DECEMBER 31, 1999
                    SINCE INCEPTION OF THE UNDERLYING FUNDS
          NET OF ALL CHARGES AND ASSUMING SURRENDER OF THE CERTIFICATE


The following performance information is based on the periods that the
Underlying Funds have been in existence. The data is net of expenses of the
Underlying Funds, all Sub-Account charges, and all Certificate charges
(including surrender charges) for a representative Certificate. It is assumed
that the Insured is male (unisex rates), Age 36, standard (nonsmoker) Premium
Class, that the Face Amount of the Certificate is $250,000, that an annual
premium payment of $3,000 (approximately one Guideline Annual Premium) was made
at the beginning of each Certificate year, that ALL premiums were allocated to
EACH Sub-Account individually, and that there was a full surrender of the
Certificate at the end of the applicable period.

<TABLE>
                                                                                        TEN YEARS
                                                     ONE-YEAR            FIVE           OR LIFE OF
UNDERLYING FUND                                    TOTAL RETURN          YEARS        FUND (IF LESS)
<S>                                               <C>                <C>              <C>
Select Aggressive Growth Fund                              -87.35%           14.94%            14.55%
Select Capital Appreciation Fund                           -98.74%             N/A             11.80%
Select Value Opportunity Fund                             -100.00%            5.26%             4.87%
Select Emerging Markets Fund                               -64.13%             N/A            -51.08%
T. Rowe Price International Stock Portfolio                -91.93%            6.94%             5.98%
Fidelity VIP Overseas Portfolio                            -84.02%            9.07%             6.47%
Select International Equity Fund                           -93.31%           10.22%             7.90%
DGPF International Equity Series                          -100.00%            4.98%             5.43%
Fidelity VIP Growth Portfolio                              -88.40%           21.27%            15.15%
Select Growth Fund                                         -94.94%           20.60%            14.41%
Select Strategic Growth Fund                              -100.00%             N/A            -60.56%
Core Equity Fund                                           -95.35%           16.82%            12.48%
Fidelity VIP II Index 500 Portfolio                       -100.00%           19.71%            14.90%
Equity Index Fund                                         -100.00%           19.33%            15.56%
Fidelity VIP Equity-Income Portfolio                      -100.00%           10.29%             9.61%
Select Growth and Income Fund                             -100.00%           13.33%             9.74%
Fidelity VIP II Asset Manager Portfolio                   -100.00%            7.35%             8.23%
Fidelity VIP High Income Portfolio                        -100.00%            2.65%             7.50%
Select Investment Grade Income Fund                       -100.00%           -0.82%             2.62%
Government Bond Fund                                      -100.00%           -1.97%             0.37%
Money Market Fund                                         -100.00%           -2.72%             0.07%
</TABLE>



The inception dates for the Underlying Funds are: 4/29/85 for Core Equity,
Select Investment Grade Income, and Money Market; 9/28/90 for Equity Index;
8/26/91 for Government Bond; 8/21/92 for Select Aggressive Growth, Select
Growth, and Select Growth and Income; 4/30/93 for Select Value Opportunity;
5/2/94 for Select International Equity; 4/28/95 for Select Capital Appreciation;
10/9/86 for Fidelity VIP Equity-Income and Fidelity VIP Growth; 9/19/85 for
Fidelity VIP High Income; 1/28/87 for Fidelity VIP Overseas; 9/6/89 for Fidelity
VIP II Asset Manager; 10/29/92 for DGPF International Equity; 3/31/94 for the T.
Rowe Price International Stock; 2/20/98 for Select Emerging Markets and Select
Strategic Growth; and 8/27/92 for Fidelity VIP II Index 500.


PERFORMANCE INFORMATION REFLECTS ONLY THE PERFORMANCE OF A HYPOTHETICAL
INVESTMENT DURING THE PARTICULAR TIME PERIOD ON WHICH THE CALCULATIONS ARE
BASED. ONE-YEAR TOTAL RETURN AND AVERAGE ANNUAL TOTAL RETURN FIGURES ARE BASED
ON HISTORICAL EARNINGS AND ARE NOT INTENDED TO INDICATE FUTURE PERFORMANCE.
PERFORMANCE INFORMATION SHOULD BE CONSIDERED IN LIGHT OF THE INVESTMENT
OBJECTIVES AND POLICIES, CHARACTERISTICS AND QUALITY OF THE PORTFOLIO OF THE
UNDERLYING FUND IN WHICH A SUB-ACCOUNT INVESTS AND THE MARKET CONDITIONS DURING
THE GIVEN TIME PERIOD, AND SHOULD NOT BE CONSIDERED AS A REPRESENTATION OF WHAT
MAY BE ACHIEVED IN THE FUTURE.

                                      E-4
<PAGE>

                                  TABLE II(B)
       AVERAGE ANNUAL TOTAL RETURNS FOR PERIODS ENDING DECEMBER 31, 1999
                    SINCE INCEPTION OF THE UNDERLYING FUNDS
          EXCLUDING MONTHLY CERTIFICATE CHARGES AND SURRENDER CHARGES



The following performance information is based on the periods that the
Underlying Funds have been in existence. The performance information is net of
total Underlying Fund expenses and all Sub-Account charges. THE DATA DOES NOT
REFLECT MONTHLY CHARGES UNDER THE CERTIFICATE OR SURRENDER CHARGES. It is
assumed that an annual premium payment of $3,000 (approximately one Guideline
Annual Premium) was made at the beginning of each Certificate year and that ALL
premiums were allocated to EACH Sub-Account individually.

<TABLE>
                                                                               TEN YEARS
                                                                               OR LIFE
                                                                                 OF
                                                     ONE-YEAR        FIVE      FUND (IF
UNDERLYING FUND                                    TOTAL RETURN     YEARS      LESS)
<S>                                                <C>              <C>        <C>
Select Aggressive Growth Fund                              37.41%    22.21%     19.62%
Select Capital Appreciation Fund                           24.23%      N/A      20.33%
Select Value Opportunity Fund                              -5.56%    12.50%     10.57%
Select Emerging Markets Fund                               64.23%      N/A      14.18%
T. Rowe Price International Stock Portfolio                32.12%    14.18%     12.43%
Fidelity VIP Overseas Portfolio                            41.27%    16.31%     10.43%
Select International Equity Fund                           30.53%    17.47%     14.43%
DGPF International Equity Series                           14.72%    12.22%     10.76%
Fidelity VIP Growth Portfolio                              36.20%    28.57%     18.86%
Select Growth Fund                                         28.63%    27.90%     19.49%
Select Strategic Growth Fund                               15.02%      N/A       5.93%
Core Equity Fund                                           28.17%    24.10%     16.25%
Fidelity VIP II Index 500 Portfolio                        19.44%    27.01%     19.98%
Equity Index Fund                                          19.33%    26.62%     19.57%
Fidelity VIP Equity-Income Portfolio                        5.37%    17.54%     13.46%
Select Growth and Income Fund                              17.36%    20.60%     14.88%
Fidelity VIP II Asset Manager Portfolio                    10.09%    14.59%     12.12%
Fidelity VIP High Income Portfolio                          7.18%     9.88%     11.42%
Select Investment Grade Income Fund                        -1.86%     6.41%      6.72%
Government Bond Fund                                       -0.67%     5.26%      5.20%
Money Market Fund                                           4.24%     4.52%      4.28%
</TABLE>



The inception dates for the Underlying Funds are: 4/29/85 for Core Equity,
Select Investment Grade Income and Money Market; 9/28/90 for Equity Index;
8/26/91 for Government Bond; 8/21/92 for Select Aggressive Growth, Select
Growth, and Select Growth and Income; 4/30/93 for Select Value Opportunity;
5/2/94 for Select International Equity; 4/28/95 for Select Capital Appreciation;
10/9/86 for Fidelity VIP Equity-Income and Fidelity VIP Growth; 9/19/85 for
Fidelity VIP High Income; 1/28/87 for Fidelity VIP Overseas; 9/6/89 for Fidelity
VIP II Asset Manager; 10/29/92 for DGPF International Equity; 3/31/94 for T.
Rowe Price International Stock; 2/20/98 for Select Emerging Markets and Select
Strategic Growth; and 8/27/92 for Fidelity VIP II Index 500.


PERFORMANCE INFORMATION REFLECTS ONLY THE PERFORMANCE OF A HYPOTHETICAL
INVESTMENT DURING THE PARTICULAR TIME PERIOD ON WHICH THE CALCULATIONS ARE
BASED. ONE-YEAR TOTAL RETURN AND AVERAGE ANNUAL TOTAL RETURN FIGURES ARE BASED
ON HISTORICAL EARNINGS AND ARE NOT INTENDED TO INDICATE FUTURE PERFORMANCE.
PERFORMANCE INFORMATION SHOULD BE CONSIDERED IN LIGHT OF THE INVESTMENT
OBJECTIVES AND POLICIES, CHARACTERISTICS AND QUALITY OF THE PORTFOLIO OF THE
UNDERLYING FUND IN WHICH A SUB-ACCOUNT INVESTS AND THE MARKET CONDITIONS DURING
THE GIVEN TIME PERIOD, AND SHOULD NOT BE CONSIDERED AS A REPRESENTATION OF WHAT
MAY BE ACHIEVED IN THE FUTURE.

                                      E-5
<PAGE>
FIRST ALLMERICA
FINANCIAL LIFE
INSURANCE COMPANY

CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1999
<PAGE>
                       REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Shareholder of
First Allmerica Financial Life Insurance Company

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

/s/ PRICEWATERHOUSECOOPERS LLP

Boston, Massachusetts
February 1, 2000
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

                       CONSOLIDATED STATEMENTS OF INCOME

<TABLE>
<CAPTION>
 FOR THE YEARS ENDED DECEMBER 31,
 (IN MILLIONS)                                      1999      1998      1997
 -------------                                      ----      ----      ----
 <S>                                              <C>       <C>       <C>
 REVENUES
     Premiums...................................  $  954.5  $1,969.5  $1,980.4
     Universal life and investment product
       policy fees..............................     359.3     296.6     237.3
     Net investment income......................     503.1     593.9     619.5
     Net realized investment gains..............     100.3      60.9      76.3
     Other income...............................     107.3     100.0      81.5
                                                  --------  --------  --------
         Total revenues.........................   2,024.5   3,020.9   2,995.0
                                                  --------  --------  --------
 BENEFITS, LOSSES AND EXPENSES
     Policy benefits, claims, losses and loss
       adjustment expenses......................   1,056.3   1,803.0   1,763.9
     Policy acquisition expenses................     240.9     449.6     421.8
     Sales practice litigation..................     --         31.0     --
     Loss from cession of disability income
       business.................................     --        --         53.9
     Restructuring costs........................     --          9.0     --
     Other operating expenses...................     346.3     419.7     404.0
                                                  --------  --------  --------
         Total benefits, losses and expenses....   1,643.5   2,712.3   2,643.6
                                                  --------  --------  --------
 Income from continuing operations before
  federal income taxes..........................     381.0     308.6     351.4
                                                  --------  --------  --------
 FEDERAL INCOME TAX EXPENSE (BENEFIT)
     Current....................................      88.7      74.6      74.4
     Deferred...................................       4.3     (15.4)     14.2
                                                  --------  --------  --------
         Total federal income tax expense.......      93.0      59.2      88.6
                                                  --------  --------  --------
 Income from continuing operations before
  minority interest.............................     288.0     249.4     262.8
     Minority interest..........................     (39.9)    (55.0)    (79.4)
                                                  --------  --------  --------
 Income from continuing operations..............     248.1     194.4     183.4
 (Loss) income from operations of discontinued
  business (less applicable income taxes
  (benefit) of $(10.1), $(7.0) and $8.9 for the
  years ended December 31, 1999, 1998 and 1997,
  respectively)                                      (17.2)    (13.5)     16.6

 Loss on disposal of group life and health
  business, including provision of $72.2 for
  operating losses during phase-out period for
  the year ended December 31, 1999 (less
  applicable income tax benefit of $16.4)            (30.5)    --        --
                                                  --------  --------  --------
 Net income.....................................  $  200.4  $  180.9  $  200.0
                                                  ========  ========  ========
</TABLE>

  THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE CONSOLIDATED FINANCIAL
                                  STATEMENTS.

                                      F-1
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

                          CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
 DECEMBER 31,
 (IN MILLIONS, EXCEPT PER SHARE DATA)                        1999       1998
 ------------------------------------                      ---------  ---------
 <S>                                                       <C>        <C>
 ASSETS
   Investments:
     Fixed maturities at fair value (amortized cost of
       $3,721.6 and $7,520.8)............................  $ 3,660.7  $ 7,683.9
     Equity securities at fair value (cost of $27.9 and
       $253.1)...........................................       51.4      397.1
     Mortgage loans......................................      521.2      562.3
     Policy loans........................................      170.5      154.3
     Real estate and other long-term investments.........      177.0      163.1
                                                           ---------  ---------
         Total investments...............................    4,580.8    8,960.7
                                                           ---------  ---------
   Cash and cash equivalents.............................      279.3      504.0
   Accrued investment income.............................       73.3      141.0
   Deferred policy acquisition costs.....................    1,219.5    1,161.2
   Reinsurance receivable on unpaid losses, benefits and
     unearned premiums...................................      480.3    1,136.4
   Deferred federal income taxes.........................       18.1       19.4
   Premiums, accounts and notes receivable...............       81.0      510.5
   Other assets..........................................      199.6      530.6
   Closed Block assets...................................      772.3      803.1
   Separate account assets...............................   17,629.6   13,697.7
                                                           ---------  ---------
         Total assets....................................  $25,333.8  $27,464.6
                                                           =========  =========
 LIABILITIES
   Policy liabilities and accruals:
     Future policy benefits..............................  $ 2,825.0  $ 2,802.2
     Outstanding claims, losses and loss adjustment
       expenses..........................................      218.8    2,815.9
     Unearned premiums...................................        6.6      843.2
     Contractholder deposit funds and other policy
       liabilities.......................................    2,025.5    2,637.0
                                                           ---------  ---------
         Total policy liabilities and accruals...........    5,075.9    9,098.3
                                                           ---------  ---------
   Expenses and taxes payable............................      512.0      681.9
   Reinsurance premiums payable..........................       17.9       50.2
   Trust instruments supported by funding obligations....       50.6     --
   Short-term debt.......................................     --          221.3
   Closed Block liabilities..............................      842.1      872.0
   Separate account liabilities..........................   17,628.9   13,691.5
                                                           ---------  ---------
         Total liabilities...............................   24,127.4   24,615.2
                                                           ---------  ---------
   Minority interest.....................................     --          532.9
   Commitments and contingencies (Notes 16 and 21)
 SHAREHOLDER'S EQUITY
   Common stock, $10 par value, 1 million shares
     authorized, 500,001 shares issued and outstanding...        5.0        5.0
   Additional paid-in capital............................      569.0      444.0
   Accumulated other comprehensive (loss) income.........      (14.9)     169.2
   Retained earnings.....................................      647.3    1,698.3
                                                           ---------  ---------
         Total shareholder's equity......................    1,206.4    2,316.5
                                                           ---------  ---------
         Total liabilities and shareholder's equity......  $25,333.8  $27,464.6
                                                           =========  =========
</TABLE>

  THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE CONSOLIDATED FINANCIAL
                                  STATEMENTS.

                                      F-2
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

                CONSOLIDATED STATEMENTS OF SHAREHOLDER'S EQUITY

<TABLE>
<CAPTION>
 FOR THE YEARS ENDED DECEMBER 31,
 (IN MILLIONS)                                      1999      1998      1997
 -------------                                    --------  --------  --------
 <S>                                              <C>       <C>       <C>
 COMMON STOCK...................................  $    5.0  $    5.0  $    5.0
                                                  --------  --------  --------
 ADDITIONAL PAID-IN CAPITAL
     Balance at beginning of period.............     444.0     453.7     392.4
     Capital contribution from parent...........     125.0     --         61.3
     Loss on change of interest-Allmerica P&C...     --         (9.7)    --
                                                  --------  --------  --------
     Balance at end of period...................     569.0     444.0     453.7
                                                  --------  --------  --------

 ACCUMULATED OTHER COMPREHENSIVE (LOSS) INCOME
     Net unrealized (depreciation) appreciation
       on investments:
     Balance at beginning of period.............     169.2     209.3     131.4
     (Depreciation) appreciation during the
       period:
       Net (depreciation) appreciation on
         available-for-sale securities..........    (298.2)    (82.4)    170.9
       Benefit (provision) for deferred federal
         income taxes...........................     105.0      28.9     (59.8)
       Minority interest........................      31.8      13.4     (33.2)
                                                  --------  --------  --------
     Distribution of subsidiaries (Note 3)......     (22.7)    --        --
                                                  --------  --------  --------
                                                    (184.1)    (40.1)     77.9
                                                  --------  --------  --------
     Balance at end of period...................     (14.9)    169.2     209.3
                                                  --------  --------  --------
 RETAINED EARNINGS
     Balance at beginning of period.............   1,698.3   1,567.4   1,367.4
     Net income.................................     200.4     180.9     200.0
     Dividend to shareholder....................     --        (50.0)    --
     Distribution of subsidiaries (Note 3)......  (1,251.4)    --        --
                                                  --------  --------  --------
     Balance at end of period...................     647.3   1,698.3   1,567.4
                                                  --------  --------  --------
         Total shareholder's equity.............  $1,206.4  $2,316.5  $2,235.4
                                                  ========  ========  ========
</TABLE>

  THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE CONSOLIDATED FINANCIAL
                                  STATEMENTS.

                                      F-3
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

                CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

<TABLE>
<CAPTION>
 FOR THE YEARS ENDED DECEMBER 31,
 (IN MILLIONS)                                  1999     1998     1997
 -------------                                 -------  -------  ------
 <S>                                           <C>      <C>      <C>
 Net income..................................  $ 200.4  $ 180.9  $200.0
 Other comprehensive (loss) income:
     Net (depreciation) appreciation on
       available-for-sale securities.........   (298.2)   (82.4)  170.9
     Benefit (provision) for deferred federal
       income taxes..........................    105.0     28.9   (59.8)
     Minority interest.......................     31.8     13.4   (33.2)
     Distribution of subsidiaries (Note 3)...    (22.7)   --       --
                                               -------  -------  ------
         Other comprehensive (loss) income...   (184.1)   (40.1)   77.9
                                               -------  -------  ------
 Comprehensive (loss) income.................  $ (16.3) $ 140.8  $277.9
                                               =======  =======  ======
</TABLE>

  THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE CONSOLIDATED FINANCIAL
                                  STATEMENTS.

                                      F-4
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
 FOR THE YEARS ENDED DECEMBER 31,
 (IN MILLIONS)                                   1999       1998       1997
 -------------                                 ---------  ---------  ---------
 <S>                                           <C>        <C>        <C>
 CASH FLOWS FROM OPERATING ACTIVITIES
     Net income..............................  $   200.4  $   180.9  $   200.0
     Adjustments to reconcile net income to
       net cash provided by operating
       activities:
         Minority interest...................       39.9       55.0       79.4
         Net realized gains..................     (100.9)     (62.7)     (77.8)
         Net amortization and depreciation...       31.5       20.7       31.6
         Deferred federal income taxes.......       20.7      (15.4)      14.2
         Sales practice litigation expense...     --           31.0     --
         Loss from exiting reinsurance
           pools.............................     --           25.3     --
         Payment related to exiting
           reinsurance pools.................     --          (30.3)    --
         Loss from cession of disability
           income business...................     --         --           53.9
         Payment related to cession of
           disability income business........     --         --         (207.0)
         Loss from disposal of group life and
           health business...................       30.5     --         --
         Change in deferred acquisition
           costs.............................     (181.6)    (185.8)    (189.7)
         Change in premiums and notes
           receivable, net of reinsurance
           payable...........................      (41.8)      56.7      (15.1)
         Change in accrued investment
           income............................        8.3        0.8        7.1
         Change in policy liabilities and
           accruals, net.....................      (15.6)     168.1     (134.9)
         Change in reinsurance receivable....      (46.3)    (115.4)      27.2
         Change in expenses and taxes
           payable...........................       79.4       (3.3)      49.4
         Separate account activity, net......        5.5      (48.5)    --
         Other, net..........................       18.5      (63.8)      20.4
                                               ---------  ---------  ---------
             Net cash provided by (used in)
               operating activities..........       48.5       13.3     (141.3)
                                               ---------  ---------  ---------
 CASH FLOWS FROM INVESTING ACTIVITIES
         Proceeds from disposals and
           maturities of available-for-sale
           fixed maturities..................    2,801.0    1,715.2    2,892.9
         Proceeds from disposals of equity
           securities........................      422.9      285.3      162.7
         Proceeds from disposals of other
           investments.......................       30.3      120.8      116.3
         Proceeds from mortgages matured or
           collected.........................      131.2      171.2      204.7
         Purchase of available-for-sale fixed
           maturities........................   (2,227.3)  (2,374.5)  (2,596.0)
         Purchase of equity securities.......      (78.9)    (119.9)     (67.0)
         Purchase of other investments.......     (140.6)    (274.4)    (175.0)
         Capital expenditures................      (29.2)     (22.3)     (15.3)
         Purchase of minority interest in
           Citizens Corporation..............     --         (195.9)    --
         Distribution of subsidiaries........     (202.2)    --         --
         Other investing activities, net.....     --           26.7        1.3
                                               ---------  ---------  ---------
             Net cash provided by (used in)
               investing activities..........      707.2     (667.8)     524.6
                                               ---------  ---------  ---------
</TABLE>

                                      F-5
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

               CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

<TABLE>
 <S>                                           <C>        <C>        <C>
 CASH FLOWS FROM FINANCING ACTIVITIES
         Deposits and interest credited to
           contractholder deposit funds......    1,514.6    1,419.2      457.6
         Withdrawals from contractholder
           deposit funds.....................   (2,037.5)    (625.0)    (647.1)
         Change in trust agreements supported
           by funding agreements.............       50.6     --         --
         Change in short-term debt...........     (180.9)     188.3       (5.4)
         Change in long-term debt............     --           (2.6)      (0.1)
         Dividend paid to shareholder........     --          (50.0)      (9.4)
         Contribution from parent............       36.0     --            0.1
         Subsidiary treasury stock purchased,
           at cost...........................     (350.0)      (1.0)    (140.0)
                                               ---------  ---------  ---------
             Net cash (used in) provided by
               financing activities..........     (967.2)     928.9     (344.3)
                                               ---------  ---------  ---------
 Net change in cash and cash equivalents.....     (211.5)     274.4       39.0
 Net change in cash held in the Closed
  Block......................................      (13.2)      15.7       (1.0)
 Cash and cash equivalents, beginning of
  period.....................................      504.0      213.9      175.9
                                               ---------  ---------  ---------
 Cash and cash equivalents, end of period....  $   279.3  $   504.0  $   213.9
                                               =========  =========  =========
 SUPPLEMENTAL CASH FLOW INFORMATION
     Interest paid...........................  $     3.1  $     7.3  $     3.6
     Income taxes paid.......................  $    24.0  $   135.3  $    66.3
</TABLE>

  THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE CONSOLIDATED FINANCIAL
                                  STATEMENTS.

                                      F-6
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

A.  BASIS OF PRESENTATION AND PRINCIPLES OF CONSOLIDATION

First Allmerica Financial Life Insurance Company ("FAFLIC" or the "Company") is
organized as a stock life insurance company, and is a wholly-owned subsidiary of
Allmerica Financial Corporation ("AFC").

Prior to July 1, 1999, the consolidated financial statements of FAFLIC included
the accounts of its wholly-owned life insurance subsidiary Allmerica Financial
Life Insurance and Annuity Company ("AFLIAC"), its non-insurance subsidiaries
(principally brokerage and investment advisory services), Allmerica Property and
Casualty Companies, Inc. ("Allmerica P&C") (an 85.0%-owned non-insurance holding
company), and various other non-insurance subsidiaries.

Effective July 1, 1999, AFC made certain changes to its corporate structure
(Note 3). These changes included the transfer of the Company's ownership of
Allmerica P&C and its subsidiaries, as well as several other non-insurance
subsidiaries from the Company to AFC. In exchange, AFC contributed capital to
the Company and agreed to maintain the Company's statutory surplus at specified
levels during the following 6 years. Comparability between current and prior
period financial statements and footnotes has been significantly impacted by the
Company's divestiture of these subsidiaries during 1999, as disclosed in Note 3.

The Closed Block (Note 1B) assets and liabilities at December 31, 1999 and 1998
are presented in the consolidated balance sheets as single line items. The
contribution from the Closed Block is included in the consolidated statements of
income in other income. Unless specifically stated, all disclosures contained
herein supporting the consolidated financial statements at December 31, 1999,
1998 and 1997, and the years then ended exclude the Closed Block related
amounts. All significant intercompany accounts and transactions have been
eliminated.

On or about December 3, 1998, the Company acquired all of the outstanding common
stock of Citizens Corporation (formerly an 82.5% owned non-insurance subsidiary
of The Hanover Insurance Company ("Hanover"), a wholly-owned subsidiary of
Allmerica P&C) that it did not already own in exchange for cash of $195.9
million (Note 4). The acquisition has been recognized as a purchase. The
minority interest acquired totaled $158.5 million. A total of $40.8 million
representing the excess of the purchase price over the fair values of the net
assets acquired, net of deferred taxes, has been allocated to goodwill and is
being amortized over a 40-year period.

Prior to the July 1, 1999 changes in AFC's corporate structure, minority
interest relates to the Company's investment in Allmerica P&C and its only
significant subsidiary, Hanover. Hanover's wholly-owned subsidiary is Citizens
Corporation, the holding company for Citizens. Minority interest also includes
an amount related to the minority interest in Citizens Corporation.

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and disclosure of
contingent assets and liabilities at the date of the financial statements and
the reported amount of revenues and expenses during the reporting period. Actual
results could differ from those estimates.

B.  CLOSED BLOCK

The Company established and began operating a closed block ("the Closed Block")
for the benefit of the participating policies included therein, consisting of
certain individual life insurance participating policies,

                                      F-7
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

individual deferred annuity contracts and supplementary contracts not involving
life contingencies which were in force as of FAFLIC's demutualization on
October 16, 1995; such policies constitute the "Closed Block Business". The
purpose of the Closed Block is to protect the policy dividend expectations of
such FAFLIC dividend paying policies and contracts. Unless the Commonwealth of
Massachusetts Insurance Commissioner ("the Insurance Commissioner") consents to
an earlier termination, the Closed Block will continue to be in effect until the
date none of the Closed Block policies are in force. FAFLIC allocated to the
Closed Block assets in an amount that is expected to produce cash flows which,
together with future revenues from the Closed Block Business, are reasonably
sufficient to support the Closed Block Business, including provision for payment
of policy benefits, certain future expenses and taxes and for continuation of
policyholder dividend scales payable in 1994 so long as the experience
underlying such dividend scales continues. The Company expects that the factors
underlying such experience will fluctuate in the future and policyholder
dividend scales for Closed Block Business will be set accordingly.

Although the assets and income allocated to the Closed Block inure solely to the
benefit of the holders of policies included in the Closed Block, the excess of
Closed Block liabilities over Closed Block assets as measured on a GAAP basis
represent the expected future post-tax income from the Closed Block which may be
recognized in income over the period the policies and contracts in the Closed
Block remain in force.

If the actual income from the Closed Block in any given period equals or exceeds
the expected income for such period as determined at the inception of the Closed
Block, the expected income would be recognized in income for that period.
Further, any excess of the actual income over the expected income would also be
recognized in income to the extent that the aggregate expected income for all
prior periods exceeded the aggregate actual income. Any remaining excess of
actual income over expected income would be accrued as a liability for
policyholder dividends in the Closed Block to be paid to the Closed Block
policyholders. This accrual for future dividends effectively limits the actual
Closed Block income recognized in income to the Closed Block income expected to
emerge from operation of the Closed Block as determined at inception.

If, over the period the policies and contracts in the Closed Block remain in
force, the actual income from the Closed Block is less than the expected income
from the Closed Block, only such actual income (which could reflect a loss)
would be recognized in income. If the actual income from the Closed Block in any
given period is less than the expected income for that period and changes in
dividends scales are inadequate to offset the negative performance in relation
to the expected performance, the income inuring to shareholders of the Company
will be reduced. If a policyholder dividend liability had been previously
established in the Closed Block because the actual income to the relevant date
had exceeded the expected income to such date, such liability would be reduced
by this reduction in income (but not below zero) in any periods in which the
actual income for that period is less than the expected income for such period.

C.  VALUATION OF INVESTMENTS

In accordance with the provisions of Statement of Financial Accounting Standards
No. 115, "Accounting for Certain Investments in Debt and Equity Securities"
("Statement No. 115"), the Company is required to classify its investments into
one of three categories: held-to-maturity, available-for-sale or trading. The
Company determines the appropriate classification of debt securities at the time
of purchase and reevaluates such designation as of each balance sheet date.

Debt securities and marketable equity securities are classified as
available-for-sale. Available-for-sale securities are carried at fair value,
with the unrealized gains and losses, net of tax, reported as a separate
component of shareholders' equity. The amortized cost of debt securities is
adjusted for amortization of premiums and accretion of discounts to maturity.
Such amortization is included in investment income.

                                      F-8
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

Mortgage loans on real estate are stated at unpaid principal balances, net of
unamortized discounts and reserves. Reserves on mortgage loans are based on
losses expected by the Company to be realized on transfers of mortgage loans to
real estate (upon foreclosure), on the disposition or settlement of mortgage
loans and on mortgage loans which the Company believes may not be collectible in
full. In establishing reserves, the Company considers, among other things, the
estimated fair value of the underlying collateral.

Fixed maturities and mortgage loans that are delinquent are placed on
non-accrual status, and thereafter interest income is recognized only when cash
payments are received.

Policy loans are carried principally at unpaid principal balances.

During 1997, the Company adopted a plan to dispose of all real estate assets. As
of December 31, 1999, there were 2 properties remaining in the Company's real
estate portfolio, both of which are being actively marketed. These assets are
carried at the estimated fair value less costs of disposal. Depreciation is not
recorded on these assets while they are held for disposal.

Realized investment gains and losses, other than those related to separate
accounts for which the Company does not bear the investment risk, are reported
as a component of revenues based upon specific identification of the investment
assets sold. When an other than temporary impairment of the value of a specific
investment or a group of investments is determined, a realized investment loss
is recorded. Changes in the valuation allowance for mortgage loans are included
in realized investment gains or losses.

D.  FINANCIAL INSTRUMENTS

In the normal course of business, the Company enters into transactions involving
various types of financial instruments, including debt, investments such as
fixed maturities, mortgage loans and equity securities, investment and loan
commitments, swap contracts and interest rate futures contracts. These
instruments involve credit risk and also may be subject to risk of loss due to
interest rate fluctuation. The Company evaluates and monitors each financial
instrument individually and, when appropriate, obtains collateral or other
security to minimize losses.

Derivative financial instruments are accounted for under three different
methods: fair value accounting, deferral accounting and accrual accounting.
Interest rate swap contracts used to hedge interest rate risk are accounted for
using a combination of the fair value method and accrual method, with changes in
fair value reported in unrealized gains and losses in equity consistent with the
underlying hedged security, and the net payment or receipt on the swaps reported
in net investment income. Foreign currency swap contracts used to hedge the
foreign currency exchange risk associated with investment securities are
accounted for using a combination of the fair value method and accrual method,
with changes in fair value reported in unrealized gains and losses in equity
consistent with the underlying hedged security, and the net payment or receipt
on the swaps reported in net investment income. Foreign currency swap contracts
used to hedge foreign currency exchange risk associated with funding agreements
are accounted for using the fair value method, with changes in fair value
reported in other operating income consistent with the underlying hedged trust
obligation liability. Futures contracts used to hedge interest rate risk are
accounted for using the deferral method, with gains and losses deferred in
unrealized gains and losses in equity and recognized in earnings in conjunction
with the earnings recognition of the underlying hedged item. Default swap
contracts entered into for investment purposes are accounted for using the fair
value method, with changes in fair value, if any, reported in realized
investment gains and losses in earnings. Premium paid to the Company on default
swap contracts is reported in net investment income in earnings. Other swap
contracts entered into for investment purposes are accounted for using the fair
value method, with changes in fair value reported in realized investment gains
and

                                      F-9
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

losses in earnings. Any ineffective swaps or futures hedges are recognized
currently in realized investment gains and losses in earnings.

E.  CASH AND CASH EQUIVALENTS

Cash and cash equivalents includes cash on hand, amounts due from banks and
highly liquid debt instruments purchased with an original maturity of three
months or less.

F.  DEFERRED POLICY ACQUISITION COSTS

Acquisition costs consist of commissions, underwriting costs and other costs,
which vary with, and are primarily related to, the production of revenues.
Property and casualty, group life and group health insurance business
acquisition costs are deferred and amortized over the terms of the insurance
policies. Acquisition costs related to universal life products, variable
annuities and contractholder deposit funds are deferred and amortized in
proportion to total estimated gross profits from investment yields, mortality,
surrender charges and expense margins over the expected life of the contracts.
This amortization is reviewed annually and adjusted retrospectively when the
Company revises its estimate of current or future gross profits to be realized
from this group of products, including realized and unrealized gains and losses
from investments. Acquisition costs related to fixed annuities and other life
insurance products are deferred and amortized, generally in proportion to the
ratio of annual revenue to the estimated total revenues over the contract
periods based upon the same assumptions used in estimating the liability for
future policy benefits.

Deferred acquisition costs for each life product and property and casualty line
of business are reviewed to determine if they are recoverable from future
income, including investment income. If such costs are determined to be
unrecoverable, they are expensed at the time of determination. Although
realization of deferred policy acquisition costs is not assured, the Company
believes it is more likely than not that all of these costs will be realized.
The amount of deferred policy acquisition costs considered realizable, however,
could be reduced in the near term if the estimates of gross profits or total
revenues discussed above are reduced. The amount of amortization of deferred
policy acquisition costs could be revised in the near term if any of the
estimates discussed above are revised.

G.  PROPERTY AND EQUIPMENT

Property, equipment and leasehold improvements are stated at cost, less
accumulated depreciation and amortization. Depreciation is provided using the
straight-line or accelerated method over the estimated useful lives of the
related assets which generally range from 3 to 30 years. Amortization of
leasehold improvements is provided using the straight-line method over the
lesser of the term of the leases or the estimated useful life of the
improvements.

H.  SEPARATE ACCOUNTS

Separate account assets and liabilities represent segregated funds administered
and invested by the Company for the benefit of certain pension, variable annuity
and variable life insurance contractholders. Assets consist principally of
bonds, common stocks, mutual funds, and short-term obligations at market value.
The investment income, gains and losses of these accounts generally accrue to
the contractholders and, therefore, are not included in the Company's net
income. Appreciation and depreciation of the Company's interest in the separate
accounts, including undistributed net investment income, is reflected in
shareholder's equity or net investment income.

                                      F-10
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

I.  POLICY LIABILITIES AND ACCRUALS

Future policy benefits are liabilities for life, health and annuity products.
Such liabilities are established in amounts adequate to meet the estimated
future obligations of policies in force. The liabilities associated with
traditional life insurance products are computed using the net level premium
method for individual life and annuity policies, and are based upon estimates as
to future investment yield, mortality and withdrawals that include provisions
for adverse deviation. Future policy benefits for individual life insurance and
annuity policies are computed using interest rates ranging from 2 1/2% to 6.0%
for life insurance and 2% to 9 1/2% for annuities. Estimated liabilities are
established for group life and health policies that contain experience rating
provisions. Mortality, morbidity and withdrawal assumptions for all policies are
based on the Company's own experience and industry standards. Liabilities for
universal life, variable universal life and variable annuities include deposits
received from customers and investment earnings on their fund balances, less
administrative charges. Universal life fund balances are also assessed mortality
and surrender charges. Liabilities for variable annuities include a reserve for
benefit claims in excess of a guaranteed minimum fund value.

Liabilities for outstanding claims, losses and loss adjustment expenses ("LAE")
are estimates of payments to be made on property and casualty and health
insurance for reported losses and LAE and estimates of losses and LAE incurred
but not reported. These liabilities are determined using case basis evaluations
and statistical analyses and represent estimates of the ultimate cost of all
losses incurred but not paid. These estimates are continually reviewed and
adjusted as necessary; such adjustments are reflected in current operations.
Estimated amounts of salvage and subrogation on unpaid property and casualty
losses are deducted from the liability for unpaid claims.

Premiums for property and casualty insurance are reported as earned on a
pro-rata basis over the contract period. The unexpired portion of these premiums
is recorded as unearned premiums.

Contractholder deposit funds and other policy liabilities include
investment-related products such as guaranteed investment contracts ("GICs"),
deposit administration funds and immediate participation guarantee funds and
consist of deposits received from customers and investment earnings on their
fund balances.

All policy liabilities and accruals are based on the various estimates discussed
above. Although the adequacy of these amounts cannot be assured, the Company
believes that it is more likely than not that policy liabilities and accruals
will be sufficient to meet future obligations of policies in force. The amount
of liabilities and accruals, however, could be revised in the near term if the
estimates discussed above are revised.

J.  PREMIUM AND FEE REVENUE AND RELATED EXPENSES

Premiums for individual life and health insurance and individual and group
annuity products, excluding universal life and investment-related products, are
considered revenue when due. Property and casualty insurance premiums are
recognized as revenue over the related contract periods. Benefits, losses and
related expenses are matched with premiums, resulting in their recognition over
the lives of the contracts. This matching is accomplished through the provision
for future benefits, estimated and unpaid losses and amortization of deferred
policy acquisition costs. Revenues for investment-related products consist of
net investment income and contract charges assessed against the fund values.
Related benefit expenses include annuity benefit claims in excess of a
guaranteed minimum fund value, and net investment income credited to the fund
values after deduction for investment and risk charges. Revenues for universal
life products consist of net investment income, with mortality, administration
and surrender charges assessed against the fund values. Related benefit expenses
include universal life benefit claims in excess of fund values and net
investment income credited to universal life fund values. Certain policy charges
that represent compensation for services

                                      F-11
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

to be provided in future periods are deferred and amortized over the period
benefited using the same assumptions used to amortize capitalized acquisition
costs.

K.  FEDERAL INCOME TAXES

AFC and its domestic subsidiaries (including certain non-insurance operations)
file a consolidated United States federal income tax return. Entities included
within the consolidated group are segregated into either a life insurance or
non-life insurance company subgroup. The consolidation of these subgroups is
subject to certain statutory restrictions on the percentage of eligible non-life
tax losses that can be applied to offset life company taxable income. Prior to
the merger on July 16, 1997, Allmerica P&C and its subsidiaries filed a separate
United States federal income tax return.

The Board of Directors has delegated to AFC management, the development and
maintenance of appropriate federal income tax allocation policies and
procedures, which are subject to written agreement between the companies. The
Federal income tax for all subsidiaries in the consolidated return of AFC is
calculated on a separate return basis. Any current tax liability is paid to AFC.
Tax benefits resulting from taxable operating losses or credits of AFC's
subsidiaries are not reimbursed to the subsidiary until such losses or credits
can be utilized by the subsidiary on a separate return basis.

Deferred income taxes are generally recognized when assets and liabilities have
different values for financial statement and tax reporting purposes, and for
other temporary taxable and deductible differences as defined by Statement of
Financial Accounting Standards No. 109, "Accounting for Income Taxes"
("Statement No. 109"). These differences result primarily from loss and LAE
reserves, policy reserves, policy acquisition expenses, and unrealized
appreciation or depreciation on investments.

L.  NEW ACCOUNTING PRONOUNCEMENTS

In June 1998, the Financial Accounting Standards Board ("FASB") issued Statement
of Financial Accounting Standards No. 133, "Accounting for Derivative
Instruments and Hedging Activities" ("Statement No. 133"), which establishes
accounting and reporting standards for derivative instruments. Statement No. 133
requires that an entity recognize all derivatives as either assets or
liabilities at fair value in the statement of financial position, and
establishes special accounting for the following three types of hedges: fair
value hedges, cash flow hedges, and hedges of foreign currency exposures of net
investments in foreign operations. This statement is effective for fiscal years
beginning after June 15, 2000. The Company is currently assessing the impact of
the adoption of Statement No. 133.

In March 1998, the American Institute of Certified Public Accountants ("AICPA")
issued Statement of Position 98-1, "Accounting for the Cost of Computer Software
Developed or Obtained for Internal Use" ("SoP 98-1"). SoP 98-1 requires that
certain costs incurred in developing internal-use computer software be
capitalized and provides guidance for determining whether computer software is
to be considered for internal use. This statement is effective for fiscal years
beginning after December 15, 1998. In the second quarter of 1998, the Company
adopted SoP 98-1 effective January 1, 1998, resulting in an increase in pre-tax
income of $12.4 million through December 31, 1998. The adoption of SOP 98-1 did
not have a material effect on the results of operations or financial position
for the three months ended March 31, 1998.

In December 1997, the AICPA issued Statement of Position 97-3, "Accounting by
Insurance and Other Enterprises for Insurance-Related Assessments" ("SoP 97-3").
SoP 97-3 provides guidance on when a liability should be recognized for guaranty
fund and other assessments and how to measure the liability. This statement
allows for the discounting of the liability if the amount and timing of the cash
payments are fixed

                                      F-12
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

and determinable. In addition, it provides criteria for when an asset may be
recognized for a portion or all of the assessment liability or paid assessment
that can be recovered through premium tax offsets or policy surcharges. This
statement is effective for fiscal years beginning after December 15, 1998. The
adoption of this statement did not have a material effect on the results of
operations or financial position of the Company.

In June 1997, the FASB issued Statement No. 131, "Disclosures About Segments of
an Enterprise and Related Information" ("Statement No. 131"). This statement
establishes standards for the way that public enterprises report information
about operating segments in annual financial statements and requires that
selected information about those operating segments be reported in interim
financial statements. This statement supersedes Statement No. 14, "Financial
Reporting for Segments of a Business Enterprise". Statement No. 131 requires
that all public enterprises report financial and descriptive information about
their reportable operating segments. Operating segments are defined as
components of an enterprise about which separate financial information is
available that is evaluated regularly by the chief operating decision maker in
deciding how to allocate resources and in assessing performance. This statement
is effective for fiscal years beginning after December 15, 1997. The Company
adopted Statement No. 131 for the first quarter of 1998, which resulted in
certain segment re-definitions, which have no impact on the consolidation
results of operations (See Note 15).

In June 1997, the FASB also issued Statement of Financial Accounting Standards
No. 130, "Reporting Comprehensive Income" ("Statement No. 130"). Statement
No. 130 establishes standards for the reporting and display of comprehensive
income and its components in a full set of general-purpose financial statements.
All items that are required to be recognized under accounting standards as
components of comprehensive income are to be reported in a financial statement
that is displayed with the same prominence as other financial statements. This
statement stipulates that comprehensive income reflect the change in equity of
an enterprise during a period from transactions and other events and
circumstances from non-owner sources. This statement is effective for fiscal
years beginning after December 15, 1997. The Company adopted Statement No. 130
for the first quarter of 1998, which resulted primarily in reporting unrealized
gains and losses on investments in debt and equity securities in comprehensive
income.

M.  RECLASSIFICATIONS

Certain prior year amounts have been reclassified to conform to the current year
presentation, resulting primarily from the reporting of Discontinued Operations
as disclosed in Note 2.

2.  DISCONTINUED OPERATIONS

During the second quarter of 1999, the Company approved a plan to exit its group
life and health insurance business, consisting of its Employee Benefit Services
("EBS") business, its Affinity Group Underwriters ("AGU") business and its
accident and health assumed reinsurance pool business ("reinsurance pool
business"). During the third quarter of 1998, the Company ceased writing new
premium in the reinsurance pool business, subject to certain contractual
obligations. Prior to 1999, these businesses comprised substantially all of the
former Corporate Risk Management Services segment. Accordingly, the operating
results of the discontinued segment, including its reinsurance pool business,
have been reported in the Consolidated Statements of Income as discontinued
operations in accordance with Accounting Principles Board Opinion No. 30,
"Reporting the Results of Operations -- Reporting the Effects of Disposal of a
Segment of a Business, and Extraordinary, Unusual and Infrequently Occurring
Events and Transactions" ("APB Opinion No. 30"). In the third quarter of 1999,
the operating results from the discontinued segment were adjusted to reflect the
recording of additional reserves related to accident claims from prior years. On
October 6, 1999, the Company entered into an agreement with Great-West Life and
Annuity Insurance Company of Denver,

                                      F-13
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

which provides for the sale of the Company's EBS business effective March 1,
2000. The Company has recorded a $30.5 million loss, net of taxes, on the
disposal of its group life and health business. Subsequent to the June 30, 1999
measurement date, operations from the discontinued business generated losses of
approximately $8.7 million, net of taxes.

As permitted by APB Opinion No. 30, the Consolidated Balance Sheets have not
been segregated between continuing and discontinued operations. At December 31,
1999, the discontinued segment had assets of approximately $531.1 million
consisting primarily of invested assets, premiums and fees receivable, and
reinsurance recoverables, and liabilities of approximately $482.5 million
consisting primarily of policy liabilities. Revenues for the discontinued
operations were $361.1 million, $398.5 million, and $389.2 million for the years
ended December 31, 1999, 1998 and 1997, respectively.

3.  REORGANIZATION OF AFC CORPORATE STRUCTURE

AFC has made certain changes to its corporate structure effective July 1, 1999.
These changes included transfer of the Company's ownership of Allmerica P&C and
all of its subsidiaries, as well as certain other non-insurance subsidiaries,
from FAFLIC to AFC, referred to as the "distribution of subsidiaries". The
Company retained its ownership of its primary insurance subsidiary, AFLIAC and
certain broker dealer and investment management and advisory subsidiaries. AFC
contributed capital to FAFLIC in the amount of $125.0 million, consisting of
cash and securities of $36.0 million and $89.0 million, respectively, and agreed
to maintain the Company's statutory surplus at specified levels during the
following six years. In addition, any dividend from FAFLIC to AFC during 2000
and 2001 requires the prior approval of the Commonwealth of Massachusetts
Insurance Commissioner. This transaction was approved by the Commissioner on
May 24, 1999.

The equity of the subsidiaries transferred from FAFLIC on July 1, 1999 was
$1,274.1 million. As of June 30, 1999, the transferred subsidiaries had total
assets of $5,334.1 million, including cash and cash equivalents of $202.2
million, and total revenue of $1,196.5 million.

The Company's consolidated results of operations in 1999 include $107.2 million
of net income associated with these subsidiaries through June 30, 1999. The
unaudited pro forma information below presents consolidated results of
operations as if the reorganization had occurred at the beginning of 1998.

The following unaudited pro forma information is not necessarily indicative of
the consolidated results of operations of the Company had the transfer occurred
at the beginning of 1998, nor is it necessarily indicative of future results.

<TABLE>
<CAPTION>
(UNAUDITED)
FOR THE YEARS ENDED DECEMBER 31,
(IN MILLIONS)                                                  1999    1998
- -------------                                                 ------  ------
<S>                                                           <C>     <C>
Revenue.....................................................  $828.0  $750.2
                                                              ======  ======
Net realized capital (losses) gains included in revenue.....   (11.8)   19.6
                                                              ======  ======
Income from continuing operations before taxes..............   192.1   141.2
Income taxes................................................    51.2    41.2
                                                              ------  ------
Net income from continuing operations.......................  $140.9   100.0
(Loss) from operations of discontinued business (less
 applicable income taxes (benefit) of $(10.4), $(7.0) and
 $8.9 for the years ended December 31, 1999, 1998 and 1997,
 respectively...............................................   (17.2)  (13.5)
</TABLE>

                                      F-14
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

<TABLE>
<CAPTION>
(UNAUDITED)
FOR THE YEARS ENDED DECEMBER 31,
(IN MILLIONS)                                                  1999    1998
- -------------                                                 ------  ------
<S>                                                           <C>     <C>
(Loss) on disposal of group life and health business,
 including provision of $72.2 for operating losses during
 phase-out period for the tear ended December 31, 1999 (less
 applicable income tax benefit of $16.4)....................   (30.5)   --
                                                              ------  ------
Net income..................................................  $ 93.2  $ 86.5
                                                              ======  ======
</TABLE>

4.  ACQUISITION OF MINORITY INTEREST OF CITIZENS CORPORATION

On December 3, 1998 Citizens Acquisition Corporation, a wholly-owned subsidiary
of the Allmerica P&C, completed a cash tender offer to acquire the outstanding
shares of Citizens Corporation common stock that AFC or its subsidiaries did not
already own at a price of $33.25 per share. Approximately 99.8% of publicly held
shares of Citizens Corporation common stock were tendered. On December 14, 1998,
the Company completed a short-form merger, acquiring all shares of common stock
of Citizens Corporation not purchased in its tender offer, through the merger of
its wholly-owned subsidiary, Citizens Acquisition Corporation with Citizens
Corporation at a price of $33.25 per share. Total consideration for the
transactions amounted to $195.9 million. The acquisition has been recognized as
a purchase. The minority interest acquired totaled $158.5 million. A total of
$40.8 million representing the excess of the purchase price over the fair values
of the net assets acquired, net of deferred taxes, has been allocated to
goodwill and is being amortized over a 40-year period.

The Company's consolidated results of operations include minority interest in
Citizens Corporation prior to December 3, 1998. The unaudited pro forma
information below presents consolidated results of operation as if the
acquisition had occurred at the beginning of 1997.

The following unaudited pro forma information is not necessarily indicative of
the consolidated results of operations of the combined Company had the
acquisition occurred at the beginning of 1997, nor is it necessarily indicative
of future results.

<TABLE>
<CAPTION>
(UNAUDITED)
FOR THE YEARS ENDED DECEMBER 31,
(IN MILLIONS)                                                   1998      1997
- -------------                                                 --------  --------
<S>                                                           <C>       <C>
Revenue.....................................................  $3,006.6  $2,977.1
                                                              ========  ========
Net realized capital gains included in revenue..............  $   58.1  $   71.6
                                                              ========  ========
Income before taxes and minority interest...................     293.4     332.5
Income taxes................................................     (54.2)    (82.4)
Minority Interest:
  Equity in earnings........................................     (42.6)    (64.1)
                                                              --------  --------
Net income..................................................  $  196.6  $  186.0
                                                              ========  ========
</TABLE>

5.  OTHER SIGNIFICANT TRANSACTIONS

Effective January 1, 1999, Allmerica P&C entered into a whole account aggregate
excess of loss reinsurance agreement with a highly rated reinsurer. The
reinsurance agreement provides accident year coverage for the three years 1999
to 2001 for the Company's property and casualty business, and is subject to
cancellation or commutation annually at the Company's option. The program covers
losses and allocated loss adjustment

                                      F-15
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

expenses, including those incurred but not yet reported, in excess of a
specified whole account loss and allocated LAE ratio. The annual and aggregate
coverage limits for losses and allocated LAE are $150.0 million and $300.0
million, respectively. The effect of this agreement on results of operations in
each reporting period is based on losses and allocated LAE ceded, reduced by a
sliding scale premium of 50.0-67.0% depending on the size of the loss, and
increased by a ceding commission of 20.0% of ceded premium. In addition, net
investment income is reduced for amounts credited to the reinsurer. Prior to the
AFC corporate reorganization, the Company recognized a net benefit of $16.9
million as a result of this agreement, based on year-to-date and annual
estimates of losses and allocated loss adjustment expenses for accident year
1999.

On October 29, 1998, the Company announced that it had adopted a formal
restructuring plan for its Risk Management business. As part of this initiative,
the segment consolidated its property and casualty field support activities from
fourteen regional branches into three hub locations. As a result of the
Company's restructuring initiative, it recognized a pretax loss of $9.0 million,
in the fourth quarter of 1998.

Approximately $4.8 million of this loss relates to severance and other employee
related costs resulting from the elimination of 306 positions, of which 207 and
106 employees had been terminated as of December 31, 1999 and 1998,
respectively. In addition, lease cancellations and contract terminations
resulted in losses of approximately $2.5 million and $1.7 million, respectively.
The Company made payments of approximately $4.2 million and $0.1 million through
June 30, 1999 and in 1998, respectively, related to this restructuring
initiative.

Effective July 1, 1998, the Company entered into a reinsurance agreement with a
highly rated reinsurer that cedes current and future underwriting losses,
including unfavorable development of prior year reserves, up to a $40.0 million
maximum, relating to the Company's reinsurance pool business. These pools
consist primarily of the Company's assumed stop loss business, small group
managed care pools, long-term disability and long-term care pools, student
accident and special risk business. The agreement is consistent with
management's decision to exit this line of business, which the Company expects
to run-off over the next three years. As a result of this transaction, the
Company recognized a $25.3 million pre-tax loss in the third quarter of 1998.
This loss is reported in 1999 as part of the discontinued operations of the
Company.

Effective January 1, 1998, the Company entered into an agreement with a highly
rated reinsurer to reinsure the mortality risk on substantially all of the
universal life and variable universal life blocks of business. The agreement did
not have a material effect on its results of operations or financial position.

In 1999, 1998 and 1997, Allmerica P&C redeemed 8,662.7, 3,289.5 and 5,735.3
shares, respectively, of its issued and outstanding common stock owned by AFC
for $350.0 million, $125.0 million and $195.0 million, respectively, thereby
increasing the Company's total ownership to 84.5% as of June 30, 1999. The
increases in the Company's ownership of Allmerica P&C through June 30, 1999, and
for 1998 and 1997 were 14.5%, 4.3% and 6.3%, respectively. The 1999 transaction
consisted of cash and cash equivalents. The 1998 transaction consisted of $124.0
million of securities and $1.0 million of cash. The 1997 transaction consisted
of $55.0 million of securities and $140.0 million of cash.

The merger of Allmerica P&C and a wholly-owned subsidiary of AFC was consummated
on July 16, 1997. Through the merger, AFC acquired all of the outstanding common
stock of Allmerica P&C that FAFLIC did not already own in exchange for cash of
$425.6 million and approximately 9.7 million shares of AFC stock valued at
$372.5 million. At consummation of this transaction AFC owned 59.5% through
FAFLIC and 40.5% directly. The merger has been recognized as a purchase. Total
consideration of approximately $798.1 million

                                      F-16
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

has been allocated to the minority interest in the assets and liabilities based
on estimates of their fair values. The minority interest acquired totaled $703.5
million. A total of $90.6 million representing the excess of the purchase price
over the fair values of the net assets acquired, net of deferred taxes, has been
allocated to goodwill and is being amortized over a 40-year period.

On April 14, 1997, the Company entered into an agreement in principle to cede
substantially all of the Company's individual disability income line of business
under a 100% coinsurance agreement with a highly rated reinsurer. The
coinsurance agreement became effective October 1, 1997. The transaction has
resulted in the recognition of a $53.9 million pre-tax loss in the first quarter
of 1997.

6.  INVESTMENTS

A.  SUMMARY OF INVESTMENTS

The Company accounts for its investments, all of which are classified as
available-for-sale, in accordance with Statement No. 115.

The amortized cost and fair value of available-for-sale fixed maturities and
equity securities were as follows:

<TABLE>
<CAPTION>
                                                             1999
                                          -------------------------------------------
                                                       GROSS       GROSS
DECEMBER 31,                              AMORTIZED  UNREALIZED  UNREALIZED    FAIR
(IN MILLIONS)                             COST (1)     GAINS       LOSSES     VALUE
- -------------                             ---------  ----------  ----------  --------
<S>                                       <C>        <C>         <C>         <C>
U.S. Treasury securities and U.S.
 government and agency securities.......  $   62.6     $  1.0      $  0.5    $   63.1
States and political subdivisions.......      13.5        0.1         0.1        13.5
Foreign governments.....................      80.0        2.1         0.1        82.0
Corporate fixed maturities..............   3,206.5       63.2       116.9     3,152.8
Mortgage-backed securities..............     359.0        1.3        11.0       349.3
                                          --------     ------      ------    --------
Total fixed maturities..................  $3,721.6     $ 67.7      $128.6    $3,660.7
                                          ========     ======      ======    ========
Equity securities.......................  $   27.9     $ 24.7      $  1.2    $   51.4
                                          ========     ======      ======    ========
</TABLE>

<TABLE>
<CAPTION>
                                                             1998
                                          -------------------------------------------
                                                       GROSS       GROSS
DECEMBER 31,                              AMORTIZED  UNREALIZED  UNREALIZED    FAIR
(IN MILLIONS)                             COST (1)     GAINS       LOSSES     VALUE
- -------------                             ---------  ----------  ----------  --------
<S>                                       <C>        <C>         <C>         <C>
U.S. Treasury securities and U.S.
 government and agency securities.......  $  192.8     $ 12.0      $ 24.5    $  180.3
States and political subdivisions.......   2,408.9       83.0         5.2     2,486.7
Foreign governments.....................     107.9        7.7         4.5       111.1
Corporate fixed maturities..............   4,293.3      167.8        81.9     4,379.2
Mortgage-backed securities..............     517.9       11.5         2.8       526.6
                                          --------     ------      ------    --------
Total fixed maturities..................  $7,520.8     $282.0      $118.9    $7,683.9
                                          ========     ======      ======    ========
Equity securities.......................  $  253.1     $151.1      $  7.1    $  397.1
                                          ========     ======      ======    ========
</TABLE>

(1) Amortized cost for fixed maturities and cost for equity securities.

                                      F-17
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

In connection with AFLIAC's voluntary withdrawal of its license in New York,
AFLIAC agreed with the New York Department of Insurance to maintain, through a
custodial account in New York, a security deposit, the market value of which
will at all times equal 102% of all outstanding general account liabilities of
AFLIAC for New York policyholders, claimants and creditors. At December 31,
1999, the amortized cost and market value of these assets on deposit in New York
were $196.4 million and $193.0 million, respectively. At December 31, 1998, the
amortized cost and market value of assets on deposit were $268.5 million and
$284.1 million, respectively. In addition, fixed maturities, excluding those
securities on deposit in New York, with an amortized cost of $18.3 million and
$105.4 million were on deposit with various state and governmental authorities
at December 31, 1999 and 1998, respectively.

There were no contractual fixed maturity investment commitments at December 31,
1999.

The amortized cost and fair value by maturity periods for fixed maturities are
shown below. Actual maturities may differ from contractual maturities because
borrowers may have the right to call or prepay obligations with or without call
or prepayment penalties, or the Company may have the right to put or sell the
obligations back to the issuers. Mortgage backed securities are included in the
category representing their ultimate maturity.

<TABLE>
<CAPTION>
                                                                     1999
                                                              -------------------
DECEMBER 31,                                                  AMORTIZED    FAIR
(IN MILLIONS)                                                   COST      VALUE
- -------------                                                 ---------  --------
<S>                                                           <C>        <C>
Due in one year or less.....................................  $  224.4   $  225.7
Due after one year through five years.......................   1,324.0    1,328.4
Due after five years through ten years......................   1,409.1    1,369.9
Due after ten years.........................................     764.1      736.7
                                                              --------   --------
Total.......................................................  $3,721.6   $3,660.7
                                                              ========   ========
</TABLE>

Unrealized gains and losses on available-for-sale and other securities, are
summarized as follows:

<TABLE>
<CAPTION>
                                                                             EQUITY
FOR THE YEARS ENDED DECEMBER 31,                                FIXED      SECURITIES
(IN MILLIONS)                                                 MATURITIES  AND OTHER (1)  TOTAL
- -------------                                                 ----------  -------------  ------
<S>                                                           <C>         <C>            <C>
1999
Net appreciation, beginning of year.........................    $ 79.0       $ 90.2      $169.2
                                                                ------       ------      ------
Net (depreciation) appreciation on available-for-sale
 securities.................................................    (254.4)      (122.3)     (376.7)
Net appreciation from the effect on deferred policy
 acquisition costs and on policy liabilities................      78.5       --            78.5
Provision for deferred federal income taxes and minority
 interest...................................................      72.1         64.7       136.8
Distribution of subsidiaries (See Note 3)...................      (5.6)       (17.1)      (22.7)
                                                                ------       ------      ------
                                                                (109.4)       (74.7)     (184.1)
                                                                ------       ------      ------
Net appreciation, end of year...............................    $(30.4)      $ 15.5      $(14.9)
                                                                ======       ======      ======
</TABLE>

                                      F-18
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

<TABLE>
<CAPTION>
                                                                             EQUITY
FOR THE YEARS ENDED DECEMBER 31,                                FIXED      SECURITIES
(IN MILLIONS)                                                 MATURITIES  AND OTHER (1)  TOTAL
- -------------                                                 ----------  -------------  ------
<S>                                                           <C>         <C>            <C>
1998
Net appreciation, beginning of year.........................    $122.6       $ 86.7      $209.3
                                                                ------       ------      ------
Net (depreciation) appreciation on available-for-sale
 securities.................................................     (99.3)         4.4       (94.9)
Appreciation due to Allmerica P&C purchase of minority in
 interest of Citizens.......................................      10.7         10.7        21.4
Net appreciation from the effect on deferred policy
 acquisition costs and on policy liabilities................       6.3       --             6.3
Provision for deferred federal income taxes and minority
 interest...................................................      38.7        (11.6)       27.1
                                                                ------       ------      ------
                                                                 (43.6)         3.5       (40.1)
                                                                ------       ------      ------
Net appreciation, end of year...............................    $ 79.0       $ 90.2      $169.2
                                                                ======       ======      ======

1997
Net appreciation, beginning of year.........................    $ 71.3       $ 60.1      $131.4
                                                                ------       ------      ------
Net appreciation (depreciation) on available-for-sale
 securities.................................................      83.2         (5.9)       77.3
Appreciation due to AFC purchase of minority interest of
 Allmerica P&C..............................................      50.7         59.6       110.3
Net depreciation from the effect on deferred policy
 acquisition costs and on policy liabilities................     (16.7)      --           (16.7)
Provision for deferred federal income taxes and minority
 interest...................................................     (65.9)       (27.1)      (93.0)
                                                                ------       ------      ------
                                                                  51.3         26.6        77.9
                                                                ------       ------      ------
Net appreciation, end of year...............................    $122.6       $ 86.7      $209.3
                                                                ======       ======      ======
</TABLE>

(1) Includes net (depreciation) appreciation on other investments of $(1.1)
million, $0.8 million, and $1.8 million, in 1999, 1998, and 1997, respectively.

B.  MORTGAGE LOANS AND REAL ESTATE

FAFLIC's mortgage loans are diversified by property type and location. Real
estate investments have been obtained primarily through foreclosure. Mortgage
loans are collateralized by the related properties and generally are no more
than 75% of the property's value at the time the original loan is made.

The carrying values of mortgage loans and real estate investments net of
applicable reserves were $533.6 million and $582.7 million at December 31, 1999
and 1998, respectively. Reserves for mortgage loans were $5.8 million and $11.5
million at December 31, 1999 and 1998, respectively.

During 1997, the Company committed to a plan to dispose of all real estate
assets. At December 31, 1999, there were 2 properties remaining in the Company's
real estate portfolio which are being actively marketed. Depreciation is not
recorded on these assets while they are held for disposal.

There were no non-cash investing activities, including real estate acquired
through foreclosure of mortgage loans, in 1999, 1998 and 1997.

There were no material contractual commitments to extend credit under commercial
mortgage loan agreements at December 31, 1999.

                                      F-19
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

Mortgage loans and real estate investments comprised the following property
types and geographic regions:

<TABLE>
<CAPTION>
DECEMBER 31,
(IN MILLIONS)                                                  1999    1998
- -------------                                                 ------  ------
<S>                                                           <C>     <C>
Property type:
  Office building...........................................  $301.5  $304.4
  Residential...............................................    50.3    52.8
  Retail....................................................    92.2   108.5
  Industrial/warehouse......................................    83.6   110.0
  Other.....................................................    11.8    18.5
  Valuation allowances......................................    (5.8)  (11.5)
                                                              ------  ------
Total.......................................................  $533.6  $582.7
                                                              ======  ======
Geographic region:
  South Atlantic............................................  $132.2  $136.1
  Pacific...................................................   133.6   155.1
  East North Central........................................    62.5    80.5
  Middle Atlantic...........................................    50.3    61.2
  West South Central........................................    90.8    54.7
  New England...............................................    40.7    60.7
  Other.....................................................    29.3    45.9
  Valuation allowances......................................    (5.8)  (11.5)
                                                              ------  ------
Total.......................................................  $533.6  $582.7
                                                              ======  ======
</TABLE>

At December 31, 1999, scheduled mortgage loan maturities were as follows: 2000
- -- $108.1 million; 2001 -- $33.9 million; 2002 -- $27.5 million; 2003 -- $40.6
million; 2004 -- $76.4 million; and $234.7 million thereafter. Actual maturities
could differ from contractual maturities because borrowers may have the right to
prepay obligations with or without prepayment penalties and loans may be
refinanced. During 1999, the Company did not refinance any mortgage loans based
on terms which differed from those granted to new borrowers.

C.  INVESTMENT VALUATION ALLOWANCES

Investment valuation allowances which have been deducted in arriving at
investment carrying values as presented in the consolidated balance sheets and
changes thereto are shown below.

<TABLE>
<CAPTION>
FOR THE YEARS ENDED DECEMBER 31,                              BALANCE AT                           BALANCE AT
(IN MILLIONS)                                                 JANUARY 1   PROVISIONS  WRITE-OFFS  DECEMBER 31
- -------------                                                 ----------  ----------  ----------  ------------
<S>                                                           <C>         <C>         <C>         <C>
1999
Mortgage loans..............................................    $11.5       $(2.4)      $ 3.3         $ 5.8
                                                                =====       =====       =====         =====
1998
Mortgage loans..............................................    $20.7       $(6.8)      $ 2.4         $11.5
                                                                =====       =====       =====         =====
1997
Mortgage loans..............................................    $19.6       $ 2.5       $ 1.4         $20.7
Real estate.................................................     14.9         6.0        20.9        --
                                                                -----       -----       -----         -----
Total.......................................................    $34.5       $ 8.5       $22.3         $20.7
                                                                =====       =====       =====         =====
</TABLE>

                                      F-20
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

Provisions on mortgages during 1999 and 1998 reflect the release of redundant
specific reserves. Write-offs of $20.9 million to the investment valuation
allowance related to real estate in 1997 primarily reflect write downs to the
estimated fair value less costs to sell pursuant to the aforementioned 1997 plan
of disposal.

The carrying value of impaired loans was $18.0 million and $22.0 million, with
related reserves of $0.8 million and $6.0 million as of December 31, 1999 and
1998, respectively. All impaired loans were reserved for as of December 31, 1999
and 1998.

The average carrying value of impaired loans was $21.0 million, $26.1 million
and $30.8 million, with related interest income while such loans were impaired
of $2.1 million, $3.2 million and $3.2 million as of December 31, 1999, 1998 and
1997, respectively.

D.  FUTURES CONTRACTS

The Company purchases long futures contracts and sells short futures contracts
on margin to hedge against interest rate fluctuations associated with the sale
of Guaranteed Investment Contracts ("GICs") and other funding agreements. The
Company is exposed to interest rate risk from the time of sale of the GIC until
the receipt of the deposit and purchase of the underlying asset to back the
liability. The Company only trades futures contracts with nationally recognized
brokers, which the Company believes have adequate capital to ensure that there
is minimal danger of default. The Company does not require collateral or other
securities to support financial instruments with credit risk.

The notional amount of futures contracts outstanding was $37.1 million and $92.7
million at December 31, 1999 and 1998, respectively. The notional amounts of the
contracts represent the extent of the Company's investment but not future cash
requirements, as the Company generally settles open positions prior to maturity.
The maturity of all futures contracts outstanding is less than one year. The
fair value of futures contracts outstanding was $36.8 million and $92.5 million
at December 31, 1999 and 1998, respectively.

Gains and losses on hedge contracts related to interest rate fluctuations are
deferred and recognized in income over the period being hedged corresponding to
related guaranteed investment contracts. If instruments being hedged by futures
contracts are disposed, any unamortized gains or losses on such contracts are
included in the determination of the gain or loss from the disposition. Deferred
hedging losses were $0.9 million and $1.8 million in 1999 and 1998,
respectively. Gains and losses on hedge contracts that are deemed ineffective by
the Company are realized immediately. There was $0.1 million of gains realized
on ineffective hedges in 1998. There were no gains or losses in 1999 and 1997.

A reconciliation of the notional amount of futures contracts is as follows:

<TABLE>
<CAPTION>
FOR THE YEARS ENDED DECEMBER 31,
(IN MILLIONS)                                                   1999       1998      1997
- -------------                                                 ---------  ---------  ------
<S>                                                           <C>        <C>        <C>
Contracts outstanding, beginning of year....................  $    92.7  $  --      $(33.0)
New contracts...............................................      947.0    1,117.5    (0.2)
Contracts terminated........................................   (1,002.6)  (1,024.8)   33.2
                                                              ---------  ---------  ------
Contracts outstanding, end of year..........................  $    37.1  $    92.7  $ --
                                                              =========  =========  ======
</TABLE>

E.  FOREIGN CURRENCY SWAP CONTRACTS

The Company enters into foreign currency swap contracts with swap counterparties
to hedge foreign currency exposure on specific fixed income securities.
Additionally, in 1999, the Company entered into a foreign

                                      F-21
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

currency swap contract to hedge foreign currency exposure on specific fixed rate
funding agreements. Interest and principal related to foreign fixed income
securities and liabilities payable in foreign currencies, at current exchange
rates, are exchanged for the equivalent payment in U.S dollars translated at a
specific currency exchange rate. The primary risk associated with these
transactions is the inability of the counterparty to meet its obligation. The
Company regularly assesses the financial strength of its counterparties and
generally enters into forward or swap agreements with counterparties rated "A"
or better by nationally recognized rating agencies. The Company's maximum
exposure to counterparty credit risk is the difference between the foreign
currency exchange rate, as agreed upon in the swap contract, and the foreign
currency spot rate on the date of the exchange, as indicated by the fair value
of the contract. The fair values of the foreign currency swap contracts
outstanding were $(4.7) million and $1.2 million at December 31, 1999 and 1998,
respectively. Changes in the fair value of contracts hedging fixed income
securities are reported as an unrealized gain or loss, consistent with the
underlying hedged security. Changes in fair value of contracts hedging fixed
rate funding agreements are reported as other operating income, consistent with
the underlying hedged liability. The net decrease in other operating income
related to these contracts was $2.6 million in 1999. The Company does not
require collateral or other security to support financial instruments with
credit risk.

The difference between amounts paid and received on foreign currency swap
contracts is reflected in the net investment income related to the underlying
assets and is not material in 1999, 1998 and 1997. Any gain or loss on the
termination of swap contracts is deferred and recognized with any gain or loss
on the hedged transaction. The Company had no deferred gain or loss on foreign
currency swap contracts in 1999 or 1998.

A reconciliation of the notional amount of foreign currency swap contracts is as
follows:

<TABLE>
<CAPTION>
FOR THE YEARS ENDED DECEMBER 31,
(IN MILLIONS)                                                  1999   1998    1997
- -------------                                                 ------  -----  ------
<S>                                                           <C>     <C>    <C>
Contracts outstanding, beginning of year....................  $ 42.6  $42.6  $ 47.6
New contracts...............................................    52.9   --       5.0
Contracts expired...........................................   (24.0)  --     (10.0)
                                                              ------  -----  ------
Contracts outstanding, end of year..........................  $ 71.5  $42.6  $ 42.6
                                                              ======  =====  ======
</TABLE>

Expected maturities of foreign currency swap contracts outstanding at
December 31, 1999 are $8.3 million in 2000, $52.9 million in 2001 and $10.3
million thereafter. There are no expected maturities of such foreign currency
swap contracts in 2002, 2003 and 2004.

F.  INTEREST RATE SWAP CONTRACTS

The Company enters into interest rate swap contracts to hedge exposure to
interest rate fluctuations. Specifically, for floating rate GIC liabilities that
are matched with fixed rate securities, the Company manages the interest rate
risk by hedging with interest rate swap contracts. Under these swap contracts,
the Company agrees to exchange, at specified intervals, the difference between
fixed and floating interest amounts calculated on an agreed-upon notional
principal amount. As with foreign currency swap contracts, the primary risk
associated with these transactions is the inability of the counterparty to meet
its obligation. The Company regularly assesses the financial strength of its
counterparties and generally enters into forward or swap agreements with
counterparties rated "A" or better by nationally recognized rating agencies.
Because the underlying principal of swap contracts is not exchanged, the
Company's maximum exposure to counterparty credit risk is the difference in
payments exchanged, which at December 31, 1999 and 1998 were net payables of
$4.2 million and $3.9 million, respectively. The Company does not require
collateral or other security to support financial instruments with credit risk.

                                      F-22
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

The net amount receivable or payable is recognized over the life of the swap
contract as an adjustment to net investment income. The decrease in net
investment income related to interest rate swap contracts was $7.0 million, $2.8
million and $0.4 million for the years ended December 31, 1999, 1998 and 1997,
respectively. The fair value of interest rate swap contracts outstanding was
$33.1 million and $(28.3) million at December 31, 1999 and 1998, respectively.
Changes in the fair value of contracts are reported as an unrealized gain or
loss, consistent with the underlying hedged security. Any gain or loss on the
termination of interest rate swap contracts accounted for as hedges are deferred
and recognized with the gain or loss on the hedged transaction. The Company had
no deferred gain or loss on interest rate swap contracts in 1999 or 1998.

A reconciliation of the notional amount of interest rate swap contracts is as
follows:

<TABLE>
<CAPTION>
FOR THE YEARS ENDED DECEMBER 31,
(IN MILLIONS)                                                   1999      1998     1997
- -------------                                                 --------  --------  ------
<S>                                                           <C>       <C>       <C>
Contracts outstanding, beginning of year....................  $1,112.6  $  244.1  $  5.0
New contracts...............................................     905.4     873.5   244.7
Contracts terminated........................................    (888.5)    --       --
Contracts expired...........................................     (80.0)     (5.0)   (5.6)
Distribution of subsidiaries (Note 3).......................     (23.6)    --       --
                                                              --------  --------  ------
Contracts outstanding, end of year..........................  $1,025.9  $1,112.6  $244.1
                                                              ========  ========  ======
</TABLE>

Expected maturities of interest rate swap contracts outstanding at December 31,
1999 are $44.0 million in 2000, $43.1 million in 2001, $83.5 million in 2002,
$536.0 million in 2003, and $319.3 million in 2004. There are no expected
maturities of such interest rate swap contracts thereafter.

G.  OTHER SWAP CONTRACTS

The Company enters into insurance portfolio-linked and credit default swap
contracts for investment purposes. Under the insurance portfolio-linked swap
contracts, the Company agrees to exchange cash flows according to the
performance of a specified underwriter's portfolio of insurance business. As
with interest rate swap contracts, the primary risk associated with insurance
portfolio-linked swap contracts is the inability of the counterparty to meet its
obligation. Under the terms of the credit default swap contracts, the Company
assumes the default risk of a specific high credit quality issuer in exchange
for a stated annual premium. In the case of default, the Company will pay the
counterparty par value for a pre-determined security of the issuer. The primary
risk associated with these transactions is the default risk of the underlying
companies. The Company regularly assesses the financial strength of its
counterparties and the underlying companies in default swap contracts, and
generally enters into forward or swap agreements with counterparties rated "A"
or better by nationally recognized rating agencies. Because the underlying
principal of swap contracts is not exchanged, the Company's maximum exposure to
counterparty credit risk is the difference in payments exchanged, which at
December 31, 1999, was not material to the Company. The Company does not require
collateral or other security to support financial instruments with credit risk.

The swap contracts are marked to market with any gain or loss recognized
currently. The fair values of swap contracts outstanding were $(0.3) million and
$(0.1) million at December 31, 1999 and 1998, respectively. The net amount
receivable or payable under insurance portfolio-linked swap contracts is
recognized when the contracts are marked to market. The net (decrease) increase
in realized investment gains related to these contracts was $(0.2) million, $1.0
million and $(1.4) million for the years ended December 31, 1999, 1998 and 1997,
respectively.

                                      F-23
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

The stated annual premium under credit default swap contracts is recognized
currently in net investment income. The net increase to investment income
related to credit default swap contracts was $0.4 million and $0.2 million for
the years ended December 31, 1999 and 1998, respectively. There was no net
investment income recognized in 1997.

A reconciliation of the notional amount of other swap contracts is as follows:

<TABLE>
<CAPTION>
FOR THE YEARS ENDED DECEMBER 31,
(IN MILLIONS)                                                  1999     1998    1997
- -------------                                                 -------  ------  -------
<S>                                                           <C>      <C>     <C>
Contracts outstanding, beginning of year....................  $ 255.0  $ 15.0  $  58.6
New contracts...............................................     50.0   266.3    192.1
Contracts expired...........................................   (115.0)  (26.3)  (211.6)
Contracts terminated........................................    --       --      (24.1)
                                                              -------  ------  -------
Contracts outstanding, end of year..........................  $ 190.0  $255.0  $  15.0
                                                              =======  ======  =======
</TABLE>

Expected maturities of other swap contracts outstanding at December 31, 1999 are
as follows: $140.0 million in 2000 and $50.0 million in 2001. There are no
expected maturities of such other swap contracts in 2002, 2003, 2004 and
thereafter.

H.  OTHER

At December 31, 1999 and 1998, FAFLIC had no concentration of investments in a
single investee exceeding 10% of shareholder's equity.

7.  INVESTMENT INCOME AND GAINS AND LOSSES

A.  NET INVESTMENT INCOME

The components of net investment income were as follows:

<TABLE>
<CAPTION>
FOR THE YEARS ENDED DECEMBER 31,
(IN MILLIONS)                                                  1999    1998    1997
- -------------                                                 ------  ------  ------
<S>                                                           <C>     <C>     <C>
Fixed maturities............................................  $415.7  $509.6  $523.3
Mortgage loans..............................................    45.5    57.6    57.1
Equity securities...........................................     1.7     7.2    10.5
Policy loans................................................    12.7    11.9    10.9
Real estate and other long-term investments.................    14.4     7.0    31.5
Short-term investments......................................    26.6    15.6     9.9
                                                              ------  ------  ------
Gross investment income.....................................   516.6   608.9   643.2
Less investment expenses....................................   (13.5)  (15.0)  (23.7)
                                                              ------  ------  ------
Net investment income.......................................  $503.1  $593.9  $619.5
                                                              ======  ======  ======
</TABLE>

At December 31, 1999, the company had fixed maturities with a carrying value of
$1.0 million on non-accrual status. There were no mortgage loans on non-accrual
status at December 31, 1999. At December 31, 1998, there was one mortgage loan
on non-accrual status which had an outstanding principal balance of $4.3
million. This loan was restructured and fully impaired. There were no fixed
maturities on non-accrual status at December 31, 1998. The effect of
non-accruals, compared with amounts that would have been recognized in

                                      F-24
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

accordance with the original terms of the investments, was a reduction in net
income by $1.4 million in 1999, and had no impact in 1998 and 1997.

The payment terms of mortgage loans may from time to time be restructured or
modified. The investment in restructured mortgage loans, based on amortized
cost, amounted to $18.8 million, $28.7 million and $40.3 million at
December 31, 1999, 1998 and 1997, respectively. Interest income on restructured
mortgage loans that would have been recorded in accordance with the original
terms of such loans amounted to $2.5 million, $3.3 million and $3.9 million in
1999, 1998 and 1997, respectively. Actual interest income on these loans
included in net investment income aggregated $1.8 million, $3.3 million and $4.2
million in 1999, 1998 and 1997, respectively.

There were no mortgage loans which were non-income producing for the year ended
December 31, 1999. There were, however, fixed maturities with a carrying value
of $0.3 million which were non-income producing for the year ended December 31,
1999.

Included in other long-term investments is income from limited partnerships of
$6.6 million in 1999, losses of $6.3 million in 1998, and income of $7.6 million
in 1997.

B.  NET REALIZED INVESTMENT GAINS AND LOSSES

Realized gains (losses) on investments were as follows:

<TABLE>
<CAPTION>
FOR THE YEARS ENDED DECEMBER 31,
(IN MILLIONS)                                                  1999    1998   1997
- -------------                                                 ------  ------  -----
<S>                                                           <C>     <C>     <C>
Fixed maturities............................................  $(52.0) $(11.6) $14.2
Mortgage loans..............................................     2.5     8.8   (1.2)
Equity securities...........................................   141.3    63.7   53.5
Real estate and other.......................................     8.5    --      9.8
                                                              ------  ------  -----
Net realized investment gains...............................  $100.3  $ 60.9  $76.3
                                                              ======  ======  =====
</TABLE>

The proceeds from voluntary sales of available-for-sale securities and the gross
realized gains and gross realized losses on those sales were as follows:

<TABLE>
<CAPTION>
                                                              PROCEEDS FROM
FOR THE YEARS ENDED DECEMBER 31,                                VOLUNTARY    GROSS   GROSS
(IN MILLIONS)                                                     SALES      GAINS   LOSSES
- -------------                                                 -------------  ------  ------
<S>                                                           <C>            <C>     <C>
1999
Fixed maturities............................................    $1,480.5     $  9.2  $ 27.1
Equity securities...........................................       421.2      149.0     7.6

1998
Fixed maturities............................................    $  979.2     $ 17.9  $ 11.3
Equity securities...........................................       258.7       72.8     9.0

1997
Fixed maturities............................................    $1,870.7     $ 27.0  $ 15.9
Equity securities...........................................       144.9       55.5     1.2
</TABLE>

                                      F-25
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

C.  OTHER COMPREHENSIVE (LOSS) INCOME RECONCILIATION

The following table provides a reconciliation of gross unrealized (losses) gains
to the net balance shown in the Consolidated Statements of Comprehensive (Loss)
Income:

<TABLE>
<CAPTION>
FOR THE YEARS ENDED DECEMBER 31,
(IN MILLIONS)                                                   1999      1998     1997
- -------------                                                 --------  --------  ------
<S>                                                           <C>       <C>       <C>
Unrealized (losses) gains on securities:
Unrealized holding (losses) gains arising during period,
 (includes $22.7 resulting from the distribution of
 subsidiaries in 1999, net of taxes (benefit) and minority
 interest of $(103.3) million, $(20.8) million and $123.7
 million in 1999, 1998 and 1997, respectively)..............  $ (121.9) $   (6.8) $115.5
Less: reclassification adjustment for (losses) gains
 included in net income (net of taxes and minority interest
 of $33.5 million, $21.5 million and $30.7 million in 1999,
 1998 and 1997, respectively)...............................     (62.2)     33.3    37.6
                                                              --------  --------  ------
Other comprehensive (loss) income...........................  $ (184.1) $  (40.1) $ 77.9
                                                              ========  ========  ======
</TABLE>

8.  FAIR VALUE DISCLOSURES OF FINANCIAL INSTRUMENTS

Statement No. 107, "Disclosures about Fair Value of Financial Instruments,"
requires disclosure of fair value information about certain financial
instruments (insurance contracts, real estate, goodwill and taxes are excluded)
for which it is practicable to estimate such values, whether or not these
instruments are included in the balance sheet. The fair values presented for
certain financial instruments are estimates which, in many cases may differ
significantly from the amounts which could be realized upon immediate
liquidation. In cases where market prices are not available, estimates of fair
value are based on discounted cash flow analyses which utilize current interest
rates for similar financial instruments which have comparable terms and credit
quality. Included in the fair value of fixed maturities are swap contracts used
to hedge fixed maturities with a fair value of $31.1 million and $(27.1) million
at December 31, 1999 and 1998, respectively. In addition, the Company held
futures contracts with a carrying value of $(0.9) million and $(1.8) million at
December 31, 1999 and 1998, respectively. The fair value of these contracts was
$36.8 million and $92.5 million at December 31, 1999 and 1998, respectively.

The following methods and assumptions were used to estimate the fair value of
each class of financial instruments:

CASH AND CASH EQUIVALENTS

For these short-term investments, the carrying amount approximates fair value.

FIXED MATURITIES

Fair values are based on quoted market prices, if available. If a quoted market
price is not available, fair values are estimated using independent pricing
sources or internally developed pricing models using discounted cash flow
analyses.

                                      F-26
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

EQUITY SECURITIES

Fair values are based on quoted market prices, if available. If a quoted market
price is not available, fair values are estimated using independent pricing
sources or internally developed pricing models.

MORTGAGE LOANS

Fair values are estimated by discounting the future contractual cash flows using
the current rates at which similar loans would be made to borrowers with similar
credit ratings. The fair value of below investment grade mortgage loans is
limited to the lesser of the present value of the cash flows or book value.

POLICY LOANS

The carrying amount reported in the consolidated balance sheets approximates
fair value since policy loans have no defined maturity dates and are inseparable
from the insurance contracts.

INVESTMENT CONTRACTS (WITHOUT MORTALITY FEATURES)

Fair values for the Company's liabilities under guaranteed investment type
contracts are estimated using discounted cash flow calculations using current
interest rates for similar contracts with maturities consistent with those
remaining for the contracts being valued. Liabilities under individual fixed
annuity contracts are estimated based on current surrender values, supplemental
contracts without life contingencies reflect current fund balances, and other
individual contract funds represent the present value of future policy benefits.
All other liabilities are based on surrender values.

TRUST INSTRUMENTS SUPPORTED BY FUNDING OBLIGATIONS

Fair values are estimated using discounted cash flow calculations using current
interest rates for similar contracts with maturities consistent with those
remaining for the contracts being valued.

DEBT

The carrying value of short-term debt reported in the balance sheet approximates
fair value.

                                      F-27
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

The estimated fair values of the financial instruments were as follows:

<TABLE>
<CAPTION>
                                                                     1999                1998
                                                              ------------------  ------------------
DECEMBER 31,                                                  CARRYING    FAIR    CARRYING    FAIR
(IN MILLIONS)                                                  VALUE     VALUE     VALUE     VALUE
- -------------                                                 --------  --------  --------  --------
<S>                                                           <C>       <C>       <C>       <C>
FINANCIAL ASSETS
  Cash and cash equivalents.................................  $  279.3  $  279.3  $  504.0  $  504.0
  Fixed maturities..........................................   3,660.7   3,660.7   7,683.9   7,683.9
  Equity securities.........................................      51.4      51.4     397.1     397.1
  Mortgage loans............................................     521.2     521.9     562.3     587.1
  Policy loans..............................................     170.5     170.5     154.3     154.3
                                                              --------  --------  --------  --------
                                                              $4,683.1  $4,683.8  $9,301.6  $9,326.4
                                                              ========  ========  ========  ========
FINANCIAL LIABILITIES
  Guaranteed investment contracts...........................  $1,316.0  $1,341.4  $1,791.8  $1,830.8
  Supplemental contracts without life contingencies.........      48.8      48.8      37.3      37.3
  Dividend accumulations....................................      88.1      88.1      88.4      88.4
  Other individual contract deposit funds...................      48.4      48.2      61.6      61.1
  Other group contract deposit funds........................     602.9     583.5     700.4     704.0
  Individual fixed annuity contracts........................   1,092.5   1,057.1   1,110.6   1,073.6
  Trust instruments supported by funding obligations........      50.6      49.6     --        --
  Short-term debt...........................................     --        --        221.3     221.3
                                                              --------  --------  --------  --------
                                                              $3,247.3  $3,216.7  $4,011.4  $4,016.5
                                                              ========  ========  ========  ========
</TABLE>

                                      F-28
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

9.  CLOSED BLOCK

Included in other income in the Consolidated Statements of Income in 1999, 1998
and 1997 is a net pre-tax contribution from the Closed Block of $13.8 million,
$10.4 million and $9.1 million, respectively. Summarized financial information
of the Closed Block as of December 31, 1999 and 1998 and for the periods ended
December 31, 1999, 1998 and 1997 is as follows:

<TABLE>
<CAPTION>
DECEMBER 31,
(IN MILLIONS)                                                  1999    1998
- -------------                                                 ------  ------
<S>                                                           <C>     <C>
Assets
  Fixed maturities, at fair value (amortized cost of $387.4
    and $399.1
    respectively)...........................................  $372.9  $414.2
  Mortgage loans............................................   136.3   136.0
  Policy loans..............................................   201.1   210.9
  Cash and cash equivalents.................................    22.6     9.4
  Accrued investment income.................................    14.0    14.1
  Deferred policy acquisition costs.........................    13.1    15.6
  Other assets..............................................    12.3     2.9
                                                              ------  ------
Total assets................................................  $772.3  $803.1
                                                              ======  ======
Liabilities
  Policy liabilities and accruals...........................  $835.2  $862.9
  Other liabilities.........................................     6.9     9.1
                                                              ------  ------
Total liabilities...........................................  $842.1  $872.0
                                                              ======  ======
</TABLE>

<TABLE>
<CAPTION>
FOR THE YEARS ENDED DECEMBER 31,
(IN MILLIONS)                                                  1999    1998    1997
- -------------                                                 ------  ------  ------
<S>                                                           <C>     <C>     <C>
Revenues
  Premiums and other income.................................  $ 52.1  $ 55.4  $ 58.3
  Net investment income.....................................    53.8    53.3    53.4
  Realized investment (loss) gain...........................    (0.6)    0.1     1.3
                                                              ------  ------  ------
Total revenues..............................................   105.3   108.8   113.0
                                                              ------  ------  ------
Benefits and expenses
  Policy benefits...........................................    88.9    95.0   100.5
  Policy acquisition expenses...............................     2.5     2.7     3.0
  Other operating expenses..................................     0.1     0.7     0.4
                                                              ------  ------  ------
Total benefits and expenses.................................    91.5    98.4   103.9
                                                              ------  ------  ------
Contribution from the Closed Block..........................  $ 13.8  $ 10.4  $  9.1
                                                              ======  ======  ======
</TABLE>

                                      F-29
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

<TABLE>
<CAPTION>
FOR THE YEARS ENDED DECEMBER 31,
(IN MILLIONS)                                                  1999     1998     1997
- -------------                                                 -------  -------  -------
<S>                                                           <C>      <C>      <C>
Cash flows
  Cash flows from operating activities:
  Contribution from the Closed Block........................  $  13.8  $  10.4  $   9.1
  Change in:
    Deferred policy acquisition costs, net..................      2.5      2.6      2.9
    Premiums and other receivables..........................    --         0.3    --
    Policy liabilities and accruals.........................    (13.1)   (13.5)   (11.6)
    Accrued investment income...............................      0.1        -      0.2
    Deferred taxes..........................................    --         0.1     (5.1)
    Other assets............................................     (8.3)     2.4     (2.9)
    Expenses and taxes payable..............................     (2.9)    (2.9)    (2.0)
    Other, net..............................................      0.8     (0.1)    (1.2)
                                                              -------  -------  -------
  Net cash used in operating activities.....................     (7.1)    (0.7)   (10.6)
  Cash flows from investing activities:
    Sales, maturities and repayments of investments.........    139.0     83.6    161.6
    Purchases of investments................................   (128.5)  (106.5)  (161.4)
    Other, net..............................................      9.8      7.9     11.4
                                                              -------  -------  -------
  Net cash provided by (used in) investing activities.......     20.3    (15.0)    11.6
                                                              -------  -------  -------
Net increase (decrease) in cash and cash equivalents........     13.2    (15.7)     1.0
Cash and cash equivalents, beginning of year................      9.4     25.1     24.1
                                                              -------  -------  -------
Cash and cash equivalents, end of year......................  $  22.6  $   9.4  $  25.1
                                                              =======  =======  =======
</TABLE>

There were no valuation allowances on mortgage loans in the Closed Block at
December 31, 1999, 1998 or 1997, respectively.

Many expenses related to Closed Block operations are charged to operations
outside the Closed Block; accordingly, the contribution from the Closed Block
does not represent the actual profitability of the Closed Block operations.
Operating costs and expenses outside of the Closed Block are, therefore,
disproportionate to the business outside the Closed Block.

10.  DEBT

Short-term debt consisted of the following:

<TABLE>
<CAPTION>
DECEMBER 31,
(IN MILLIONS)                                                  1999    1998
- -------------                                                 ------  ------
<S>                                                           <C>     <C>
Short-term
  Commercial paper..........................................  $ --    $ 41.3
  Borrowings under bank credit facility.....................    --     150.0
  Repurchase agreements.....................................    --      30.0
                                                              ------  ------
Total short-term debt.......................................  $ --    $221.3
                                                              ======  ======
</TABLE>

                                      F-30
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

FAFLIC issues commercial paper primarily to manage imbalances between operating
cash flows and existing commitments. Commercial paper borrowing arrangements are
supported by a credit agreement. At December 31, 1999, there was no commercial
paper outstanding.

Effective December 4, 1998, the Company entered into a credit agreement that
expired on February 5, 1999. Borrowings under this agreement were unsecured and
incurred interest at a rate per annum equal to the eurodollar rate plus
applicable margin. Borrowings outstanding under this credit facility at
December 31, 1998 were $150.0 million. These borrowings were repaid in February
1999.

The company utilizes repurchase agreements to finance certain transactions and
had approximately $30 million in such agreements outstanding at December
31,1998. There were no repurchase agreements outstanding at December 31, 1999.

In 1999, there was no interest expense related to borrowings under the credit
agreement. Interest expense related to borrowings under the credit agreement was
approximately $0.7 million and $2.8 million in 1998 and 1997, respectively. All
interest expense is recorded in other operating expenses.

In October, 1995, AFC issued Senior Debentures with a face value of $200.0
million, pay interest at a rate of 7 5/8%, and mature on October 16, 2025. The
primary source of cash for repayment of the debt by AFC is dividends from FAFLIC
and Allmerica P&C.

11.  FEDERAL INCOME TAXES

Provisions for federal income taxes have been calculated in accordance with the
provisions of SFAS No. 109. A summary of the federal income tax expense
(benefit) on continuing operations in the consolidated statements of income is
shown below:

<TABLE>
<CAPTION>
FOR THE YEARS ENDED DECEMBER 31,
(IN MILLIONS)                                                  1999    1998    1997
- -------------                                                 ------  ------  ------
<S>                                                           <C>     <C>     <C>
Federal income tax expense (benefit)
  Current...................................................  $88.7   $ 74.6  $74.4
  Deferred..................................................    4.3    (15.4)  14.2
                                                              -----   ------  -----
Total.......................................................  $93.0   $ 59.2  $88.6
                                                              =====   ======  =====
</TABLE>

The federal income taxes attributable to the consolidated results of continuing
operations are different from the amounts determined by multiplying income
before federal income taxes by the statutory federal income tax rate. The
sources of the difference and the tax effects of each were as follows:

<TABLE>
<CAPTION>
FOR THE YEARS ENDED DECEMBER 31,
(IN MILLIONS)                                                   1999     1998    1997
- -------------                                                 --------  ------  ------
<S>                                                           <C>       <C>     <C>
Expected federal income tax expense on continuing
  operations................................................   $133.9   $107.9  $122.9
  Tax-exempt interest.......................................    (24.2)   (38.9)  (37.9)
  Dividend received deduction...............................    --        (5.1)   (3.2)
  Changes in tax reserve estimates..........................     (8.7)     2.3     7.8
  Tax credits...............................................     (8.5)    (8.5)   (2.7)
  Other, net................................................      0.5      1.5     1.7
                                                               ------   ------  ------
Federal income tax expense on continuing operations.........   $ 93.0   $ 59.2  $ 88.6
                                                               ======   ======  ======
</TABLE>

                                      F-31
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

The deferred income tax (asset) liability represents the tax effects of
temporary differences attributable to the Company's consolidated federal tax
return group. Its components were as follows:

<TABLE>
<CAPTION>
DECEMBER 31,
(IN MILLIONS)                                                   1999       1998
- -------------                                                 --------   --------
<S>                                                           <C>        <C>
Deferred tax (assets) liabilities
  AMT carryforwards.........................................  $ --       $ (16.8)
  Loss reserve discounting..................................   (283.5)    (406.6)
  Deferred acquisition costs................................    355.7      345.8
  Employee benefit plans....................................    (52.0)     (45.3)
  Investments, net..........................................    (19.5)     121.7
  Bad debt reserve..........................................    --          (1.8)
  Litigation reserve........................................     (6.0)     (10.9)
  Discontinued operations...................................    (11.7)     --
  Other, net................................................     (1.1)      (5.5)
                                                              -------    -------
Deferred tax asset, net.....................................  $ (18.1)   $ (19.4)
                                                              =======    =======
</TABLE>

Gross deferred income tax assets totaled $515.8 million and $486.9 millions at
December 31, 1999 and 1998, respectively. Gross deferred income tax liabilities
totaled $497.7 million and $467.5 million at December 31, 1999 and 1998,
respectively.

The Company believes, based on the its recent earnings history and its future
expectations, that the Company's taxable income in future years will be
sufficient to realize all deferred tax assets. In determining the adequacy of
future income, the Company considered the future reversal of its existing
temporary differences and available tax planning strategies that could be
implemented, if necessary. At December 31, 1999 there are no available
alternative minimum tax credit carryforwards.

The Company's federal income tax returns are routinely audited by the Internal
Revenue Services ("IRS"), and provisions are routinely made in the financial
statements in anticipation of the results of these audits. The IRS has examined
the FAFLIC/AFLIAC consolidated group's federal income tax returns through 1994.
The IRS has also examined the former Allmerica P&C consolidated group's federal
income tax returns through 1994. The Company has appealed certain adjustments
proposed by the IRS with respect to the federal income tax returns for 1992,
1993 and 1994 for the FAFLIC/AFLIAC consolidated group. Also, certain
adjustments proposed by the IRS with respect to FAFLIC/AFLIAC's federal income
tax returns for 1982 and 1983 remain unresolved. If upheld, these adjustments
would result in additional payments; however, the Company will vigorously defend
its position with respect to these adjustments. In the Company's opinion,
adequate tax liabilities have been established for all years. However, the
amount of these tax liabilities could be revised in the near term if estimates
of the Company's ultimate liability are revised.

12.  PENSION PLANS

FAFLIC, as the common employer for all AFC Companies ("affiliated Companies"),
provides multiple benefit plans to employees and agents of these affiliated
Companies, including retirement plans. The salaries of employees and agents
covered by these plans and the expenses of these plans are charged to the
affiliated Companies in accordance with an intercompany cost sharing agreement.

                                      F-32
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

FAFLIC provides retirement benefits to substantially all of its employees under
a defined benefit pension plan. This plan is based on a defined benefit cash
balance formula, whereby the Company annually provides an allocation to each
eligible employee based on a percentage of that employee's salary, similar to a
defined contribution plan arrangement. The 1999, 1998 and 1997 allocations were
based on 7.0% of each eligible employee's salary. In addition to the cash
balance allocation, certain transition group employees, who have met specified
age and service requirements as of December 31, 1994, are eligible for a
grandfathered benefit based primarily on the employees' years of service and
compensation during their highest five consecutive plan years of employment. The
Company's policy for the plans is to fund at least the minimum amount required
by the Employee Retirement Income Security Act of 1974.

Components of net periodic pension cost were as follows:

<TABLE>
<CAPTION>
FOR THE YEARS ENDED DECEMBER 31,
(IN MILLIONS)                                                   1999       1998       1997
- -------------                                                 --------   --------   --------
<S>                                                           <C>        <C>        <C>
Service cost -- benefits earned during the year.............  $  19.3    $  19.0    $  19.9
Interest cost...............................................     26.5       25.5       23.5
Expected return on plan assets..............................    (38.9)     (34.9)     (31.2)
Recognized net actuarial loss...............................      0.4        0.4        0.1
Amortization of transition asset............................     (1.4)      (1.8)      (1.9)
Amortization of prior service cost..........................     (2.2)      (1.7)      (2.0)
                                                              -------    -------    -------
  Net periodic pension cost.................................  $   3.7    $   6.5    $   8.4
                                                              =======    =======    =======
</TABLE>

In 1999, subsequent to the AFC corporate reorganization, approximately $1.7
million of the net periodic pension cost was allocated to the distributed
subsidiaries.

The following table summarizes the status of the plan. At December 31, 1999 and
1998 the plans' assets exceeded their projected benefit obligations.

<TABLE>
<CAPTION>
DECEMBER 31,
(IN MILLIONS)                                                   1999       1998
- -------------                                                 --------   --------
<S>                                                           <C>        <C>
Change in benefit obligations:
  Projected benefit obligation at beginning of year.........  $ 414.2    $ 370.4
  Service cost -- benefits earned during the year...........     19.3       19.0
  Interest cost.............................................     26.5       25.5
  Actuarial (gains) losses..................................    (44.4)      20.4
  Benefits paid.............................................    (22.9)     (21.1)
                                                              -------    -------
    Projected benefit obligation at end of year.............    392.7      414.2
                                                              -------    -------
</TABLE>

                                      F-33
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

<TABLE>
<CAPTION>
DECEMBER 31,
(IN MILLIONS)                                                   1999       1998
- -------------                                                 --------   --------
<S>                                                           <C>        <C>
Change in plan assets:
  Fair value of plan assets at beginning of year............    441.6      395.5
  Actual return on plan assets..............................     51.9       67.2
  Benefits paid.............................................    (22.9)     (21.1)
    Fair value of plan assets at end of year................    470.6      441.6
  Funded status of the plan.................................     77.9       27.4
  Unrecognized transition obligation........................    (21.6)     (23.9)
  Unamortized prior service cost............................    (12.0)     (11.0)
  Unrecognized net actuarial gains..........................   (101.6)     (54.9)
                                                              -------    -------
    Net pension liability...................................  $ (57.3)   $ (62.4)
                                                              =======    =======
</TABLE>

As a result of AFC's merger with Allmerica P&C in 1997, certain pension
liabilities were reduced to reflect their fair value as of the merger date.
These pension liabilities were reduced by $8.9 million and $10.3 million in 1999
and 1998, respectively, which reflects fair value, net of applicable
amortization.

Determination of the projected benefit obligations was based on a weighted
average discount rate of 7.75% and 6.5% in 1999 and 1998, respectively, and the
assumed long-term rate of return on plan assets was 9.0% in both 1999 and 1998.
The actuarial present value of the projected benefit obligations was determined
using assumed rates of increase in future compensation levels ranging from 5.0%
to 5.5%. Plan assets are invested primarily in various separate accounts and the
general account of FAFLIC. Plan assets also include 796,462 shares and 973,262
shares of AFC Common Stock at December 31, 1999 and 1998, respectively, with a
market value of $44.3 million and $56.3 million at December 31, 1999 and 1998,
respectively.

The Company has a defined contribution 401(k) plan for its employees, whereby
the Company matches employee elective 401(k) contributions, up to a maximum
percentage determined annually by the Board of Directors. During 1999, 1998 and
1997, the Company matched 50% of employees' contributions up to 6.0% of eligible
compensation. The total expense related to this plan was $5.9 million, $5.6
million and $3.3 million in 1999, 1998 and 1997, respectively. In 1999,
subsequent to the AFC corporate reorganization, approximately $1.4 million of
the 401(k) expense was allocated to the distributed subsidiaries. In addition to
this plan, the Company has a defined contribution plan for substantially all of
its agents. The plan expense in 1999, 1998 and 1997 was $3.1 million, $3.0
million and $2.8 million, respectively.

On January 1, 1998, substantially all of the defined benefit and defined
contribution 401(k) plans previously provided by the affiliated Companies were
merged with the existing benefit plans of FAFLIC. The merger of benefit plans
resulted in a $5.9 million change of interest adjustment to additional paid-in
capital during 1998. The change of interest adjustment arose from FAFLIC's
forgiveness of certain Allmerica P&C benefit plan liabilities attributable to
Allmerica P&C's minority interest.

13.  OTHER POSTRETIREMENT BENEFIT PLANS

FAFLIC, as the common employer for all AFC Companies ("affiliated Companies"),
provides multiple postretirement medical and death benefit plans to employees,
agents and retirees of these affiliated Companies. The costs of these plans are
charged to the affiliated Companies in accordance with an intercompany cost
sharing agreement.

                                      F-34
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

Generally, employees become eligible at age 55 with at least 15 years of
service. Spousal coverage is generally provided for up to two years after death
of the retiree. Benefits include hospital, major medical, and a payment at death
equal to retirees' final compensation up to certain limits. Effective
January 1, 1996, the Company revised these benefits so as to establish limits on
future benefit payments and to restrict eligibility to current employees. The
medical plans have varying copayments and deductibles, depending on the plan.
These plans are unfunded.

The plans' funded status reconciled with amounts recognized in the Company's
Consolidated Balance Sheets were as follows:

<TABLE>
<CAPTION>
DECEMBER 31,
(IN MILLIONS)                                                   1999       1998
- -------------                                                 --------   --------
<S>                                                           <C>        <C>
Change in benefit obligation:
Accumulated postretirement benefit obligation at beginning
  of year...................................................  $  84.0    $  71.8
Service cost................................................      2.9        3.1
Interest cost...............................................      4.6        5.1
Actuarial (gains) losses....................................    (21.2)       7.6
Benefits paid...............................................     (3.5)      (3.6)
                                                              -------    -------
  Accumulated postretirement benefit obligation at end of
    year....................................................     66.8       84.0
                                                              -------    -------
Fair value of plan assets at end of year....................    --         --
                                                              -------    -------
Funded status of the plan...................................    (66.8)     (84.0)
Unamortized prior service cost..............................     (9.8)     (12.9)
Unrecognized net actuarial (gains) losses...................    (13.8)       7.5
                                                              -------    -------
  Accumulated postretirement benefit costs..................  $ (90.4)   $ (89.4)
                                                              =======    =======
</TABLE>

The components of net periodic postretirement benefit expense were as follows:

<TABLE>
<CAPTION>
FOR THE YEARS ENDED DECEMBER 31,
(IN MILLIONS)                                                   1999       1998       1997
- -------------                                                 --------   --------   --------
<S>                                                           <C>        <C>        <C>
Service cost................................................   $  2.9     $  3.1     $  3.0
Interest cost...............................................      4.6        5.1        4.6
Recognized net actuarial loss (gain)........................      0.1        0.1       (0.1)
Amortization of prior service cost..........................     (2.3)      (2.4)      (2.7)
                                                               ------     ------     ------
Net periodic postretirement benefit cost....................   $  5.3     $  5.9     $  4.8
                                                               ======     ======     ======
</TABLE>

In 1999, subsequent to the AFC corporate reorganization, approximately $1.1
million of the net periodic postretirement cost was allocated to the distributed
subsidiaries.

As a result of AFC's merger with Allmerica P&C in 1997, certain postretirement
liabilities were reduced to reflect their fair value as of the merger date.
These postretirement liabilities were reduced by $4.6 million and $5.4 million
in 1999 and 1998, respectively, which reflects fair value, net of applicable
amortization.

For purposes of measuring the accumulated postretirement benefit obligation at
December 31, 1999, health care costs were assumed to increase 6.0% in 2000,
declining thereafter until the ultimate rate of 5.5% is reached in 2001 and
remains at that level thereafter. The health care cost trend rate assumption has
a significant effect on the amounts reported. For example, increasing the
assumed health care cost trend rates by

                                      F-35
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

one percentage point in each year would increase the accumulated postretirement
benefit obligation at December 31, 1999 by $4.1 million, and the aggregate of
the service and interest cost components of net periodic postretirement benefit
expense for 1999 by $0.6 million. Conversely, decreasing the assumed health care
cost trend rates by one percentage point in each year would decrease the
accumulated postretirement benefit obligation at December 31, 1999 by $3.6
million, and the aggregate of the service and interest cost components of net
periodic postretirement benefit expense for 1999 by $0.5 million.

The weighted-average discount rate used in determining the accumulated
postretirement benefit obligation was 7.75% and 6.5% at December 31, 1999 and
1998, respectively. In addition, the actuarial present value of the accumulated
postretirement benefit obligation was determined using an assumed rate of
increase in future compensation levels of 5.5% for FAFLIC agents.

On January 1, 1998, substantially all of the postretirement medical and death
benefits plans previously provided by the affiliated Companies were merged with
the existing benefit plans of FAFLIC. The merger of benefit plans resulted in a
$3.8 million change of interest adjustment to additional paid-in capital during
1998. The change of interest adjustment arose from FAFLIC's forgiveness of
certain Allmerica P&C benefit plan liabilities attributable to Allmerica P&C's
minority interest.

14.  DIVIDEND RESTRICTIONS

Massachusetts and Delaware have enacted laws governing the payment of dividends
to stockholders by insurers. These laws affect the dividend paying ability of
FAFLIC and AFLIAC, respectively.

Massachusetts' statute limits the dividends an insurer may pay in any twelve
month period, without the prior permission of the Commonwealth of Massachusetts
Insurance Commissioner, to the greater of (i) 10% of its statutory policyholder
surplus as of the preceding December 31 or (ii) the individual company's
statutory net gain from operations for the preceding calendar year (if such
insurer is a life company), or its net income for the preceding calendar year
(if such insurer is not a life company). In addition, under Massachusetts law,
no domestic insurer shall pay a dividend or make any distribution to its
shareholders from other than unassigned funds unless the Commissioner shall have
approved such dividend or distribution. During 1999 and 1997, no dividends were
declared by FAFLIC to AFC. During 1998, FAFLIC paid dividends of $50.0 million
to AFC. As of July 1, 1999, FAFLIC's ownership of Allmerica P&C, as well as
several non-insurance subsidiaries, was transferred from FAFLIC to AFC. Under an
agreement with the Commissioner, any dividend from FAFLIC to AFC for years 2000
and 2001 would require the prior approval of the Commissioner and may require
AFC to make additional capital contributions to FAFLIC.

Pursuant to Delaware's statute, the maximum amount of dividends and other
distributions that an insurer may pay in any twelve month period, without the
prior approval of the Delaware Commissioner of Insurance, is limited to the
greater of (i) 10% of its policyholders' surplus as of the preceding
December 31 or (ii) the individual company's statutory net gain from operations
for the preceding calendar year (if such insurer is a life company) or its net
income (not including realized capital gains) for the preceding calendar year
(if such insurer is not a life company). Any dividends to be paid by an insurer,
whether or not in excess of the aforementioned threshold, from a source other
than statutory earned surplus would also require the prior approval of the
Delaware Commissioner of Insurance. No dividends were declared by AFLIAC to
FAFLIC during 1999, 1998 or 1997. During 2000, AFLIAC could pay dividends of
$34.3 million to FAFLIC without prior approval.

                                      F-36
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

15.  SEGMENT INFORMATION

The Company offers Asset Accumulation financial products and services. Prior to
the AFC corporate reorganization, the Company offered financial products and
services in two major areas: Risk Management and Asset Accumulation. Within
these broad areas, the Company conducted business principally in three operating
segments. These segments were Risk Management, Allmerica Financial Services and
Allmerica Asset Management. In accordance with Statement No. 131, the separate
financial information of each segment is presented consistent with the way
results are regularly evaluated by the chief operating decision maker in
deciding how to allocate resources and in assessing performance. A summary of
the Company's reportable segments is included below.

In 1999, the Company reorganized its Property and Casualty business and
Corporate Risk Management Services operations within the Risk Management
segment. Under the new structure, the Risk Management segment manages its
business through five distribution channels identified as Hanover North, Hanover
South, Citizens Midwest, Allmerica Voluntary Benefits and Allmerica Specialty.
During the second quarter of 1999, the Company approved a plan to exit its group
life and health business, consisting of its EBS business, its AGU business and
its reinsurance pool business. Results of operations from this business,
relating to both the current and the prior periods, have been segregated and
reported as a component of discontinued operations in the Consolidated
Statements of Income. Operating results from this business were previously
reported in the Allmerica Voluntary Benefits and Allmerica Specialty
distribution channels. Prior to 1999, results of the group life and health
business were included in the Corporate Risk Management Services segment, while
all other Risk Management business was reflected in the Property and Casualty
segment.

The Risk Management segment's property and casualty business is offered
primarily through the Hanover North, Hanover South and Citizens Midwest
distribution channels utilizing the Company's independent agent network
primarily in the Northeast, Midwest and Southeast United States, maintaining a
strong regional focus. Allmerica Voluntary Benefits focuses on worksite
distribution, which offers discounted property and casualty products through
employer sponsored programs, and affinity group property and casualty business.
Allmerica Specialty offers special niche property and casualty products in
selected markets. On July 1, 1999, AFC made certain changes to its corporate
structure as discussed in Note 3. As a result, FAFLIC distributed its interest
in the property and casualty business after that date.

The Asset Accumulation group includes two segments: Allmerica Financial Services
and Allmerica Asset Management. The Allmerica Financial Services segment
includes variable annuities, variable universal life and traditional life
insurance products distributed via retail channels as well as group retirement
products, such as defined benefit and 401(k) plans and tax-sheltered annuities
distributed to institutions. Through its Allmerica Asset Management segment, the
Company offers its customers the option of investing in GICs such as the
traditional GIC, synthetic GIC and other funding agreements. Funding agreements
are investment contracts issued to institutional buyers, such as money market
funds, corporate cash management programs and securities lending collateral
programs, which typically have short maturities and periodic interest rate
resets based on an index such as LIBOR. This segment is also a Registered
Investment Advisor providing investment advisory services, primarily to
affiliates, and to other institutions, such as insurance companies and pension
plans. As a result of the aforementioned change in the AFC corporate structure,
FAFLIC distributed its ownership of certain investment advisory business as of
July 1, 1999.

In addition to the three operating segments, the Company has a Corporate
segment, which consists primarily of cash, investments, corporate debt, Capital
Securities and corporate overhead expenses. Corporate overhead

                                      F-37
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

expenses reflect costs not attributable to a particular segment, such as those
generated by certain officers and directors, Corporate Technology, Corporate
Finance, Human Resources and the Legal department.

Management evaluates the results of the aforementioned segments based on a
pre-tax and minority interest basis. Segment income is determined by adjusting
net income for net realized investment gains and losses, net gains and losses on
disposals of businesses, discontinued operations, extraordinary items, the
cumulative effect of accounting changes and certain other items which management
believes are not indicative of overall operating trends. While these items may
be significant components in understanding and assessing the Company's financial
performance, management believes that the presentation of segment income
enhances understanding of the Company's results of operations by highlighting
net income attributable to the normal, recurring operations of the business.
However, segment income should not be construed as a substitute for net income
determined in accordance with generally accepted accounting principles.

Summarized below is financial information with respect to business segments:

<TABLE>
<CAPTION>
FOR THE YEARS ENDED DECEMBER 31,
(IN MILLIONS)                                                   1999       1998       1997
- -------------                                                 --------   --------   --------
<S>                                                           <C>        <C>        <C>
Segment revenues:
  Risk Management...........................................  $1,075.2   $2,220.8   $2,227.3
  Asset Accumulation
    Allmerica Financial Services............................     797.0      721.2      713.9
    Allmerica Asset Management..............................     144.5      121.7       91.1
                                                              --------   --------   --------
        Subtotal............................................     941.5      842.9      805.0
                                                              --------   --------   --------
  Corporate.................................................       0.4        2.3        4.7
  Intersegment revenues.....................................      (0.8)      (7.6)     (11.5)
                                                              --------   --------   --------
    Total segment revenues including Closed Block...........   2,016.3    3,058.4    3,025.5
                                                              --------   --------   --------
  Adjustment to segment revenues:
      Adjustment for Closed Block...........................     (92.1)     (98.4)    (102.6)
      Change in mortality...................................     --         --          (4.2)
      Net realized gains....................................     100.3       60.9       76.3
                                                              --------   --------   --------
  Total revenues............................................  $2,024.5   $3,020.9   $2,995.0
                                                              ========   ========   ========
</TABLE>

                                      F-38
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

<TABLE>
<CAPTION>
FOR THE YEARS ENDED DECEMBER 31,
(IN MILLIONS)                                                       1999       1998       1997
- -------------                                                     --------   --------   --------
Segment income (loss) before income taxes and minority interest:
<S>                                                               <C>        <C>        <C>
  Risk Management.............................................    $   85.1   $  149.7   $  174.2
  Asset Accumulation
    Allmerica Financial Services..............................       207.1      169.0      134.6
    Allmerica Asset Management................................        21.3       23.7       18.4
                                                                  --------   --------   --------
        Subtotal..............................................       228.4      192.7      153.0
                                                                  --------   --------   --------
  Corporate...................................................       (38.6)     (45.2)     (44.6)
    Segment income before income taxes and minority interest...      274.9      297.2      282.6
  Adjustments to segment income:
    Net realized investment gains, net of amortization........       106.1       52.2       78.5
    Sales practice litigation expense.........................       --         (31.0)     --
    Gain from change in mortality assumptions.................       --         --          47.0
    Loss on cession of disability income business.............       --         --         (53.9)
    Restructuring costs.......................................       --          (9.0)     --
    Other items...............................................       --          (0.8)      (2.8)
                                                                  --------   --------   --------
  Income before taxes and minority interest...................    $  381.0   $  308.6   $  351.4
                                                                  ========   ========   ========
</TABLE>

<TABLE>
<CAPTION>
DECEMBER 31,
(IN MILLIONS)                                     1999        1998          1999           1998
- -------------                                   ---------   ---------   ------------   ------------
                                                 IDENTIFIABLE ASSETS    DEFERRED ACQUISITION COSTS
<S>                                             <C>         <C>         <C>            <C>
Risk Management...............................  $   542.0   $ 6,216.8    $     6.0      $   167.5
Asset Accumulation
  Allmerica Financial Services................   23,410.7    19,407.3      1,213.1          993.1
  Allmerica Asset Management..................    1,381.1     1,810.9          0.4            0.6
                                                ---------   ---------    ---------      ---------
      Subtotal................................   24,791.8    21,218.2      1,213.5          993.7
  Corporate...................................     --            29.6       --             --
                                                ---------   ---------    ---------      ---------
    Total.....................................  $25,333.8   $27,464.6    $ 1,219.5      $ 1,161.2
                                                =========   =========    =========      =========
</TABLE>

16.  LEASE COMMITMENTS

Rental expenses for operating leases, including those related to the
discontinued operations of the Company, amounted to $22.2 million, $34.9 million
and $33.6 million in 1999, 1998 and 1997, respectively. These expenses relate
primarily to building leases of the Company. At December 31, 1999, future
minimum rental payments under non-cancelable operating leases were approximately
$39.9 million, payable as follows: 2000 - $14.1 million; 2001 -- $12.7 million;
2002 -- $8.1 million; 2003 -- $3.6 million, and $1.4 million thereafter. It is
expected that, in the normal course of business, leases that expire will be
renewed or replaced by leases on other property and equipment; thus, it is
anticipated that future minimum lease commitments will not be less than the
amounts shown for 2000.

                                      F-39
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

17.  REINSURANCE

In the normal course of business, the Company seeks to reduce the losses that
may arise from catastrophes or other events that cause unfavorable underwriting
results by reinsuring certain levels of risk in various areas of exposure with
other insurance enterprises or reinsurers. Reinsurance transactions are
accounted for in accordance with the provisions of Statement of Financial
Accounting Standards No. 113, Accounting and Reporting for Reinsurance of Short
Duration and Long Duration Contracts.

Amounts recoverable from reinsurers are estimated in a manner consistent with
the claim liability associated with the reinsured policy. Reinsurance contracts
do not relieve the Company from its obligations to policyholders. Failure of
reinsurers to honor their obligations could result in losses to the Company;
consequently, allowances are established for amounts deemed uncollectible. The
Company determines the appropriate amount of reinsurance based on evaluation of
the risks accepted and analyses prepared by consultants and reinsurers and on
market conditions (including the availability and pricing of reinsurance). The
Company also believes that the terms of its reinsurance contracts are consistent
with industry practice in that they contain standard terms with respect to lines
of business covered, limit and retention, arbitration and occurrence. Based on
its review of its reinsurers' financial statements and reputations in the
reinsurance marketplace, the Company believes that its reinsurers are
financially sound.

Effective January 1, 1999, Allmerica P&C entered into a whole account aggregate
excess of loss reinsurance agreement with a highly rated insurer (See Note 5).
Prior to the AFC corporate reorganization, the Company was subject to
concentration of risk with respect to this reinsurance agreement, which
represented 10% or more of the Company's reinsurance business. Net premiums
earned and losses and loss adjustment expenses ceded under this agreement in
1999 were $21.9 million and $35.0 million, respectively. In addition, the
Company is subject to concentration of risk with respect to reinsurance ceded to
various residual market mechanisms. As a condition to the ability to conduct
certain business in various states, the Company is required to participate in
various residual market mechanisms and pooling arrangements which provide
various insurance coverages to individuals or other entities that are otherwise
unable to purchase such coverage voluntarily provided by private insurers. These
market mechanisms and pooling arrangements include the Massachusetts
Commonwealth Automobile Reinsurers ("CAR"), the Maine Workers' Compensation
Residual Market Pool ("MWCRP") and the Michigan Catastrophic Claims Association
("MCCA"). Prior to the AFC corporate reorganization, both CAR and MCCA
represented 10% or more of the Company's reinsurance business. As a servicing
carrier in Massachusetts, the Company ceded a significant portion of its private
passenger and commercial automobile premiums to CAR. Net premiums earned and
losses and loss adjustment expenses ceded to CAR in 1999, 1998 and 1997 were
$20.4 million and $21.4 million, $34.3 million and $38.1 million, and $32.3
million and $28.2 million, respectively. The Company ceded to MCCA premiums
earned and losses and loss adjustment expenses in 1999, 1998 and 1997 of $1.8
million and $30.6 million, $3.7 million and $18.0 million, and $9.8 million and
$(0.8) million, respectively.

On June 2, 1998, the Company recorded a $124.2 million one-time reduction of its
direct and ceded written premiums as a result of a return of excess surplus from
MCCA. This transaction had no impact on the total net premiums recorded by the
Company in 1998.

Because the MCCA is supported by assessments permitted by statute, and all
amounts billed by the Company to CAR, MWCRP and MCCA have been paid when due,
the Company believes that it has no significant exposure to uncollectible
reinsurance balances.

                                      F-40
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

The effects of reinsurance were as follows:

<TABLE>
<CAPTION>
FOR THE YEARS ENDED DECEMBER 31
(IN MILLIONS)                                                   1999       1998       1997
- -------------                                                 --------   --------   --------
<S>                                                           <C>        <C>        <C>
Life and accident and health insurance premiums:
  Direct....................................................  $   53.5   $   51.4   $   55.9
  Assumed...................................................       0.7        0.7        0.6
  Ceded.....................................................     (50.0)     (47.8)     (29.1)
                                                              --------   --------   --------
Net premiums................................................  $    4.2   $    4.3   $   27.4
                                                              ========   ========   ========
Property and casualty premiums written:
  Direct....................................................  $1,089.0   $1,970.4   $2,068.5
  Assumed...................................................      27.3       58.8      103.1
  Ceded.....................................................    (135.4)     (74.1)    (179.8)
                                                              --------   --------   --------
Net premiums................................................  $  980.9   $1,955.1   $1,991.8
                                                              ========   ========   ========
Property and casualty premiums earned:
  Direct....................................................  $1,047.3   $1,966.8   $2,046.1
  Assumed...................................................      30.3       64.5      102.0
  Ceded.....................................................    (127.3)     (66.1)    (195.1)
                                                              --------   --------   --------
Net premiums................................................  $  950.3   $1,965.2   $1,953.0
                                                              ========   ========   ========
Life insurance and other individual policy benefits, claims,
  losses and loss adjustment expenses:
  Direct....................................................  $  391.9   $  359.5   $  397.4
  Assumed...................................................       0.1        0.3        0.4
  Ceded.....................................................     (39.2)     (49.5)     (79.4)
                                                              --------   --------   --------
Net policy benefits, claims, losses and loss adjustment
  expenses..................................................  $  352.8   $  310.3   $  318.4
                                                              ========   ========   ========
Property and casualty benefits, claims, losses and loss
  adjustment expenses:
  Direct....................................................  $  805.6   $1,588.2   $1,464.9
  Assumed...................................................      25.9       62.7      101.2
  Ceded.....................................................    (128.0)    (158.2)    (120.6)
                                                              --------   --------   --------
Net policy benefits, claims, losses, and loss adjustment
  expenses..................................................  $  703.5   $1,492.7   $1,445.5
                                                              ========   ========   ========
</TABLE>

                                      F-41
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

18.  DEFERRED POLICY ACQUISITION COSTS

The following reflects the changes to the deferred policy acquisition asset:

<TABLE>
<CAPTION>
FOR THE YEARS ENDED DECEMBER 31
(IN MILLIONS)                                                   1999       1998       1997
- -------------                                                 --------   --------   --------
<S>                                                           <C>        <C>        <C>
Balance at beginning of year................................  $1,161.2   $  965.5   $  822.7
Acquisition expenses deferred...............................     419.2      638.2      614.3
Amortized to expense during the year........................    (240.9)    (449.6)    (472.6)
Adjustment for discontinued operations......................       3.4      ( 0.2)     --
Adjustment to equity during the year........................      39.3        7.3      (11.1)
Adjustment due to distribution of subsidiaries..............    (162.7)     --         --
Adjustment for cession of disability income insurance.......     --         --         (38.6)
Adjustment for revision of universal and variable universal
  life insurance mortality assumptions......................     --         --          50.8
                                                              --------   --------   --------
Balance at end of year......................................  $1,219.5   $1,161.2   $  965.5
                                                              ========   ========   ========
</TABLE>

At October 1, 1997, the Company revised the mortality assumptions for universal
life and variable universal life product lines. These revisions resulted in a
$50.8 million recapitalization of deferred policy acquisition costs.

19.  LIABILITIES FOR OUTSTANDING CLAIMS, LOSSES AND LOSS ADJUSTMENT EXPENSES

The Company regularly updates its estimates of liabilities for outstanding
claims, losses and loss adjustment expenses as new information becomes available
and further events occur which may impact the resolution of unsettled claims for
its property and casualty and its accident and health lines of business. Changes
in prior estimates are recorded in results of operations in the year such
changes are determined to be needed.

The liability for future policy benefits and outstanding claims, losses and loss
adjustment expenses related to the Company's accident and health business was
$601.3 million and $568.0 million at December 31, 1999 and 1998, respectively.
Accident and health claim liabilities were re-estimated for all prior years and
were increased by $51.2 million and $14.6 million in 1999 and 1998,
respectively. The increase in 1999 resulted from the Company's reserve
strengthening primarily in the EBS and reinsurance pool business. The 1998
increase also resulted from the Company's reserve strengthening, primarily in
the assumed reinsurance and stop loss only business.

                                      F-42
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

The following table provides a reconciliation of the beginning and ending
property and casualty reserve for unpaid losses and loss adjustment expenses
(LAE):

<TABLE>
<CAPTION>
FOR THE YEARS ENDED DECEMBER 31
(IN MILLIONS)                                                   1999       1998       1997
- -------------                                                 --------   --------   --------
<S>                                                           <C>        <C>        <C>
Reserve for losses and LAE, beginning of the year...........  $2,597.3   $2,615.4   $2,744.1
Incurred losses and LAE, net of reinsurance recoverable:
  Provision for insured events of the current year..........     795.6    1,609.0    1,564.1
  Decrease in provision for insured events of prior years...     (96.1)    (127.2)    (127.9)
                                                              --------   --------   --------
Total incurred losses and LAE...............................     699.5    1,481.8    1,436.2
                                                              --------   --------   --------
Payments, net of reinsurance recoverable:
  Losses and LAE attributable to insured events of current
    year....................................................     342.1      871.9      775.1
  Losses and LAE attributable to insured events of prior
    years...................................................     424.2      643.0      732.1
                                                              --------   --------   --------
Total payments                                                   766.3    1,514.9    1,507.2
Change in reinsurance recoverable on unpaid losses..........      44.3       15.0      (50.2)
Distribution of subsidiaries................................  (2,574.8)     --         --
Other (1)...................................................     --         --          (7.5)
                                                              --------   --------   --------
Reserve for losses and LAE, end of year.....................  $  --      $2,597.3   $2,615.4
                                                              ========   ========   ========
</TABLE>

(1) Includes purchase accounting adjustments.

As part of an ongoing process, the reserves have been re-estimated for all prior
accident years and were decreased by $96.1 million, $127.2 million and $127.9
million in 1999, 1998 and 1997, respectively, reflecting increased favorable
development on reserves for both losses and loss adjustment expenses.

Favorable development on prior years' loss reserves was $52.0 million, $58.9
million, and $87.2 million prior to the AFC corporate reorganization in 1999 and
for the years ended December 31, 1998 and 1997, respectively. Favorable
development on prior year's loss adjustment expense reserves was $44.1 million,
$68.3 million, and $40.7 million prior to the AFC corporate reorganization in
1999 and for the years ended December 31, 1998 and 1997, respectively. The
increase in favorable development 1998 is primarily attributable to claims
process improvement initiatives taken by the Company. The Company has lowered
claim settlement costs through increased utilization of in-house attorneys and
consolidation of claim offices.

This favorable development reflects the Company's reserving philosophy
consistently applied over these periods. Conditions and trends that have
affected development of the loss and LAE reserves in the past may not
necessarily occur in the future.

Due to the nature of the business written by the Risk Management segment, the
exposure to environmental liabilities is relatively small and therefore its
reserves are relatively small compared to other types of liabilities. Due to the
AFC corporate reorganization, the Company had no exposure for this item at
December 31, 1999. Loss and LAE reserves related to environmental damage and
toxic tort liability, included in the reserve for losses and LAE, were $49.9
million and $53.1 million, net of reinsurance of $14.2 million and $15.7 million
in 1998 and 1997, respectively. The Company does not specifically underwrite
policies that include this coverage, but as case law expands policy provisions
and insurers' liability beyond the intended coverage, the Company may be
required to defend such claims. The Company estimated its ultimate liability for
these claims based upon currently known facts, reasonable assumptions where the
facts are not known,

                                      F-43
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

current law and methodologies currently available. Although these claims are not
significant, their existence gives rise to uncertainty and is discussed because
of the possibility, however remote, that they may become significant. The
Company believes that, notwithstanding the evolution of case law expanding
liability in environmental claims, recorded reserves related to these claims are
adequate. In addition, the Company is not aware of any litigation or pending
claims that may result in additional material liabilities in excess of recorded
reserves. The environmental liability could be revised in the near term if the
estimates used in determining the liability are revised.

20.  MINORITY INTEREST

As a result of the Company's divestiture of certain of its subsidiaries
including its 84.5% ownership of the outstanding shares of the common stock of
Allmerica P&C effective July 1, 1999, there is no minority interest reflected on
the Consolidated Balance Sheets as of December 31, 1999. In prior years, the
Company's interest in Allmerica P&C was represented by ownership of 70.0% and
65.8% of the outstanding shares of common stock at December 31, 1998 and 1997,
respectively. Earnings and shareholder's equity attributable to minority
shareholders are included in minority interest in the consolidated financial
statements through the period ended June 30, 1999 and for the years ended
December 31, 1998 and 1997.

21.  CONTINGENCIES

REGULATORY AND INDUSTRY DEVELOPMENTS

Unfavorable economic conditions may contribute to an increase in the number of
insurance companies that are under regulatory supervision. This may result in an
increase in mandatory assessments by state guaranty funds, or voluntary payments
by solvent insurance companies to cover losses to policyholders of insolvent or
rehabilitated companies. Mandatory assessments, which are subject to statutory
limits, can be partially recovered through a reduction in future premium taxes
in some states. The Company is not able to reasonably estimate the potential
effect on it of any such future assessments or voluntary payments.

LITIGATION

In July 1997, a lawsuit on behalf of a putative class was instituted in
Louisiana against AFC and certain of its subsidiaries, including FAFLIC, by
individual plaintiffs alleging fraud, unfair or deceptive acts, breach of
contract, misrepresentation, and related claims in the sale of life insurance
policies. In October 1997, the plaintiffs voluntarily dismissed the Louisiana
suit and filed a substantially similar action in Federal District Court in
Worcester, Massachusetts. In early November 1998, the Company and the plaintiffs
entered into a settlement agreement. The court granted preliminary approval of
the settlement on December 4, 1998. On May 19, 1999, the court issued an order
certifying the class for settlement purposes and granting final approval of the
settlement agreement. FAFLIC recognized a $31.0 million pre-tax expense during
the third quarter of 1998 related to this litigation. Although the Company
believes that this expense reflects appropriate recognition of its obligation
under the settlement, this estimate assumes the availability of insurance
coverage for certain claims, and the estimate may be revised based on the amount
of reimbursement actually tendered by AFC's insurance carriers, and based on
changes in the Company's estimate of the ultimate cost of the benefits to be
provided to members of the class.

The Company has been named a defendant in various other legal proceedings
arising in the normal course of business. In the Company's opinion, based on the
advice of legal counsel, the ultimate resolution of these proceedings will not
have a material effect on the Company's consolidated financial statements.
However,

                                      F-44
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

liabilities related to these proceedings could be established in the near term
if estimates of the ultimate resolution of these proceedings are revised.

YEAR 2000

The Year 2000 issue resulted from computer programs being written using two
digits rather than four to define the applicable year. Computer programs that
have date-sensitive software may recognize a date using "00" as the year 1900
rather than the year 2000. This could result in a system failure or
miscalculations causing disruptions of operations, including, among other
things, a temporary inability to process transactions, send invoices or engage
in similar normal business activities.

Although the Company does not believe that there is a material contingency
associated with the Year 2000 issue, there can be no assurance that exposure for
material contingencies will not arise.

22.  STATUTORY FINANCIAL INFORMATION

The Company is required to file annual statements with state regulatory
authorities prepared on an accounting basis prescribed or permitted by such
authorities (statutory basis). Statutory surplus differs from shareholder's
equity reported in accordance with generally accepted accounting principles
primarily because policy acquisition costs are expensed when incurred,
investment reserves are based on different assumptions, postretirement benefit
costs are based on different assumptions and reflect a different method of
adoption, life insurance reserves are based on different assumptions and income
tax expense reflects only taxes paid or currently payable. In 1999, 49 out of 50
states have adopted the National Association of Insurance Commissioners proposed
Codification, which provides for uniform statutory accounting principles. These
principles are effective January 1, 2001. The Company is currently assessing the
impact that the adoption of Codification will have on its statutory results of
operations and financial position.

Statutory net income and surplus are as follows:

<TABLE>
<CAPTION>
(IN MILLIONS)                                                   1999       1998       1997
- -------------                                                 --------   --------   --------
<S>                                                           <C>        <C>        <C>
Statutory Net Income (Combined)
  Property and Casualty Companies...........................   $322.6    $  180.7   $  190.3
  Life and Health Companies.................................    239.0        86.4      191.2

Statutory Shareholder's Surplus (Combined)
  Property and Casualty Companies (See Note 3)..............   $--       $1,269.3   $1,279.6
  Life and Health Companies.................................    590.1     1,164.1    1,221.3
</TABLE>

                                      F-45
<PAGE>
                       REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors of First Allmerica Financial Life Insurance Company
and the Policyowners of the Group VEL Account of First Allmerica Financial Life
Insurance Company

In our opinion, the accompanying statements of assets and liabilities, and the
related statements of operations and of changes in net assets present fairly, in
all material respects, the financial position of each of the Sub-Accounts
constituting the Group VEL Account of First Allmerica Financial Life Insurance
Company at December 31, 1999, the results of each of their operations and the
changes in each of their net assets for each of the three years in the period
then ended, in conformity with accounting principles generally accepted in the
United States. These financial statements are the responsibility of First
Allmerica Financial Life Insurance Company; our responsibility is to express an
opinion on these financial statements based on our audits. We conducted our
audits of these financial statements in accordance with auditing standards
generally accepted in the United States, which require that we plan and perform
the audit to obtain reasonable assurance about whether the financial statements
are free of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements,
assessing the accounting principles used and significant estimates made by
management, and evaluating the overall financial statement presentation. We
believe that our audits, which included confirmation of securities at
December 31, 1999 by correspondence with the Funds, provide a reasonable basis
for the opinion expressed above.

/s/ PRICEWATERHOUSECOOPERS LLP

Boston, Massachusetts
April 3, 2000
<PAGE>
                               GROUP VEL ACCOUNT
                      STATEMENTS OF ASSETS AND LIABILITIES
                               DECEMBER 31, 1999
<TABLE>
<CAPTION>
                                                                                                         SELECT
                                                  INVESTMENT       MONEY      EQUITY     GOVERNMENT    AGGRESSIVE    SELECT
                                      GROWTH     GRADE INCOME     MARKET       INDEX        BOND         GROWTH      GROWTH
                                     ---------   -------------   ---------   ---------   -----------   ----------   ---------
<S>                                  <C>         <C>             <C>         <C>         <C>           <C>          <C>
ASSETS:
Investments in shares of Allmerica
  Investment Trust.................  $     555     $     269     $     254   $     606    $     259    $     538    $     678
Investments in shares of Fidelity
  Variable Insurance Products
  Funds (VIP)......................         --            --            --          --           --           --           --
Investment in shares of T. Rowe
  Price International
  Series, Inc......................         --            --            --          --           --           --           --
Investment in shares of Delaware
  Group Premium Fund...............         --            --            --          --           --           --           --
Investments in shares of Mutual
  Fund Variable Annuity
  Trust (MFVAT)....................         --            --            --          --           --           --           --
                                     ---------     ---------     ---------   ---------    ---------    ---------    ---------
  Total assets.....................        555           269           254         606          259          538          678

LIABILITIES:                                --            --            --          --           --           --           --
                                     ---------     ---------     ---------   ---------    ---------    ---------    ---------
  Net assets.......................  $     555     $     269     $     254   $     606    $     259    $     538    $     678
                                     =========     =========     =========   =========    =========    =========    =========

Net asset distribution by category:
  Variable life policies...........  $      --     $      --     $      --   $      --    $      --    $      --    $      --
  Value of investment by First
    Allmerica Financial Life
    Insurance
    Company (Sponsor)..............        555           269           254         606          259          538          678
                                     ---------     ---------     ---------   ---------    ---------    ---------    ---------
                                     $     555     $     269     $     254   $     606    $     259    $     538    $     678
                                     =========     =========     =========   =========    =========    =========    =========

Units outstanding, December 31,
  1999.............................        200           200           200         200          200          200          200
Net asset value per unit,
  December 31, 1999................  $2.775324     $1.343406     $1.271987   $3.030118    $1.292948    $2.688321    $3.391320

<CAPTION>
                                       SELECT                        SELECT
                                       GROWTH      SELECT VALUE   INTERNATIONAL
                                     AND INCOME    OPPORTUNITY       EQUITY
                                     -----------   ------------   -------------
<S>                                  <C>           <C>            <C>
ASSETS:
Investments in shares of Allmerica
  Investment Trust.................   $     494     $     355       $     443
Investments in shares of Fidelity
  Variable Insurance Products
  Funds (VIP)......................          --            --              --
Investment in shares of T. Rowe
  Price International
  Series, Inc......................          --            --              --
Investment in shares of Delaware
  Group Premium Fund...............          --            --              --
Investments in shares of Mutual
  Fund Variable Annuity
  Trust (MFVAT)....................          --            --              --
                                      ---------     ---------       ---------
  Total assets.....................         494           355             443
LIABILITIES:                                 --            --              --
                                      ---------     ---------       ---------
  Net assets.......................   $     494     $     355       $     443
                                      =========     =========       =========
Net asset distribution by category:
  Variable life policies...........   $      --     $      --       $      --
  Value of investment by First
    Allmerica Financial Life
    Insurance
    Company (Sponsor)..............         494           355             443
                                      ---------     ---------       ---------
                                      $     494     $     355       $     443
                                      =========     =========       =========
Units outstanding, December 31,
  1999.............................         200           200             200
Net asset value per unit,
  December 31, 1999................   $2.472360     $1.773597       $2.213318
</TABLE>

   The accompanying notes are an integral part of these financial statements.

                                      SA-1
<PAGE>
                               GROUP VEL ACCOUNT
                STATEMENTS OF ASSETS AND LIABILITIES (CONTINUED)
                               DECEMBER 31, 1999
<TABLE>
<CAPTION>
                                                               SELECT        SELECT      SELECT
                                                              CAPITAL       EMERGING    STRATEGIC   FIDELITY VIP   FIDELITY VIP
                                                            APPRECIATION   MARKETS(a)   GROWTH(a)   HIGH INCOME    EQUITY-INCOME
                                                            ------------   ----------   ---------   ------------   -------------
<S>                                                         <C>            <C>          <C>         <C>            <C>
ASSETS:
Investments in shares of Allmerica Investment Trust.......   $     494     $      --    $     --     $      --       $      --
Investments in shares of Fidelity Variable Insurance
  Products
  Funds (VIP).............................................          --            --          --           307             418
Investment in shares of T. Rowe Price International
  Series, Inc.............................................          --            --          --            --              --
Investment in shares of Delaware Group Premium Fund.......          --            --          --            --              --
Investments in shares of Mutual Fund Variable Annuity
  Trust (MFVAT)...........................................          --            --          --            --              --
                                                             ---------     ---------    ---------    ---------       ---------
  Total assets............................................         494            --          --           307             418

LIABILITIES:                                                        --            --          --            --              --
                                                             ---------     ---------    ---------    ---------       ---------
  Net assets..............................................   $     494     $      --    $     --     $     307       $     418
                                                             =========     =========    =========    =========       =========

Net asset distribution by category:
  Variable life policies..................................   $      --     $      --    $     --     $      --       $      --
  Value of investment by First Allmerica Financial Life
    Insurance Company (Sponsor)...........................         494            --          --           307             418
                                                             ---------     ---------    ---------    ---------       ---------
                                                             $     494     $      --    $     --     $     307       $     418
                                                             =========     =========    =========    =========       =========

Units outstanding, December 31, 1999......................         200            --          --           200             200
Net asset value per unit, December 31, 1999...............   $2.472363     $1.000000    $1.000000    $1.536249       $2.088724

<CAPTION>

                                                            FIDELITY VIP   FIDELITY VIP   FIDELITY VIP II   FIDELITY VIP II
                                                               GROWTH        OVERSEAS      ASSET MANAGER     INDEX 500(a)
                                                            ------------   ------------   ---------------   ---------------
<S>                                                         <C>            <C>            <C>               <C>
ASSETS:
Investments in shares of Allmerica Investment Trust.......   $      --      $      --        $      --         $      --
Investments in shares of Fidelity Variable Insurance
  Products
  Funds (VIP).............................................         677            437              398                --
Investment in shares of T. Rowe Price International
  Series, Inc.............................................          --             --               --                --
Investment in shares of Delaware Group Premium Fund.......          --             --               --                --
Investments in shares of Mutual Fund Variable Annuity
  Trust (MFVAT)...........................................          --             --               --                --
                                                             ---------      ---------        ---------         ---------
  Total assets............................................         677            437              398                --
LIABILITIES:                                                        --             --               --                --
                                                             ---------      ---------        ---------         ---------
  Net assets..............................................   $     677      $     437        $     398         $      --
                                                             =========      =========        =========         =========
Net asset distribution by category:
  Variable life policies..................................   $      --      $      --        $      --         $      --
  Value of investment by First Allmerica Financial Life
    Insurance Company (Sponsor)...........................         677            437              398                --
                                                             ---------      ---------        ---------         ---------
                                                             $     677      $     437        $     398         $      --
                                                             =========      =========        =========         =========
Units outstanding, December 31, 1999......................         200            200              200                --
Net asset value per unit, December 31, 1999...............   $3.383657      $2.183371        $1.987615         $1.000000

<CAPTION>
                                                            T. ROWE PRICE
                                                            INTERNATIONAL
                                                              STOCK(a)
                                                            -------------
<S>                                                         <C>
ASSETS:
Investments in shares of Allmerica Investment Trust.......    $      --
Investments in shares of Fidelity Variable Insurance
  Products
  Funds (VIP).............................................           --
Investment in shares of T. Rowe Price International
  Series, Inc.............................................           --
Investment in shares of Delaware Group Premium Fund.......           --
Investments in shares of Mutual Fund Variable Annuity
  Trust (MFVAT)...........................................           --
                                                              ---------
  Total assets............................................           --
LIABILITIES:                                                         --
                                                              ---------
  Net assets..............................................    $      --
                                                              =========
Net asset distribution by category:
  Variable life policies..................................    $      --
  Value of investment by First Allmerica Financial Life
    Insurance Company (Sponsor)...........................           --
                                                              ---------
                                                              $      --
                                                              =========
Units outstanding, December 31, 1999......................           --
Net asset value per unit, December 31, 1999...............    $1.000000
</TABLE>

(a) For the period ended 12/31/99, there were no transactions.

   The accompanying notes are an integral part of these financial statements.

                                      SA-2
<PAGE>
                               GROUP VEL ACCOUNT
                STATEMENTS OF ASSETS AND LIABILITIES (CONTINUED)
                               DECEMBER 31, 1999
<TABLE>
<CAPTION>
                                         DGPF                          DGPF          DGPF                      DGPF
                                       GROWTH &         DGPF          CAPITAL        CASH         DGPF       DELAWARE
                                      INCOME(a)     DELCHESTER(a)   RESERVES(a)   RESERVES(a)   DELCAP(a)   BALANCED(a)
                                     ------------   -------------   -----------   -----------   ---------   -----------
<S>                                  <C>            <C>             <C>           <C>           <C>         <C>
ASSETS:
Investments in shares of Allmerica
  Investment Trust.................   $      --       $      --      $      --     $      --    $     --     $      --
Investments in shares of Fidelity
  Variable Insurance Products
  Funds (VIP)......................          --              --             --            --          --            --
Investment in shares of T. Rowe
  Price International
  Series, Inc......................          --              --             --            --          --            --
Investment in shares of Delaware
  Group Premium Fund...............          --              --             --            --          --            --
Investments in shares of Mutual
  Fund Variable Annuity
  Trust (MFVAT)....................          --              --             --            --          --            --
                                      ---------       ---------      ---------     ---------    ---------    ---------
  Total assets.....................          --              --             --            --          --            --

LIABILITIES:                                 --              --             --            --          --            --
                                      ---------       ---------      ---------     ---------    ---------    ---------
  Net assets.......................   $      --       $      --      $      --     $      --    $     --     $      --
                                      =========       =========      =========     =========    =========    =========

Net asset distribution by category:
  Variable life policies...........   $      --       $      --      $      --     $      --    $     --     $      --
  Value of investment by First
    Allmerica Financial Life
    Insurance
    Company (Sponsor)..............          --              --             --            --          --            --
                                      ---------       ---------      ---------     ---------    ---------    ---------
                                      $      --       $      --      $      --     $      --    $     --     $      --
                                      =========       =========      =========     =========    =========    =========

Units outstanding, December 31,
  1999.............................          --              --             --            --          --            --
Net asset value per unit,
  December 31, 1999................   $1.000000       $1.000000      $1.000000     $1.000000    $1.000000    $1.000000

<CAPTION>
                                         DGPF           DGPF                    DGPF
                                     INTERNATIONAL   SMALL CAP      DGPF      STRATEGIC
                                        EQUITY        VALUE(a)    TREND(a)    INCOME(a)
                                     -------------   ----------   ---------   ---------
<S>                                  <C>             <C>          <C>         <C>
ASSETS:
Investments in shares of Allmerica
  Investment Trust.................    $      --     $      --    $      --   $      --
Investments in shares of Fidelity
  Variable Insurance Products
  Funds (VIP)......................           --            --           --          --
Investment in shares of T. Rowe
  Price International
  Series, Inc......................           --            --           --          --
Investment in shares of Delaware
  Group Premium Fund...............          356            --           --          --
Investments in shares of Mutual
  Fund Variable Annuity
  Trust (MFVAT)....................           --            --           --          --
                                       ---------     ---------    ---------   ---------
  Total assets.....................          356            --           --          --
LIABILITIES:                                  --            --           --          --
                                       ---------     ---------    ---------   ---------
  Net assets.......................    $     356     $      --    $      --   $      --
                                       =========     =========    =========   =========
Net asset distribution by category:
  Variable life policies...........    $      --     $      --    $      --   $      --
  Value of investment by First
    Allmerica Financial Life
    Insurance
    Company (Sponsor)..............          356            --           --          --
                                       ---------     ---------    ---------   ---------
                                       $     356     $      --    $      --   $      --
                                       =========     =========    =========   =========
Units outstanding, December 31,
  1999.............................          200            --           --          --
Net asset value per unit,
  December 31, 1999................    $1.777906     $1.000000    $1.000000   $1.000000
</TABLE>

(a) For the period ended 12/31/99, there were no transactions.

   The accompanying notes are an integral part of these financial statements.

                                      SA-3
<PAGE>
                               GROUP VEL ACCOUNT
                STATEMENTS OF ASSETS AND LIABILITIES (CONTINUED)
                               DECEMBER 31, 1999
<TABLE>
<CAPTION>

                                                                          DGPF                                    DGPF
                                                             DGPF       EMERGING    DGPF SOCIAL      DGPF      AGGRESSIVE
                                                           DEVON(a)    MARKETS(a)   AWARENESS(a)    REIT(a)    GROWTH(a)
                                                           ---------   ----------   ------------   ---------   ----------
<S>                                                        <C>         <C>          <C>            <C>         <C>
ASSETS:
Investments in shares of Allmerica Investment Trust......  $      --   $      --     $      --     $      --   $      --
Investments in shares of Fidelity Variable Insurance
  Products
  Funds (VIP)............................................         --          --            --            --          --
Investment in shares of T. Rowe Price International
  Series, Inc............................................         --          --            --            --          --
Investment in shares of Delaware Group Premium Fund......         --          --            --            --          --
Investments in shares of Mutual Fund Variable Annuity
  Trust (MFVAT)..........................................         --          --            --            --          --
                                                           ---------   ---------     ---------     ---------   ---------
  Total assets...........................................         --          --            --            --          --

LIABILITIES:                                                      --          --            --            --          --
                                                           ---------   ---------     ---------     ---------   ---------
  Net assets.............................................  $      --   $      --     $      --     $      --   $      --
                                                           =========   =========     =========     =========   =========

Net asset distribution by category:
  Variable life policies.................................  $      --   $      --     $      --     $      --   $      --
  Value of investment by First Allmerica Financial Life
    Insurance Company (Sponsor)..........................         --          --            --            --          --
                                                           ---------   ---------     ---------     ---------   ---------
                                                           $      --   $      --     $      --     $      --   $      --
                                                           =========   =========     =========     =========   =========

Units outstanding, December 31, 1999.....................         --          --            --            --          --
Net asset value per unit, December 31, 1999..............  $1.000000   $1.000000     $1.000000     $1.000000   $1.000000

<CAPTION>
                                                                              MFVAT
                                                                              U.S.           MFVAT          MFVAT         MFVAT
                                                             DGPF U.S.     GOVERNMENT        ASSET          GROWTH       CAPITAL
                                                             GROWTH(a)      INCOME(a)    ALLOCATION(a)   & INCOME(a)    GROWTH(a)
                                                           -------------   -----------   -------------   ------------   ---------
<S>                                                        <C>             <C>           <C>             <C>            <C>
ASSETS:
Investments in shares of Allmerica Investment Trust......    $      --      $      --      $      --      $      --     $     --
Investments in shares of Fidelity Variable Insurance
  Products
  Funds (VIP)............................................           --             --             --             --           --
Investment in shares of T. Rowe Price International
  Series, Inc............................................           --             --             --             --           --
Investment in shares of Delaware Group Premium Fund......           --             --             --             --           --
Investments in shares of Mutual Fund Variable Annuity
  Trust (MFVAT)..........................................           --             --             --             --           --
                                                             ---------      ---------      ---------      ---------     ---------
  Total assets...........................................           --             --             --             --           --
LIABILITIES:                                                        --             --             --             --           --
                                                             ---------      ---------      ---------      ---------     ---------
  Net assets.............................................    $      --      $      --      $      --      $      --     $     --
                                                             =========      =========      =========      =========     =========
Net asset distribution by category:
  Variable life policies.................................    $      --      $      --      $      --      $      --     $     --
  Value of investment by First Allmerica Financial Life
    Insurance Company (Sponsor)..........................           --             --             --             --           --
                                                             ---------      ---------      ---------      ---------     ---------
                                                             $      --      $      --      $      --      $      --     $     --
                                                             =========      =========      =========      =========     =========
Units outstanding, December 31, 1999.....................           --             --             --             --           --
Net asset value per unit, December 31, 1999..............    $1.000000      $1.000000      $1.000000      $1.000000     $1.000000

<CAPTION>

                                                               MFVAT
                                                           INTERNATIONAL
                                                             EQUITY(a)
                                                           -------------
<S>                                                        <C>
ASSETS:
Investments in shares of Allmerica Investment Trust......    $      --
Investments in shares of Fidelity Variable Insurance
  Products
  Funds (VIP)............................................           --
Investment in shares of T. Rowe Price International
  Series, Inc............................................           --
Investment in shares of Delaware Group Premium Fund......           --
Investments in shares of Mutual Fund Variable Annuity
  Trust (MFVAT)..........................................           --
                                                             ---------
  Total assets...........................................           --
LIABILITIES:                                                        --
                                                             ---------
  Net assets.............................................    $      --
                                                             =========
Net asset distribution by category:
  Variable life policies.................................    $      --
  Value of investment by First Allmerica Financial Life
    Insurance Company (Sponsor)..........................           --
                                                             ---------
                                                             $      --
                                                             =========
Units outstanding, December 31, 1999.....................           --
Net asset value per unit, December 31, 1999..............    $1.000000
</TABLE>

(a) For the period ended 12/31/99, there were no transactions.

   The accompanying notes are an integral part of these financial statements.

                                      SA-4
<PAGE>
                               GROUP VEL ACCOUNT
                            STATEMENTS OF OPERATIONS
<TABLE>
<CAPTION>
                                                                             INVESTMENT GRADE
                                                 GROWTH                           INCOME
                                                FOR THE                          FOR THE
                                               YEAR ENDED                       YEAR ENDED
                                              DECEMBER 31,                     DECEMBER 31,
                                     ------------------------------   ------------------------------
                                       1999       1998       1997       1999       1998       1997
                                     --------   --------   --------   --------   --------   --------
<S>                                  <C>        <C>        <C>        <C>        <C>        <C>
INVESTMENT INCOME:
  Dividends........................    $  3       $ 4        $ 6        $ 17       $15        $15
                                       ----       ---        ---        ----       ---        ---
  Net investment income (loss).....       3         4          6          17        15         15
                                       ----       ---        ---        ----       ---        ---

REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS:
  Realized gain distributions from
    portfolio sponsors.............      45         4         58          --        --         --
  Net realized gain (loss) from
    sales of investments...........      --        --         --          --        --         --
                                       ----       ---        ---        ----       ---        ---
    Net realized gain (loss).......      45         4         58          --        --         --
  Net unrealized gain (loss).......      78        61          9         (19)        5          6
                                       ----       ---        ---        ----       ---        ---
    Net realized and unrealized
     gain (loss)...................     123        65         67         (19)        5          6
                                       ----       ---        ---        ----       ---        ---
    Net increase (decrease) in net
     assets from operations........    $126       $69        $73        $ (2)      $20        $21
                                       ====       ===        ===        ====       ===        ===

<CAPTION>

                                              MONEY MARKET                     EQUITY INDEX
                                                FOR THE                          FOR THE
                                               YEAR ENDED                       YEAR ENDED
                                              DECEMBER 31,                     DECEMBER 31,
                                     ------------------------------   ------------------------------
                                       1999       1998       1997       1999       1998       1997
                                     --------   --------   --------   --------   --------   --------
<S>                                  <C>        <C>        <C>        <C>        <C>        <C>
INVESTMENT INCOME:
  Dividends........................    $12        $12        $12        $  5       $  5       $ 4
                                       ---        ---        ---        ----       ----       ---
  Net investment income (loss).....     12         12         12           5          5         4
                                       ---        ---        ---        ----       ----       ---
REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS:
  Realized gain distributions from
    portfolio sponsors.............     --         --         --           1         12        11
  Net realized gain (loss) from
    sales of investments...........     --         --         --          --         --        --
                                       ---        ---        ---        ----       ----       ---
    Net realized gain (loss).......     --         --         --           1         12        11
  Net unrealized gain (loss).......     --         --         --          97         94        81
                                       ---        ---        ---        ----       ----       ---
    Net realized and unrealized
     gain (loss)...................     --         --         --          98        106        92
                                       ---        ---        ---        ----       ----       ---
    Net increase (decrease) in net
     assets from operations........    $12        $12        $12        $103       $111       $96
                                       ===        ===        ===        ====       ====       ===
</TABLE>

   The accompanying notes are an integral part of these financial statements.

                                      SA-5
<PAGE>
                               GROUP VEL ACCOUNT
                      STATEMENTS OF OPERATIONS (CONTINUED)
<TABLE>
<CAPTION>
                                                                            SELECT AGGRESSIVE
                                            GOVERNMENT BOND                       GROWTH
                                                FOR THE                          FOR THE
                                               YEAR ENDED                       YEAR ENDED
                                              DECEMBER 31,                     DECEMBER 31,
                                     ------------------------------   ------------------------------
                                       1999       1998       1997       1999       1998       1997
                                     --------   --------   --------   --------   --------   --------
<S>                                  <C>        <C>        <C>        <C>        <C>        <C>
INVESTMENT INCOME:
  Dividends........................    $ 15       $14        $13        $ --       $--        $--
                                       ----       ---        ---        ----       ---        ---
  Net investment income (loss).....      15        14         13          --        --         --
                                       ----       ---        ---        ----       ---        ---

REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS:
  Realized gain distributions from
    portfolio sponsors.............      --        --         --          --        --         29
  Net realized gain (loss) from
    sales of investments...........      --        --         --          --        --         --
                                       ----       ---        ---        ----       ---        ---
    Net realized gain (loss).......      --        --         --          --        --         29
  Net unrealized gain (loss).......     (14)        4          3         150        37         27
                                       ----       ---        ---        ----       ---        ---
    Net realized and unrealized
     gain (loss)...................     (14)        4          3         150        37         56
                                       ----       ---        ---        ----       ---        ---
    Net increase (decrease) in net
     assets from operations........    $  1       $18        $16        $150       $37        $56
                                       ====       ===        ===        ====       ===        ===

<CAPTION>
                                                                            SELECT GROWTH AND
                                             SELECT GROWTH                        INCOME
                                                FOR THE                          FOR THE
                                               YEAR ENDED                       YEAR ENDED
                                              DECEMBER 31,                     DECEMBER 31,
                                     ------------------------------   ------------------------------
                                       1999       1998       1997       1999       1998       1997
                                     --------   --------   --------   --------   --------   --------
<S>                                  <C>        <C>        <C>        <C>        <C>        <C>
INVESTMENT INCOME:
  Dividends........................    $ --       $ --       $ 1        $ 5        $ 5        $ 4
                                       ----       ----       ---        ---        ---        ---
  Net investment income (loss).....      --         --         1          5          5          4
                                       ----       ----       ---        ---        ---        ---
REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS:
  Realized gain distributions from
    portfolio sponsors.............      18          4        20         34          1         31
  Net realized gain (loss) from
    sales of investments...........      --         --        --         --         --         --
                                       ----       ----       ---        ---        ---        ---
    Net realized gain (loss).......      18          4        20         34          1         31
  Net unrealized gain (loss).......     137        133        77         37         53         31
                                       ----       ----       ---        ---        ---        ---
    Net realized and unrealized
     gain (loss)...................     155        137        97         71         54         62
                                       ----       ----       ---        ---        ---        ---
    Net increase (decrease) in net
     assets from operations........    $155       $137       $98        $76        $59        $66
                                       ====       ====       ===        ===        ===        ===
</TABLE>

   The accompanying notes are an integral part of these financial statements.

                                      SA-6
<PAGE>
                               GROUP VEL ACCOUNT
                      STATEMENTS OF OPERATIONS (CONTINUED)
<TABLE>
<CAPTION>
                                              SELECT VALUE                 SELECT INTERNATIONAL
                                              OPPORTUNITY                         EQUITY
                                                FOR THE                          FOR THE
                                               YEAR ENDED                       YEAR ENDED
                                              DECEMBER 31,                     DECEMBER 31,
                                     ------------------------------   ------------------------------
                                       1999       1998       1997       1999       1998       1997
                                     --------   --------   --------   --------   --------   --------
<S>                                  <C>        <C>        <C>        <C>        <C>        <C>
INVESTMENT INCOME:
  Dividends........................    $ --       $ 3        $ 2        $ --       $ 4        $ 7
                                       ----       ---        ---        ----       ---        ---
  Net investment income (loss).....      --         3          2          --         4          7
                                       ----       ---        ---        ----       ---        ---

REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS:
  Realized gain distributions from
    portfolio sponsors.............      21         1         47          --        --          9
  Net realized gain (loss) from
    sales of investments...........      --        --         --          --        --         --
                                       ----       ---        ---        ----       ---        ---
    Net realized gain (loss).......      21         1         47          --        --          9
  Net unrealized gain (loss).......     (38)       13         22         107        43         (3)
                                       ----       ---        ---        ----       ---        ---
    Net realized and unrealized
     gain (loss)...................     (17)       14         69         107        43          6
                                       ----       ---        ---        ----       ---        ---
    Net increase (decrease) in net
     assets from operations........    $(17)      $17        $71        $107       $47        $13
                                       ====       ===        ===        ====       ===        ===

<CAPTION>
                                               SELECT CAPITAL                    FIDELITY VIP HIGH
                                                APPRECIATION                           INCOME
                                                   FOR THE                            FOR THE
                                                 YEAR ENDED                          YEAR ENDED
                                                DECEMBER 31,                        DECEMBER 31,
                                     -----------------------------------   ------------------------------
                                       1999        1998          1997        1999       1998       1997
                                     --------   -----------   ----------   --------   --------   --------
<S>                                  <C>        <C>           <C>          <C>        <C>        <C>
INVESTMENT INCOME:
  Dividends........................    $ --     $       --    $      --      $26        $ 21       $18
                                       ----     -----------   ----------     ---        ----       ---
  Net investment income (loss).....      --             --           --       26          21        18
                                       ----     -----------   ----------     ---        ----       ---
REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS:
  Realized gain distributions from
    portfolio sponsors.............       1             60           --        1          13         2
  Net realized gain (loss) from
    sales of investments...........      --             --           --       --          --        --
                                       ----     -----------   ----------     ---        ----       ---
    Net realized gain (loss).......       1             60           --        1          13         2
  Net unrealized gain (loss).......      99            (12)          43       (4)        (47)       25
                                       ----     -----------   ----------     ---        ----       ---
    Net realized and unrealized
     gain (loss)...................     100             48           43       (3)        (34)       27
                                       ----     -----------   ----------     ---        ----       ---
    Net increase (decrease) in net
     assets from operations........    $100     $       48    $      43      $23        $(13)      $45
                                       ====     ===========   ==========     ===        ====       ===
</TABLE>

   The accompanying notes are an integral part of these financial statements.

                                      SA-7
<PAGE>
                               GROUP VEL ACCOUNT
                      STATEMENTS OF OPERATIONS (CONTINUED)
<TABLE>
<CAPTION>
                                                                       FIDELITY VIP
                                                                      EQUITY-INCOME                 FIDELITY VIP GROWTH
                                                                         FOR THE                          FOR THE
                                                                        YEAR ENDED                       YEAR ENDED
                                                                       DECEMBER 31,                     DECEMBER 31,
                                                              ------------------------------   ------------------------------
                                                                1999       1998       1997       1999       1998       1997
                                                              --------   --------   --------   --------   --------   --------
<S>                                                           <C>        <C>        <C>        <C>        <C>        <C>
INVESTMENT INCOME:
  Dividends.................................................    $ 6        $ 5        $ 4        $  1       $  2       $  1
                                                                ---        ---        ---        ----       ----       ----
  Net investment income (loss)..............................      6          5          4           1          2          1
                                                                ---        ---        ---        ----       ----       ----

REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:
  Realized gain distributions from portfolio sponsors.......     13         18         24          55         47          9
  Net realized gain (loss) from sales of investments........     --         --         --          --         --         --
                                                                ---        ---        ---        ----       ----       ----
    Net realized gain (loss)................................     13         18         24          55         47          9
  Net unrealized gain (loss)................................      6         18         49         129         90         57
                                                                ---        ---        ---        ----       ----       ----
    Net realized and unrealized gain (loss).................     19         36         73         184        137         66
                                                                ---        ---        ---        ----       ----       ----
    Net increase (decrease) in net assets from operations...    $25        $41        $77        $185       $139       $ 67
                                                                ===        ===        ===        ====       ====       ====

<CAPTION>
                                                                       FIDELITY VIP                FIDELITY VIP II ASSET
                                                                         OVERSEAS                         MANAGER
                                                                         FOR THE                          FOR THE
                                                                        YEAR ENDED                       YEAR ENDED
                                                                       DECEMBER 31,                     DECEMBER 31,
                                                              ------------------------------   ------------------------------
                                                                1999       1998       1997       1999       1998       1997
                                                              --------   --------   --------   --------   --------   --------
<S>                                                           <C>        <C>        <C>        <C>        <C>        <C>
INVESTMENT INCOME:
  Dividends.................................................    $  5       $ 5        $ 5        $12        $10        $ 8
                                                                ----       ---        ---        ---        ---        ---
  Net investment income (loss)..............................       5         5          5         12         10          8
                                                                ----       ---        ---        ---        ---        ---
REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:
  Realized gain distributions from portfolio sponsors.......       8        16         17         15         30         23
  Net realized gain (loss) from sales of investments........      --        --         --         --         --         --
                                                                ----       ---        ---        ---        ---        ---
    Net realized gain (loss)................................       8        16         17         15         30         23
  Net unrealized gain (loss)................................     118        13          7         13          7         22
                                                                ----       ---        ---        ---        ---        ---
    Net realized and unrealized gain (loss).................     126        29         24         28         37         45
                                                                ----       ---        ---        ---        ---        ---
    Net increase (decrease) in net assets from operations...    $131       $34        $29        $40        $47        $53
                                                                ====       ===        ===        ===        ===        ===

<CAPTION>
                                                                    DGPF INTERNATIONAL
                                                                          EQUITY
                                                                         FOR THE
                                                                        YEAR ENDED
                                                                       DECEMBER 31,
                                                              ------------------------------
                                                                1999       1998       1997
                                                              --------   --------   --------
<S>                                                           <C>        <C>        <C>
INVESTMENT INCOME:
  Dividends.................................................    $ 7        $11        $ 9
                                                                ---        ---        ---
  Net investment income (loss)..............................      7         11          9
                                                                ---        ---        ---
REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:
  Realized gain distributions from portfolio sponsors.......     --         --         --
  Net realized gain (loss) from sales of investments........     --         --
                                                                ---        ---        ---
    Net realized gain (loss)................................     --         --         --
  Net unrealized gain (loss)................................     42         18          8
                                                                ---        ---        ---
    Net realized and unrealized gain (loss).................     42         18          8
                                                                ---        ---        ---
    Net increase (decrease) in net assets from operations...    $49        $29        $17
                                                                ===        ===        ===
</TABLE>

   The accompanying notes are an integral part of these financial statements.

                                      SA-8
<PAGE>
                               GROUP VEL ACCOUNT
                      STATEMENTS OF CHANGES IN NET ASSETS
<TABLE>
<CAPTION>
                                                                             INVESTMENT GRADE
                                                 GROWTH                           INCOME
                                               YEAR ENDED                       YEAR ENDED
                                              DECEMBER 31,                     DECEMBER 31,
                                     ------------------------------   ------------------------------
                                       1999       1998       1997       1999       1998       1997
                                     --------   --------   --------   --------   --------   --------
<S>                                  <C>        <C>        <C>        <C>        <C>        <C>
INCREASE (DECREASE) IN NET ASSETS:
  FROM OPERATIONS:
    Net investment income (loss)...    $  3       $  4       $  6       $ 17       $ 15       $ 15
    Net realized gain (loss).......      45          4         58         --         --         --
    Net unrealized gain (loss).....      78         61          9        (19)         5          6
                                       ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net
     assets from operations........     126         69         73         (2)        20         21
                                       ----       ----       ----       ----       ----       ----

  FROM POLICY TRANSACTIONS:              --         --         --         --         --         --
                                       ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net
     assets from policy
     transactions..................      --         --         --         --         --         --
                                       ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net
     assets........................     126         69         73         (2)        20         21

NET ASSETS:
  Beginning of year................     429        360        287        271        251        230
                                       ----       ----       ----       ----       ----       ----
  End of year......................    $555       $429       $360       $269       $271       $251
                                       ====       ====       ====       ====       ====       ====

<CAPTION>

                                              MONEY MARKET                     EQUITY INDEX
                                               YEAR ENDED                       YEAR ENDED
                                              DECEMBER 31,                     DECEMBER 31,
                                     ------------------------------   ------------------------------
                                       1999       1998       1997       1999       1998       1997
                                     --------   --------   --------   --------   --------   --------
<S>                                  <C>        <C>        <C>        <C>        <C>        <C>
INCREASE (DECREASE) IN NET ASSETS:
  FROM OPERATIONS:
    Net investment income (loss)...    $ 12       $ 12       $ 12       $  5       $  5       $  4
    Net realized gain (loss).......      --         --         --          1         12         11
    Net unrealized gain (loss).....      --         --         --         97         94         81
                                       ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net
     assets from operations........      12         12         12        103        111         96
                                       ----       ----       ----       ----       ----       ----
  FROM POLICY TRANSACTIONS:              --         --         --         --         --         --
                                       ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net
     assets from policy
     transactions..................      --         --         --         --         --         --
                                       ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net
     assets........................      12         12         12        103        111         96
NET ASSETS:
  Beginning of year................     242        230        218        503        392        296
                                       ----       ----       ----       ----       ----       ----
  End of year......................    $254       $242       $230       $606       $503       $392
                                       ====       ====       ====       ====       ====       ====
</TABLE>

   The accompanying notes are an integral part of these financial statements.

                                      SA-9
<PAGE>
                               GROUP VEL ACCOUNT
                STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)
<TABLE>
<CAPTION>
                                                                            SELECT AGGRESSIVE
                                            GOVERNMENT BOND                       GROWTH
                                               YEAR ENDED                       YEAR ENDED
                                              DECEMBER 31,                     DECEMBER 31,
                                     ------------------------------   ------------------------------
                                       1999       1998       1997       1999       1998       1997
                                     --------   --------   --------   --------   --------   --------
<S>                                  <C>        <C>        <C>        <C>        <C>        <C>
INCREASE (DECREASE) IN NET ASSETS:
  FROM OPERATIONS:
    Net investment income (loss)...    $ 15       $ 14       $ 13       $ --       $ --       $ --
    Net realized gain (loss).......      --         --         --         --         --         29
    Net unrealized gain (loss).....     (14)         4          3        150         37         27
                                       ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net
     assets from operations........       1         18         16        150         37         56
                                       ----       ----       ----       ----       ----       ----

  FROM POLICY TRANSACTIONS:              --         --         --         --         --         --
                                       ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net
     assets from policy
     transactions..................      --         --         --         --         --         --
                                       ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net
     assets........................       1         18         16        150         37         56

NET ASSETS:
  Beginning of year................     258        240        224        388        351        295
                                       ----       ----       ----       ----       ----       ----
  End of year......................    $259       $258       $240       $538       $388       $351
                                       ====       ====       ====       ====       ====       ====

<CAPTION>
                                                                            SELECT GROWTH AND
                                             SELECT GROWTH                        INCOME
                                               YEAR ENDED                       YEAR ENDED
                                              DECEMBER 31,                     DECEMBER 31,
                                     ------------------------------   ------------------------------
                                       1999       1998       1997       1999       1998       1997
                                     --------   --------   --------   --------   --------   --------
<S>                                  <C>        <C>        <C>        <C>        <C>        <C>
INCREASE (DECREASE) IN NET ASSETS:
  FROM OPERATIONS:
    Net investment income (loss)...    $ --       $ --       $  1       $  5       $  5       $  4
    Net realized gain (loss).......      18          4         20         34          1         31
    Net unrealized gain (loss).....     137        133         77         37         53         31
                                       ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net
     assets from operations........     155        137         98         76         59         66
                                       ----       ----       ----       ----       ----       ----
  FROM POLICY TRANSACTIONS:              --         --         --         --         --         --
                                       ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net
     assets from policy
     transactions..................      --         --         --         --         --         --
                                       ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net
     assets........................     155        137         98         76         59         66
NET ASSETS:
  Beginning of year................     523        386        288        418        359        293
                                       ----       ----       ----       ----       ----       ----
  End of year......................    $678       $523       $386       $494       $418       $359
                                       ====       ====       ====       ====       ====       ====
</TABLE>

   The accompanying notes are an integral part of these financial statements.

                                     SA-10
<PAGE>
                               GROUP VEL ACCOUNT
                STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)
<TABLE>
<CAPTION>
                                              SELECT VALUE                 SELECT INTERNATIONAL
                                              OPPORTUNITY                         EQUITY
                                               YEAR ENDED                       YEAR ENDED
                                              DECEMBER 31,                     DECEMBER 31,
                                     ------------------------------   ------------------------------
                                       1999       1998       1997       1999       1998       1997
                                     --------   --------   --------   --------   --------   --------
<S>                                  <C>        <C>        <C>        <C>        <C>        <C>
INCREASE (DECREASE) IN NET ASSETS:
  FROM OPERATIONS:
    Net investment income (loss)...    $ --       $  3       $  2       $ --       $  4       $  7
    Net realized gain (loss).......      21          1         47         --         --          9
    Net unrealized gain (loss).....     (38)        13         22        107         43         (3)
                                       ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net
     assets from operations........     (17)        17         71        107         47         13
                                       ----       ----       ----       ----       ----       ----

  FROM POLICY TRANSACTIONS:              --         --         --         --         --         --
                                       ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net
     assets from policy
     transactions..................      --         --         --         --         --         --
                                       ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net
     assets........................     (17)        17         71        107         47         13

NET ASSETS:
  Beginning of year................     372        355        284        336        289        276
                                       ----       ----       ----       ----       ----       ----
  End of year......................    $355       $372       $355       $443       $336       $289
                                       ====       ====       ====       ====       ====       ====

<CAPTION>
                                             SELECT CAPITAL                 FIDELITY VIP HIGH
                                              APPRECIATION                        INCOME
                                               YEAR ENDED                       YEAR ENDED
                                              DECEMBER 31,                     DECEMBER 31,
                                     ------------------------------   ------------------------------
                                       1999       1998       1997       1999       1998       1997
                                     --------   --------   --------   --------   --------   --------
<S>                                  <C>        <C>        <C>        <C>        <C>        <C>
INCREASE (DECREASE) IN NET ASSETS:
  FROM OPERATIONS:
    Net investment income (loss)...    $ --       $ --       $ --       $ 26       $ 21       $ 18
    Net realized gain (loss).......       1         60         --          1         13          2
    Net unrealized gain (loss).....      99        (12)        43         (4)       (47)        25
                                       ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net
     assets from operations........     100         48         43         23        (13)        45
                                       ----       ----       ----       ----       ----       ----
  FROM POLICY TRANSACTIONS:              --         --         --         --         --         --
                                       ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net
     assets from policy
     transactions..................      --         --         --         --         --         --
                                       ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net
     assets........................     100         48         43         23        (13)        45
NET ASSETS:
  Beginning of year................     394        346        303        284        297        252
                                       ----       ----       ----       ----       ----       ----
  End of year......................    $494       $394       $346       $307       $284       $297
                                       ====       ====       ====       ====       ====       ====
</TABLE>

   The accompanying notes are an integral part of these financial statements.

                                     SA-11
<PAGE>
                               GROUP VEL ACCOUNT
                STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)
<TABLE>
<CAPTION>
                                                                       FIDELITY VIP
                                                                      EQUITY-INCOME                 FIDELITY VIP GROWTH
                                                                        YEAR ENDED                       YEAR ENDED
                                                                       DECEMBER 31,                     DECEMBER 31,
                                                              ------------------------------   ------------------------------
                                                                1999       1998       1997       1999       1998       1997
                                                              --------   --------   --------   --------   --------   --------
<S>                                                           <C>        <C>        <C>        <C>        <C>        <C>
INCREASE (DECREASE) IN NET ASSETS:
  FROM OPERATIONS:
    Net investment income (loss)............................    $  6       $  5       $  4       $  1       $  2       $  1
    Net realized gain (loss)................................      13         18         24         55         47          9
    Net unrealized gain (loss)..............................       6         18         49        129         90         57
                                                                ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net assets from operations...      25         41         77        185        139         67
                                                                ----       ----       ----       ----       ----       ----

  FROM POLICY TRANSACTIONS:                                       --         --         --         --         --         --
                                                                ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net assets from policy
      transactions..........................................      --         --         --         --         --         --
                                                                ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net assets...................      25         41         77        185        139         67

NET ASSETS:
  Beginning of year.........................................     393        352        275        492        353        286
                                                                ----       ----       ----       ----       ----       ----
  End of year...............................................    $418       $393       $352       $677       $492       $353
                                                                ====       ====       ====       ====       ====       ====

<CAPTION>
                                                                       FIDELITY VIP                FIDELITY VIP II ASSET
                                                                         OVERSEAS                         MANAGER
                                                                        YEAR ENDED                       YEAR ENDED
                                                                       DECEMBER 31,                     DECEMBER 31,
                                                              ------------------------------   ------------------------------
                                                                1999       1998       1997       1999       1998       1997
                                                              --------   --------   --------   --------   --------   --------
<S>                                                           <C>        <C>        <C>        <C>        <C>        <C>
INCREASE (DECREASE) IN NET ASSETS:
  FROM OPERATIONS:
    Net investment income (loss)............................    $  5       $  5       $  5       $ 12       $ 10       $  8
    Net realized gain (loss)................................       8         16         17         15         30         23
    Net unrealized gain (loss)..............................     118         13          7         13          7         22
                                                                ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net assets from operations...     131         34         29         40         47         53
                                                                ----       ----       ----       ----       ----       ----
  FROM POLICY TRANSACTIONS:                                       --         --         --         --         --         --
                                                                ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net assets from policy
      transactions..........................................      --         --         --         --         --         --
                                                                ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net assets...................     131         34         29         40         47         53
NET ASSETS:
  Beginning of year.........................................     306        272        243        358        311        258
                                                                ----       ----       ----       ----       ----       ----
  End of year...............................................    $437       $306       $272       $398       $358       $311
                                                                ====       ====       ====       ====       ====       ====

<CAPTION>
                                                                    DGPF INTERNATIONAL
                                                                          EQUITY
                                                                        YEAR ENDED
                                                                       DECEMBER 31,
                                                              ------------------------------
                                                                1999       1998       1997
                                                              --------   --------   --------
<S>                                                           <C>        <C>        <C>
INCREASE (DECREASE) IN NET ASSETS:
  FROM OPERATIONS:
    Net investment income (loss)............................    $  7       $ 11       $  9
    Net realized gain (loss)................................      --         --         --
    Net unrealized gain (loss)..............................      42         18          8
                                                                ----       ----       ----
    Net increase (decrease) in net assets from operations...      49         29         17
                                                                ----       ----       ----
  FROM POLICY TRANSACTIONS:                                       --         --         --
                                                                ----       ----       ----
    Net increase (decrease) in net assets from policy
      transactions..........................................      --         --         --
                                                                ----       ----       ----
    Net increase (decrease) in net assets...................      49         29         17
NET ASSETS:
  Beginning of year.........................................     307        278        261
                                                                ----       ----       ----
  End of year...............................................    $356       $307       $278
                                                                ====       ====       ====
</TABLE>

   The accompanying notes are an integral part of these financial statements.

                                     SA-12
<PAGE>
                               GROUP VEL ACCOUNT
                         NOTES TO FINANCIAL STATEMENTS

NOTE 1 -- ORGANIZATION

    The Group VEL Account (Group VEL) is a separate investment account of First
Allmerica Financial Life Insurance Company (the Company), established on
November 13, 1996 (initial investment by the Company occurred on May 1, 1995),
for the purpose of separating from the general assets of the Company those
assets used to fund the variable portion of certain flexible premium variable
life insurance policies issued by the Company. The Company is a wholly-owned
subsidiary of Allmerica Financial Corporation (AFC). Under applicable insurance
law, the assets and liabilities of Group VEL are clearly identified and
distinguished from the other assets and liabilities of the Company. Group VEL
cannot be charged with liabilities arising out of any other business of the
Company.

    Group VEL is registered as a unit investment trust under the Investment
Company Act of 1940, as amended (the 1940 Act). Group VEL currently offers
forty-one Sub-Accounts. Each Sub-Account invests exclusively in a corresponding
investment portfolio of the Allmerica Investment Trust (the Trust) managed by
Allmerica Financial Investment Management Services, Inc. (AFIMS), an indirect
wholly-owned subsidiary of the Company; or of the Variable Insurance Products
Fund (Fidelity VIP) or the Variable Insurance Products Fund II (Fidelity VIP
II), all of which are managed by Fidelity Management & Research Company (FMR);
or of the T. Rowe Price International Series, Inc. (T. Rowe Price) managed by
Rowe Price-Fleming International, Inc.; and of The Delaware Group Premium Fund
(DGPF) managed by Delaware Management Company or Delaware International Advisers
Ltd.; or of the Mutual Fund Variable Annuity Trust (MFVAT) managed by the Chase
Manhattan Bank, N.A. The Trust, Fidelity VIP, Fidelity VIP II, T. Rowe Price,
DGPF, and MFVAT (the Funds) are open-end, management investment companies
registered under the 1940 Act.

    Effective May 1, 2000, AIT Investment Grade Income Fund will be renamed
Select Investment Grade Income Fund and AIT Growth Fund will be renamed Core
Equity Fund.

NOTE 2 -- SIGNIFICANT ACCOUNTING POLICIES

    INVESTMENTS -- Security transactions are recorded on the trade date.
Investments held by the Sub-Accounts are stated at the net asset value per share
of the respective investment portfolio of the Funds. Realized gains and losses
on securities sold are determined using the average cost method. Dividends and
capital gain distributions are recorded on the ex-dividend date and are
reinvested in additional shares of the respective investment portfolio of the
Funds at net asset value.

    FEDERAL INCOME TAXES -- The Company is taxed as a "life insurance company"
under Subchapter L of the Internal Revenue Code (the Code) and files a
consolidated federal income tax return. The Company anticipates no tax liability
resulting from the operations of Group VEL. Therefore, no provision for income
taxes has been charged against Group VEL.

                                     SA-13
<PAGE>
                               GROUP VEL ACCOUNT
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

NOTE 3 -- INVESTMENTS

    The number of shares owned, aggregate cost, and net asset value per share of
each Sub-Account's investment in the Funds at December 31, 1999 were as follows:

<TABLE>
<CAPTION>
                                                              PORTFOLIO INFORMATION
                                                        ---------------------------------
                                                                                NET ASSET
                                                        NUMBER OF   AGGREGATE     VALUE
INVESTMENT PORTFOLIO                                     SHARES       COST      PER SHARE
- --------------------                                    ---------   ---------   ---------
<S>                                                     <C>         <C>         <C>
Growth................................................     168        $372       $ 3.311
Investment Grade Income...............................     256         273         1.051
Money Market..........................................     254         254         1.000
Equity Index..........................................     149         265         4.060
Government Bond.......................................     256         264         1.011
Select Aggressive Growth..............................     158         249         3.411
Select Growth.........................................     222         286         3.049
Select Growth and Income..............................     256         317         1.933
Select Value Opportunity..............................     233         296         1.521
Select International Equity...........................     218         229         2.031
Select Capital Appreciation...........................     241         267         2.053
Select Emerging Markets...............................      --          --            --
Select Strategic Growth...............................      --          --            --
Fidelity VIP High Income..............................      27         302        11.310
Fidelity VIP Equity-Income............................      16         284        25.710
Fidelity VIP Growth...................................      12         334        54.930
Fidelity VIP Overseas.................................      16         260        27.440
Fidelity VIP II Asset Manager.........................      21         313        18.670
Fidelity VIP II Index 500.............................      --          --            --
T. Rowe Price International Stock.....................      --          --            --
DGPF Growth & Income..................................      --          --            --
DGPF Delchester.......................................      --          --            --
DGPF Capital Reserves.................................      --          --            --
DGPF Cash Reserves....................................      --          --            --
DGPF DelCap...........................................      --          --            --
DGPF Delaware Balanced................................      --          --            --
DGPF International Equity.............................      19         236        18.630
DGPF Small Cap Value..................................      --          --            --
DGPF Trend............................................      --          --            --
DGPF Strategic Income.................................      --          --            --
DGPF Devon............................................      --          --            --
DGPF Emerging Markets.................................      --          --            --
DGPF Social Awareness.................................      --          --            --
DGPF REIT.............................................      --          --            --
DGPF Aggressive Growth................................      --          --            --
DGPF U.S. Growth......................................      --          --            --
MFVAT U.S. Government Income..........................      --          --            --
MFVAT Asset Allocation................................      --          --            --
MFVAT Growth & Income.................................      --          --            --
MFVAT Capital Growth..................................      --          --            --
MFVAT International Equity............................      --          --            --
</TABLE>

                                     SA-14
<PAGE>
                               GROUP VEL ACCOUNT
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

NOTE 4 -- RELATED PARTY TRANSACTIONS

    On the date of issue and each monthly payment date thereafter, a monthly
charge is deducted from the policy value to compensate the Company for the cost
of insurance, which varies by policy, the cost of any additional benefits
provided by rider, and a monthly administrative charge. The policyowner may
instruct the Company to deduct this monthly charge from a specific Sub-Account,
but if not so specified, it will be deducted on a pro-rata basis of allocation
which is the same proportion that the policy value in the General Account of the
Company and in each Sub-Account bear to the total policy value.

    The Company makes a charge of up to 0.90% per annum based on the average
daily net asset value of each certificate (certificate value) in each
Sub-Account for mortality and expense risks. This charge may be different
between groups and increased or decreased within a group, subject to compliance
with applicable state and federal requirements, but the total charge may not
exceed 0.90% per annum. During the first 10 policy years, the Company may charge
up to 0.25% per annum based on the certificate value in each Sub-Account for
administrative expenses. For the years ended December 31, 1999, 1998, and 1997,
there were no administrative expenses applicable to Group VEL.

    Allmerica Investments, Inc. (Allmerica Investments), an indirect
wholly-owned subsidiary of the Company, is principal underwriter and general
distributor of Group VEL, and does not receive any compensation for sales of
Group VEL policies. Commissions are paid to registered representatives of
Allmerica Investments and to independent broker-dealers by the Company. The
current series of policies have a surrender charge and no deduction is made for
sales charges at the time of the sale.

NOTE 5 -- DIVERSIFICATION REQUIREMENTS

    Under the provisions of Section 817(h) of the Code, a variable life
insurance policy, other than a policy issued in connection with certain types of
employee benefit plans, will not be treated as a variable life insurance policy
for federal income tax purposes for any period for which the investments of the
segregated asset account on which the policy 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 The Treasury.

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

                                     SA-15
<PAGE>
                               GROUP VEL ACCOUNT
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

NOTE 6 -- PURCHASES AND SALES OF SECURITIES

    Cost of purchases and proceeds from sales of shares of the Funds by Group
VEL during the year ended December 31, 1999 were as follows:

<TABLE>
<CAPTION>
INVESTMENT PORTFOLIO                                          PURCHASES      SALES
- --------------------                                          ---------   -----------
<S>                                                           <C>         <C>
Growth......................................................    $ 48      $        --
Investment Grade Income.....................................      17               --
Money Market................................................      12               --
Equity Index................................................       6               --
Government Bond.............................................      15               --
Select Aggressive Growth....................................      --               --
Select Growth...............................................      19               --
Select Growth and Income....................................      39               --
Select Value Opportunity....................................      21               --
Select International Equity.................................      --               --
Select Capital Appreciation.................................       1               --
Select Emerging Markets.....................................      --               --
Select Strategic Growth.....................................      --               --
Fidelity VIP High Income....................................      27               --
Fidelity VIP Equity-Income..................................      19               --
Fidelity VIP Growth.........................................      56               --
Fidelity VIP Overseas.......................................      13               --
Fidelity VIP II Asset Manager...............................      27               --
Fidelity VIP II Index 500...................................      --               --
T. Rowe Price International Stock...........................      --               --
DGPF Growth & Income........................................      --               --
DGPF Delchester.............................................      --               --
DGPF Capital Reserves.......................................      --               --
DGPF Cash Reserves..........................................      --               --
DGPF DelCap.................................................      --               --
DGPF Delaware Balanced......................................      --               --
DGPF International Equity...................................       7               --
DGPF Small Cap Value........................................      --               --
DGPF Trend..................................................      --               --
DGPF Strategic Income.......................................      --               --
DGPF Devon..................................................      --               --
DGPF Emerging Markets.......................................      --               --
DGPF Social Awareness.......................................      --               --
DGPF REIT...................................................      --               --
DGPF Aggressive Growth......................................      --               --
DGPF U.S. Growth............................................      --               --
MFVAT U.S. Government Income................................      --               --
MFVAT Asset Allocation......................................      --               --
MFVAT Growth & Income.......................................      --               --
MFVAT Capital Growth........................................      --               --
MFVAT International Equity..................................      --               --
                                                                ----      -----------
Totals......................................................    $327      $        --
                                                                ====      ===========
</TABLE>

                                     SA-16
<PAGE>
                               GROUP VEL ACCOUNT
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

NOTE 7 -- PLAN OF SUBSTITUTION FOR PORTFOLIO OF THE TRUST

    An application has been filed with the Securities and Exchange Commission
(SEC) seeking an order approving the substitution of shares of the Select
Investment Grade Income Fund (SIGIF) for all of the shares of the Select Income
Fund (SIF). To the extent required by law, approvals of such substitution will
also be obtained from the state insurance regulators in certain jurisdictions.
The effect of the substitution will be to replace SIF shares with SIGIF shares.
The substitution is planned to be effective on or about July 1, 2000.

                                     SA-17
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY
                            WORCESTER, MASSACHUSETTS
            GROUP FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICIES

This Prospectus provides important information about ExecutiveSolutions
policies, a group flexible premium variable life insurance policy offered by
First Allmerica Financial Life Insurance Company. Certificates under the Policy
are available to eligible applicants who are members of a non-qualified benefit
plan having a minimum of five or more members, depending on the group, and who
are Age 80 years old and under. PLEASE READ THIS PROSPECTUS CAREFULLY BEFORE
INVESTING AND KEEP IT FOR FUTURE REFERENCE.


The Certificates are funded through the Group VEL Account, a separate investment
account of the Company that is referred to as the Separate Account and a fixed
interest account of the Company referred to as the General Account. The Separate
Account is subdivided into Sub-Accounts. Each Sub-Account invests exclusively in
shares of one of the following Funds (certain Funds may not be available in all
states):



<TABLE>
<S>                                <C>
DELAWARE GROUP PREMIUM FUND        ALLMERICA INVESTMENT TRUST
DGPF Growth & Income Series        Money Market Fund
DGPF Devon Series
DGPF Growth Opportunities Series   AIM VARIABLE INSURANCE FUNDS
DGPF U.S. Growth Series            AIM V.I. Growth Fund
DGPF Select Growth Series          AIM V.I. High Yield Fund
DGPF Social Awareness Series       AIM V.I. Value Fund
DGPF REIT Series
DGPF Small Cap Value Series        THE ALGER AMERICAN FUND PORTFOLIOS
DGPF Trend Series                  Alger American Leveraged AllCap Portfolio
DGPF International Equity Series   Alger American Small Capitalization Portfolio
DGPF Emerging Markets Series
DGPF Balanced Series               ALLIANCE VARIABLE PRODUCTS SERIES FUND, INC.:
DGPF High Yield Series             Alliance Growth and Income Portfolio (Class B)
DGPF Capital Reserves Series       Alliance Technology Portfolio (Class B)
DGPF Strategic Income Series
DGPF Cash Reserve Series           FRANKLIN TEMPLETON INSURANCE PRODUCTS TRUST
                                   (CLASS 2)
                                   Templeton International Securities Fund
</TABLE>


THE PURPOSE OF THE POLICIES IS TO PROVIDE INSURANCE PROTECTION FOR THE
BENEFICIARY. NO CLAIM IS MADE THAT THE CERTIFICATE IS IN ANY WAY SIMILAR OR
COMPARABLE TO A SYSTEMATIC INVESTMENT PLAN OF A MUTUAL FUND. THE CERTIFICATE,
TOGETHER WITH ITS ATTACHED APPLICATION, CONSTITUTES THE ENTIRE AGREEMENT BETWEEN
YOU AND THE COMPANY.

THE CERTIFICATES ARE NOT SUITABLE FOR SHORT-TERM INVESTMENT. VARIABLE LIFE
POLICIES INVOLVE RISKS INCLUDING POSSIBLE LOSS OF PRINCIPAL. IT MAY NOT BE
ADVANTAGEOUS TO REPLACE EXISTING INSURANCE WITH THE CERTIFICATE. THIS LIFE
CERTIFICATE IS NOT: A BANK DEPOSIT OR OBLIGATION; OR FEDERALLY INSURED; OR
ENDORSED BY ANY BANK OR GOVERNMENTAL AGENCY.

THE SECURITIES AND EXCHANGE COMMISSION HAS NOT APPROVED OR DISAPPROVED THESE
SECURITIES OR DETERMINED THAT THE INFORMATION IS TRUTHFUL OR COMPLETE. ANY
REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

This Prospectus can also be obtained from the Securities and Exchange
Commission's website (http://www.sec.gov).


<TABLE>
   <S>                                                  <C>
   CORRESPONDENCE MAY BE MAILED TO:                     DATED MAY 1, 2000
   ALLMERICA LIFE                                       440 LINCOLN STREET
   P.O. BOX 8179                                        WORCESTER, MASSACHUSETTS 01653
   BOSTON, MA 02266-8179                                (508) 855-1000
</TABLE>

<PAGE>
                               TABLE OF CONTENTS


<TABLE>
<S>                                                           <C>
SPECIAL TERMS...............................................       4
SUMMARY OF FEES AND CHARGES.................................       7
SUMMARY OF CERTIFICATE FEATURES.............................      12
DESCRIPTION OF THE COMPANY, THE SEPARATE ACCOUNT, AND THE
 UNDERLYING FUNDS...........................................      18
INVESTMENT OBJECTIVES AND POLICIES..........................      21
VOTING RIGHTS...............................................      23
ADDITION, DELETION OR SUBSTITUTION OF INVESTMENTS...........      24
THE CERTIFICATE.............................................      25
  Enrollment Form for a Certificate.........................      25
  Free-Look Period..........................................      25
  Conversion Privileges.....................................      26
  Premium Payments..........................................      26
  Allocation of Net Premiums................................      27
  Transfer Privilege........................................      27
  Election of Death Benefit Options.........................      28
  Guideline Premium Test and Cash Value Accumulation Test...      28
  Death Proceeds............................................      29
  Change in Death Benefit Option............................      31
  Change in Face Amount.....................................      32
  Certificate Value and Surrender Value.....................      33
  Payment Options...........................................      34
  Optional Insurance Benefits...............................      35
  Surrender.................................................      35
  Paid-Up Insurance Option..................................      35
  Partial Withdrawal........................................      36
CHARGES AND DEDUCTIONS......................................      36
  Premium Expense Charge....................................      37
  Monthly Deduction from Certificate Value..................      37
  Charges Reflected in the Assets of the Separate Account...      40
  Surrender Charge..........................................      40
  Charges on Partial Withdrawal.............................      42
  Transfer Charges..........................................      42
  Charge for Change in Face Amount..........................      43
  Other Administrative Charges..............................      43
CERTIFICATE LOANS...........................................      43
CERTIFICATE TERMINATION AND REINSTATEMENT...................      44
OTHER CERTIFICATE PROVISIONS................................      46
  Certificate Owner.........................................      46
  Beneficiary...............................................      46
  Assignment................................................      46
  Incontestability..........................................      47
  Suicide...................................................      47
  Age.......................................................      47
  Postponement of Payments..................................      47
DIRECTORS AND PRINCIPAL OFFICERS OF THE COMPANY.............      48
DISTRIBUTION................................................      49
REPORTS.....................................................      50
LEGAL PROCEEDINGS...........................................      50
FURTHER INFORMATION.........................................      50
INDEPENDENT ACCOUNTANTS.....................................      50
FEDERAL TAX CONSIDERATIONS..................................      50
</TABLE>


                                       2
<PAGE>

<TABLE>
<S>                                                           <C>
  The Company and the Separate Account......................      51
  Taxation of the Certificates..............................      51
  Certificate Loans.........................................      52
  Modified Endowment Contracts..............................      52
MORE INFORMATION ABOUT THE GENERAL ACCOUNT..................      53
FINANCIAL STATEMENTS........................................      54
APPENDIX A -- OPTIONAL BENEFITS.............................     A-1
APPENDIX B -- PAYMENT OPTIONS...............................     B-1
APPENDIX C -- ILLUSTRATIONS OF SUM INSURED, CERTIFICATE
 VALUES AND ACCUMULATED PREMIUMS............................     C-1
APPENDIX D -- CALCULATION OF MAXIMUM SURRENDER CHARGES......     D-1
APPENDIX E -- PERFORMANCE INFORMATION.......................     E-1
FINANCIAL STATEMENTS........................................   FIN-1
</TABLE>


                                       3
<PAGE>
                                 SPECIAL TERMS

AGE: The Insured's age as of the nearest birthday measured from a Certificate
anniversary.

BENEFICIARY: The person(s) designated by the owner of the Certificate to receive
the insurance proceeds upon the death of the Insured.

CERTIFICATE CHANGE: Any change in the Face Amount, the addition or deletion of a
rider, or a change in the Death Benefit Option.

CERTIFICATE OWNERS: The person(s) or entity entitled to exercise the rights and
privileges under the Certificate.

CERTIFICATE VALUE: The total amount available for investment under a Certificate
at any time. It is equal to the sum of (a) the value of the Units credited to a
Certificate in the Sub-Accounts, and (b) the accumulation in the General Account
credited to that Certificate.

COMPANY: First Allmerica Financial Life Insurance Company. "We," "our," "us,"
and "the Company" refer to First Allmerica Life Insurance Company in this
Prospectus.

DATE OF ISSUE: The date set forth in the Certificate used to determine the
Monthly Processing Date, Certificate months, Certificate years, and Certificate
anniversaries.

DEATH BENEFIT: The amount payable upon the death of the Insured, before the
Final Premium Payment Date, prior to deductions for Debt outstanding at the time
of the Insured's death, partial withdrawals and partial withdrawal charges, if
any, and any due and unpaid Monthly Deductions. The amount of the Death Benefit
will depend on the Death Benefit Option chosen, but will always be at least
equal to the Face Amount.

DEATH PROCEEDS: Prior to the Final Premium Payment Date, the Death Proceeds
equal the amount calculated under the applicable Death Benefit Option, less Debt
outstanding at the time of the Insured's death, partial withdrawals, if any,
partial withdrawal charges, and any due and unpaid Monthly Deductions. After the
Final Premium Payment Date, the Death Proceeds equal the Surrender Value of the
Certificate.

DEBT: All unpaid Certificate loans plus interest due or accrued on such loans.

DELIVERY RECEIPT: An acknowledgment, signed by the Certificate Owner and
returned to the Principal Office, that the Certificate Owner has received the
Certificate and the Notice of Withdrawal Rights.

EVIDENCE OF INSURABILITY: Information, satisfactory to the Company, that is used
to determine the Insured's Underwriting Class.

FACE AMOUNT: The amount of insurance coverage applied for. The Face Amount of
each Certificate is set forth in the specifications pages of the Certificate.


FINAL PREMIUM PAYMENT DATE: The Certificate anniversary nearest the Insured's
95th birthday. The Final Premium Payment Date is the latest date on which a
premium payment may be made. After this date, the Death Proceeds equal the
Surrender Value of the Certificate. The Net Death Benefit may be different
before and after the Final Payment Date. See DEATH PROCEEDS.


GENERAL ACCOUNT: All the assets of the Company other than those held in a
Separate Account.

                                       4
<PAGE>
GUIDELINE ANNUAL PREMIUM: The annual amount of premium that would be payable
through the Final Premium Payment Date for the specified Death Benefit, if
premiums were fixed by the Company as to both timing and amount, and monthly
cost of insurance charges were based on the 1980 Commissioners Standard Ordinary
Mortality Tables, Smoker or Non-Smoker (Mortality Table B for unisex
Certificates), net investment earnings at an annual effective rate of 5%, and
fees and charges as set forth in the Certificate and any Certificate riders. The
Death Benefit Option 1 Guideline Annual Premium is used when calculating the
maximum surrender charge.


GUIDELINE MINIMUM DEATH BENEFIT: The Guideline Minimum Death Benefit required to
qualify the Certificate as "life insurance" under federal tax laws. The
Guideline Minimum Death Benefit varies by Age. It is calculated by multiplying
the Certificate Value by a percentage determined by the Insured's Age.



The percentage factor is a percentage that, when multiplied by the Certificate
Value, determines the Guideline Minimum Death Benefit required under federal tax
laws. If Option 3 is in effect, the percentage factor on the Insured's attained
age, sex, risk classification, as set forth in the Certificate. For both the
Option 1 and the Option 2, the percentage factor is based on the Insured's
attained age, as set forth in GUIDELINE MINIMUM DEATH BENEFIT TABLE in DEATH
PROCEEDS -- "GUIDELINE MINIMUM DEATH BENEFIT UNDER OPTION 1 AND OPTION 2."


INSURANCE AMOUNT AT RISK: The Death Benefit less the Certificate Value.

ISSUANCE AND ACCEPTANCE: The date the Company mails the Certificate if the
enrollment form is approved with no changes requiring your consent; otherwise,
the date the Company receives your written consent to any changes.

LOAN VALUE: The maximum amount that may be borrowed under the Certificate.

MONTHLY DEDUCTION: Charges deducted monthly from the Certificate Value prior to
the Final Premium Payment Date. The charges include the monthly cost of
insurance, the monthly cost of any benefits provided by rider, the monthly
Certificate administrative charge, the monthly Separate Account administrative
charge and the monthly mortality and expense risk charge.

MONTHLY DEDUCTION SUB-ACCOUNT: A Sub-Account of the Separate Account to which
the payor that you name under the Payor Option may allocate Net Premiums to pay
all or a portion of the insurance charges and administrative charges. The
Monthly Deduction Sub-Account is currently the Sub-Account which invests in the
Money Market Fund of Allmerica Investment Trust.

MONTHLY PROCESSING DATE: The date on which the Monthly Deduction is deducted
from Certificate Value.

NET PREMIUM: An amount equal to the premium less any premium expense charge.

PAID-UP INSURANCE: Life insurance coverage for the life of the Insured, with no
further premiums due.

PRINCIPAL OFFICE: The Company's office, located at 440 Lincoln Street,
Worcester, Massachusetts 01653.

PRO-RATA ALLOCATION: In certain circumstances, you may specify from which
Sub-Account certain deductions will be made or to which Sub-Account Certificate
Value will be allocated. If you do not, the Company will allocate the deduction
or Certificate Value among the General Account and the Sub-Accounts, excluding
the Monthly Deduction Sub-Account, in the same proportion that the Certificate
Value in the General Account and the Certificate Value in each Sub-Account bear
to the total Certificate Value on the date of deduction or allocation.

                                       5
<PAGE>
SEPARATE ACCOUNT: A separate account consists of assets segregated from the
Company's other assets. The investment performance of the assets of each
separate account is determined separately from the other assets of the Company.
The assets of a separate account which are equal to the reserves and other
contract liabilities are not chargeable with liabilities arising out of any
other business which the Company may conduct.


SUB-ACCOUNT: A subdivision of the Separate Account. Each Sub-Account invests
exclusively in the shares of a corresponding Series of Delaware Group Premium
Fund ("DGPF"), AIM Variable Insurance Funds ("AVIF"), The Alger American Fund
("Alger"), Alliance Variable Products Series Fund, Inc., Franklin Templeton
Variable Insurance Products Trust ("FT VIP"), and the Allmerica Investment Trust
("Trust").


SURRENDER VALUE: The amount payable upon a full surrender of the Certificate. It
is the Certificate Value, less any Debt and any surrender charges.


UNDERLYING FUNDS (FUNDS): an investment portfolio of DGPF, AVIF, Alger,
Alliance, and FT VIP in which a Sub-Account invests.


UNDERWRITING CLASS: The risk classification that the Company assigns the Insured
based on the information in the enrollment form and any other Evidence of
Insurability considered by the Company. The Insured's Underwriting Class will
affect the cost of insurance charge and the amount of premium required to keep
the Certificate in force.

UNIT: A measure of your interest in a Sub-Account.

VALUATION DATE: A day on which the net asset value of the shares of any of the
Underlying Funds is determined and Unit values of the Sub-Accounts are
determined. Valuation Dates currently occur on each day on which the New York
Stock Exchange is open for trading, and on such other days (other than a day
during which no payment, partial withdrawal, or surrender of a Certificate is
received) when there is a sufficient degree of trading in an Underlying Fund's
securities such that the current net asset value of the Sub-Accounts may be
materially affected.

VALUATION PERIOD: The interval between two consecutive Valuation Dates.

WRITTEN REQUEST: A request by the Certificate Owner in writing, satisfactory to
the Company.

YOU OR YOUR: The Certificate Owner, as shown in the enrollment form or the
latest change filed with the Company.

                                       6
<PAGE>

                          SUMMARY OF FEES AND CHARGES


SURRENDER CHARGES

At any time that a Certificate is in effect, a Certificate Owner may elect to
surrender the Certificate and receive its Surrender Value. A surrender charge
may be calculated upon issuance of the Certificate and upon each increase in the
Face Amount. The surrender charge may be imposed, depending on the group to
which the Policy is issued, for up to 15 years from the Date of Issue or any
increase in the Face Amount and you request a full surrender or a decrease in
the Face Amount.

SURRENDER CHARGES FOR THE INITIAL FACE AMOUNT

The maximum surrender charge calculated upon issuance of the Certificate is
equal to the sum of (a) plus (b), where (a) is a deferred administrative charge
of up to $8.50 per thousand dollars of the initial Face Amount, and (b) is a
deferred sales charge of up to 50% (less any premium expense charge not
associated with state and local premium taxes) of premiums received up to the
Guideline Annual Premium, depending on the group to which the Policy is issued.
In accordance with limitations under state insurance regulations, the amount of
the maximum surrender charge will not exceed a specified amount per thousand
dollars of initial Face Amount, as indicated in APPENDIX D -- CALCULATION OF
MAXIMUM SURRENDER CHARGES. The maximum surrender charge remains level for up to
24 Certificate months, reduces uniformly each month for the balance of the
surrender charge period, and is zero thereafter. If you surrender the
Certificate during the first two years following the Date of Issue before making
premium payments associated with the initial Face Amount which are at least
equal to one Guideline Annual Premium, the actual surrender charge imposed may
be less than the maximum. See THE CERTIFICATE -- "Surrender" and CHARGES AND
DEDUCTIONS -- "Surrender Charge."

SURRENDER CHARGES FOR AN INCREASE IN FACE AMOUNT

A separate surrender charge may apply to and be calculated for each increase in
Face Amount. The maximum surrender charge for the increase is equal to the sum
of (a) plus (b), where (a) is a deferred administrative charge of up to $8.50
per thousand dollars of increase, and (b) is a deferred sales charge of up to
50% (less any premium expense charge not associated with state and local premium
taxes) of premiums associated with the increase, up to the Guideline Annual
Premium for the increase. In accordance with limitations under state insurance
regulations, the amount of the surrender charge will not exceed a specified
amount per thousand dollars of increase, as indicated in APPENDIX D --
CALCULATION OF MAXIMUM SURRENDER CHARGES.

This maximum surrender charge with respect to an increase remains level for up
to 24 Certificate months following the increase, reduces uniformly each month
for the balance of the surrender charge period, and is zero thereafter. During
the first two Certificate years following an increase in Face Amount, before
making premium payments associated with the increase in Face Amount which are at
least equal to one Guideline Annual Premium, the actual surrender charge wit
hrespect to the increase may be less than the maximum. See THE CERTIFICATE --
"Surrender" and CHARGES AND DEDUCTIONS -- "Surrender Charge."

In the event of a decrease in the Face Amount, any surrender charge imposed is a
fraction of the charge that would apply to a full surrender of the Certificate.
See THE CERTIFICATE -- "Surrender" and CHARGES AND DEDUCTIONS -- "Surrender
Charge" and APPENDIX D -- CALCULATION OF MAXIMUM SURRENDER CHARGES.

PREMIUM EXPENSE CHARGE

A charge may be deducted from each premium payment for state and local premium
taxes paid by the Company, to compensate the Company for federal taxes imposed
for deferred acquisition cost ("DAC") taxes, and for sales expenses related to
the Certificates. State premium taxes generally range from 0.75% to 5%, while
local premium taxes (if any) vary by jurisdiction within a state. The DAC tax
deduction may range from

                                       7
<PAGE>
zero to 1% of premiums, depending on the group to which the Policy is issued.
The charge for distribution expenses may range from zero to 10%. See CHARGES AND
DEDUCTIONS -- "Premium Expense Charge."

MONTHLY DEDUCTIONS FROM CERTIFICATE VALUE

On the Date of Issue and each Monthly Processing Date thereafter prior to the
Final Premium Payment Date, certain charges ("Monthly Deductions") will be
deducted from the Certificate Value. The Monthly Deduction includes a charge for
cost of insurance, a charge for the cost of any additional benefits provided by
rider, and a charge for administrative expenses that may be up to $10, depending
on the group to which the Policy is issued. The Monthly Deduction may also
include a charge for Separate Account administrative expenses and a charge for
mortality and expense risks. The Separate Account administrative charge may
continue for up to 10 Certificate years and may be up to 0.25% of Certificate
Value in each Sub-Account, depending on the group to which the Policy was
issued. The mortality and expense risk charge may be up to 0.90% of Certificate
Value in each Sub-Account.

You may specify from which Sub-Account the cost of insurance charge, the charge
for Certificate administrative expenses, the mortality and expense risk charge,
and the charge for the cost of additional benefits provided by rider will be
deducted. If the Payor Provision is in force, all cost of insurance charges and
administrative charges will be deducted from the Monthly Deduction Sub-Account.
If no allocation is specified, the Company will make a Pro-Rata Allocation.

The Separate Account administrative charge and the mortality and expense risk
charge are assessed against each Sub-Account that generates a charge. In the
event that a charge is greater than the value of the Sub-Account to which it
relates on a Monthly Processing Date, the unpaid balance will be totaled and the
Company will make a Pro-Rata Allocation.

Monthly Deductions are made on the Date of Issue and on each Monthly Processing
Date until the Final Premium Payment Date. No Monthly Deductions will be made on
or after the Final Premium Payment Date. See CHARGES AND DEDUCTIONS -- "Monthly
Deduction from Certificate Value."

TRANSACTION CHARGES

Each of the charges listed below is designed to reimburse the Company for
administrative costs incurred in the applicable transaction.

TRANSACTION CHARGE ON PARTIAL WITHDRAWALS

A transaction charge, which is up to the smaller of 2% of the amount withdrawn,
or $25, is assessed at the time of each partial withdrawal to reimburse the
Company for the cost of processing the withdrawal. In addition to the
transaction charge, a partial withdrawal charge may also be made under certain
circumstances. See CHARGES AND DEDUCTIONS -- "Charges on Partial Withdrawal."
The transaction fee applies to all partial withdrawals, including a Withdrawal
without a surrender charge.

CHARGE FOR CHANGE IN FACE AMOUNT

For each increase or decrease in the Face Amount, a charge of $2.50 per $1,000
of increase or decrease up to $40, may be deducted from the Certificate Value.
This charge is designed to reimburse the Company for underwriting and
administrative costs associated with the change. See THE CERTIFICATE -- "Change
in Face Amount" and CHARGES AND DEDUCTIONS -- "Charge for Change in Face
Amount."

                                       8
<PAGE>
TRANSFER CHARGE

The first twelve transfers of Certificate Value in a Certificate year will be
free of charge. Thereafter, with certain exceptions, a transfer charge of $10
will be imposed for each transfer request to reimburse the Company for the costs
of processing the transfer. See THE CERTIFICATE -- "Transfer Privilege" and
CHARGES AND DEDUCTIONS -- "Transfer Charges."

OTHER ADMINISTRATIVE CHARGES

The Company reserves the right to impose a charge for the administrative costs
associated with changing the Net Premium allocation instructions, for changing
the allocation of any Monthly Deductions among the various Sub-Accounts, or for
a projection of values. See CHARGES AND DEDUCTIONS -- "Other Administrative
Charges."

CHARGES OF THE UNDERLYING FUNDS

In addition to the charges described above, certain fees and expenses are
deducted from the assets of the Underlying Funds. See CHARGES AND DEDUCTIONS --
"Charges Reflected in the Assets of the Separate Account." The levels of fees
and expenses vary among the Underlying Funds.

CERTIFICATE VALUE AND SURRENDER VALUE

The Certificate Value is the total amount available for investment under a
Certificate at any time. It is the sum of the value of all Units in the
Sub-Accounts of the Separate Account and all accumulations in the General
Account of the Company credited to the Certificate. The Certificate Value
reflects the amount and frequency of Net Premiums paid, charges and deductions
imposed under the Certificate, interest credited to accumulations in the General
Account, investment performance of the Sub-Accounts to which Certificate Value
has been allocated, and partial withdrawals. The Certificate Value may be
relevant to the computation of the Death Proceeds. You bear the entire
investment risk for amounts allocated to the Separate Account. The Company does
not guarantee a minimum Certificate Value.

The Surrender Value will be the Certificate Value, less any Debt and surrender
charges. The Surrender Value is relevant, for example, in the computation of the
amounts available upon partial withdrawals, Certificate loans or surrender.

                                       9
<PAGE>
CHARGES OF THE UNDERLYING FUNDS


In addition to the charges described above, certain fees and expenses are
deducted from the assets of the Underlying Funds. The levels of fees and
expenses vary among the Underlying Funds. The following table shows the expenses
of the Underlying Funds for 1999.



<TABLE>
<CAPTION>
                                                                      OTHER EXPENSES         TOTAL FUND
                                        MANAGEMENT FEE                  (AFTER ANY            EXPENSES
                                          (AFTER ANY        12B-1       APPLICABLE      (AFTER ANY WAIVERS/
UNDERLYING FUND                       VOLUNTARY WAIVERS)     FEES     REIMBURSEMENTS)     REIMBURSEMENTS)
- ---------------                       ------------------   --------   ---------------   --------------------
<S>                                   <C>                  <C>        <C>               <C>
DGPF Growth & Income Series.........    0.60%               0.00%     0.11%              0.71%(2)
DGPF Devon Series...................    0.65%               0.00%     0.12%              0.77%(2)
DGPF Growth Opportunities Series....    0.75%               0.00%     0.07%              0.82%(2)
DGPF U.S. Growth Series *...........    0.61%               0.00%     0.14%              0.75%(1)(2)
DGPF Select Growth Series...........    0.74%               0.00%     0.06%              0.80%(1)(2)
DGPF Social Awareness Series........    0.70%               0.00%     0.15%              0.85%(1)(2)
DGPF REIT Series....................    0.64%               0.00%     0.21%              0.85%(1)(2)
DGPF Small Cap Value Series.........    0.75%               0.00%     0.10%              0.85%(2)
DGPF Trend Series...................    0.75%               0.00%     0.07%              0.82%(2)
DGPF International Equity Series....    0.83%               0.00%     0.12%              0.95%(1)(2)
DGPF Emerging Markets Series........    1.19%               0.00%     0.28%              1.47%(1)(2)
DGPF Balanced Series................    0.65%               0.00%     0.11%              0.76%(2)
DGPF High Yield Series..............    0.65%               0.00%     0.09%              0.74%(2)
DGPF Capital Reserves Series........    0.50%               0.00%     0.26%              0.76%(2)
DGPF Strategic Income Series........    0.65%               0.00%     0.15%              0.80%(2)
DGPF Cash Reserve Series............    0.45%               0.00%     0.10%              0.55%(2)
AIM V.I. Growth Fund................    0.63%               0.00%     0.10%              0.73%
AIM V.I. High Yield Fund............    0.35%(4)            0.00%     0.79%(4)           1.14%(4)
AIM V.I. Value Fund.................    0.61%               0.00%     0.15%              0.76%
AIT Money Market Fund...............    0.24%               0.00%     0.05%              0.29%(3)
Alger American Leveraged AllCap
 Portfolio..........................    0.85%               0.00%     0.08%(5)           0.93%
Alger American Small Capitalization
 Portfolio..........................    0.85%               0.00%     0.05%              0.90%
Alliance Growth and Income Portfolio
 (Class B)..........................    0.63%               0.25%     0.09%              0.97%
Alliance Technology Portfolio
 (Class B)..........................    1.00%               0.25%     0.27%              1.52%(6)
Templeton International Securities
 Fund - Class 2.....................    0.69%               0.25%     0.19%              1.13%(7)(8)
</TABLE>



(*) The DGPF U.S. Growth Series commenced operations on November 15, 1999.
Expenses shown are based on annualized amounts.



(1) For the fiscal year ended December 31, 1999, before waiver and/or
reimbursement by the investment adviser, total Series expenses as a percentage
of average daily net assets were 0.81% for DGPF Select Growth Series, 0.90% for
DGPF Social Awareness Series, 0.96% for DGPF REIT Series, 1.53% for DGPF
Emerging Markets Series, 0.97% for DGPF International Equity Series and 0.79%
for DGPF U.S. Growth Series.



(2) The investment adviser for the DGPF Growth & Income Series, DGPF Devon
Series, DGPF Growth Opportunities Series (formerly known as "DelCap Series"),
DGPF U.S. Growth Series, DGPF Select Growth Series (formerly known as
"Aggressive Growth Series"), DGPF Social Awareness Series, DGPF REIT Series,
DGPF Small Cap Value Series, DGPF Trend Series, DGPF Balanced Series (formerly
known as "Delaware Balanced Series"), DGPF High Yield Series (formerly known as
"Delchester Series"), DGPF Capital Reserves Series, DGPF Strategic Income
Series, and DGPF Cash Reserve Series is Delaware Management Company, a series of
Delaware Management Business Trust ("Delaware Management"). The investment


                                       10
<PAGE>

adviser for the DGPF International Equity Series, and the DGPF Emerging Markets
is Delaware International Advisers Ltd. ("Delaware International"). Effective
May 1, 2000 through October 31, 2000, the investment advisers for the Series of
DGPF have agreed voluntarily to waive their management fees and reimburse each
Series for expenses to the extent that total expenses will not exceed 1.50% for
the DGPF Emerging Markets Series; 0.95% for the DGPF International Equity
Series; 0.85% for DGPF Growth Opportunities Series, DGPF Select Growth Series,
DGPF Social Awareness Series, DGPF REIT Series, DGPF Small Cap Value Series,
DGPF Trend Series, and 0.75% for DGPF U.S. Growth Series, and 0.80% for all
other Series. The fee ratios shown above have been restated, if necessary, to
reflect the new voluntary limitations which took effect on May 1, 2000. The
declaration of a voluntary expense limitation does not bind the investment
advisers to declare future expense limitations with respect to these Funds.



(3) Until further notice, AFIMS has declared a voluntary expense limitation of
0.60% for the Money Market Fund. The total operating expenses of this Fund was
less than its expense limitation throughout 1999.



(4) Had there been no fee waivers or expense reimbursements, the Management Fee,
Other Expenses and Total Fund Expenses would have been 0.63%, 0.79% and 1.42%,
respectively.



(5) Included in "Other Expenses" of Alger American Leveraged AllCap is 0.01% of
interest expense



(6) From time to time, the Alliance Technology Portfolio's investment adviser,
in its own discretion, may voluntarily waive all or part of its fees and/or
voluntarily assume certain portfolio expenses. An expense cap of 1.20% which was
in effect during 1999, is no longer in effect as of May 1, 2000. Therefore, the
expenses shown in the above table have been restated to reflect current fees
without the cap.



(7) The fund's class 2 distribution plan or "rule 12b-1 plan" is described in
the fund's prospectus.



(8) On 2/8/00, shareholders approved a merger and reorganization that combined
the Templeton International Securities Fund with the Templeton International
Equity Fund, effective 5/1/00. The shareholders of the fund had approved new
management fees, which apply to the combined fund effective 5/1/00. The table
shows restated total expenses based on the new fees and the assets of the fund
as of 12/31/99, and not the assets of the combined fund. However, if the table
reflected both the new fees and the combined assets, the fund's expenses after
5/1/00 would be estimated as: Management Fees 0.65%, 12b-1 Fees 0.25%, Other
Expenses 0.20%, and Total Fund Expenses 1.10%.


The Underlying Fund information above was provided by the Underlying Funds and
was not independently verified by the Company.

                                       11
<PAGE>

                        SUMMARY OF CERTIFICATE FEATURES



This Summary is intended to provide only a very brief overview of the more
significant aspects of the Certificate. If you are considering the purchase of
this product, you should read the remainder of this Prospectus carefully before
making a decision. It offers a more complete presentation of the topics
presented here, and will help you better understand the product. However, the
Certificate, together with its attached application, constitutes the entire
agreement between you and the Company.


Within limits, you may choose the amount of initial premium desired and the
initial Death Benefit. You have the flexibility to vary the frequency and amount
of premium payments, subject to certain restrictions and conditions. You may
withdraw a portion of the Certificate's Surrender Value, or the Certificate may
be fully surrendered at any time, subject to certain limitations.

There is no guaranteed minimum Certificate Value. The value of a Certificate
will vary up or down to reflect the investment experience of allocations to the
Sub-Accounts and the fixed rates of interest earned by allocations to the
General Account. The Certificate Value will also be adjusted for other factors,
including the amount of charges imposed. The Certificate will remain in effect
so long as the Certificate Value less any outstanding Debt is sufficient to pay
certain monthly charges imposed in connection with the Certificate. The
Certificate Value may decrease to the point where the Certificate will lapse and
provide no further death benefit without additional premium payments.

If the Certificate is in effect at the death of the Insured, the Company will
pay a Death Benefit (the "Death Proceeds") to the Beneficiary. Prior to the
Final Premium Payment Date, the Death Proceeds equal the Death Benefit, less any
Debt, partial withdrawals, and any due and unpaid charges. After the Final
Premium Payment Date, the Death Proceeds equal the Surrender Value of the
Certificate. If the Guideline Premium Test is in effect (see "Election of Death
Benefit Options"), you may choose either Death Benefit Option 1 (the Death
Benefit is fixed in amount) or Death Benefit Option 2 (the Death Benefit
includes the Certificate Value in addition to a fixed insurance amount) and may
change between Death Benefit Option 1 and Option 2, subject to certain
conditions. If the Cash Value Accumulation Test is in effect, Death Benefit
Option 3 (the Death Benefit is fixed in amount) will apply. A Minimum Death
Benefit, equivalent to a percentage of the Certificate Value, will apply if
greater than the Death Benefit otherwise payable under Option 1, Option 2 or
Option 3.

In certain circumstances, a Certificate may be considered a "modified endowment
contract." Under the Internal Revenue Code ("Code"), any Certificate loan,
partial withdrawal or surrender from a modified endowment contract may be
subject to tax and tax penalties. See FEDERAL TAX CONSIDERATIONS -- "Modified
Endowment Contracts."

THE CERTIFICATE

The Certificate issued under a group flexible premium variable life Policy
offered by this Prospectus allows you, subject to certain limitations, to make
premium payments in any amount and frequency. As long as the Certificate remains
in force, it will provide for:

    - life insurance coverage on the named Insured;

    - Certificate Value;

    - surrender rights and partial withdrawal rights;

    - loan privileges; and

    - in some cases, additional insurance benefits available by rider for an
      additional charge.

                                       12
<PAGE>

The Certificates provide Death Benefits, Certificate Values, and other features
traditionally associated with life insurance policies. The Certificates are
"variable" because, unlike the fixed benefits of ordinary whole life insurance,
the Certificate Value will, and under certain circumstances the Death Proceeds
may, increase or decrease depending on the investment experience of the
Sub-Accounts of the Separate Account. They are "flexible premium" Certificates,
because, unlike traditional insurance policies, there is no fixed schedule for
premium payments. However, you may be required to provide evidence of
insurability as a condition to our accepting any payment that would increase the
Insurance Amount at Risk (the Death Benefit less the Certificate Value). If
evidence of insurability is required, the Company will return the payment to you
and if your payment exceeds our maximum limit (defined below) the Company may
not accept any additional payments which would increase the Insurance Amount at
Risk and shall not provide any additional death benefit until (1) evidence of
insurability for the Insured has been received by the Company and (2) the
Company has notified you that the Insured is in a satisfactory underwriting
class. You may then make payments that increase the Insurance Amount at Risk for
60 days (but not later than the Final Payment Date) following the date of such
notification by the Company.



Although you may establish a schedule of premium payments ("planned premium
payments"), failure to make the planned premium payments will not necessarily
cause a Certificate to lapse, nor will making the planned premium payments
guarantee that a Certificate will remain in force. Thus, you may, but are not
required to, pay additional premiums. The Company may limit the maximum payment
received in any certificate year but in no event will the limit be less than the
maximum Level Premium shown in the certificate.


The Certificate will remain in force until the Surrender Value is insufficient
to cover the next Monthly Deduction and loan interest accrued, if any, and a
grace period of 62 days has expired without adequate payment being made by you.

ALLOCATION OF NET PREMIUMS

Net Premiums are the premiums paid less any premium expense charge. The
Certificate, together with its attached enrollment form, constitutes the entire
agreement between you and the Company. Net Premiums may be allocated to one or
more Sub-Accounts of the Separate Account, to the General Account, or to any
combination of Accounts. You bear the investment risk of Net Premiums allocated
to the Sub-Accounts. Allocations may be made to no more than 20 Sub-Accounts at
any one time. The minimum allocation is 1% of Net Premium. All allocations must
be in whole numbers and must total 100%. See THE CERTIFICATE -- "Allocation of
Net Premiums."

Premiums allocated to the General Account will earn a fixed rate of interest.
Net Premiums and minimum interest are guaranteed by the Company. For more
information, see MORE INFORMATION ABOUT THE GENERAL ACCOUNT.

CERTIFICATE ISSUANCE

At the time of enrollment, the proposed Insured will complete an enrollment form
which lists the proposed amount of insurance and indicates how much of that
insurance is considered eligible for simplified underwriting. If the eligibility
questions on the enrollment form are answered "No," the Company will provide
immediate coverage equal to the simplified underwriting amount. If the proposed
insured is in a standard premium class, any insurance in excess of the
simplified underwriting amount will begin on the date the enrollment form and
medical examination, if any, are completed. If the proposed Insured cannot
answer the eligibility questions "No," and if the proposed Insured is not a
standard risk, insurance coverage will begin only after the Company
(1) approves the enrollment form, (2) the Certificate is delivered and accepted,
and (3) the first premium is paid.

                                       13
<PAGE>
If any premiums are paid prior to the issuance of the Certificate, such premiums
will be held in the General Account. If your enrollment form is approved and the
Certificate is issued and accepted, the initial premiums held in the General
Account will be credited with interest at a specified rate beginning not later
than the date of receipt of the premiums at the Company's Principal Office. IF A
CERTIFICATE IS NOT ISSUED AND ACCEPTED, THE INITIAL PREMIUMS WILL BE RETURNED TO
YOU WITHOUT INTEREST.

FREE-LOOK PERIOD

The Certificate provides for an initial Free-Look Period. You may cancel the
Certificate by mailing or delivering it to the Principal Office or to an agent
of the Company on or before the latest of (a) 45 days after the enrollment form
for the Certificate is signed, (b) 10 days after you receive the Certificate,
(c) 10 days (20 or 30 days if required in your state) after the Company mails or
personally delivers a Notice of Withdrawal Rights to you, or (d) 60 days after
you receive the Policy, if the Policy was purchased in New York as a replacement
for an existing policy.

When you return the Certificate, the Company will mail a refund to you within
seven days. The refund of any premium paid by check may be delayed until the
check has cleared your bank. If your Certificate provides for a full refund of
the initial premium under its "Right-to-Examine Certificate" provision as
required in your state, or if the Certificate was issued in New York as a
replacement, your refund will be the greater of (a) your entire premium, or
(b) the Certificate Value plus deductions under the Certificate, or by the
Underlying Funds for taxes, charges or fees. If your Certificate does not
provide for a full refund of the initial premium, you will receive the
Certificate Value in the Separate Account, plus premiums paid, (including fees
and charges), minus the amounts allocated to the Separate Account, plus the fees
and charges imposed on amounts in the Separate Account. After an increase in the
Face Amount, a right to cancel the increase also applies. See THE
CERTIFICATE -- "Free-Look Period."

CONVERSION PRIVILEGES

During the first 24 Certificate months after the Date of Issue, subject to
certain restrictions, you may convert this Certificate to a flexible premium
fixed adjustable life insurance Certificate by simultaneously transferring all
accumulated value in the Sub-Accounts to the General Account and instructing the
Company to allocate all future premiums to the General Account. A similar
conversion privilege is in effect for 24 Certificate months after the date of an
increase in the Face Amount. Where required by state law, and at your request,
the Company will issue a flexible premium adjustable life insurance Certificate
to you. The new Certificate will have the same face amount, issue Age, Date of
Issue, and risk classifications as the original Certificate. See THE
CERTIFICATE -- "Conversion Privileges."

PARTIAL WITHDRAWAL

After the first Certificate year, you may make partial withdrawals in a minimum
amount of $500 from the Certificate Value. Under Option 1 or Option 3, the Face
Amount is reduced by the amount of the partial withdrawal, and a partial
withdrawal will not be allowed if it would reduce the Face Amount below $40,000.

A transaction charge which is described in CHARGES AND DEDUCTIONS -- "Charges on
Partial Withdrawal," will be assessed to reimburse the Company for the cost of
processing each partial withdrawal. A partial withdrawal charge may also be
imposed upon a partial withdrawal. Generally, amounts withdrawn during each
Certificate year in excess of 10% of the Certificate Value ("excess withdrawal")
are subject to the partial withdrawal charge. The partial withdrawal charge is
equal to 5% of the excess withdrawal up to the surrender charge on the date of
withdrawal. If no surrender charge is applicable at the time of withdrawal, no
partial withdrawal charge will be deducted. The Certificate's outstanding
surrender charge will be reduced by the amount of the partial withdrawal charge
deducted. See THE CERTIFICATE -- "Partial Withdrawal" and CHARGES AND
DEDUCTIONS -- "Charges on Partial Withdrawal."

                                       14
<PAGE>
LOAN PRIVILEGE

You may borrow against the Certificate Value. The total amount you may borrow is
the Loan Value. Loan Value in the first Certificate year is 75% of an amount
equal to the Certificate Value less surrender charge, Monthly Deductions, and
interest on the Certificate loan to the end of the Certificate year. Thereafter,
Loan Value is 90% of an amount equal to Certificate Value less the surrender
charge.

Certificate loans will be allocated among the General Account and the
Sub-Accounts in accordance with your instructions. If no allocation is made by
you, the Company will make a Pro-Rata Allocation among the Accounts. In either
case, Certificate Value equal to the Certificate loan will be transferred from
the appropriate Sub-Accounts to the General Account, and will earn monthly
interest at an effective annual rate of at least 6%. Therefore, a Certificate
loan may have a permanent impact on the Certificate Value even though it is
eventually repaid. Although the loan amount is a part of the Certificate Value,
the Death Proceeds will be reduced by the amount of outstanding Debt at the time
of death.

Certificate loans will bear interest at a fixed rate of 8% per year, due and
payable in arrears at the end of each Certificate year. If interest is not paid
when due, it will be added to the loan balance. Certificate loans may be repaid
at any time. You must notify the Company if a payment is a loan repayment;
otherwise, it will be considered a premium payment. Any partial or full
repayment of Debt by you will be allocated to the General Account or
Sub-Accounts in accordance with your instructions. If you do not specify an
allocation, the Company will allocate the loan repayment in accordance with your
most recent premium allocation instructions. See CERTIFICATE LOANS.

PREFERRED LOAN OPTION

A preferred loan option is available under the Certificates. The preferred loan
option will be available upon Written Request. It may be revoked by you at any
time. If this option has been selected, after the tenth certificate anniversary,
Certificate Value in the General Account equal to the loan amount will be
credited with interest at an effective annual yield of at least 7.5%. Our
current practice is to credit a rate of interest equal to the rate being charged
for the preferred loan.


There is some uncertainty as to the tax treatment of a preferred loan, which may
be treated as a taxable withdrawal from the Certificate. See FEDERAL TAX
CONSIDERATIONS -- "Certificate Loans." Consult a qualified tax adviser (and see
FEDERAL TAX CONSIDERATIONS). THE PREFERRED LOAN OPTION IS NOT AVAILABLE IN ALL
STATES.


CERTIFICATE LAPSE AND REINSTATEMENT

Failure to make premium payments will not cause a Certificate to lapse unless:
(a) the Surrender Value is insufficient to cover the next Monthly Deduction plus
loan interest accrued, if any, or (b) Debt exceeds the Certificate Value. A
62-day grace period applies to each situation. Subject to certain conditions
(including Evidence of Insurability showing that the Insured is insurable
according to the Company's underwriting rules and the payment of sufficient
premium), the Certificate may be reinstated at any time within three years after
the expiration of the grace period and prior to the Final Premium Payment Date.
See CERTIFICATE TERMINATION AND REINSTATEMENT.

DEATH PROCEEDS


The Certificate provides for the payment of certain Death Proceeds to the named
Beneficiary upon the death of the Insured. Prior to the Final Premium Payment
Date, the Death Proceeds will be equal to the Death Benefit, reduced by any
outstanding Debt, partial withdrawals, partial withdrawal charges, and any
Monthly Deductions due and not yet deducted through the Certificate month in
which the Insured dies. Three Death Benefit Options are available. Under Option
1 and Option 3, the Death Benefit is the greater of the Face Amount or the
applicable Minimum Death Benefit. Under Option 2, the Death Benefit is the
greater of the


                                       15
<PAGE>

Face Amount plus the Certificate Value or the Minimum Death Benefit. The
Guideline Minimum Death Benefit is equivalent to a percentage (determined each
month based on the Insured's Age) of the Certificate Value. On or after the
Final Premium Payment Date, the Death Proceeds will equal the Surrender Value.
See THE CERTIFICATE -- "Death Proceeds."


The Death Proceeds under the Certificate may be received in a lump sum or under
one of the Payment Options the Company offers. See APPENDIX B -- PAYMENT
OPTIONS.

FLEXIBILITY TO ADJUST DEATH BENEFIT

Subject to certain limitations, you may adjust the Death Benefit, and thus the
Death Proceeds, at any time prior to the Final Premium Payment Date, by
increasing or decreasing the Face Amount of the Certificate. Any change in the
Face Amount will affect the monthly cost of insurance charges and the amount of
the surrender charge. If the Face Amount is decreased, a pro-rata surrender
charge may be imposed. The Certificate Value is reduced by the amount of the
charge. See THE CERTIFICATE -- "Change in Face Amount."

The minimum increase in the Face Amount will vary by group, but will in no event
exceed $10,000. Any increase may also require additional Evidence of
Insurability. The increase is subject to a "free-look period" and, during the
first 24 months after the increase, to a conversion privilege. See THE
CERTIFICATE -- "Free-Look Period" and "Conversion Privileges."


You may, depending on the group to which the Policy is issued, have the
flexibility to add additional insurance benefits by rider. These may include the
Waiver of Premium Rider, Other Insured Rider, Children's Insurance Rider,
Accidental Death Benefit Rider, Option to Accelerate Benefits Rider, Refund of
Sales Load Rider, and Exchange Option Rider. See APPENDIX A -- OPTIONAL
BENEFITS.


The cost of these optional insurance benefits will be deducted from the
Certificate Value as part of the Monthly Deduction. See CHARGES AND
DEDUCTIONS -- "Monthly Deduction from Certificate Value."

INVESTMENT OPTIONS


The Certificates permit Net Premiums to be allocated either to the General
Account or to the Separate Account. The Separate Account is currently comprised
of 43 Sub-Accounts. Of these 43 Sub-Accounts, 25 are available to the
Certificates. Each Sub-Account invests exclusively in a corresponding Underlying
Fund of the Delaware Group Premium Fund ("DGPF") managed by Delaware
International Advisers Ltd. ("Delaware International"); and Delaware Management
Company, a series of Delaware Management Business Trust ("Delaware Management"),
the Allmerica Investment Trust managed by Allmerica Financial Investment
Management Services, Inc. ("AFIMS"), the AIM Variable Insurance Funds ("AVIF")
managed by A I M Advisors, Inc. ("AIM"), The Alger American Fund ("Alger")
managed by Fred Alger Management, Inc., the Alliance Variable Products
Series Fund, Inc. managed by Alliance Capital Management, L.P. ("Alliance
Capital"), the Franklin Templeton Variable Insurance Products Trust ("FT VIP")
managed by Templeton Investment Counsel, Inc. ("TICI").


In some states, insurance regulations may restrict the availability of
particular Underlying Funds. The Certificates permit you to transfer Certificate
Value among the available Sub-Accounts and between the Sub-Accounts and the
General Account, subject to certain limitations described under THE
CERTIFICATE -- "Transfer Privilege."

The value of each Sub-Account will vary daily depending upon the performance of
the Underlying Fund in which it invests. Each Sub-Account reinvests dividends or
capital gains distributions received from an Underlying Fund in additional
shares of that Underlying Fund. There can be no assurance that the investment

                                       16
<PAGE>
objectives of the Underlying Funds can be achieved. For more information, see
DESCRIPTION OF THE COMPANY, THE SEPARATE ACCOUNT, AND THE UNDERLYING FUNDS.

TAX TREATMENT

The Certificate is generally subject to the same federal income tax treatment as
a conventional fixed benefit life insurance policy. Under current tax law, to
the extent there is no change in benefits, you will be taxed on the Certificate
Value withdrawn from the Certificate only to the extent that the amount
withdrawn exceeds the total premiums paid. Withdrawals in excess of premiums
paid will be treated as ordinary income. During the first 15 Certificate years,
however, an "interest-first" rule applies to any distribution of cash that is
required under Section 7702 of the Code because of a reduction in benefits under
the Certificate. Death Proceeds under the Certificate are excludable from the
gross income of the Beneficiary, but in some circumstances the Death Proceeds or
the Certificate Value may be subject to federal estate tax. See FEDERAL TAX
CONSIDERATIONS -- "Taxation of the Certificates."


The Certificate offered by this Prospectus may be considered a "modified
endowment contract" if it fails a "seven-pay" test. A Certificate fails to
satisfy the seven-pay test if the cumulative premiums paid under the Certificate
at any time during the first seven Certificate years, or within seven years of a
material change in the Certificate, exceed the sum of the net level premiums
that would have been paid, had the Certificate provided for paid-up future
benefits after the payment of seven level annual premiums. If the Certificate is
considered a modified endowment contract, all distributions (including
Certificate loans, partial withdrawals, surrenders or assignments) will be taxed
on an "income-first" basis. With certain exceptions, an additional 10% penalty
will be imposed on the portion of any distribution that is includible in income.
For more information, see FEDERAL TAX CONSIDERATIONS -- "Modified Endowment
Contracts."


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


This Summary is intended to provide only a very brief overview of the more
significant aspects of the Certificate. The Prospectus and the Certificate
provide further detail. The Certificate provides insurance protection for the
named beneficiary. The Certificate and its attached application or enrollment
form are the entire agreement between you and the Company.



THE PURPOSE OF THE CERTIFICATE IS TO PROVIDE INSURANCE PROTECTION FOR THE
BENEFICIARY. IT MAY NOT BE ADVANTAGEOUS TO PURCHASE FLEXIBLE PREMIUM VARIABLE
LIFE INSURANCE AS A REPLACEMENT FOR YOUR CURRENT LIFE INSURANCE, OR IF YOU
ALREADY OWN A FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE CERTIFICATE.



NO CLAIM IS MADE THAT THE CERTIFICATE IS IN ANY WAY SIMILAR OR COMPARABLE TO A
SYSTEMATIC INVESTMENT PLAN OF A MUTUAL FUND.


                                       17
<PAGE>
                    DESCRIPTION OF THE COMPANY, THE SEPARATE
                       ACCOUNT, AND THE UNDERLYING FUNDS

THE COMPANY


The Company, organized under the laws of Massachusetts in 1844, is the fifth
oldest life insurance company in America. As of December 31, 1999, the Company
and its subsidiaries had over $25 billion in combined assets and over $43
billion of life insurance in force. Effective October 16, 1995, the Company
converted from a mutual life insurance company, known as State Mutual Life
Assurance Company of America, to a stock life insurance company and adopted its
present name. The Company is a wholly owned subsidiary of Allmerica Financial
Corporation ("AFC"). The Company's principal office is located at 440 Lincoln
Street, Worcester, Massachusetts 01653, telephone 508-855-1000 ("Principal
Office").


The Company is subject to the laws of the Commonwealth of Massachusetts
governing insurance companies and to regulation by the Commissioner of Insurance
of Massachusetts. In addition, the Company is subject to the insurance laws and
regulations of other states and jurisdictions in which it is licensed to
operate.

The Company is a charter member of the Insurance Marketplace Standards
Association ("IMSA"). Companies that belong to IMSA subscribe to a rigorous set
of standards that cover the various aspects of sales and service for
individually sold life insurance and annuities. IMSA members have adopted
policies and procedures that demonstrate a commitment to honesty, fairness and
integrity in all customer contacts involving sales and service of individual
life insurance and annuity products.

THE SEPARATE ACCOUNT

The Separate Account was authorized by vote of the Board of Directors of the
Company on August 20, 1991. The Separate Account is registered with the
Securities and Exchange Commission ("SEC") as a unit investment trust under the
Investment Company Act of 1940 ("1940 Act"). Such registration does not involve
the supervision of its management or investment practices or policies of the
Separate Account or the Company by the SEC.


The assets used to fund the variable portion of the Certificates are set aside
in the Separate Account, and are kept separate from the general assets of the
Company. Under Massachusetts law, assets equal to the reserves and other
liabilities of the Separate Account may not be charged with any liabilities
arising out of any other business of the Company. The Certificates permit Net
Premiums to be allocated either to the General Account or to the Separate
Account. The Separate Account is currently comprised of 43 Sub-Accounts. Of
these 43 Sub-Accounts, 25 are available to the Certificates. Each Sub-Account is
administered and accounted for as part of the general business of the Company,
but the income, capital gains, or capital losses of each Sub-Account are
allocated to such Sub-Account, without regard to other income, capital gains, or
capital losses of the Company or the other Sub-Accounts. Each Sub-Account
invests exclusively in a corresponding investment portfolio ("Underlying Fund")
of the Delaware Group Premium Fund, the Money Market Fund of Allmerica
Investment Trust, AIM Variable Insurance Funds, The Alger American Fund,
Alliance Variable Products Series Fund, Inc., and Franklin Templeton Variable
Insurance Products Trust.



THE UNDERLYING FUNDS



Each Underlying Fund pays a management fee to an investment manager or adviser
for managing and providing services to the Underlying Fund. However, management
fee waivers and/or reimbursements may be in effect for certain or all of the
Underlying Funds. For specific information regarding the existence and effect of
any waiver/reimbursements see "CHARGES OF THE UNDERLYING FUNDS" under the
SUMMARY OF FEES AND CHARGES section. The prospectuses of the Underlying Funds
also contain information regarding fees for advisory services and should be read
in conjunction with this prospectus.


                                       18
<PAGE>

DELAWARE GROUP PREMIUM FUND



Delaware Group Premium Fund ("DGPF") is an open-end, diversified, management
investment company registered with the SEC under the 1940 Act. DGPF was
established to provide a vehicle for the investment of assets of various
separate accounts supporting variable insurance policies. Sixteen investment
portfolios are available under the Certificates: DGPF Growth & Income, DGPF
Devon Series, DGPF Growth Opportunities Series, DGPF U.S. Growth Series, DGPF
Select Growth Series, DGPF Social Awareness Series, DGPF REIT Series, DGPF Small
Cap Value Series, DGPF Trend Series, DGPF International Equity Series, DGPF
Emerging Markets Series, DGPF Balanced Series , DGPF High Yield Series, DGPF
Capital Reserves Series, DGPF Strategic Income Series, and DGPF Cash Reserve
Series (collectively, the "Underlying Funds"). The assets of each Underlying
Fund are held separate from the assets of the other Underlying Funds. Each
Underlying Fund operates as a separate investment vehicle, and the income or
losses of one Underlying Fund have no effect on the investment performance of
another Underlying Fund. Shares of the Underlying Funds are not offered to the
general public but solely to separate accounts of life insurance companies.



The investment adviser for the DGPF Growth & Income Series, DGPF Devon Series,
DGPF Growth Opportunities Series, DGPF U.S. Growth Series, DGPF Select Growth
Series, DGPF Social Awareness Series, DGPF REIT Series, DGPF Small Cap Value
Series, DGPF Trend Series, DGPF Balanced Series, DGPF High Yield Series, DGPF
Capital Reserves Series, DGPF Strategic Income Series, and DGPF Cash Reserve
Series is Delaware Management Company, a series of Delaware Management Business
Trust ("Delaware Management"). The investment adviser for the DGPF International
Equity Series, and the DGPF Emerging Markets Series is Delaware International
Advisers Ltd. ("Delaware International").



ALLMERICA INVESTMENT TRUST


Allmerica Investment Trust ("Trust") is an open-end, diversified management
investment company registered with the SEC under the 1940 Act. Such registration
does not involve supervision by the SEC of the investments or investment policy
of the Trust or its separate investment funds. The Trust was established as a
Massachusetts business trust on October 11, 1984 for the purpose of providing a
vehicle for the investment of assets of various separate accounts established by
First Allmerica, the Company, or other insurance companies. One investment
portfolio of the Trust ("Fund") is available under the Certificates, issuing a
series of shares: the Money Market Fund. Shares of the Trust are not offered to
the general public but solely to the separate account. AFIMS serves as
investment adviser for the Money Market Fund.


Allmerica Financial Investment Management Services, Inc. ("AFIMS") serves as
investment manager of the Trust. AFIMS, which is a wholly-owned subsidiary of
Allmerica Financial, has entered into agreements with other investment managers
("Sub-Advisers"), who manage the investments of the Funds. The Trustees have
responsibility for the supervision of the affairs of the Trust. The Trustees
have entered into a management agreement with AFIMS



AFIMS, subject to Trustee review, is responsible for the daily affairs of the
Trust and the general management of the Funds. AFIMS performs administrative and
management services for the Trust, furnishes to the Trust all necessary office
space, facilities and equipment, and pays the compensation, if any, of officers
and Trustees who are affiliated with AFIMS.



The Trust bears all expenses incurred in its operation, other than the expenses
AFIMS assumes under the management agreement. Trust expenses include:



    - Costs to register and qualify the Trust's shares under the Securities Act
      of 1933 ("1933 Act"),



    - Other fees payable to the SEC,



    - Independent public accountant, legal and custodian fees,



    - Association membership dues, taxes, interest, insurance payments and
      brokerage commissions,


                                       19
<PAGE>

    - Fees and expenses of the Trustees who are not affiliated with AFIMS,



    - Expenses for proxies, prospectuses, reports to shareholders and other
      expenses.



Under the Management Agreement with the Trust, AFIMS has entered into agreements
with investment advisers ("Sub-Advisers") selected by AFIMS and Trustees in
consultation with BARRA RogersCasey, Inc. Under each Sub-Adviser Agreement, the
Sub-Adviser is authorized to engage in portfolio transactions on behalf of the
Fund, subject to the Trustee's instructions. The Sub-Advisers (other than
Allmerica Asset Management, Inc.) are not affiliated with the Company or the
Trust.



AIM VARIABLE INSURANCE FUNDS



AIM Variable Insurance Funds ("AVIF") was organized as a Maryland corporation on
January 22, 1993 and changed to a Delaware business trust on May 1, 2000. The
investment adviser for the AIM V.I. Growth Fund, AIM V.I. High Yield Fund, and
AIM V.I. Value Fund is A I M Advisors, Inc. ("AIM"). AIM was organized in 1976,
and, together with its subsidiaries, manages or advises over 120 investment
company portfolios encompassing a broad range of investment objectives. AIM is
located at 11 Greenway Plaza, Suite 100, Houston, TX 77046.



THE ALGER AMERICAN FUND



The Alger American Fund ("Alger") was established as a Massachusetts business
trust on April 6, 1988. Fred Alger Management, Inc. is the investment manager of
Alger. Fred Alger Management, Inc. is the investment adviser for the Alger
American Leveraged AllCap and Alger American Small Capitalization Portfolios.
Fred Alger Management, Inc. is located at 1 World Trade Center, Suite 9333, New
York, NY 10048.



ALLIANCE VARIABLE PRODUCTS SERIES FUND, INC.



Alliance Variable Products Series Fund, Inc. ("Alliance") is registered with the
SEC as an open-end, management investment company. One of its separate
investment portfolios is currently available under the Contract. Alliance
Capital Management, L.P. ("Alliance Capital"), with principal offices at 1345
Avenue of the Americas, New York, New York 10105 serves as the investment
adviser to Alliance. Alliance Capital Management Corporation, the sole general
partner of Alliance Capital, is an indirect wholly owned subsidiary of The
Equitable Life Assurance Society of the United States, which is in turn a wholly
owned subsidiary of the Equitable Companies Incorporated, a holding company
which is controlled by AXA, a French insurance holding company.



FRANKLIN TEMPLETON VARIABLE INSURANCE PRODUCTS TRUST



Franklin Templeton Variable Insurance Products Trust ("FT VIP") and the funds'
investment managers and their affiliates manage over $224 billion (as of
December 31, 1999) in assets. In 1992, Franklin joined forces with Templeton, a
pioneer in international investing. The Mutual Advisers organization became part
of the Franklin Templeton organization four years later. Today, Franklin
Templeton is one of the largest mutual fund organizations in the United States,
and offers money management expertise spanning a variety of investment
objectives. Templeton Investment Counsel, Inc. ("TICI") is adviser to Templeton
International Securities Fund.


                                       20
<PAGE>
                       INVESTMENT OBJECTIVES AND POLICIES

A summary of investment objectives of each of the Underlying Funds is set forth
below. MORE DETAILED INFORMATION REGARDING THE INVESTMENT OBJECTIVES,
RESTRICTIONS AND RISKS, EXPENSES PAID BY THE UNDERLYING FUNDS AND OTHER RELEVANT
INFORMATION REGARDING THE UNDERLYING INVESTMENT COMPANY MAY BE FOUND IN THE
PROSPECTUSES WHICH ACCOMPANY THIS PROSPECTUS AND SHOULD BE READ CAREFULLY BEFORE
INVESTING. The statements of additional information of the Underlying Funds are
available upon request. There can be no assurance that the investment objectives
of the Underlying Funds can be achieved.


DELAWARE GROUP PREMIUM FUND:



DGPF GROWTH & INCOME SERIES -- seeks the highest possible total rate of return
by selecting issues that exhibit the potential for capital appreciation while
providing higher than average dividend income. This Fund formerly was known as
Decatur Total Return Series.



DGPF DEVON SERIES -- seeks current income and capital appreciation. It seeks to
achieve its objective by investing primarily in income-producing common stocks,
with a focus on common stocks that the investment manager believes exhibit the
potential for above-average dividend increases over time.



DGPF GROWTH OPPORTUNITIES SERIES -- seeks long-term capital appreciation by
investing its assets in a diversified portfolio of securities exhibiting the
potential for significant growth. This Series formerly was known as the DelCap
Series.



DGPF U.S. GROWTH SERIES -- seeks to achieve maximum capital appreciation.



DGPF SELECT GROWTH SERIES -- seeks to provide long-term capital appreciation
which the Fund attempts to achieve by investing primarily in equity securities
of companies which the investment manager believes have the potential for high
earnings growth. This Series formerly was known as the Aggressives Growth
Series.



DGPF SOCIAL AWARENESS SERIES -- seeks to achieve long-term capital appreciation.
It seeks to achieve its objective by investing primarily in equity securities of
medium- to large-sized companies expected to grow over time that meet the
Series' "Social Criteria" strategy.



DGPF REIT SERIES -- seeks to achieve maximum long-term total return. Capital
appreciation is a secondary objective. It seeks to achieve its objective by
investing in securities of companies primarily engaged in the real estate
industry.



DGPF SMALL CAP VALUE SERIES -- seeks capital appreciation by investing in small-
to mid-cap common stocks whose market value appears low relative to their
underlying value or future earnings and growth potential. Emphasis also will be
placed on securities of companies that temporarily may be out of favor or whose
value is not yet recognized by the market.



DGPF TREND SERIES -- seeks long-term capital appreciation by investing primarily
in small-cap common stocks and convertible securities of emerging and other
growth-oriented companies. These securities will have been judged to be
responsive to changes in the marketplace and to have fundamental characteristics
to support growth. Income is not an objective.



DGPF INTERNATIONAL EQUITY SERIES -- seeks long-term growth without undue risk to
principal by investing primarily in equity securities of foreign issuers
providing the potential for capital appreciation and income.



DGPF EMERGING MARKETS SERIES -- seeks to achieve long-term capital appreciation.
It seeks to achieve its objective by investing primarily in equity securities of
issuers located or operating in emerging countries. The Series is an
international fund. As such, under normal market conditions, at least 65% of the
Series' assets will


                                       21
<PAGE>

be invested in equity securities of issuers organized or having a majority of
their assets or deriving a majority of their operating income in at least three
countries that are considered to be emerging or developing.



DGPF BALANCED SERIES -- seeks a balance of capital appreciation, income and
preservation of capital. It uses a dividend-oriented valuation strategy to
select securities issued by established companies that are believed to
demonstrate potential for income and capital growth. This Fund formerly was
known as Delaware Balanced Series.



DGPF HIGH YIELD SERIES -- seeks total return and, as a secondary objective, high
current income. This Series invests in rated and unrated corporate bonds
(including high-yield bonds commonly known as "junk bonds"), foreign bonds, U.S.
government securities and commercial paper. Please read the Fund's prospectus
disclosure regarding the risk factors before investing in this Series. This
Series formerly was known as Delchester Series.



DGPF CAPITAL RESERVES SERIES -- seeks a high, stable level of current income
while minimizing fluctuations in principal by investing in a diversified
portfolio of short- and intermediate-term securities.



DGPF STRATEGIC INCOME SERIES -- seeks high current income and total return. It
seeks to achieve its objective by using a multi-sector investment approach,
investing primarily in three sectors of the fixed-income securities market: high
yield, higher-risk securities; investment grade fixed-income securities; and
foreign government and other foreign fixed-income securities. The Fund also may
invest in U.S. equity securities.



DGPF CASH RESERVE SERIES -- a money market fund which seeks the highest level of
income consistent with the preservation of capital and liquidity through
investments in short-term money market instruments.



ALLMERICA INVESTMENT TRUST:


MONEY MARKET FUND -- The Money Market Fund is invested in a diversified
portfolio of high-quality, short-term money market instruments with the
objective of obtaining maximum current income consistent with the preservation
of capital and liquidity.


AIM VARIABLE INSURANCE FUNDS:



AIM V.I. GROWTH FUND -- seeks to provide growth of capital primarily by
investing in seasoned and better capitalized companies considered to have strong
earnings momentum.



AIM V.I. HIGH YIELD FUND -- seeks to achieve a high level of current income by
investing at least 65% of the value of its assets in publicly traded,
lower-quality debt securities, i.e., "junk bonds".



AIM V.I. VALUE FUND -- seeks to achieve long-term growth of capital by investing
primarily in equity securities judged by the fund's investment advisor to be
undervalued relative to the investment advisor's appraisal of the current or
projected earnings of the companies issuing the securities, or relative to
current market values of assets owned by the companies issuing the securities or
relative to the equity market generally. Income is a secondary objective.



THE ALGER AMERICAN FUND:



ALGER AMERICAN SMALL CAPITALIZATION PORTFOLIO -- seeks long-term capital
appreciation. It focuses on small, fast-growing companies that offer innovative
products, services or technologies to a rapidly expanding marketplace. Under
normal circumstances, the portfolio invests primarily in the equity securities
of small capitalization companies. A small capitalization company is one that
has a market capitalization within the range of the Russell 2000 Growth Index or
the S&P SmallCap 600 Index.


                                       22
<PAGE>

ALGER AMERICAN LEVERAGED ALLCAP PORTFOLIO -- seeks long-term capital
appreciation. Under normal circumstances, the portfolio invests in the equity
securities of companies of any size which demonstrate promising growth
potential. The portfolio can leverage, that is, borrow money, up to one-third of
its total assets to buy additional securities. By borrowing money, the portfolio
has the potential to increase its returns if the increase in the value of the
securities purchased exceeds the cost of borrowing, including interest paid on
the money borrowed.



ALLIANCE VARIABLE PRODUCTS SERIES FUND, INC.:



ALLIANCE GROWTH AND INCOME PORTFOLIO (CLASS B) -- seeks reasonable current
income and reasonable appreciation through investments primarily in
dividend-paying common stocks of good quality.



ALLIANCE TECHNOLOGY PORTFOLIO (CLASS B) -- emphasizes growth of capital and
invests for capital appreciation. Current income is only an incidental
consideration.



FRANKLIN TEMPLETON VARIABLE INSURANCE PRODUCTS TRUST (FT VIP):



TEMPLETON INTERNATIONAL SECURITIES FUND (CLASS 2) -- seeks long-term capital
growth. The Fund invests primarily in stocks of companies located outside the
United States, including emerging markets.


CERTAIN UNDERLYING FUNDS HAVE INVESTMENT OBJECTIVES AND/OR POLICIES SIMILAR TO
THOSE OF CERTAIN OTHER UNDERLYING FUNDS. THEREFORE, TO CHOOSE THE SUB-ACCOUNTS
WHICH WILL BEST MEET YOUR NEEDS AND OBJECTIVES, CAREFULLY READ THE PROSPECTUSES
OF THE UNDERLYING FUNDS ALONG WITH THIS PROSPECTUS. IN SOME STATES, INSURANCE
REGULATIONS MAY RESTRICT THE AVAILABILITY OF PARTICULAR SUB-ACCOUNTS.

If required in your state, in the event of a material change in the investment
policy of a Sub-Account or the Underlying Fund in which it invests, you will be
notified of the change. If you have Certificate Value in that Sub-Account, the
Company will transfer it without charge on written request by you to another
Sub-Account or to the General Account. The Company must receive your Written
Request within sixty (60) days of the later of (1) the effective date of such
change in the investment policy, or (2) the receipt of the notice of your right
to transfer. You may then change your premium and deduction allocation
percentages.

                                 VOTING RIGHTS

To the extent required by law, the Company will vote Underlying Fund shares held
by each Sub-Account in accordance with instructions received from Certificate
Owners with Certificate Value in such Sub-Account. If the 1940 Act or any
rules thereunder should be amended, or if the present interpretation of the 1940
Act or such rules should change, and as a result the Company determines that it
is permitted to vote shares in its own right, whether or not such shares are
attributable to the Certificates, the Company reserves the right to do so.

Each person having a voting interest will be provided with proxy materials of
the respective Underlying Fund, together with an appropriate form with which to
give voting instructions to the Company. Shares held in each Sub-Account for
which no timely instructions are received will be voted in proportion to the
instructions received from all persons with an interest in such Sub-Account
furnishing instructions to the Company. The Company will also vote shares held
in the Separate Account that it owns and which are not attributable to
Certificates in the same proportion.

The number of votes which a Certificate Owner has the right to instruct will be
determined by the Company as of the record date established for the Underlying
Fund. This number is determined by dividing each Certificate Owner's Certificate
Value in the Sub-Account, if any, by the net asset value of one share in the
corresponding Underlying Fund in which the assets of the Sub-Account are
invested.

                                       23
<PAGE>
We may, when required by state insurance regulatory authorities, disregard
voting instructions if the instructions require that the Fund shares be voted so
as (1) to cause a change in the subclassification or investment objective of one
or more of the Underlying Funds, or (2) to approve or disapprove an investment
advisory contract for the Underlying Funds. In addition, We may disregard voting
instructions that are in favor of any change in the investment policies or in
any investment adviser or principal underwriter if the change has been initiated
by Certificate Owners or the Trustees. Our disapproval of any such change must
be reasonable and, in the case of a change in investment policies or investment
adviser, based on a good faith determination that such change would be contrary
to state law or otherwise is inappropriate in light of the objectives and
purposes of the Funds. In the event We do disregard voting instructions, a
summary of and the reasons for that action will be included in the next periodic
report to Certificate Owners.

               ADDITION, DELETION OR SUBSTITUTION OF INVESTMENTS

The Company reserves the right, subject to applicable law, to make additions to,
deletions from, or substitutions for the shares that are held in the
Sub-Accounts or that the Sub-Accounts may purchase. If the shares of any
Underlying Fund are no longer available for investment or if, in the Company's
judgment, further investment in any Underlying Fund should become inappropriate
in view of the purposes of the Separate Account or the affected Sub-Account, the
Company may redeem the shares of that Underlying Fund and substitute shares of
another registered open-end management company. The Company will not substitute
any shares attributable to a Certificate interest in a Sub-Account without
notice to the Certificate Owner and prior approval of the SEC and state
insurance authorities, to the extent required by the 1940 Act or other
applicable law. The Separate Account may, to the extent permitted by law,
purchase other securities for other certificates or permit a conversion between
certificates upon request by a Certificate Owner.

The Company also reserves the right to establish additional Sub-Accounts of the
Separate Account, each of which would invest in shares corresponding to a new
Underlying Fund, or in shares of another investment company having a specified
investment objective. Subject to applicable law and any required SEC approval,
the Company may, in its sole discretion, establish new Sub-Accounts or eliminate
one or more Sub-Accounts if marketing needs, tax considerations or investment
conditions warrant. Any new Sub-Accounts may be made available to existing
Certificate Owners on a basis to be determined by the Company.


Shares of the Series of DGPF are also issued to variable annuity and variable
life separate accounts of other unaffiliated insurance companies ("mixed and
shared funding"). Shares of the Underlying Funds are also issued to separate
accounts of the Company and its affiliates which issue variable annuity and
variable life contracts ("mixed funding"). It is conceivable that in the future
such mixed funding or shared funding may be disadvantageous for variable life
contract owners or variable annuity contract owners. Although the Company, DGPF
and the Trust do not currently foresee any such disadvantages to either variable
life insurance contract owners or variable annuity contract owners, the Company
and the respective Trustees intend to monitor events in order to identify any
material conflicts between such contract owners and to determine what action, if
any, should be taken in response thereto. If the Trustees were to conclude that
separate funds should be established for variable life and variable annuity
separate accounts, the Company will bear the attendant expenses.


If any of these substitutions or changes are made, the Company may, by
appropriate endorsement, change the Certificate to reflect the substitution or
change and will notify Certificate Owners of all such changes. If the Company
deems it to be in the best interest of Certificate Owners, and subject to any
approvals that may be required under applicable law, the Separate Account or any
Sub-Accounts may be operated as a management company under the 1940 Act, may be
deregistered under the 1940 Act if registration is no longer required, or may be
combined with other Sub-Accounts or other separate accounts of the Company.

                                       24
<PAGE>
                                THE CERTIFICATE

ENROLLMENT FORM FOR A CERTIFICATE

Upon receipt at its Principal Office of a completed enrollment form from a
prospective Certificate Owner, the Company will follow certain insurance
underwriting procedures designed to determine whether the proposed Insured is
insurable. This process may involve such verification procedures as medical
examinations and may require that further information be provided by the
proposed Certificate Owner before a determination of insurability can be made. A
Certificate cannot be issued until this underwriting procedure has been
completed. The Company reserves the right to reject an enrollment form which
does not meet the Company's underwriting guidelines, but in underwriting
insurance, the Company shall comply with all applicable federal and state
prohibitions concerning unfair discrimination.

At the time of enrollment, the proposed insured will complete an enrollment
form, which lists the proposed amount of insurance and indicates how much of
that insurance is considered eligible for simplified underwriting. If the
eligibility questions on the enrollment form are answered "No," the Company will
provide immediate coverage equal to the simplified underwriting amount. If the
proposed insured is in a standard premium class, any insurance in excess of the
simplified underwriting amount will begin on the date the enrollment form and
medical examinations, if any, are completed. If the proposed insured cannot
answer the eligibility questions "No," and if the proposed insured is not a
standard risk, insurance coverage will begin only after the Company
(1) approves the enrollment form, (2) the Certificate is delivered and accepted,
and (3) the first premium is paid.

Pending completion of insurance underwriting and Certificate issuance
procedures, any initial premiums will be held in the General Account. If the
enrollment form is approved and the Certificate is issued and accepted, the
initial premium held in the General Account will be credited with interest not
later than the date of receipt of the premium at the Principal Office. IF THE
CERTIFICATE IS NOT ISSUED, THE PREMIUMS WILL BE RETURNED TO YOU WITHOUT
INTEREST.

FREE-LOOK PERIOD

The Certificate provides for an initial Free-Look Period. You may cancel the
Certificate by mailing or delivering it to the Principal Office or to an agent
of the Company on or before the latest of (a) 45 days after the enrollment form
for the Certificate is signed, (b) 10 days (20 or 30 days if required in your
state) after you receive the Certificate, (c) 10 days after the Company mails or
personally delivers a Notice of Withdrawal Rights to you, or (d) 60 days after
you receive the Policy, if the Policy was purchased in New York as a replacement
for an existing policy.

When you return the Certificate, the Company will mail a refund within seven
days. The refund of any premium paid by check may be delayed until the check has
cleared your bank. If the Certificate provides for a full refund of the initial
premium under its "Right-to-Examine Certificate" provision as required in your
state, or if the Certificate was issued in New York as a replacement, your
refund will be the greater of (a) your entire premium, or (b) the Certificate
Value plus deductions under the Certificate or by the Underlying Funds for
taxes, charges or fees. If the Certificate does not provide for a full refund of
the initial premium, you will receive the Certificate Value in the Separate
Account, plus premiums paid (including fees and charges), minus the amounts
allocated to the Separate Account, plus the fees and charges imposed on amounts
in the Separate Account.

After an increase in the Face Amount, a right to cancel the increase also
applies. The Company will mail or personally deliver a notice of a "Free Look"
with respect to the increase. You will have the right to cancel the increase
before the latest of (a) 45 days after the enrollment form for the increase is
signed, (b) 10 days after you receive the new specifications pages issued for
the increase, or (c) 10 days (20 or 30 days if required in your state) after the
Company mails or delivers a Notice of Withdrawal Rights to you. Upon canceling
the

                                       25
<PAGE>
increase, you will receive a credit to the Certificate Value of charges which
would not have been deducted but for the increase. The amount to be credited
will be refunded if you so request. The Company will also waive any surrender
charge calculated for the increase.

CONVERSION PRIVILEGES

Once during the first 24 months after the Date of Issue or after the effective
date of an increase in Face Amount, while the Certificate is in force, you may
convert your Certificate without Evidence of Insurability to a flexible premium
adjustable life insurance policy with fixed and guaranteed minimum benefits.
Assuming that there have been no increases in the initial Face Amount, you can
accomplish this within 24 months after the Date of Issue by transferring,
without charge, the Certificate Value in the Separate Account to the General
Account and by simultaneously changing your premium allocation instructions to
allocate future premium payments to the General Account. Within 24 months after
the effective date of each increase, you can transfer, without charge, all or
part of the Certificate Value in the Separate Account to the General Account and
simultaneously change your premium allocation instructions to allocate all or
part of future premium payments to the General Account.

Where required by state law, and at your request, the Company will issue a
flexible premium adjustable life insurance policy to you. The new policy will
have the same face amount, issue age, date of issue, and risk classification as
the original Certificate.

PREMIUM PAYMENTS

Premium payments are payable to the Company, and may be mailed to the Principal
Office or paid through an authorized agent of the Company. All premium payments
after the initial premium payment are credited to the Separate Account or
General Account as of date of receipt at the Principal Office.

You may establish a schedule of planned premiums which will be billed by the
Company at regular intervals. Failure to pay planned premiums, however, will not
itself cause the Certificate to lapse. You may also make unscheduled premium
payments at any time prior to the Final Premium Payment Date or skip planned
premium payments, subject to the maximum and minimum premium limitations
described below. Therefore, unlike conventional insurance policies, a
Certificate does not obligate you to pay premiums in accordance with a rigid and
inflexible premium schedule.

You may also elect to pay premiums by means of a monthly automatic payment
("MAP") procedure. Under a MAP procedure, amounts will be deducted from your
checking account each month, generally on the Monthly Processing Date, and
applied as a premium under the Certificate. The minimum payment permitted under
MAP is $50.


Premiums are not limited as to frequency and number. However, you may be
required to provide evidence of insurability as a condition to our accepting any
payment that would increase the Insurance Amount at Risk (the Death Benefit less
the Certificate Value). If evidence of insurability is required, the Company
will return the payment to you and if your payment exceeds our maximum limit
(defined below) the Company may not accept any additional payments which would
increase the Insurance Amount at Risk and shall not provide any additional death
benefit until (1) evidence of insurability for the Insured has been received by
the Company and (2) the Company has notified you that the Insured is in a
satisfactory underwriting class. You may then make payments that increase the
Insurance Amount at Risk for 60 days (but not later than the Final Payment Date)
following the date of such notification by the Company.


However, no premium payment may be less than $100 without the Company's consent.
Moreover, premium payments must be sufficient to cover the next Monthly
Deduction plus loan interest accrued, or the Certificate may lapse. See
CERTIFICATE TERMINATION AND REINSTATEMENT.

                                       26
<PAGE>

The Company may limit the maximum payment received in any certificate year but
in no event will the limit be less than the maximum Level Premium shown in the
certificate. In no event may the total of all premiums paid exceed the current
maximum premium limitations set forth in the Certificate, if required by federal
tax laws. These maximum premium limitations will change whenever there is any
change in the Face Amount, the addition or deletion of a rider, or a change in
the Death Benefit Option. If a premium is paid which would result in total
premiums exceeding the current maximum premium limitations, the Company will
only accept that portion of the premiums which shall make total premiums equal
the maximum. Any part of the premiums in excess of that amount will be returned
and no further premiums will be accepted until allowed by the current maximum
premium limitation prescribed by Internal Revenue Service ("IRS") rules.


ALLOCATION OF NET PREMIUMS


The Net Premium equals the premium paid less any premium expense charge. In the
enrollment form for the Certificate, you indicate the initial allocation of Net
Premiums among the General Account and the Sub-Accounts of the Separate Account.
You may allocate premiums to one or more Sub-Accounts, but may not have
Certificate Value in more than twenty Sub-Accounts at any one time. The minimum
amount which may be allocated to a Sub-Account is 1% of Net Premium paid.
Allocation percentages must be in whole numbers (for example, 33 1/3% may not be
chosen) and must total 100%. You may change the allocation of future Net
Premiums at any time pursuant to written or telephone request. If allocation
changes by telephone are elected by the Certificate Owner, a properly completed
authorization form must be on file before telephone requests will be honored.
The policy of the Company and its agents and affiliates is that they will not be
responsible for losses resulting from acting upon telephone requests reasonably
believed to be genuine. The Company will employ reasonable procedures to confirm
that instructions communicated by telephone are genuine; otherwise, the Company
may be liable for any losses due to unauthorized or fraudulent instructions.
Such procedures may include, among other things, requiring some form of personal
identification prior to acting upon instructions received by telephone. All
transfer instructions by telephone are tape recorded. An allocation change will
be effective as of the date of receipt of the notice at the Principal Office. No
charge is currently imposed for changing premium allocation instructions. The
Company reserves the right to impose such a charge in the future, but guarantees
that the charge will not exceed $25.


The Certificate Value in the Sub-Accounts will vary with their investment
experience; you bear this investment risk. The investment performance may affect
the Death Proceeds as well. Certificate Owners should periodically review their
allocations of premiums and Certificate Value in light of market conditions and
overall financial planning requirements.

TRANSFER PRIVILEGE

Subject to the Company's then current rules, you may at any time transfer the
Certificate Value among the Sub-Accounts or between a Sub-Account and the
General Account. However, the Certificate Value held in the General Account to
secure a Certificate loan may not be transferred.

All requests for transfers must be made to the Principal Office. The amount
transferred will be based on the Certificate Value in the Accounts next computed
after receipt of the transfer order. The Company will make transfers pursuant to
written or telephone requests. As discussed in THE CERTIFICATE -- "Allocation of
Net Premiums," a properly completed authorization form must be on file at the
Principal Office before telephone requests will be honored.

Transfers to and from the General Account are currently permitted only if:

(a) There has been at least a ninety (90) day period since the last transfer
    from the General Account; and

(b) The amount transferred from the General Account in each transfer does not
    exceed the lesser of $100,000 or 25% of the Accumulated Value under the
    Certificate.

                                       27
<PAGE>
These rules are subject to change by the Company.

DOLLAR COST AVERAGING AND AUTOMATIC REBALANCING OPTIONS

You may have automatic transfers of at least $100 each made on a periodic basis
(a) from the Sub-Account which invests in the Cash Reserve Series to one or more
of the other Sub-Accounts ("Dollar Cost Averaging Option"), or (b) to
automatically reallocate Certificate Value among the Sub-Accounts ("Automatic
Rebalancing Option"). Automatic transfers may be made on a monthly, bimonthly,
quarterly, semiannual or annual schedule. Generally, all transfers will be
processed on the 15th of each scheduled month. However, if the 15th is not a
business day or is the Monthly Processing Date, the automatic transfer will be
processed on the next business day. The Dollar Cost Averaging Option and the
Automatic Rebalancing Option may not be in effect at the same time.

TRANSFER PRIVILEGE SUBJECT TO POSSIBLE LIMITATIONS

The transfer privilege is subject to the consent of the Company. The Company
reserves the right to impose limitations on transfers including, but not limited
to: (1) the minimum amount that may be transferred, (2) the minimum amount that
may remain in a Sub-Account following a transfer from that Sub-Account, (3) the
minimum period of time between transfers involving the General Account, and
(4) the maximum amount that may be transferred each time from the General
Account.

The first twelve transfers in a Certificate year will be free of any charge.
Thereafter, a $10 transfer charge will be deducted from the amount transferred
for each transfer in that Certificate year. The Company may increase or decrease
this charge, but it is guaranteed never to exceed $25. The first automatic
transfer counts as one transfer towards the twelve free transfers allowed in
each Certificate year; each subsequent automatic transfer is without charge and
does not reduce the remaining number of transfers which may be made free of
charge. Any transfers made with respect to a conversion privilege, Certificate
loan or material change in investment policy will not count towards the twelve
free transfers.

ELECTION OF DEATH BENEFIT OPTIONS


Federal tax law requires a Guideline Minimum Death Benefit in relation to cash
value for a Certificate to qualify as life insurance. Under current federal tax
law, either the Guideline Premium test or the Cash Value Accumulation test can
be used to determine if the Certificate complies with the definition of "life
insurance" in Section 7702 of the Code. At the time of application, the Employer
may elect either of the tests.


The Guideline Premium test limits the amount of premiums payable under a
Certificate to a certain amount for an insured of a particular age and sex.
Under the Guideline Premium test, the Certificate Owner may choose between Death
Benefit Option 1 and Option 2, as described below. After issuance of the
Certificate, the Certificate Owner may change the selection from Option 1 to
Option 2 or vice versa. The Cash Value Accumulation test requires that the Death
Benefit must be sufficient so that the cash Surrender Value, as defined in
Section 7702, does not at any time exceed the net single premium required to
fund the future benefits under the Certificate. In the event the maximum premium
limit applies, we reserve the right to obtain evidence of insurability which is
satisfactory to us as a condition to accepting excess premium. If the Cash Value
Accumulation test is chosen by the employer, ONLY Death Benefit Option 3 will
apply. Death Benefits Option 1 and Option 2 are NOT available under the Cash
Value Accumulation test.

GUIDELINE PREMIUM TEST AND CASH VALUE ACCUMULATION TEST


There are two main differences between the Guideline Premium test and the Cash
Value Accumulation test. First, the Guideline Premium test limits the amount of
premium that may be paid into a Certificate, while no such limits apply under
the Cash Value Accumulation test. Second, the factors that determine the
Guideline Minimum Death Benefit relative to the Certificate Value are different.
Required increases in the Guideline Minimum Death Benefit due to growth in
Certificate Value will generally be greater under the Cash Value


                                       28
<PAGE>

Accumulation test than under the Guideline Premium test. APPLICANTS FOR A POLICY
SHOULD CONSULT A QUALIFIED TAX ADVISER IN CHOOSING A DEATH BENEFIT ELECTION.


OPTION 1 -- LEVEL DEATH BENEFIT


Under Option 1, the Death Benefit is equal to the greater of the Face Amount or
the Guideline Minimum Death Benefit, as set forth in the table below. Under
Option 1, the Death Benefit will remain level unless the Guideline Minimum Death
Benefit is greater than the Face Amount, in which case the Death Benefit will
vary as the Certificate Value varies. Option 1 will offer the best opportunity
for the Certificate Value under a Certificate to increase without increasing the
Death Benefit as quickly as it might under the other options. The Death Benefit
will never go below the Face Amount.


OPTION 2 -- ADJUSTABLE DEATH BENEFIT


Under Option 2, the Death Benefit is equal to the greater of the Face Amount
plus the Certificate Value or the Guideline Minimum Death Benefit, as set forth
in the table below. The Death Benefit will, therefore, vary as the Certificate
Value changes, but will never be less than the Face Amount. Option 2 will offer
the best opportunity for the Certificate Owner who would like to have an
increasing Death Benefit as early as possible. The Death Benefit will increase
whenever there is an increase in the Certificate Value, and will decrease
whenever there is a decrease in the Certificate Value, but will never go below
the Face Amount.


OPTION 3 -- LEVEL DEATH BENEFIT WITH CASH VALUE ACCUMULATION TEST

Under Option 3, the Death Benefit will equal the Face Amount, unless the
Certificate Value, multiplied by the applicable Option 3 Death Benefit Factor,
results in a higher Death Benefit. A complete list of Option 3 Death Benefit
Factors is set forth in the Certificate. The applicable Death Benefit Factor
depends upon the sex, risk classification, and then-attained age of the Insured.
The Death Benefit Factor decreases slightly from year to year as the attained
age of the Insured increases. Option 3 will offer the best opportunity for the
Certificate Owner who is looking for an increasing death benefit in later
Certificate years and/or would like to fund the Certificate at the "seven-pay"
limit for the full seven years. When the Certificate Value multiplied by the
applicable Death Benefit Factor exceeds the Face Amount, the Death Benefit will
increase whenever there is an increase in the Certificate Value, and will
decrease whenever there is a decrease in the Certificate Value, but will never
go below the Face Amount. OPTION 3 MAY NOT BE AVAILABLE IN ALL STATES.

DEATH PROCEEDS


As long as the Certificate remains in force (see CERTIFICATE TERMINATION AND
REINSTATEMENT), the Company will, upon due proof of the Insured's death, pay the
Death Proceeds of the Certificate to the named Beneficiary. The Company will
normally pay the Death Proceeds within seven days of receiving due proof of the
Insured's death, but the Company may delay payments under certain circumstances.
See OTHER CERTIFICATE PROVISIONS -- "Postponement of Payments." The Death
Proceeds may be received by the Beneficiary in a lump sum or under one or more
of the payment options the Company offers. See APPENDIX B -- PAYMENT OPTIONS.
The Death Proceeds payable depend on the current Face Amount and the Death
Benefit Option that is in effect on the date of death. Prior to the Final
Premium Payment Date, the Death Proceeds are: (a) the Death Benefit provided
under Option 1, Option 2, or Option 3, whichever is in effect on the date of
death; plus (b) any additional insurance on the Insured's life that is provided
by rider; minus (c) any outstanding Debt, any partial withdrawals and partial
withdrawal charges, and any Monthly Deductions due and unpaid through the
Certificate month in which the Insured dies. After the Final Premium Payment
Date, the Death Proceeds equal the Surrender Value of the Certificate. The
amount of Death Proceeds payable will be determined as of the date the Company
receives due proof of the Insured's death for Option 2 and date of death for
Options 1 and 3.


MORE INFORMATION ABOUT DEATH BENEFIT OPTIONS 1 AND 2

If the Guideline Premium Test is chosen by the Employer, the Certificate Owner
may choose between Death Benefit Option 1 or Option 2. The Certificate Owner may
designate the desired Death Benefit Option in the

                                       29
<PAGE>
enrollment form, and may change the option once per Certificate year by Written
Request. There is no charge for a change in option.


GUIDELINE MINIMUM DEATH BENEFIT UNDER OPTION 1 AND OPTION 2



The Guideline Minimum Death Benefit under Option 1 or Option 2 is equal to a
percentage of the Certificate Value as set forth below. The Guideline Minimum
Death Benefit is determined in accordance with the Code regulations to ensure
that the Certificate qualifies as a life insurance contract and that the
insurance proceeds may be excluded from the gross income of the Beneficiary.



                     GUIDELINE MINIMUM DEATH BENEFIT TABLE
                            (Option 1 and Option 2)


<TABLE>
<CAPTION>
Age of Insured                                             Percentage of
on Date of Death                                         Certificate Value
- ----------------                                         -----------------
<S>                                                      <C>
    40 and under.......................................        250%
    45.................................................        215%
    50.................................................        185%
    55.................................................        150%
    60.................................................        130%
    65.................................................        120%
    70.................................................        115%
    75.................................................        105%
    80.................................................        105%
    85.................................................        105%
    90.................................................        105%
    95 and above.......................................        100%
</TABLE>

For the Ages not listed, the progression between the listed Ages is linear.

For any Face Amount, the amount of the Death Benefit and thus the Death Proceeds
will be greater under Option 2 than under Option 1, since the Certificate Value
is added to the specified Face Amount and included in the Death Proceeds only
under Option 2. However, the cost of insurance included in the Monthly Deduction
will be greater, and thus the rate at which Certificate Value will accumulate
will be slower, under Option 2 than under Option 1. See CHARGES AND
DEDUCTIONS -- "Monthly Deduction from Certificate Value."

If you desire to have premium payments and investment performance reflected in
the amount of the Death Benefit, you should choose Option 2. If you desire
premium payments and investment performance reflected to the maximum extent in
the Certificate Value, you should select Option 1.

ILLUSTRATION OF OPTION 1

For purposes of this illustration, assume that the Insured is under the Age of
40, and that there is no outstanding Debt.


Under Option 1, a Certificate with a $50,000 Face Amount will generally have a
Death Benefit equal to $50,000. However, because the Death Benefit must be equal
to or greater than 250% of Certificate Value, if at any time the Certificate
Value exceeds $20,000, the Death Benefit will exceed the $50,000 Face Amount. In
this example, each additional dollar of Certificate Value above $20,000 will
increase the Death Benefit by $2.50. For example, a Certificate with a
Certificate Value of $35,000 will have a Guideline Minimum Death Benefit of
$87,500 ($35,000 X 2.50); Certificate Value of $40,000 will produce a Guideline
Minimum Death Benefit of $100,000 ($40,000 X 2.50); and Certificate Value of
$50,000 will produce a Guideline Minimum Death Benefit of $125,000 ($50,000 X
2.50).


                                       30
<PAGE>
Similarly, if Certificate Value exceeds $20,000, each dollar taken out of
Certificate Value will reduce the Death Benefit by $2.50. If, for example, the
Certificate Value is reduced from $25,000 to $20,000 because of partial
withdrawals, charges or negative investment performance, the Death Benefit will
be reduced from $62,500 to $50,000. If at any time, however, the Certificate
Value multiplied by the applicable percentage is less than the Face Amount, the
Death Benefit will equal the Face Amount of the Certificate.

The applicable percentage becomes lower as the Insured's Age increases. If the
Insured's Age in the above example were, for example, 50 (rather than between 0
and 40), the applicable percentage would be 185%. The Death Benefit would not
exceed the $50,000 Face Amount unless the Certificate Value exceeded $27,027
(rather than $20,000), and each dollar then added to or taken from Certificate
Value would change the Death Benefit by $1.85.

ILLUSTRATION OF OPTION 2

For purposes of this illustration, assume that the Insured is under the Age of
40 and that there is no outstanding Debt.


Under Option 2, a Certificate with a Face Amount of $50,000 will generally
produce a Death Benefit of $50,000 plus Certificate Value. For example, a
Certificate with Certificate Value of $5,000 will produce a Death Benefit of
$55,000 ($50,000 + $5,000); Certificate Value of $10,000 will produce a Death
Benefit of $60,000 ($50,000 + $10,000); Certificate Value of $25,000 will
produce a Death Benefit of $75,000 ($50,000 + $25,000). However, the Death
Benefit must be at least 250% of the Certificate Value. Therefore, if the
Certificate Value is greater than $33,333, 250% of that amount will be the Death
Benefit, which will be greater than the Face Amount plus Certificate Value. In
this example, each additional dollar of Certificate Value above $33,333 will
increase the Death Benefit by $2.50. For example, if the Certificate Value is
$35,000, the Guideline Minimum Death Benefit will be $87,500 ($35,000 X 2.50);
Certificate Value of $40,000 will produce a Guideline Minimum Death Benefit of
$100,000 ($40,000 X 2.50); and Certificate Value of $50,000 will produce a
Guideline Minimum Death Benefit of $125,000 ($50,000 X 2.50).


Similarly, if Certificate Value exceeds $33,333, each dollar taken out of
Certificate Value will reduce the Death Benefit by $2.50. If, for example, the
Certificate Value is reduced from $45,000 to $40,000 because of partial
withdrawals, charges or negative investment performance, the Death Benefit will
be reduced from $112,500 to $100,000. If at any time, however, Certificate Value
multiplied by the applicable percentage is less than the Face Amount plus
Certificate Value, then the Death Benefit will be the current Face Amount plus
Certificate Value.

The applicable percentage becomes lower as the Insured's Age increases. If the
Insured's Age in the above example were 50, the Death Benefit must be at least
1.85 times the Certificate Value. The amount of the Death Benefit would be the
sum of the Certificate Value plus $50,000 unless the Certificate Value exceeded
$58,824 (rather than $33,333). Each dollar added to or subtracted from the
Certificate would change the Death Benefit by $1.85.

The Death Benefit under Option 2 will always be the greater of the Face Amount
plus Certificate Value or the Certificate Value multiplied by the applicable
percentage.

CHANGE IN DEATH BENEFIT OPTION

Generally, if Death Benefit Option 1 or Option 2 is in effect, the Death Benefit
Option in effect may be changed once each Certificate year by sending a Written
Request for change to the Principal Office. The effective date of any such
change will be the Monthly Processing Date on or following the date of receipt
of the request. No charges will be imposed on changes in Death Benefit Options.
IF OPTION 3 IS IN EFFECT, YOU MAY NOT CHANGE TO EITHER OPTION 1 OR OPTION 2.

                                       31
<PAGE>

If the Death Benefit Option is changed from Option 2 to Option 1, the Face
Amount will be increased to equal the Death Benefit which would have been
payable under Option 2 on the effective date of the change (i.e., the Face
Amount immediately prior to the change plus the Certificate Value on the date of
the change). The amount of the Death Benefit will not be altered at the time of
the change. However, the change in option will affect the determination of the
Death Benefit from that point on, since the Certificate Value will no longer be
added to the Face Amount in determining the Death Benefit. The Death Benefit
will equal the new Face Amount (or, if higher, the Guideline Minimum Death
Benefit). The cost of insurance may be higher or lower than it otherwise would
have been since any increases or decreases in Certificate Value will,
respectively, reduce or increase the Insurance Amount at Risk under Option 1.
Assuming a positive net investment return with respect to any amounts in the
Separate Account, changing the Death Benefit Option from Option 2 to Option 1
will reduce the Insurance Amount at Risk and, therefore, the cost of insurance
charge for all subsequent Monthly Deductions, compared to what such charge would
have been if no such change were made. If the Death Benefit Option is changed
from Option 1 to Option 2, the Face Amount will be decreased to equal the Death
Benefit less the Certificate Value on the effective date of the change. This
change may not be made if it would result in a Face Amount less than $40,000. A
change from Option 1 to Option 2 will not alter the amount of the Death Benefit
at the time of the change, but will affect the determination of the Death
Benefit from that point on. Because the Certificate Value will be added to the
new specified Face Amount, the Death Benefit will vary with the Certificate
Value. Thus, under Option 2, the Insurance Amount at Risk will always equal the
Face Amount unless the Guideline Minimum Death Benefit is in effect. The cost of
insurance may also be higher or lower than it otherwise would have been without
the change in Death Benefit Option. See CHARGES AND DEDUCTIONS -- "Monthly
Deduction from Certificate Value."


A change in Death Benefit Option may result in total premiums paid exceeding the
then current maximum premium limitation determined by Internal Revenue Service
Rules. In such event, the Company will pay the excess to the Certificate Owner.
See THE CERTIFICATE -- "Premium Payments."

CHANGE IN FACE AMOUNT

Subject to certain limitations, you may increase or decrease the specified Face
Amount of a Certificate at any time by submitting a Written Request to the
Company. Any increase or decrease in the specified Face Amount requested by you
will become effective on the Monthly Processing Date on or next following the
date of receipt of the request at the Principal Office or, if Evidence of
Insurability is required, the date of approval of the request.

INCREASES


Along with the Written Request for an increase, you must submit satisfactory
Evidence of Insurability. The consent of the Insured may also be required
whenever the Face Amount is increased. A request for an increase in the Face
Amount may not be less than an amount determined by the Company. This amount
varies by group but in no event will this amount exceed $10,000. You may not
increase the Face Amount after the Insured reaches Age 80. An increase must be
accompanied by an additional premium if the Certificate Value is less than $50
plus an amount equal to the sum of two Monthly Deductions. On the effective date
of each increase in the Face Amount, a transaction charge of $2.50 per $1,000 of
increase up to $40, will be deducted from the Certificate Value for
administrative costs. The effective date of the increase will be the first
Monthly Processing Date on or following the date all of the conditions for the
increase are met.


An increase in the Face Amount will generally affect the Insurance Amount at
Risk, and may affect the portion of the Insurance Amount at Risk included in
various Underwriting Classes (if more than one Underwriting Class applies), both
of which may affect the monthly cost of insurance charges. A surrender charge
will also be calculated for the increase. See CHARGES AND DEDUCTIONS -- "Monthly
Deduction from Certificate Value" and "Surrender Charge."

After increasing the Face Amount, you will have the right (1) during a Free-Look
Period, to have the increase cancelled and the charges which would not have been
deducted but for the increase will be credited to the

                                       32
<PAGE>
Certificate, and (2) during the first 24 months following the increase, to
transfer any or all Certificate Value to the General Account free of charge. See
THE CERTIFICATE -- "Free-Look Period" and "Conversion Privileges." A refund of
charges which would not have been deducted but for the increase will be made at
your request.

DECREASES

The minimum amount for a decrease in the Face Amount is $10,000. By current
Company practice, the Face Amount in force after any decrease may not be less
than $50,000. If, following a decrease in the Face Amount, the Certificate would
not comply with the maximum premium limitation applicable under the IRS rules,
the decrease may be limited or Certificate Value may be returned to the
Certificate Owner (at your election) to the extent necessary to meet the
requirements. A return of Certificate Value may result in tax liability to you.

A decrease in the Face Amount will affect the total Insurance Amount at Risk and
the portion of the Insurance Amount at Risk covered by various Underwriting
Classes, both of which may affect a Certificate Owner's monthly cost of
insurance charges. See CHARGES AND DEDUCTIONS -- "Monthly Deduction from
Certificate Value."

For purposes of determining the cost of insurance charge, any decrease in the
Face Amount will reduce the Face Amount in the following order: (a) the Face
Amount provided by the most recent increase; (b) the next most recent increases
successively; and (c) the initial Face Amount. This order will also be used to
determine whether a surrender charge will be deducted and in what amount. If the
Face Amount is decreased while the Payor Provisions apply (see CERTIFICATE
TERMINATION AND REINSTATEMENT -- "Termination"), the above order may be modified
to determine the cost of insurance charge. You may then reduce or eliminate any
Face Amount for which you are paying the insurance charges, on a
last-in/first-out basis, before you reduce or eliminate amounts of insurance
which are paid by the Payor.

If you request a decrease in the Face Amount, the amount of any surrender charge
deducted will reduce the current Certificate Value. On the effective date of
each decrease in the Face Amount, a transaction charge of $2.50 per $1,000 of
decrease, up to a maximum of $40, will be deducted from the Certificate Value
for administrative costs. You may specify one Sub-Account from which the
transaction charge and, if applicable, any surrender charge will be deducted. If
you do not specify a Sub-Account, the Company will make a Pro-Rata Allocation.
The current surrender charge will be reduced by the amount of any surrender
charge deducted. See CHARGES AND DEDUCTIONS -- "Surrender Charge" and APPENDIX
D -- CALCULATION OF MAXIMUM SURRENDER CHARGES.

CERTIFICATE VALUE AND SURRENDER VALUE

The Certificate Value is the total amount available for investment and is equal
to the sum of the accumulation in the General Account and the value of the Units
in the Sub-Accounts. The Certificate Value is used in determining the Surrender
Value (the Certificate Value less any Debt and any surrender charge). See THE
CERTIFICATE -- "Surrender." There is no guaranteed minimum Certificate Value.
Because Certificate Value on any date depends upon a number of variables, it
cannot be predetermined. Certificate Value and Surrender Value will reflect
frequency and amount of Net Premiums paid, interest credited to accumulations in
the General Account, the investment performance of the chosen Sub-Accounts, any
partial withdrawals, any loans, any loan repayments, any loan interest paid or
credited, and any charges assessed in connection with the Certificate.

CALCULATION OF CERTIFICATE VALUE

The Certificate Value is determined on the Date of Issue and on each Valuation
Date. On the Date of Issue, the Certificate Value will be the Net Premiums
received, plus any interest earned during the period when premiums are held in
the General Account (before being transferred to the Separate Account; see THE

                                       33
<PAGE>
CERTIFICATE -- "Enrollment Form for a Certificate") less any Monthly Deductions
due. On each Valuation Date after the Date of Issue the Certificate Value will
be:

(1) the sum of the values in each of the Sub-Accounts on the Valuation Date,
    determined for each Sub-Account by multiplying the value of a Unit in that
    Sub-Account on that date by the number of such Units allocated to the
    Certificate; PLUS

(2) the value in the General Account (including any amounts transferred to the
    General Account with respect to a loan).

Thus, the Certificate Value is determined by multiplying the number of Units in
each Sub-Account by their value on the particular Valuation Date, adding the
products, and adding accumulations in the General Account, if any.

THE UNIT

You allocate the Net Premiums among the Sub-Accounts. Allocations to the
Sub-Accounts are credited to the Certificate in the form of Units. Units are
credited separately for each Sub-Account.

The number of Units of each Sub-Account credited to the Certificate is equal to
the portion of the Net Premium allocated to the Sub-Account, divided by the
dollar value of the applicable Unit as of the Valuation Date the payment is
received at the Principal Office. The number of Units will remain fixed unless
changed by a subsequent split of Unit value, transfer, partial withdrawal or
surrender. In addition, if the Company is deducting the Monthly Deduction or
other charges from a Sub-Account, each such deduction will result in
cancellation of a number of Units equal in value to the amount deducted.

The dollar value of a Unit of each Sub-Account varies from Valuation Date to
Valuation Date based on the investment experience of that Sub-Account. That
experience, in turn, will reflect the investment performance, expenses and
charges of the respective Underlying Fund. The value of a Unit was set at $1.00
on the first Valuation Date for each Sub-Account. The dollar value of a Unit on
a given Valuation Date is determined by multiplying the dollar value of the
corresponding Unit as of the immediately preceding Valuation Date by the
appropriate net investment factor.

NET INVESTMENT FACTOR

The net investment factor measures the investment performance of a Sub-Account
of the Separate Account during the Valuation Period just ended. The net
investment factor for each Sub-Account is equal to 1.0000 plus the number
arrived at by dividing (a) by (b), where

(a) is the investment income of that Sub-Account for the Valuation Period, plus
    capital gains, realized or unrealized, credited during the Valuation Period;
    minus capital losses, realized or unrealized, charged during the Valuation
    Period; adjusted for provisions made for taxes, if any; and

(b) is the value of that Sub-Account's assets at the beginning of the Valuation
    Period.

The net investment factor may be greater or less than one. Therefore, the value
of a Unit may increase or decrease. You bear the investment risk. Subject to
applicable state and federal laws, the Company reserves the right to change the
methodology used to determine the net investment factor. Allocations to the
General Account are not converted into Units, but are credited interest at a
rate periodically set by the Company. See MORE INFORMATION ABOUT THE GENERAL
ACCOUNT.

PAYMENT OPTIONS

During the Insured's lifetime, you may arrange for the Death Proceeds to be paid
in a single sum or under one or more of the payment options then offered by the
Company. These payment options are also available at the Final Premium Payment
Date and if the Certificate is surrendered. If no election is made, the Company
will pay the Death Proceeds in a single sum. See APPENDIX B -- PAYMENT OPTIONS.

                                       34
<PAGE>
OPTIONAL INSURANCE BENEFITS

Subject to certain requirements, one or more of the optional insurance benefits
described in APPENDIX A -- OPTIONAL BENEFITS may be added to a Certificate by
rider. The cost of any optional insurance benefits will be deducted as part of
the Monthly Deduction. See CHARGES AND DEDUCTIONS -- "Monthly Deduction from
Certificate Value."

SURRENDER

You may at any time surrender the Certificate and receive its Surrender Value.
The Surrender Value is the Certificate Value, less Debt and applicable surrender
charges. The Surrender Value will be calculated as of the Valuation Date on
which a Written Request for surrender and the Certificate are received at the
Principal Office. A surrender charge may be deducted when a Certificate is
surrendered if less than 15 full Certificate years have elapsed from the Date of
Issue of the Certificate or from the effective date of any increase in the Face
Amount. See CHARGES AND DEDUCTIONS -- "Surrender Charge."

The proceeds on surrender may be paid in a lump sum or under one of the payment
options the Company offers. See APPENDIX B -- PAYMENT OPTIONS. The Company will
normally pay the Surrender Value within seven days following the Company's
receipt of the surrender request, but the Company may delay payment under the
circumstances described in OTHER CERTIFICATE PROVISIONS -- "Postponement of
Payments."

For important tax considerations which may result from surrender see FEDERAL TAX
CONSIDERATIONS.

PAID-UP INSURANCE OPTION

On Written Request, you may elect life insurance coverage, usually for a reduced
amount, for the life of the Insured with no further premiums due. The Paid-Up
Insurance will be the amount that the Surrender Value can purchase for a net
single premium at the Insured's Age and Underwriting Class on the date this
option is elected. If the Surrender Value exceeds the net single premium, we
will pay the excess to you. The net single premium is based on the Commissioners
1980 Standard Ordinary Mortality Tables, Smoker or Non-Smoker (Table B for
unisex certificates) with increases in the tables for non-standard risks.
Interest will not be less than 4.5%.

IF THE PAID-UP INSURANCE OPTION IS ELECTED, THE FOLLOWING CERTIFICATE OWNER
RIGHTS AND BENEFITS WILL BE AFFECTED:

    - As described above, the Paid-Up Insurance benefit will be computed
      differently from the net Death Benefit and the Death Benefit options will
      not apply.

    - We will not allow transfers of Certificate Value from the General Account
      back to the Separate Account.

    - You may not make further payments.

    - You may not increase or decrease the Face Amount or make partial
      withdrawals.

    - Riders will continue only with our consent.

You may, after electing Paid-Up Insurance, surrender the Certificate for its net
cash value. The guaranteed cash value is the net single premium for the Paid-Up
Insurance at the Insured's attained Age. The net cash value is the cash value
less any outstanding Debt. We will transfer the Certificate Value in the
Separate Account to the General Account on the date we receive Written Request
to elect the option.

                                       35
<PAGE>
On election of Paid-Up Insurance, the Certificate often will become a modified
endowment contract. If a Certificate becomes a modified endowment contract,
Certificate loans, partial withdrawals or surrender will receive unfavorable
federal tax treatment. See FEDERAL TAX CONSIDERATIONS -- "Modified Endowment
Contracts."

PARTIAL WITHDRAWAL

Any time after the first Certificate year, you may withdraw a portion of the
Surrender Value of the Certificate, subject to the limits stated below, upon
Written Request filed at the Principal Office. The Written Request must indicate
the dollar amount you wish to receive and the Accounts from which such amount is
to be withdrawn. You may allocate the amount withdrawn among the Sub-Accounts
and the General Account. If you do not provide allocation instructions, the
Company will make a Pro-Rata Allocation. Each partial withdrawal must be in a
minimum amount of $500. Under Option 1 or Option 3, the Face Amount is reduced
by the amount of the partial withdrawal, and a partial withdrawal will not be
allowed if it would reduce the Face Amount below $40,000.

A partial withdrawal from a Sub-Account will result in the cancellation of the
number of Units equivalent in value to the amount withdrawn. The amount
withdrawn equals the amount requested by you plus the transaction charge and any
applicable partial withdrawal charge as described under CHARGES AND
DEDUCTIONS -- "Charges on Partial Withdrawal." The Company will normally pay the
amount of the partial withdrawal within seven days following the Company's
receipt of the partial withdrawal request, but the Company may delay payment
under certain circumstances described in OTHER CERTIFICATE PROVISIONS --
"Postponement of Payments." For important tax consequences which may result from
partial withdrawals, see FEDERAL TAX CONSIDERATIONS.

                             CHARGES AND DEDUCTIONS

Charges will be deducted to compensate the Company for providing the insurance
benefits set forth in the Certificate and any additional benefits added by
rider, providing servicing, incurring distribution expenses, and assuming
certain risks in connection with the Certificates. Certain of the charges
described below may be reduced for Certificates issued in connection with a
specific group under a non-qualified benefit plan. Charges and deductions may
vary based on criteria, for example, such as the purpose for which the
Certificates are purchased, the size of the benefit plan and the expected number
of participants, the underwriting characteristics of the group, the levels and
types of administrative services provided to the benefit plan and participants,
and anticipated aggregate premium payments. From time to time the Company may
modify both the amounts and criteria for reductions, which will not be unfairly
discriminatory against any person.


Upon full surrender of the Certificate within the first three certificate years,
in certain situations the Company will, upon written request, refund a
percentage of the portion of the previously paid Premium Expense Charge that
exceeded our local, state and federal tax expenses. The following conditions
apply:



    - The original owner of the Certificate and certificates thereunder is a
      corporation, a corporate grantor trust, or an individual or trust under a
      corporate sponsored collateral assignment split dollar agreement, and the
      ownership has not been changed;



    - The request to surrender the Certificate and all certificates thereunder
      must be received prior to the end of the third Certificate year; and



    - The Certificate and certificates have not been exchanged to another
      carrier.


                                       36
<PAGE>
PREMIUM EXPENSE CHARGE

A charge may be deducted from each premium payment for state and local premium
taxes paid by the Company. State premium taxes generally range from 0.75% to 5%,
while local premium taxes (if any) vary by jurisdiction within a state. The
Company guarantees that the charge for premium taxes will not exceed 10%. Upon
request, the Company may permit all or part of the Premium Expense Charge to be
deducted as part of the Monthly Deductions. The premium tax charge may change
when either the applicable jurisdiction changes or the tax rate within the
applicable jurisdiction changes. The Company should be notified of any change in
address of the Insured as soon as possible.

Additional charges are made to compensate the Company for federal taxes imposed
for deferred acquisition cost ("DAC") taxes and for distribution expenses
related to the Certificates. The DAC tax deduction may range from zero to 1% of
premiums, depending on the group to which the Policy is issued. The charge for
distribution expenses may range from zero to 10%. The distribution charge may
vary, depending upon such factors, for example, as the type of the benefit plan,
average number of participants, average Face Amount of the Certificates,
anticipated average annual premiums, and the actual distribution expenses
incurred by the Company.

MONTHLY DEDUCTION FROM CERTIFICATE VALUE


On the Date of Issue and each Monthly Processing Date thereafter prior to the
Final Premium Payment Date, certain charges ("Monthly Deduction") will be
deducted from the Certificate Value. The Monthly Deduction includes a charge for
cost of insurance, a charge for the cost of any additional benefits provided by
rider and a charge for Certificate administrative expenses that may be up to
$10, depending on the group to which the Policy is issued. The Monthly Deduction
may also include a charge for Separate Account administrative expenses and a
charge for mortality and expense risks. The Separate Account administrative
charge may continue for up to 10 Certificate years and may be up to 0.25% of
Certificate Value in each Sub-Account, depending on the group to which the
Policy was issued. The mortality and expense risk charge may be up to 0.90% of
Certificate Value in each Sub-Account. The Monthly Deduction on or following the
effective date of a requested change in the Face Amount will also include a
charge of $2.50 per $1,000 of increase or decrease, to a maximum of $40, for
administrative costs associated with the change. See THE CERTIFICATE -- "Charge
for Change in Face Amount."


You may specify from which Sub-Account the cost of insurance charge, the charge
for Certificate administrative expenses, the mortality and expense risk charge,
and the charge for the cost of additional benefits provided by rider will be
deducted. If the Payor Provision is in force, all cost of insurance charges and
administrative charges will be deducted from the Monthly Deduction Sub-Account.
If no allocation is specified, the Company will make a Pro-Rata Allocation.

The Separate Account administrative charge and the mortality and expense risk
charge are assessed against each Sub-Account that generates a charge. In the
event that a charge is greater than the value of the Sub-Account to which it
relates on a Monthly Processing Date, the Company will make a Pro-Rata
Allocation of the unpaid balance.

Monthly Deductions are made on the Date of Issue and on each Monthly Processing
Date until the Final Premium Payment Date. No Monthly Deductions will be made on
or after the Final Premium Payment Date.

COST OF INSURANCE

This charge is designed to compensate the Company for the anticipated cost of
providing Death Proceeds to Beneficiaries of those Insureds who die prior to the
Final Premium Payment Date. The cost of insurance is determined on a monthly
basis, and is determined separately for the initial Face Amount and for each
subsequent increase in the Face Amount. Because the cost of insurance depends
upon a number of variables, it can vary from month to month and from group to
group.

                                       37
<PAGE>
CALCULATION OF THE CHARGE


If Death Benefit Option 2 is in effect, the monthly cost of insurance charge for
the initial Face Amount will equal the applicable cost of insurance rate
multiplied by the initial Face Amount. If Death Benefit Option 1 or Option 3 is
in effect, however, the applicable cost of insurance rate will be multiplied by
the initial Face Amount less the Certificate Value (minus charges for rider
benefits) at the beginning of the Certificate month. Thus, the cost of insurance
charge may be greater if Death Benefit Option 2 is in effect than if Death
Benefit Option 1 or Option 3 is in effect, assuming the same Face Amount in each
case and assuming that the Guideline Minimum Death Benefit is not in effect.


In other words, since the Death Benefit under Option 1 or Option 3 remains
constant while the Death Benefit under Option 2 varies with the Certificate
Value, any Certificate Value increases will reduce the insurance charge under
Option 1 or Option 3, but not under Option 2.

If Death Benefit Option 2 is in effect, the monthly insurance charge for each
increase in the Face Amount (other than an increase caused by a change in Death
Benefit Option) will be equal to the cost of insurance rate applicable to that
increase multiplied by the increase in the Face Amount. If Death Benefit Option
1 or Option 3 is in effect, the applicable cost of insurance rate will be
multiplied by the increase in the Face Amount reduced by any Certificate Value
(minus rider charges) in excess of the initial Face Amount at the beginning of
the Certificate month.


If the Guideline Minimum Death Benefit is in effect under any Option, a monthly
cost of insurance charge will also be calculated for that portion of the Death
Benefit which exceeds the current Face Amount. This charge will be calculated
by:



    - multiplying the cost of insurance rate applicable to the initial Face
      Amount times the Guideline Minimum Death Benefit (Certificate Value times
      the applicable percentage), MINUS


    - the greater of the Face Amount or the Certificate Value under Death
      Benefit Option 1 or Option 3, or

    - the Face Amount plus the Certificate Value under Death Benefit Option 2.


When the Guideline Minimum Death Benefit is in effect, the cost of insurance
charge for the initial Face Amount and for any increases will be calculated as
set forth in the preceding two paragraphs.


The monthly cost of insurance charge will also be adjusted for any decreases in
the Face Amount. See THE CERTIFICATE -- "Change in Face Amount: DECREASES."

COST OF INSURANCE RATES


This Certificate is sold to eligible individuals who are members of a
non-qualified benefit plan having a minimum, depending on the group, of five or
more members. A portion of the initial Face Amount may be issued on a preferred,
standard, guaranteed or simplified underwriting basis. The amount of this
portion will be determined for each group, and may vary based on characteristics
within the group.



The determination of the Underwriting Class for the guaranteed or simplified
issue portion will, in part, be based on the type of group; purpose for which
the Certificates are purchased; the number of persons eligible to participate in
the plan; expected percentage of eligible persons participating in the plan;
aggregate premiums paid and the amount of guaranteed or simplified underwriting
insurance to be issued. Larger groups, higher participation rates and
occupations with historically favorable mortality rates will generally result in
the individuals within that group being placed in a more favorable Underwriting
Class.



Cost of insurance rates are based on a blended unisex rate table, Age and
Underwriting Class of the Insured at the Date of Issue, the effective date of an
increase or date of rider, as applicable, the amount of premiums paid less any
debt and any partial withdrawals and withdrawal charges. For those Certificates
issued on a unisex


                                       38
<PAGE>

basis, sex-distinct rates do not apply. The cost of insurance rates are
determined at the beginning of each Certificate year for the initial Face
Amount. The cost of insurance rates for an increase in the Face Amount or rider
are determined annually on the anniversary of the effective date of each
increase or rider. The cost of insurance rates generally increase as the
Insured's Age increases. The actual monthly cost of insurance rates will be
based on the Company's expectations as to future mortality experience. They will
not, however, be greater than the guaranteed cost of insurance rates set forth
in the Certificate. These guaranteed rates are based on the 1980 Commissioners
Standard Ordinary Mortality Tables (Mortality Table B, Smoker, Non-smoker or
Uni-smoker, for unisex Certificates) and the Insured's Age. The tables used for
this purpose may set forth different mortality estimates for smokers and
non-smokers. Any change in the cost of insurance rates will apply to all persons
in the group of the same insuring Age and Underwriting Class whose Certificates
have been in force for the same length of time.



The Underwriting Class of an Insured will affect the cost of insurance rates.
The Company currently places Insureds into preferred Underwriting Classes,
standard Underwriting Classes and substandard Underwriting Classes. In an
otherwise identical Certificate, an Insured in the preferred Underwriting Class
will generally have a lower cost of insurance than an Insured in a standard
Underwriting Class who, in turn, will have a lower cost of insurance than an
Insured in a substandard Underwriting Class with a higher mortality risk. The
Underwriting Classes may be divided into two categories or aggregated: smokers
and non-smokers. Non-smoking Insureds will incur lower cost of insurance rates
than Insureds who are classified as smokers but who are otherwise in the same
Underwriting Class. Any Insured with an Age at issuance under 18 will be
classified initially as regular, unless substandard. The Insured then will be
classified as a smoker at Age 18 unless the Insured provides satisfactory
evidence that the Insured is a non-smoker. The Company will provide notice to
you of the opportunity for the Insured to be classified as a non-smoker when the
Insured reaches Age 18.


The cost of insurance rate is determined separately for the initial Face Amount
and for the amount of any increase in the Face Amount. For each increase in the
Face Amount you request, at a time when the Insured is in a less favorable
Underwriting Class than previously, a correspondingly higher cost of insurance
rate will apply only to that portion of the Insurance Amount at Risk for the
increase. For the initial Face Amount and any prior increases, the Company will
use the Underwriting Class previously applicable. On the other hand, if the
Insured's Underwriting Class improves on an increase, the lower cost of
insurance rate generally will apply to the entire Insurance Amount at Risk.

MONTHLY CERTIFICATE ADMINISTRATIVE CHARGE

Prior to the Final Premium Payment Date, a monthly Certificate administrative
charge of up to $10 per month, depending on the group to which the Policy was
issued, will be deducted from the Certificate Value. This charge will be used to
compensate the Company for expenses incurred in the administration of the
Certificate, and will compensate the Company for first-year underwriting and
other start-up expenses incurred in connection with the Certificate. These
expenses include the cost of processing enrollment forms, conducting medical
examinations, determining insurability and the Insured's Underwriting Class, and
establishing Certificate records. The Company does not expect to derive a profit
from these charges.

MONTHLY SEPARATE ACCOUNT ADMINISTRATIVE CHARGE

The Company can make an administrative charge on an annual basis of up to 0.25%
of the Certificate Value in each Sub-Account. The duration of this charge can be
for up to 10 years. This charge is designed to reimburse the Company for the
costs of administering the Separate Account and Sub-Accounts. The charge is not
expected to be a source of profit. The administrative expenses assumed by the
Company in connection with the Separate Account and Sub-Accounts include, but
are not limited to, clerical, accounting, actuarial and legal services, rent,
postage, telephone, office equipment and supplies, expenses of preparing and
printing registration statements, expenses of preparing and typesetting
prospectuses and the cost of printing prospectuses not allocable to sales
expense, filing and other fees.

                                       39
<PAGE>
MONTHLY MORTALITY AND EXPENSE RISK CHARGE

The Company can make a mortality and expense risk charge on an annual basis of
up to 0.90% of the Certificate Value in each Sub-Account. This charge is for the
mortality risk and expense risk which the Company assumes in relation to the
variable portion of the Certificates. The total charges may be different between
groups and increased or decreased within a group, subject to compliance with
applicable state and federal requirements, but may not exceed 0.90% on an annual
basis.

The mortality risk assumed by the Company is that Insureds may live for a
shorter time than anticipated, and that the Company will, therefore, pay an
aggregate amount of Death Proceeds greater than anticipated. The expense risk
assumed is that the expenses incurred in issuing and administering the
Certificates will exceed the amounts realized from the administrative charges
provided in the Certificates. If the charge for mortality and expense risks is
not sufficient to cover actual mortality experience and expenses, the Company
will absorb the losses. If costs are less than the amounts provided, the
difference will be a profit to the Company. To the extent this charge results in
a current profit to the Company, such profit will be available for use by the
Company for, among other things, the payment of distribution, sales and other
expenses. Since mortality and expense risks involve future contingencies which
are not subject to precise determination in advance, it is not feasible to
identify specifically the portion of the charge which is applicable to each.

CHARGES REFLECTED IN THE ASSETS OF THE SEPARATE ACCOUNT

Because the Sub-Accounts purchase shares of the Underlying Funds, the value of
the Units of the Sub-Accounts will reflect the investment advisory fee and other
expenses incurred by the Underlying Funds. The prospectuses and Statements of
Additional Information of DGPF and the Trust have additional information
concerning such fees and expenses.

No charges are currently made against the Sub-Accounts for federal or state
income taxes. Should the Company determine that taxes will be imposed, the
Company may make deductions from the Sub-Account to pay such taxes. See FEDERAL
TAX CONSIDERATIONS. The imposition of such taxes would result in a reduction of
the Certificate Value in the Sub-Accounts.

SURRENDER CHARGE

The Certificate may provide for a contingent surrender charge. A separate
surrender charge, described in more detail below, may be calculated upon the
issuance of the Certificate and for each increase in the Face Amount. The
surrender charge is comprised of a contingent deferred administrative charge and
a contingent deferred sales charge. The contingent deferred administrative
charge compensates the Company for expenses incurred in administering the
Certificate. The contingent deferred sales charge compensates the Company for
expenses relating to the distribution of the Certificate, including agents'
commissions, advertising and the printing of the prospectus and sales
literature.

A surrender charge may be deducted if you request a full surrender of the
Certificate or a decrease in the Face Amount. The duration of the surrender
charge may be up to 15 years from the Date of Issue or from the effective date
of any increase in the Face Amount. The maximum surrender charge calculated upon
issuance of the Certificate is an amount up to the sum of (a) plus (b), where
(a) is a deferred administrative charge equal to $8.50 per thousand dollars of
the initial Face Amount, and (b) is a deferred sales charge of up to 50% (less
any premium expense charge not associated with state and local premium taxes) of
premiums received up to the Guideline Annual Premium. In accordance with
limitations under state insurance regulations, the amount of the maximum
surrender charge will not exceed a specified amount per thousand dollars of
initial Face Amount, as indicated in APPENDIX D -- CALCULATION OF MAXIMUM
SURRENDER CHARGES. The maximum surrender charge remains level for up to 24
Certificate months, reduces uniformly each month for the balance of the
surrender charge period, and is zero thereafter. This reduction in the maximum
surrender charge will reduce the deferred sales charge and the deferred
administrative charge proportionately.

                                       40
<PAGE>
If you surrender the Certificate during the first two years following the Date
of Issue before making premium payments associated with the initial Face Amount
which are at least equal to one Guideline Annual Premium, the deferred
administrative charge will be $8.50 per thousand dollars of initial Face Amount,
as described above, but the deferred sales charge will not exceed 30% (less any
premium expense charge not associated with state and local premium taxes) of
premiums received, up to one Guideline Annual Premium, plus 9% of premiums
received in excess of one Guideline Annual Premium. See APPENDIX D --
CALCULATION OF MAXIMUM SURRENDER CHARGES.

A separate surrender charge may apply to and is calculated for each increase in
the Face Amount. The surrender charge for the increase is in addition to that
for the initial Face Amount. The maximum surrender charge for the increase is up
to the sum of (a) plus (b), where (a) is up to $8.50 per thousand dollars of
increase, and (b) is a deferred sales charge of up to 50% (less any premium
expense charge not associated with state and local premium taxes) of premiums
associated with the increase, up to the Guideline Annual Premium for the
increase. In accordance with limitations under state insurance regulations, the
amount of the surrender charge will not exceed a specified amount per thousand
dollars of increase, as indicated in APPENDIX D -- CALCULATION OF MAXIMUM
SURRENDER CHARGES. As is true for the initial Face Amount, (a) is a deferred
administrative charge, and (b) is a deferred sales charge.

The maximum surrender charge for the increase remains level for up to 24
Certificate months, reduces uniformly each month for the balance of the
surrender charge period, and is zero thereafter. During the first two
Certificate years following an increase in the Face Amount before making premium
payments associated with the increase in the Face Amount which are at least
equal to one Guideline Annual Premium, the deferred administrative charge will
be $8.50 per thousand dollars of increase in the Face Amount, as described
above, but the deferred sales charge imposed will be less than the maximum
described above. Upon such a surrender, the deferred sales charge will not
exceed 30% (less any premium expense charge not associated with state and local
premium taxes) of premiums associated with the increase, up to one Guideline
Annual Premium (for the increase), plus 9% of premiums associated with the
increase in excess of one Guideline Annual Premium. See APPENDIX D --
CALCULATION OF MAXIMUM SURRENDER CHARGES. The premiums associated with the
increase are determined as described below. Additional premium payments may not
be required to fund a requested increase in the Face Amount.

Therefore, a special rule, which is based on relative Guideline Annual Premium
payments, applies whereby the Certificate Value will be allocated between the
initial Face Amount and the increase. Subsequent premium payments are allocated
between the initial Certificate and the increase. For example, suppose the
Guideline Annual Premium is equal to $1,500 before an increase and is equal to
$2,000 as a result of the increase. The Certificate Value on the effective date
of the increase would be allocated 75% ($1,500/$2,000) to the initial Face
Amount and 25% to the increase. All future premiums would also be allocated 75%
to the initial Face Amount and 25% to the increase. Thus, existing Certificate
Value associated with the increase will equal the portion of Certificate Value
allocated to the increase on the effective date of the increase, before any
deductions are made. Premiums associated with the increase will equal the
portion of the premium payments actually made on or after the effective date of
the increase which are allocated to the increase.

See APPENDIX D -- CALCULATION OF MAXIMUM SURRENDER CHARGES, for examples
illustrating the calculation of the maximum surrender charge for the initial
Face Amount and for any increases, as well as for the surrender charge based on
actual premiums paid or associated with any increases.

A surrender charge may be deducted on a decrease in the Face Amount. In the
event of a decrease, the surrender charge deducted is a fraction of the charge
that would apply to a full surrender of the Certificate. The fraction will be
determined by dividing the amount of the decrease by the current Face Amount and
multiplying the result by the surrender charge. If more than one surrender
charge is in effect (i.e., pursuant to one or more increases in the Face Amount
of a Certificate), the surrender charge will be applied in the following order:
(1) the most recent increase; (2) the next most recent increases successively;
and (3) the

                                       41
<PAGE>
initial Face Amount. Where a decrease causes a partial reduction in an increase
or in the initial Face Amount, a proportionate share of the surrender charge for
that increase or for the initial Face Amount will be deducted.

CHARGES ON PARTIAL WITHDRAWAL

After the first Certificate year, partial withdrawals of Surrender Value may be
made. The minimum withdrawal is $500. Under Option 1 or Option 3, the Face
Amount is reduced by the amount of the partial withdrawal, and a partial
withdrawal will not be allowed if it would reduce the Face Amount below $40,000.
A transaction charge which is the smaller of 2% of the amount withdrawn, or $25,
will be assessed on each partial withdrawal to reimburse the Company for the
cost of processing the withdrawal. The Company does not expect to make a profit
on this charge. The transaction fee applies to all partial withdrawals,
including a Withdrawal without a surrender charge.

A partial withdrawal charge may also be deducted from Certificate Value. For
each partial withdrawal you may withdraw an amount equal to 10% of the
Certificate Value on the date the written withdrawal request is received by the
Company less the total of any prior withdrawals in that Certificate year which
were not subject to the partial withdrawal charge, without incurring a partial
withdrawal charge. Any partial withdrawal in excess of this amount ("excess
withdrawal") will be subject to the partial withdrawal charge. The partial
withdrawal charge is equal to 5% of the excess withdrawal up to the amount of
the surrender charge(s) on the date of withdrawal. There will be no partial
withdrawal charge if there is no surrender charge on the date of withdrawal
(i.e., 15 years have passed from the Date of Issue and from the effective date
of any increase in the Face Amount).

This right is not cumulative from Certificate year to Certificate year. For
example, if only 8% of Certificate Value was withdrawn in Certificate year two,
the amount you could withdraw in subsequent Certificate years would not be
increased by the amount you did not withdraw in the second Certificate year.

The Certificate's outstanding surrender charge will be reduced by the amount of
the partial withdrawal charge deducted, by proportionately reducing the deferred
sales charge component and the deferred administrative charge component. The
partial withdrawal charge deducted will decrease existing surrender charges in
the following order:

    - first, the surrender charge for the most recent increase in the Face
      Amount;

    - second, the surrender charge for the next most recent increases
      successively;

    - last, the surrender charge for the initial Face Amount.

See APPENDIX D -- CALCULATION OF MAXIMUM SURRENDER CHARGES for an example
illustrating the calculation of the charges on partial withdrawal and their
impact on the surrender charges.

TRANSFER CHARGES

The first twelve transfers in a Certificate year will be free of charge.
Thereafter, a transfer charge of $10 will be imposed for each transfer request
to reimburse the Company for the administrative costs incurred in processing the
transfer request. The Company reserves the right to increase the charge, but it
will never exceed $25. The Company also reserves the right to change the number
of free transfers allowed in a Certificate year. See THE CERTIFICATE --
"Transfer Privilege."

You may have automatic transfers of at least $100 made on a periodic basis,
every 1, 2 or 3 months (a) from the Sub-Accounts which invest in the Money
Market Fund of the Trust, to one or more of the other Sub-Accounts, or (b) to
reallocate Certificate Value among the Sub-Accounts. The first automatic
transfer counts as one transfer towards the twelve free transfers allowed in
each Certificate year. Each subsequent automatic transfer

                                       42
<PAGE>
is without charge and does not reduce the remaining number of transfers which
may be made without charge. If you utilize the Conversion Privilege, Loan
Privilege, or reallocate Certificate Value within 20 days of the Date of Issue
of the Certificate, any resulting transfer of Certificate Value from the
Sub-Accounts to the General Account will be free of charge, and in addition to
the twelve free transfers in a Certificate year. See THE CERTIFICATE --
"Conversion Privileges" and CERTIFICATE LOANS.

CHARGE FOR CHANGE IN FACE AMOUNT

For each increase or decrease in the Face Amount you request, a transaction
charge of $2.50 per $1,000 of increase or decrease, to a maximum of $40, may be
deducted from the Certificate Value to reimburse the Company for administrative
costs associated with the change. This charge is guaranteed not to increase, and
the Company does not expect to make a profit on this charge.

OTHER ADMINISTRATIVE CHARGES

The Company reserves the right to impose a charge (not to exceed $25) for the
administrative costs incurred for changing the Net Premium allocation
instructions, for changing the allocation of any Monthly Deductions among the
various Sub-Accounts, or for a projection of values.

                               CERTIFICATE LOANS

Loans may be obtained by request to the Company on the sole security of the
Certificate. The total amount which may be borrowed is the Loan Value. In the
first Certificate year, the Loan Value is 75% of Certificate Value reduced by
applicable surrender charges, as well as Monthly Deductions and interest on the
loan to the end of the Certificate year. The Loan Value in the second
Certificate year and thereafter is 90% of an amount equal to Certificate Value
reduced by applicable surrender charges. There is no minimum limit on the amount
of the loan. The loan amount will normally be paid within seven days after the
Company receives the loan request at its Principal Office, but the Company may
delay payments under certain circumstances. See OTHER CERTIFICATE PROVISIONS --
"Postponement of Payments."

A Certificate loan may be allocated among the General Account and one or more
Sub-Accounts. If you do not make an allocation, the Company will make a Pro-Rata
Allocation based on the amounts in the Accounts on the date the Company receives
the loan request. Certificate Value in each Sub-Account equal to the Certificate
loan allocated to such Sub-Account will be transferred to the General Account,
and the number of Units equal to the Certificate Value so transferred will be
cancelled. This will reduce the Certificate Value in these Sub-Accounts. These
transactions are not treated as transfers for purposes of the transfer charge.

LOAN AMOUNT EARNS INTEREST IN THE GENERAL ACCOUNT

As long as the Certificate is in force, Certificate Value in the General Account
equal to the loan amount will be credited with interest at an effective annual
yield of at least 6.00% per year (7.5% for preferred loans). The current
credited rate is 7.1% (8% for preferred loans). NO ADDITIONAL INTEREST WILL BE
CREDITED TO SUCH CERTIFICATE VALUE.

PREFERRED LOAN OPTION


A preferred loan option is available under the Certificate. The preferred loan
option will be available upon Written Request. It may be revoked by you at any
time. You may change a preferred loan to a non-preferred loan at any time upon
written request. If this option has been selected, after the tenth Certificate
anniversary, Certificate Value in the General Account equal to the loan amount
will be credited with interest at an effective annual yield of at least 7.5%.
The Company's current practice is to credit a rate of interest equal to the rate
being charged for the preferred loan.


                                       43
<PAGE>

There is some uncertainty as to the tax treatment of a preferred loan, which may
be treated as a taxable withdrawal from the Certificate. Consult a qualified tax
adviser (and see FEDERAL TAX CONSIDERATIONS). THE PREFERRED LOAN OPTION IS NOT
AVAILABLE IN ALL STATES.


LOAN INTEREST CHARGED

Interest accrues daily, and is payable in arrears at the annual rate of 8%.
Interest is due and payable at the end of each Certificate year or on a pro-rata
basis for such shorter period as the loan may exist. Interest not paid when due
will be added to the loan amount and bear interest at the same rate. After the
due and unpaid interest is added to the loan amount, if the new loan amount
exceeds the Certificate Value in the General Account, the Company will transfer
Certificate Value equal to that excess loan amount from the Certificate Value in
each Sub-Account to the General Account as security for the excess loan amount.
The Company will allocate the amount transferred among the Sub-Accounts in the
same proportion that the Certificate Value in each Sub-Account bears to the
total Certificate Value in all Sub-Accounts.

REPAYMENT OF DEBT

Loans may be repaid at any time prior to the lapse of the Certificate. Upon
repayment of Debt, the portion of the Certificate Value that is in the General
Account securing the Debt repaid will be allocated to the various Accounts and
increase the Certificate Value in such Accounts in accordance with your
instructions. If you do not make a repayment allocation, the Company will
allocate Certificate Value in accordance with your most recent premium
allocation instructions; provided, however, that loan repayments allocated to
the Separate Account cannot exceed Certificate Value previously transferred from
the Separate Account to secure the Debt.

If Debt exceeds the Certificate Value less the surrender charge, the Certificate
will terminate. A notice of such pending termination will be mailed to the last
known address of you and any assignee. If you do not make sufficient payment
within 62 days after this notice is mailed, the Certificate will terminate with
no value. See CERTIFICATE TERMINATION AND REINSTATEMENT.

EFFECT OF CERTIFICATE LOANS

Although Certificate loans may be repaid at any time prior to the lapse of the
Certificate, Certificate loans will permanently affect the Certificate Value and
Surrender Value, and may permanently affect the Death Proceeds. The effect could
be favorable or unfavorable, depending upon whether the investment performance
of the Sub-Accounts is less than or greater than the interest credited to the
Certificate Value in the General Account attributable to the loan.

Moreover, outstanding Certificate loans and the accrued interest will be
deducted from the proceeds payable upon surrender or the death of the Insured.

                   CERTIFICATE TERMINATION AND REINSTATEMENT

TERMINATION

The failure to make premium payments will not cause the Certificate to lapse
unless:

    - the Surrender Value is insufficient to cover the next Monthly Deduction
      plus loan interest accrued; or

    - if Debt exceeds the Certificate Value.

If one of these situations occurs, the Certificate will be in default. You will
then have a grace period of 62 days, measured from the date of default, to make
sufficient payments to prevent termination. On the date of default, the Company
will send a notice to you and to any assignee of record. The notice will state
the amount of premium due and the date on which it is due.

                                       44
<PAGE>
Failure to make a sufficient payment within the grace period will result in
termination of the Certificate. If the Insured dies during the grace period, the
Death Proceeds will still be payable, but any Monthly Deductions due and unpaid
through the Certificate month in which the Insured dies and any other overdue
charges will be deducted from the Death Proceeds.

PAYOR PROVISIONS

Subject to approval in the state in which the Certificate was issued, if you
name a "Payor" in your enrollment form supplement, the following "Payor
Provisions" will apply:

The Payor may designate what portion, if any, of each payment of a premium is
"excess premium." You may allocate the excess premium among the General Account
and Sub-Accounts. The remaining Payor's premium which is not excess premium
("Payor's premium") will automatically be allocated to the Monthly Deduction
Sub-Account, from which the Monthly Deduction charges will be made. Payor
premiums are initially held in the General Account, and will be transferred to
the Monthly Deduction Sub-Account not later than three days after underwriting
approval of the Certificate. No Certificate loans, partial withdrawals or
transfers may be made from the amount in the Monthly Deduction Sub-Account
attributable to Payor's premiums.

If the amount in the Monthly Deduction Sub-Account attributable to Payor's
premiums is insufficient to cover the next Monthly Deduction, the Company will
send to the Payor a notice of the due date and amount of premium which is due.
The premium may be paid during a grace period of 62 days, beginning on the
premium due date. If the necessary premium is not received by the Company within
31 days of the end of the grace period, a second notice will be sent to the
Payor. A 31-day grace period notice at this time will also be sent to you if the
Certificate Value is insufficient to cover the Monthly Deductions then due.

If the amount in the Monthly Deduction Sub-Account attributable to Payor
premiums is insufficient to cover the Monthly Deductions due at the end of the
grace period, the balance of such Monthly Deductions will be withdrawn on a
Pro-Rata Allocation from the Certificate Value, if any, in the General Account
and the Sub-Accounts.

A lapse occurs if the Certificate Value is insufficient, at the end of the grace
period, to pay the Monthly Deductions which are due. The Certificate terminates
on the date of lapse. Any Death Benefit payable during the grace period will be
reduced by any overdue charges.

The above Payor Provisions, if applicable, are in lieu of the grace-period
notice and default provisions applicable when the Surrender Value is
insufficient to cover the next Monthly Deduction plus loan interest accrued.
However, they do not apply if Debt exceeds the Certificate Value. See the
discussion under "Termination," above. You or the Payor may, upon Written
Request, discontinue the above Payor Provisions. If the Payor makes a written
request to discontinue the Payor Provisions, the Company will send you a notice
of the discontinuance to your last known address.

REINSTATEMENT

If the Certificate has not been surrendered and the Insured is alive, the
terminated Certificate may be reinstated anytime within three years after the
date of default and before the Final Premium Payment Date. The reinstatement
will be effective on the Monthly Processing Date following the date you submit
the following to the Company:

    - a written enrollment form for reinstatement,

    - Evidence of Insurability; and

    - a premium that, after the deduction of the premium expense charge, is
      large enough to cover the Monthly Deductions for the three-month period
      beginning on the date of reinstatement.

                                       45
<PAGE>
SURRENDER CHARGE

The surrender charge on the date of reinstatement is the surrender charge which
should have been in effect had the Certificate remained in force from the Date
of Issue.

CERTIFICATE VALUE ON REINSTATEMENT

The Certificate Value on the date of reinstatement is:

    - the Net Premium paid to reinstate the Certificate increased by interest
      from the date the payment was received at the Principal Office; PLUS

    - an amount equal to the Certificate Value less Debt on the date of default;
      MINUS

    - the Monthly Deduction due on the date of reinstatement. You may reinstate
      any Debt outstanding on the date of default or foreclosure.

                          OTHER CERTIFICATE PROVISIONS

The following Certificate provisions may vary in certain states in order to
comply with requirements of the insurance laws, regulations, and insurance
regulatory agencies in those states.

CERTIFICATE OWNER

The Certificate Owner is the Insured unless another Certificate Owner has been
named in the enrollment form or the Certificate. The Certificate Owner is
generally entitled to exercise all rights under the Certificate while the
Insured is alive, subject to the consent of any irrevocable Beneficiary (the
consent of a revocable Beneficiary is not required). The consent of the Insured
is required whenever the Face Amount of insurance is increased.

BENEFICIARY

The Beneficiary is the person or persons to whom the insurance proceeds are
payable upon the Insured's death. Unless otherwise stated in the Certificate,
the Beneficiary has no rights in the Certificate before the death of the
Insured. While the Insured is alive, you may change any Beneficiary unless you
have declared a Beneficiary to be irrevocable. If no Beneficiary is alive when
the Insured dies, the Certificate Owner (or the Certificate Owner's estate) will
be the Beneficiary. If more than one Beneficiary is alive when the Insured dies,
they will be paid in equal shares, unless you have chosen otherwise. Where there
is more than one Beneficiary, the interest of a Beneficiary who dies before the
Insured will pass to surviving Beneficiaries proportionately.

ASSIGNMENT

The Certificate Owner may assign a Certificate as collateral or make an absolute
assignment of the Certificate. All rights under the Certificate will be
transferred to the extent of the assignee's interest. The Consent of the
assignee may be required in order to make changes in premium allocations, to
make transfers, or to exercise other rights under the Certificate. The Company
is not bound by an assignment or release thereof, unless it is in writing and is
recorded at the Principal Office. When recorded, the assignment will take effect
as of the date the Written Request was signed. Any rights created by the
assignment will be subject to any payments made or actions taken by the Company
before the assignment is recorded. The Company is not responsible for
determining the validity of any assignment or release.

                                       46
<PAGE>
INCONTESTABILITY

The Company will not contest the validity of a Certificate after it has been in
force during the Insured's lifetime for two years from the Date of Issue. The
Company will not contest the validity of any rider or any increase in the Face
Amount after such rider or increase has been in force during the Insured's
lifetime for two years from its effective date.

SUICIDE

The Death Proceeds will not be paid if the Insured commits suicide within two
years from the Date of Issue. Instead, the Company will pay the Beneficiary an
amount equal to all premiums paid for the Certificate, without interest, less
any outstanding Debt and less any partial withdrawals. If the Insured commits
suicide, within two years from the effective date of any increase in the Death
Benefit, the Company's liability with respect to such increase will be limited
to a refund of the cost thereof. The Beneficiary will receive the administrative
charges and insurance charges paid for such increase.

AGE

If the Insured's Age as stated in the enrollment form for the Certificate is not
correct, benefits under the Certificate will be adjusted to reflect the correct
Age, if death occurs prior to the Final Premium Payment Date. The adjusted
benefit will be that which the most recent cost of insurance charge would have
purchased for the correct Age. In no event will the Death Benefit be reduced to
less than the Minimum Death Benefit.

POSTPONEMENT OF PAYMENTS

Payments of any amount due from the Separate Account upon surrender, partial
withdrawals, or death of the Insured, as well as payments of a Certificate loan
and transfers may be postponed whenever: (1) the New York Stock Exchange is
closed other than customary weekend and holiday closings, or trading on the New
York Stock Exchange is restricted as determined by the SEC, or (2) an emergency
exists, as determined by the SEC, as a result of which disposal of securities is
not reasonably practicable or it is not reasonably practicable to determine the
value of the Separate Account's net assets. Payments under the Certificate of
any amounts derived from the premiums paid by check may be delayed until such
time as the check has cleared your bank.

The Company also reserves the right to defer payment of any amount due from the
General Account upon surrender, partial withdrawal, or death of the Insured, as
well as payments of Certificate loans and transfers from the General Account,
for a period not to exceed six months.

                                       47
<PAGE>

                DIRECTORS AND PRINCIPAL OFFICERS OF THE COMPANY



<TABLE>
<CAPTION>
NAME AND POSITION WITH COMPANY           PRINCIPAL OCCUPATION(S) DURING PAST FIVE YEARS
- ------------------------------           ----------------------------------------------
<S>                                   <C>
Bruce C. Anderson                     Director (since 1996), Vice President (since 1984)
  Director and Vice President         and Assistant Secretary (since 1992) of First
                                      Allmerica

Warren E. Barnes                      Vice President (since 1996) and Corporate Controller
  Vice President and Corporate        (since 1998) of First Allmerica
  Controller

Mark R. Colborn                       Director (since 2000) and Vice President (since 1992)
  Director and Vice President         of First Allmerica.

Mary Eldridge                         Secretary (since 1999) of Allmerica Financial;
  Secretary                           Secretary (since 1999) of Allmerica
                                      Investments, Inc.; and Secretary (since 1999) of
                                      Allmerica Financial Investment Management
                                      Services, Inc.

J. Kendall Huber                      Director, Vice President and General Counsel of First
  Director, Vice President and        Allmerica (since 2000); Vice President (1999) of
  General Counsel                     Promos Hotel Corporation; Vice President & Deputy
                                      General Counsel (1998-1999) of Legg Mason, Inc.; Vice
                                      President and Deputy General Counsel (1995-1998) of
                                      USF&G Corporation.

John P. Kavanaugh                     Director and Chief Investment Officer (since 1996)
  Director, Vice President and Chief  and Vice President (since 1991) of First Allmerica;
  Investment Officer                  Vice President (since 1998) of Allmerica Financial
                                      Investment Management Services, Inc.; and President
                                      (since 1995) and Director (since 1996) of Allmerica
                                      Asset Management, Inc.

J. Barry May                          Director (since 1996) of First Allmerica; Director
  Director                            and President (since 1996) of The Hanover Insurance
                                      Company; and Vice President (1993 to 1996) of The
                                      Hanover Insurance Company

James R. McAuliffe                    Director (since 1996) of First Allmerica; Director
  Director                            (since 1992), President (since 1994) and Chief
                                      Executive Officer (since 1996) of Citizens Insurance
                                      Company of America

Mark C. McGivney                      Vice President (since 1997) and Treasurer (since
  Vice President and Treasurer        2000) of First Allmerica; Associate, Investment
                                      Banking (1996-1997) of Merrill Lynch & Co.;
                                      Associate, Investment Banking (1995) of Salomon
                                      Brothers, Inc.; Treasurer (since 2000) of Allmerica
                                      Investments, Inc., Allmerica Asset Management, Inc.
                                      and Allmerica Financial Investment Management
                                      Services, Inc.

John F. O'Brien                       Director, President and Chief Executive Officer
  Director, President and Chief       (since 1989) of First Allmerica
  Executive Officer

Edward J. Parry, III                  Director and Chief Financial Officer (since 1996),
  Director, Vice President, Chief     Vice President (since 1993), and Treasurer
  Financial Officer                   (1993-2000) of First Allmerica
</TABLE>


                                       48
<PAGE>

<TABLE>
<CAPTION>
NAME AND POSITION WITH COMPANY           PRINCIPAL OCCUPATION(S) DURING PAST FIVE YEARS
- ------------------------------           ----------------------------------------------
<S>                                   <C>
Richard M. Reilly                     Director (since 1996) and Vice President (since 1990)
  Director and Vice President         of First Allmerica; President (since 1995) of
                                      Allmerica Financial Life Insurance and Annuity
                                      Company; Director (since 1990) of Allmerica
                                      Investments, Inc.; and Director and President (since
                                      1998) of Allmerica Financial Investment Management
                                      Services, Inc.

Robert P. Restrepo, Jr.               Director and Vice President (since 1998) of First
  Director and Vice President         Allmerica; Director (since 1998) of The Hanover
                                      Insurance Company; Chief Executive Officer (1996 to
                                      1998) of Travelers Property & Casualty; Senior Vice
                                      President (1993 to 1996) of Aetna Life & Casualty
                                      Company

Eric A. Simonsen                      Director (since 1996) and Vice President (since 1990)
  Director and Vice President         of First Allmerica; Director (since 1991) of
                                      Allmerica Investments, Inc.; and Director (since
                                      1991) of Allmerica Financial Investment Management
                                      Services, Inc.
</TABLE>

                                  DISTRIBUTION

Allmerica Investments, Inc., an indirect subsidiary of the Company, acts as the
principal underwriter of the Certificates pursuant to a Sales and Administrative
Services Agreement with the Company and the Separate Account. Allmerica
Investments, Inc. is registered with the SEC as a broker-dealer and is a member
of the National Association of Securities Dealers ("NASD"). The Certificates are
sold by agents of the Company who are registered representatives of Allmerica
Investments, Inc., or of independent broker-dealers.

The Company pays commissions to broker-dealers and registered representatives
which sell the Certificates based on a commission schedule. After issue of a
Certificate or an increase in the Face Amount, commissions may be up to 25% of
the first-year premiums up to a basic premium amount established by the Company.
Thereafter, commissions may be up to 10% of any additional premiums. Alternative
compensation schedules, which may include ongoing annual compensation of up to
0.50% of Certificate Value, are available based on premium payments and the
level of enrollment and ongoing administrative services provided to participants
and benefit plans by the broker-dealer or registered representative. Certain
registered representatives, including registered representatives enrolled in the
Company's training program for new agents, may receive additional first-year and
renewal commissions and training reimbursements. General Agents of the Company
and certain registered representatives may also be eligible to receive expense
reimbursements based on the amount of earned commissions. General Agents may
also receive overriding commissions, which will not exceed 2.5% of first-year,
or 4% of renewal premiums. To the extent permitted by NASD rules, promotional
incentives or payments may also be provided to broker-dealers based on sales
volumes, the assumption of wholesaling functions or other sales related
criteria. Other payments may be made for other services that do not directly
involve the sales of the Certificates. These services may include the
recruitment and training of personnel, production of promotional literature, and
similar services.

The Company intends to recoup the commission and other sales expenses through a
combination of the deferred sales charge component of the anticipated surrender
and partial withdrawal charges, through a portion of the premium expense charge,
and the investment earnings on amounts allocated to accumulate on a fixed basis
in excess of the interest credited on fixed accumulations by the Company. There
is no additional charge to the Certificate Owners or to the Separate Account.
Any surrender charge assessed on a Certificate will be retained by the Company
except for amounts it may pay to Allmerica Investments, Inc. for services it
performs and expenses it may incur as principal underwriter and general
distributor.

                                       49
<PAGE>
                                    REPORTS


The Company will maintain the records relating to the Separate Account. You will
be promptly sent statements of significant transactions such as premium payments
(other than payments made pursuant to the MAP procedure), changes in the
specified Face Amount, changes in the Death Benefit Option, transfers among
Sub-Accounts and the General Account, partial withdrawals, increases in loan
amount by you, loan repayments, lapse, termination for any reason, and
reinstatement. An annual statement will also be sent to you. The annual
statement will summarize all of the above transactions and deductions of charges
during the Certificate year. It will also set forth the status of the Death
Proceeds, Certificate Value, Surrender Value, amounts in the Sub-Accounts and
General Account, and any Certificate loan(s). The Owner should review the
information in all statements carefully. All errors or corrections must be
reported to the Company immediately to assure proper crediting to the
Certificate. The Company will assume that all transactions are accurately
reported on confirmation statements and quarterly/annual statements unless the
Owner notifies the Principal Office in writing within 30 days after receipt of
the statement.


In addition, you will be sent periodic reports containing financial statements
and other information for the Separate Account and the Underlying Funds as
required by the 1940 Act.

                               LEGAL PROCEEDINGS

There are no legal proceedings pending to which the Separate Account is a party,
or to which the assets of the Separate Account are subject. The Company and
Allmerica Investments, Inc. are not involved in any litigation that is of
material importance in relation to their total assets or that relates to the
Separate Account.

                              FURTHER INFORMATION

A Registration Statement under the 1933 Act relating to this offering has been
filed with the SEC. Certain portions of the Registration Statement and
amendments have been omitted from this Prospectus pursuant to the rules and
regulations of the SEC. Statements contained in this Prospectus concerning the
Certificate and other legal documents are summaries. The complete documents and
omitted information may be obtained from the SEC's principal office in
Washington, DC, upon payment of the SEC's prescribed fees.

                            INDEPENDENT ACCOUNTANTS


The financial statements of the Company as of December 31, 1999 and 1998 and for
each of the three years in the period ended December 31, 1999, and the financial
statements of Group VEL Account as of December 31, 1999 and for the periods
indicated, included in this Prospectus constituting part of this Registration
Statement, have been so included in reliance on the reports of
PricewaterhouseCoopers LLP, independent accountants, given on the authority of
said firm as experts in auditing and accounting.


The financial statements of the Company included herein should be considered
only as bearing on the ability of the Company to meet its obligations under the
Certificate.

                           FEDERAL TAX CONSIDERATIONS

The effect of federal income taxes on the value of a Certificate, on loans,
withdrawals, or surrenders, on Death Benefit payments, and on the economic
benefit to you or the Beneficiary depends upon a variety of factors. The
following discussion is based upon the Company's understanding of the present
federal income tax laws as they are currently interpreted. From time to time
legislation is proposed which, if passed, could significantly, adversely, and
possibly retroactively, affect the taxation of the Certificates. No
representation is made regarding the likelihood of continuation of current
federal income tax laws or of current interpretations by the IRS. Moreover, no
attempt has been made to consider any applicable state or other tax laws.

                                       50
<PAGE>
It should be recognized that the following summary of federal income tax aspects
of amounts received under the Certificates is not exhaustive, does not purport
to cover all situations, and is not intended as tax advice. Specifically, the
discussion below does not address certain tax provisions that may be applicable
if the Certificate Owner is a corporation or the trustee of an employee benefit
plan. A qualified tax adviser should always be consulted with regard to the
enrollment form of law to individual circumstances.

THE COMPANY AND THE SEPARATE ACCOUNT

The Company is taxed as a life insurance company under Subchapter L of the Code
of 1986, and files a consolidated tax return with its parent and affiliates. The
Company does not expect to incur any income tax upon the earnings or realized
capital gains attributable to the Separate Account. Based on these expectations,
no charge is made for federal income taxes which may be attributable to the
Separate Account.

The Company will review periodically the question of a charge to the Separate
Account for federal income taxes. Such a charge may be made in future years for
any federal income taxes incurred by the Company. This might become necessary if
the tax treatment of the Company is ultimately determined to be other than what
the Company believes it to be, if there are changes made in the federal income
tax treatment of variable life insurance at the Company level, or if there is a
change in the Company's tax status. Any such charge would be designed to cover
the federal income taxes attributable to the investment results of the Separate
Account.

Under current laws the Company may also incur state and local taxes (in addition
to premium taxes) in several states. At present these taxes are not significant.
If there is a material change in applicable state or local tax laws, charges may
be made for such taxes paid, or reserves for such taxes, attributable to the
Separate Account.

TAXATION OF THE CERTIFICATES

The Company believes that the Certificates described in this Prospectus will be
considered life insurance contracts under Section 7702 of the Code, which
generally provides for the taxation of life insurance policies and places
limitations on the relationship of the Certificate Value to the Insurance Amount
at Risk. As a result, the Death Proceeds payable are excludable from the gross
income of the Beneficiary. Moreover, any increase in Certificate Value is not
taxable until received by the Certificate Owner or the Certificate Owner's
designee. See "Modified Endowment Contracts."

The Code also requires that the investment of each Sub-Account be adequately
diversified in accordance with Treasury regulations in order to be treated as a
life insurance Certificate for tax purposes. Although the Company does not have
control over the investments of the Underlying Funds, the Company believes that
the Underlying Funds currently meet the Treasury's diversification requirements,
and the Company will monitor continued compliance with these requirements. In
connection with the issuance of previous regulations relating to diversification
requirements, the Treasury Department announced that such regulations do not
provide guidance concerning the extent to which Certificate Owners may direct
their investments to particular divisions of a separate account. Regulations in
this regard may be issued in the future. It is possible that if and when
regulations are issued, the Certificates may need to be modified to comply with
such regulations. For these reasons, the Certificates or the Company's
administrative rules may be modified as necessary to prevent a Certificate Owner
from being considered the owner of the assets of the Separate Account.

Depending upon the circumstances, a surrender, partial withdrawal, change in the
Death Benefit Option, change in the Face Amount, lapse with Certificate loan
outstanding, or assignment of the Certificate may have tax consequences. In
particular, under specified conditions, a distribution under the Certificate
during the first 15 years from Date of Issue that reduces future benefits under
the Certificate will be taxed to the Certificate Owner as ordinary income to the
extent of any investment earnings in the Certificate. Federal, state and local
income, estate, inheritance, and other tax consequences of ownership or receipt
of Certificate proceeds depend on the circumstances of each Insured, Certificate
Owner, or Beneficiary.

                                       51
<PAGE>
CERTIFICATE LOANS


The Company believes that non-preferred loans received under a Certificate will
be treated as indebtedness of the Certificate Owner for federal income tax
purposes. Under current law, these loans will not constitute income for the
Certificate Owner while the Certificate is in force. See "Modified Endowment
Contracts." However, there is a risk that a preferred loan may be characterized
by the IRS as a withdrawal and taxed accordingly. At the present time, the IRS
has not issued any guidance on whether a loan with the attributes of a preferred
loan should be treated differently than a non-preferred loan. This lack of
specific guidance makes the tax treatment of preferred loans uncertain. In the
event pertinent IRS guidelines are issued in the future, you may convert your
preferred loan to a non-preferred loan. However, it is possible that,
notwithstanding the conversion, some or all of the loan could be treated as a
taxable withdrawal from the Certificate.



Section 264 of the Code restricts the deduction of interest on policy or
certificate loans. Consumer interest paid on policy or certificate loans under
an individually owned policy or certificate is not tax deductible. Generally, no
tax deduction for interest is allowed on policy or certificate loans, if the
insured is an officer or employee of, or is financially interested in, any
business carried on by the taxpayer. There is an exception to this rule which
permits a deduction for interest on loans up to $50,000 related to any
business-owned policies or certificates covering officers or 20-percent owners,
up to a maximum equal to the greater of (1) five individuals, or (2) the lesser
of (a) 5% of the total number of officers and employees of the corporation, or
(b) 20 individuals.


MODIFIED ENDOWMENT CONTRACTS


The Technical and Miscellaneous Revenue Act of 1988 ("1988 Act") adversely
affects the tax treatment of distributions under so-called "modified endowment
contracts." Under the 1988 Act, any life insurance certificate, including a
Certificate offered by this Prospectus, that fails to satisfy a "seven-pay" test
is considered a modified endowment contract. A certificate fails to satisfy the
seven-pay test if the cumulative premiums paid under the certificate at any time
during the first seven certificate years, or within seven years of a material
change in the certificate, exceed the sum of the net level premiums that would
have been paid, had the certificate provided for paid-up future benefits after
the payment of seven level annual premiums. In addition, if benefits are reduced
at anytime during the life of the Certificate, there may be adverse tax
consequences. Please consult your tax adviser.



If the Certificate is considered a modified endowment contract, all
distributions under the Certificate will be taxed on an "income-first" basis.
Most distributions received by a Certificate Owner directly or indirectly
(including loans, withdrawals, partial surrenders, or the assignment or pledge
of any portion of the value of the Certificate) will be includible in gross
income to the extent that the cash Surrender Value of the Certificate exceeds
the Certificate Owner's investment in the contract. Any additional amounts will
be treated as a return of capital to the extent of the Certificate Owner's basis
in the Certificate. With certain exceptions, an additional 10% tax will be
imposed on the portion of any distribution that is includible in income. All
modified endowment contracts issued by the same insurance company to the same
Certificate Owner during any calendar period will be treated as a single
modified endowment contract in determining taxable distributions.


Currently, each Certificate is reviewed when premiums are received to determine
if it satisfies the seven-pay test. If the Certificate does not satisfy the
seven-pay test, the Company will notify the Certificate Owner of the option of
requesting a refund of the excess premium. The refund process must be completed
within 60 days after the Certificate anniversary, or the Certificate will be
permanently classified as a modified endowment contract.

                                       52
<PAGE>
                   MORE INFORMATION ABOUT THE GENERAL ACCOUNT

As discussed earlier, you may allocate Net Premiums and transfer Certificate
Value to the General Account. Because of exemption and exclusionary provisions
in the securities law, any amount in the General Account is not generally
subject to regulation under the provisions of the 1933 Act or the 1940 Act.
Accordingly, the disclosures in this Section have not been reviewed by the SEC.
Disclosures regarding the fixed portion of the Certificate and the General
Account may, however, be subject to certain generally applicable provisions of
the Federal Securities Laws concerning the accuracy and completeness of
statements made in prospectuses.

GENERAL DESCRIPTION

The General Account of the Company is made up of all of the general assets of
the Company other than those allocated to any separate account. Allocations to
the General Account become part of the assets of the Company and are used to
support insurance and annuity obligations. Subject to applicable law, the
Company has sole discretion over the investment of assets of the General
Account.

A portion or all of Net Premiums may be allocated or transferred to accumulate
at a fixed rate of interest in the General Account. Such net amounts are
guaranteed by the Company as to principal and a minimum rate of interest. The
allocation or transfer of funds to the General Account does not entitle you to
share in the investment experience of the General Account.


GENERAL ACCOUNT VALUE AND CERTIFICATE LOANS


The Company bears the full investment risk for amounts allocated to the General
Account and guarantees that interest credited to each Certificate Owner's
Certificate Value in the General Account will not be less than an annual rate of
4% ("Guaranteed Minimum Rate"). (Under the Certificate, the Guaranteed Minimum
Rate may be higher than 4%.)

The Company may, at its sole discretion, credit a higher rate of interest
("excess interest"), although it is not obligated to credit interest in excess
of the Guaranteed Minimum Rate, and might not do so. However, the excess
interest rate, if any, in effect on the date a premium is received at the
Principal Office is guaranteed on that premium for one year, unless the
Certificate Value associated with the premium becomes security for a Certificate
loan. AFTER SUCH INITIAL ONE-YEAR GUARANTEE OF INTEREST ON NET PREMIUM, ANY
INTEREST CREDITED ON THE CERTIFICATE VALUE IN THE GENERAL ACCOUNT IN EXCESS OF
THE GUARANTEED MINIMUM RATE PER YEAR WILL BE DETERMINED IN THE SOLE DISCRETION
OF THE COMPANY. THE CERTIFICATE OWNER ASSUMES THE RISK THAT INTEREST CREDITED
MAY NOT EXCEED THE GUARANTEED MINIMUM RATE.

Even if excess interest is credited to accumulated value in the General Account,
no excess interest will be credited to that portion of the Certificate Value
which is equal to Debt. However, such Certificate Value will be credited
interest at an effective annual yield of at least 6%.

The Company guarantees that, on each Monthly Processing Date, the Certificate
Value in the General Account will be the amount of the Net Premiums allocated or
Certificate Value transferred to the General Account, plus interest at the
Guaranteed Minimum Rate, plus any excess interest which the Company credits,
less the sum of all Certificate charges allocable to the General Account and any
amounts deducted from the General Account in connection with loans, partial
withdrawals, surrenders or transfers.


Certificate loans may also be made from the Certificate Value in the General
Account.



Transfers, surrenders, partial withdrawals, Death Proceeds and Certificate loans
payable from the General Account may be delayed up to six months. However, if
payment is delayed for 30 days or more, the Company will pay interest at least
equal to an effective annual yield of 3% for the period of deferment. Amounts
from the General Account used to pay premiums on policies with the Company will
not be delayed.


                                       53
<PAGE>
THE CERTIFICATE

This Prospectus describes certificates issued under a flexible premium variable
life insurance Certificate, and is generally intended to serve as a disclosure
document only for the aspects of the Certificate relating to the Separate
Account. For complete details regarding the General Account, see the Certificate
itself.


TRANSFERS, SURRENDERS, AND PARTIAL WITHDRAWALS



If a Certificate is surrendered or if a partial withdrawal is made, a surrender
charge or partial withdrawal charge, as applicable, may be imposed if such event
occurs before the Certificate, or an increase in the Face Amount, has been in
force for 15 Certificate years. In the event of a decrease in the Face Amount,
the surrender charge deducted is a fraction of the charge that would apply to a
full surrender of the Certificate. Partial withdrawals are made on a
last-in/first-out basis from Certificate Value allocated to the General Account.
This means that the last payments allocated to General Account will be withdrawn
first.


The first twelve transfers in a Certificate year are free of charge. Thereafter,
a $10 transfer charge will be deducted for each transfer in that Certificate
year. The transfer privilege is subject to the consent of the Company and to the
Company's then current rules.

                              FINANCIAL STATEMENTS

Financial Statements for the Company and for the Separate Account are included
in this Prospectus, beginning immediately after the Appendices. The financial
statements of the Company and for the Separate Account should be considered only
as bearing on the ability of the Company to meet its obligations under the
Certificate. They should not be considered as bearing on the investment
performance of the assets held in the Separate Account. The financial statements
for the Sub-Accounts investing in the portfolios of DGPF and the Trust are not
included because sales have not yet begun.

                                       54
<PAGE>
                                   APPENDIX A
                               OPTIONAL BENEFITS

This Appendix is intended to provide only a very brief overview of additional
insurance benefits available by rider. The following supplemental benefits are
available for issue under the Certificate for an additional charge.

WAIVER OF PREMIUM RIDER

    This Rider provides that, during periods of total disability continuing for
    more than the period of time specified in the Rider, the Company will add to
    the Certificate Value each month an amount selected by you or the amount
    necessary to maintain the Certificate in force, whichever is greater. This
    benefit is subject to the Company's maximum issue benefits. Its cost may
    change yearly.

OTHER INSURED RIDER

    This Rider provides a term insurance benefit for up to five Insureds. At
    present, this benefit is only available for the spouse and children of the
    primary Insured. The Rider includes a feature that allows the "Other
    Insured" to convert the coverage to a flexible premium adjustable life
    insurance Certificate.

CHILDREN'S INSURANCE RIDER

    This Rider provides coverage for eligible minor children. It also covers
    future children, including adopted children and stepchildren.

ACCIDENTAL DEATH BENEFIT RIDER

    This Rider pays an additional benefit for death resulting from a covered
    accident prior to the Certificate anniversary nearest the Insured's Age 70.

OPTION TO ACCELERATE BENEFITS RIDER

    This Rider permits part of the proceeds of the Certificate to be available
    before death if the Insured becomes terminally ill and, depending on the
    group to which the Policy is issued, may also pay part of the proceeds if
    the Insured is permanently confined to a nursing home.

EXCHANGE OPTION RIDER

    This Rider allows you to use the Certificate to insure a different person,
    subject to Company guidelines.

EXCHANGE TO TERM INSURANCE RIDER

    This Rider allows a Certificate Owner which is a corporation, a corporate
    grantor trust, or a corporate assignee in the case of a split dollar
    arrangement, to exchange the Certificate prior to the third Certificate
    anniversary for a five-year non-convertible term insurance policy. An
    exchange credit will be paid to the Certificate Owner or the corporate
    assignee in the case of a corporate-sponsored collateral assignment split
    dollar arrangement.


REFUND OF SALES LOAD RIDER



    This Rider allows a Certificate Owner which is a corporation, a corporate
    grantor trust, or a corporate assignee in the case of a split dollar
    arrangement, to exchange the Certificate prior to the third Certificate
    anniversary for a five-year non-convertible term insurance policy. An
    exchange credit will be paid to the Certificate Owner or the corporate
    assignee in the case of a corporate-sponsored collateral assignment split
    dollar arrangement. The Company will, upon written request, refund a
    percentage of the portion of the previously paid Premium Expense Charge that
    exceeded our local, state and federal tax expenses upon full surrender of
    the Policy within the first three certificate years. See CHARGES AND
    DEDUCTIONS.


CERTAIN OF THESE RIDERS MAY NOT BE AVAILABLE IN ALL STATES.

                                      A-1
<PAGE>
                                   APPENDIX B
                                PAYMENT OPTIONS

PAYMENT OPTIONS

Upon Written Request, the Surrender Value or all or part of the Death Proceeds
may be placed under one or more of the payment options then offered by the
Company. If you do not make an election, the Company will pay the benefits in a
single sum. A certificate will be provided to the payee describing the payment
option selected.

If a payment option is selected, the Beneficiary may pay to the Company any
amount that would otherwise be deducted from the Death Benefit.

The amounts payable under a payment option are paid from the General Account.
These amounts are not based on the investment experience of the Separate
Account.

SELECTION OF PAYMENT OPTIONS


The amount applied under any one option for any one payee must be at least
$5,000. The periodic payment for any one payee must be at least $50. Subject to
your and/or the Beneficiary's provision, any option selection may be changed
before the Death Proceeds become payable. If you make no selection, the
Beneficiary may select an option when the Death Proceeds become payable.


                                      B-1
<PAGE>
                                   APPENDIX C
                ILLUSTRATIONS OF SUM INSURED, CERTIFICATE VALUES
                            AND ACCUMULATED PREMIUMS

The following tables illustrate the way in which the Certificate's Sum Insured
and Certificate Value could vary over an extended period of time.

ASSUMPTIONS

The tables illustrate a Certificate issued to a person, Age 30, under a standard
Premium Class and qualifying for the non-smoker discount, and a Certificate
issued to a person, Age 45, under a standard Premium Class and qualifying for
the non-smoker discount. The tables illustrate the guaranteed cost of insurance
rates and the current cost of insurance rates as presently in effect.

The tables illustrate the Certificate Values that would result based upon the
assumptions that no Certificate loans have been made, that you have not
requested an increase or decrease in the initial Face Amount, that no partial
withdrawals have been made, and that no transfers above 12 have been made in any
Certificate year (so that no transaction or transfer charges have been
incurred).


The tables assume that all premiums are allocated to and remain in the Separate
Account for the entire period shown and are based on hypothetical gross
investment rates of return for the Underlying Fund (i.e., investment income and
capital gains and losses, realized or unrealized) equivalent to constant gross
(after tax) annual rates of 0%, 6%, and 12%. The second column of the tables
shows the amount which would accumulate if the premiums paid were invested each
year to earn interest (after taxes) at 5% compounded annually.


The Certificate Values and Death Proceeds would be different from those shown if
the gross annual investment rates of return averaged 0%, 6%, and 12% over a
period of years, but fluctuated above or below such averages for individual
Certificate years. The values would also be different depending on the
allocation of the Certificate's total Certificate Value among the Sub-Accounts
of the Separate Account, if the actual rates of return averaged 0%, 6% or 12%,
but the rates of each Underlying Fund varied above and below such averages.

DEDUCTIONS FOR CHARGES

The amounts shown for the Death Proceeds and the Certificate Values take into
account the deduction from premium for the premium expense charge, the Monthly
Deduction from Certificate Value, and the monthly charge against the Separate
Account for mortality and expense risks. In both the Current Cost of Insurance
Charges tables and the Guaranteed Cost of Insurance Charges tables, the Separate
Account charge for mortality and expense risks is equivalent to an effective
annual rate of 0.90% of the average monthly value of the assets in the Separate
Account attributable to the Certificates.

EXPENSES OF THE UNDERLYING FUNDS


The amounts shown in the tables also take into account the Underlying Fund
advisory fees and operating expenses, which are assumed to be at an annual rate
of 0.85% of the average daily net assets of the Underlying Fund. The actual fees
and expenses of each Underlying Fund vary and, in 1999, ranged from an annual
rate of 0.29% to an annual rate of 1.52% of average daily net assets. The fees
and expenses associated with the Certificate may be more or less than 0.85% in
the aggregate, depending upon how you make allocations of the Certificate Value
among the Sub-Accounts.



The investment adviser for the DGPF Growth & Income Series, DGPF Devon Series,
DGPF Growth Opportunities Series (formerly known as "DelCap Series"), DGPF U.S.
Growth Series, DGPF Select Growth Series (formerly known as "Aggressive Growth
Series"), DGPF Social Awareness Series, DGPF REIT Series, DGPF Small Cap Value
Series, DGPF Trend Series, DGPF Balanced Series (formerly known as "Delaware
Balanced Series"), DGPF High Yield Series (formerly known as "Delchester
Series"), DGPF Capital


                                      C-1
<PAGE>

Reserves Series, DGPF Strategic Income Series, and DGPF Cash Reserve Series is
Delaware Management Company, a series of Delaware Management Business Trust
("Delaware Management"). The investment adviser for the DGPF International
Equity Series, and the DGPF Emerging Markets Series is Delaware International
Advisers Ltd. ("Delaware International"). Effective May 1, 2000 through
October 31, 2000, the investment advisers for the Series of DGPF have agreed
voluntarily to waive their management fees and reimburse each Series for
expenses to the extent that total expenses will not exceed 1.50% for the DGPF
Emerging Markets Series; 0.95% for the DGPF International Equity Series; 0.85%
for DGPF Growth Opportunities Series, DGPF Select Growth Series, DGPF Social
Awareness Series, DGPF REIT Series, DGPF Small Cap Value Series, DGPF Trend
Series, and 0.75% for DGPF U.S. Growth Series, and 0.80% for all other Series.
The fee ratios shown above have been restated, if necessary, to reflect the new
voluntary limitations which took effect on May 1, 2000. The declaration of a
voluntary expense limitation does not bind the investment advisers to declare
future expense limitations with respect to these Funds.



Until further notice, AFIMS has declared a voluntary expense limitation of 0.60%
for the Money Market Fund. The total operating expenses of this Fund was less
than its expense limitation throughout 1999.



For the fiscal year ended December 31, 1999, before waiver and/or reimbursement
by the investment adviser, total Series expenses as a percentage of average
daily net assets were 1.42% for AIM V.I. High Yield Fund.



From time to time, the Alliance Technology Portfolio's investment adviser, in
its own discretion, may voluntarily waive all or part of its fees and/or
voluntarily assume certain portfolio expenses. An expense cap of 1.20% which was
in effect during 1999, is no longer in effect as of May 1, 2000. Therefore, the
expenses shown in the above table have been restated to reflect current fees
without the cap.


The Underlying Fund information above was provided by the Underlying Funds and
was not independently verified by the Company

NET ANNUAL RATES OF INVESTMENT

Taking into account the 0.90% charge to the Separate Account and the assumed
0.85% charge for the Underlying Fund advisory fees and operating expenses, the
gross annual rates of investment return of 0%, 6% and 12% correspond to net
annual rates of -1.75%, 4.25%, 10.25%, respectively.

The hypothetical returns shown in the table do not reflect any charges for
income taxes against the Separate Account since no charges are currently made.
However, if in the future such charges are made in order to produce illustrated
death benefits and cash values, the gross annual investment rate of return would
have to exceed 0%, 6% or 12% by a sufficient amount to cover the tax charges.

UPON REQUEST, THE COMPANY WILL PROVIDE A COMPARABLE ILLUSTRATION BASED UPON THE
PROPOSED INSURED'S AGE, SEX, AND UNDERWRITING CLASSIFICATION, AND THE REQUESTED
FACE AMOUNT, SUM INSURED OPTION, AND RIDERS.

                                      C-2
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY
                  GROUP VARI-EXCEPTIONAL LIFE PLUS CERTIFICATE

                                                               NON-SMOKER AGE 45

                                                SPECIFIED FACE AMOUNT = $250,000

                                                            SUM INSURED OPTION 1

                       CURRENT COST OF INSURANCE CHARGES


<TABLE>
<CAPTION>
                PREMIUMS             HYPOTHETICAL 0%                  HYPOTHETICAL 6%                 HYPOTHETICAL 12%
                PAID PLUS        GROSS INVESTMENT RETURN          GROSS INVESTMENT RETURN          GROSS INVESTMENT RETURN
                INTEREST     -------------------------------  -------------------------------  -------------------------------
 CERTIFICATE      AT 5%      SURRENDER  CERTIFICATE   DEATH   SURRENDER  CERTIFICATE   DEATH   SURRENDER  CERTIFICATE   DEATH
    YEAR      PER YEAR (1)     VALUE     VALUE (2)   BENEFIT    VALUE     VALUE (2)   BENEFIT    VALUE     VALUE (2)   BENEFIT
 -----------  -------------  ---------  -----------  -------  ---------  -----------  -------  ---------  -----------  -------
 <S>          <C>            <C>        <C>          <C>      <C>        <C>          <C>      <C>        <C>          <C>
      1            4,410          63       3,448     250,000       289       3,674    250,000       516       3,901    250,000
      2            9,041       2,946       6,799     250,000     3,614       7,467    250,000     4,310       8,163    250,000
      3           13,903       7,923      10,054     250,000     9,252      11,383    250,000    10,692      12,823    250,000
      4           19,008      12,145      13,211     250,000    14,357      15,423    250,000    16,851      17,917    250,000
      5           24,368      16,271      16,271     250,000    19,591      19,591    250,000    23,489      23,489    250,000
      6           29,996      19,233      19,233     250,000    23,892      23,892    250,000    29,588      29,588    250,000
      7           35,906      22,092      22,092     250,000    28,324      28,324    250,000    36,259      36,259    250,000
      8           42,112      24,850      24,850     250,000    32,892      32,892    250,000    43,565      43,565    250,000
      9           48,627      27,505      27,505     250,000    37,602      37,602    250,000    51,569      51,569    250,000
     10           55,469      30,055      30,055     250,000    42,455      42,455    250,000    60,342      60,342    250,000
     11           62,652      32,581      32,581     250,000    47,571      47,571    250,000    70,124      70,124    250,000
     12           70,195      34,972      34,972     250,000    52,828      52,828    250,000    80,859      80,859    250,000
     13           78,114      37,225      37,225     250,000    58,230      58,230    250,000    92,654      92,654    250,000
     14           86,430      39,345      39,345     250,000    63,790      63,790    250,000   105,636     105,636    250,000
     15           95,161      41,322      41,322     250,000    69,510      69,510    250,000   119,936     119,936    250,000
     16          104,330      43,146      43,146     250,000    75,391      75,391    250,000   135,705     135,705    250,000
     17          113,956      44,838      44,838     250,000    81,463      81,463    250,000   153,134     153,134    250,000
     18          124,064      46,386      46,386     250,000    87,731      87,731    250,000   172,418     172,418    250,000
     19          134,677      47,779      47,779     250,000    94,198      94,198    250,000   193,783     193,783    250,000
     20          145,821      49,002      49,002     250,000   100,872     100,872    250,000   217,447     217,447    265,285
   Age 60         95,161      41,322      41,322     250,000    69,510      69,510    250,000   119,936     119,936    250,000
   Age 65        145,821      49,002      49,002     250,000   100,872     100,872    250,000   217,447     217,447    265,285
   Age 70        210,477      51,743      51,743     250,000   137,502     137,502    250,000   376,009     376,009    436,170
   Age 75        292,995      46,948      46,948     250,000   181,478     181,478    250,000   631,123     631,123    675,302
</TABLE>


(1) Assumes a $4,200 premium is paid at the beginning of each Certificate year.
    Values will be different if premiums are paid with a different frequency or
    in different amounts.

(2) Assumes that no Certificate loan has been made. Excessive loans or
    withdrawals may cause this Certificate to lapse because of insufficient
    Certificate Value.


THE HYPOTHETICAL INVESTMENT RATES OF RETURN ARE ILLUSTRATIVE ONLY, AND SHOULD
NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT RATES OF RETURN.
ACTUAL INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN, AND WILL DEPEND
ON A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS BY A CERTIFICATE
OWNER, AND THE DIFFERENT INVESTMENT RATES OF RETURN FOR THE UNDERLYING FUNDS.
THE SURRENDER VALUE OF UNITS, CERTIFICATE VALUE, AND DEATH BENEFIT FOR A
CERTIFICATE WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL RATES OF
INVESTMENT RETURN AVERAGED 0%, 6% AND 12% OVER A PERIOD OF YEARS, BUT FLUCTUATED
ABOVE AND BELOW THOSE AVERAGES FOR INDIVIDUAL CERTIFICATE YEARS, OR IF ANY
PREMIUMS WERE ALLOCATED OR CERTIFICATE VALUE TRANSFERRED TO THE FIXED ACCOUNT.
NO REPRESENTATIONS CAN BE MADE THAT THESE HYPOTHETICAL INVESTMENT RATES OF
RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.


                                      C-3
<PAGE>

                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY
                  GROUP VARI-EXCEPTIONAL LIFE PLUS CERTIFICATE


                                                               NON-SMOKER AGE 45

                                                SPECIFIED FACE AMOUNT = $250,000

                                                            SUM INSURED OPTION 1

                      GUARANTEED COST OF INSURANCE CHARGES


<TABLE>
<CAPTION>
                PREMIUMS             HYPOTHETICAL 0%                  HYPOTHETICAL 6%                 HYPOTHETICAL 12%
                PAID PLUS        GROSS INVESTMENT RETURN          GROSS INVESTMENT RETURN          GROSS INVESTMENT RETURN
                INTEREST     -------------------------------  -------------------------------  -------------------------------
 CERTIFICATE      AT 5%      SURRENDER  CERTIFICATE   DEATH   SURRENDER  CERTIFICATE   DEATH   SURRENDER  CERTIFICATE   DEATH
    YEAR      PER YEAR (1)     VALUE     VALUE (2)   BENEFIT    VALUE     VALUE (2)   BENEFIT    VALUE     VALUE (2)   BENEFIT
 -----------  -------------  ---------  -----------  -------  ---------  -----------  -------  ---------  -----------  -------
 <S>          <C>            <C>        <C>          <C>      <C>        <C>          <C>      <C>        <C>          <C>
      1            4,410           0       2,643     250,000         0       2,831    250,000         0       3,020    250,000
      2            9,041       1,326       5,179     250,000     1,867       5,721    250,000     2,433       6,287    250,000
      3           13,903       5,476       7,607     250,000     6,537       8,669    250,000     7,691       9,822    250,000
      4           19,008       8,855       9,921     250,000    10,603      11,669    250,000    12,581      13,647    250,000
      5           24,368      12,121      12,121     250,000    14,723      14,723    250,000    17,791      17,791    250,000
      6           29,996      14,203      14,203     250,000    17,828      17,828    250,000    22,282      22,282    250,000
      7           35,906      16,155      16,155     250,000    20,973      20,973    250,000    27,144      27,144    250,000
      8           42,112      17,969      17,969     250,000    24,149      24,149    250,000    32,409      32,409    250,000
      9           48,627      19,632      19,632     250,000    27,346      27,346    250,000    38,108      38,108    250,000
     10           55,469      21,130      21,130     250,000    30,550      30,550    250,000    44,277      44,277    250,000
     11           62,652      22,516      22,516     250,000    33,837      33,837    250,000    51,081      51,081    250,000
     12           70,195      23,722      23,722     250,000    37,128      37,128    250,000    58,484      58,484    250,000
     13           78,114      24,739      24,739     250,000    40,413      40,413    250,000    66,554      66,554    250,000
     14           86,430      25,559      25,559     250,000    43,688      43,688    250,000    75,367      75,367    250,000
     15           95,161      26,168      26,168     250,000    46,943      46,943    250,000    85,012      85,012    250,000
     16          104,330      26,539      26,539     250,000    50,153      50,153    250,000    95,578      95,578    250,000
     17          113,956      26,648      26,648     250,000    53,300      53,300    250,000   107,177     107,177    250,000
     18          124,064      26,456      26,456     250,000    56,352      56,352    250,000   119,932     119,932    250,000
     19          134,677      25,914      25,914     250,000    59,268      59,268    250,000   133,987     133,987    250,000
     20          145,821      24,976      24,976     250,000    62,009      62,009    250,000   149,520     149,520    250,000
   Age 60         95,161      26,168      26,168     250,000    46,943      46,943    250,000    85,012      85,012    250,000
   Age 65        145,821      24,976      24,976     250,000    62,009      62,009    250,000   149,520     149,520    250,000
   Age 70        210,477      12,774      12,774     250,000    71,868      71,868    250,000   257,719     257,719    298,953
   Age 75        292,995           0           0     250,000    68,925      68,925    250,000   433,431     433,431    463,772
</TABLE>


(1) Assumes a $4,200 premium is paid at the beginning of each Certificate year.
    Values will be different if premiums are paid with a different frequency or
    in different amounts.

(2) Assumes that no Certificate loan has been made. Excessive loans or
    withdrawals may cause this Certificate to lapse because of insufficient
    Certificate Value.


THE HYPOTHETICAL INVESTMENT RATES OF RETURN ARE ILLUSTRATIVE ONLY, AND SHOULD
NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT RATES OF RETURN.
ACTUAL INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN, AND WILL DEPEND
ON A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS BY A CERTIFICATE
OWNER, AND THE DIFFERENT INVESTMENT RATES OF RETURN FOR THE UNDERLYING FUNDS.
THE SURRENDER VALUE OF UNITS, CERTIFICATE VALUE, AND DEATH BENEFIT FOR A
CERTIFICATE WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL RATES OF
INVESTMENT RETURN AVERAGED 0%, 6% AND 12% OVER A PERIOD OF YEARS, BUT FLUCTUATED
ABOVE AND BELOW THOSE AVERAGES FOR INDIVIDUAL CERTIFICATE YEARS, OR IF ANY
PREMIUMS WERE ALLOCATED OR CERTIFICATE VALUE TRANSFERRED TO THE FIXED ACCOUNT.
NO REPRESENTATIONS CAN BE MADE THAT THESE HYPOTHETICAL INVESTMENT RATES OF
RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.


                                      C-4
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY
                  GROUP VARI-EXCEPTIONAL LIFE PLUS CERTIFICATE

                                                               NON-SMOKER AGE 30

                                                 SPECIFIED FACE AMOUNT = $75,000

                                                            SUM INSURED OPTION 2

                       CURRENT COST OF INSURANCE CHARGES


<TABLE>
<CAPTION>
                PREMIUMS             HYPOTHETICAL 0%                  HYPOTHETICAL 6%                  HYPOTHETICAL 12%
                PAID PLUS        GROSS INVESTMENT RETURN          GROSS INVESTMENT RETURN           GROSS INVESTMENT RETURN
                INTEREST     -------------------------------  -------------------------------  ---------------------------------
 CERTIFICATE      AT 5%      SURRENDER  CERTIFICATE   DEATH   SURRENDER  CERTIFICATE   DEATH   SURRENDER  CERTIFICATE    DEATH
    YEAR      PER YEAR (1)     VALUE     VALUE (2)   BENEFIT    VALUE     VALUE (2)   BENEFIT    VALUE     VALUE (2)    BENEFIT
 -----------  -------------  ---------  -----------  -------  ---------  -----------  -------  ---------  -----------  ---------
 <S>          <C>            <C>        <C>          <C>      <C>        <C>          <C>      <C>        <C>          <C>
      1            1,470         238       1,162      76,162       314       1,238     76,238       390       1,314       76,314
      2            3,014       1,249       2,299      77,299     1,474       2,524     77,524     1,707       2,757       77,757
      3            4,634       2,923       3,412      78,412     3,369       3,859     78,859     3,853       4,343       79,343
      4            6,336       4,256       4,501      79,501     5,001       5,245     80,245     5,840       6,085       81,085
      5            8,123       5,564       5,564      80,564     6,683       6,683     81,683     7,997       7,997       82,997
      6            9,999       6,603       6,603      81,603     8,176       8,176     83,176    10,096      10,096       85,096
      7           11,969       7,617       7,617      82,617     9,724       9,724     84,724    12,401      12,401       87,401
      8           14,037       8,606       8,606      83,606    11,328      11,328     86,328    14,931      14,931       89,931
      9           16,209       9,570       9,570      84,570    12,992      12,992     87,992    17,708      17,708       92,708
     10           18,490      10,509      10,509      85,509    14,715      14,715     89,715    20,755      20,755       95,755
     11           20,884      11,452      11,452      86,452    16,540      16,540     91,540    24,154      24,154       99,154
     12           23,398      12,371      12,371      87,371    18,434      18,434     93,434    27,892      27,892      102,892
     13           26,038      13,267      13,267      88,267    20,401      20,401     95,401    32,004      32,004      107,004
     14           28,810      14,139      14,139      89,139    22,443      22,443     97,443    36,527      36,527      111,527
     15           31,720      14,988      14,988      89,988    24,562      24,562     99,562    41,503      41,503      116,503
     16           34,777      15,811      15,811      90,811    26,760      26,760    101,760    46,977      46,977      121,977
     17           37,985      16,610      16,610      91,610    29,041      29,041    104,041    52,998      52,998      127,998
     18           41,355      17,383      17,383      92,383    31,406      31,406    106,406    59,622      59,622      134,622
     19           44,892      18,131      18,131      93,131    33,858      33,858    108,858    66,909      66,909      141,909
     20           48,607      18,853      18,853      93,853    36,400      36,400    111,400    74,926      74,926      149,926
   Age 60         97,665      24,302      24,302      99,302    67,182      67,182    142,182   215,482     215,482      290,482
   Age 65        132,771      25,324      25,324     100,324    86,410      86,410    161,410   354,973     354,973      433,067
   Age 70        177,576      24,556      24,556      99,556   108,080     108,080    183,080   578,929     578,929      671,558
   Age 75        234,759      21,114      21,114      96,114   131,532     131,532    206,532   938,907     938,907    1,013,907
</TABLE>


(1) Assumes a $1,400 premium is paid at the beginning of each Certificate year.
    Values will be different if premiums are paid with a different frequency or
    in different amounts.

(2) Assumes that no Certificate loan has been made. Excessive loans or
    withdrawals may cause this Certificate to lapse because of insufficient
    Certificate Value.


THE HYPOTHETICAL INVESTMENT RATES OF RETURN ARE ILLUSTRATIVE ONLY, AND SHOULD
NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT RATES OF RETURN.
ACTUAL INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN, AND WILL DEPEND
ON A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS BY A CERTIFICATE
OWNER, AND THE DIFFERENT INVESTMENT RATES OF RETURN FOR THE UNDERLYING FUNDS.
THE SURRENDER VALUE OF UNITS, CERTIFICATE VALUE, AND DEATH BENEFIT FOR A
CERTIFICATE WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL RATES OF
INVESTMENT RETURN AVERAGED 0%, 6% AND 12% OVER A PERIOD OF YEARS, BUT FLUCTUATED
ABOVE AND BELOW THOSE AVERAGES FOR INDIVIDUAL CERTIFICATE YEARS, OR IF ANY
PREMIUMS WERE ALLOCATED OR CERTIFICATE VALUE TRANSFERRED TO THE FIXED ACCOUNT.
NO REPRESENTATIONS CAN BE MADE THAT THESE HYPOTHETICAL INVESTMENT RATES OF
RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.


                                      C-5
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY
                  GROUP VARI-EXCEPTIONAL LIFE PLUS CERTIFICATE

                                                               NON-SMOKER AGE 30

                                                 SPECIFIED FACE AMOUNT = $75,000

                                                            SUM INSURED OPTION 2

                      GUARANTEED COST OF INSURANCE CHARGES


<TABLE>
<CAPTION>
                PREMIUMS             HYPOTHETICAL 0%                  HYPOTHETICAL 6%                 HYPOTHETICAL 12%
                PAID PLUS        GROSS INVESTMENT RETURN          GROSS INVESTMENT RETURN          GROSS INVESTMENT RETURN
                INTEREST     -------------------------------  -------------------------------  -------------------------------
 CERTIFICATE      AT 5%      SURRENDER  CERTIFICATE   DEATH   SURRENDER  CERTIFICATE   DEATH   SURRENDER  CERTIFICATE   DEATH
    YEAR      PER YEAR (1)     VALUE     VALUE (2)   BENEFIT    VALUE     VALUE (2)   BENEFIT    VALUE     VALUE (2)   BENEFIT
 -----------  -------------  ---------  -----------  -------  ---------  -----------  -------  ---------  -----------  -------
 <S>          <C>            <C>        <C>          <C>      <C>        <C>          <C>      <C>        <C>          <C>
      1            1,470          39         964      75,964       105       1,029     76,029       170       1,094     76,094
      2            3,014         855       1,905      76,905     1,046       2,096     77,096     1,245       2,295     77,295
      3            4,634       2,336       2,825      77,825     2,714       3,203     78,203     3,124       3,614     78,614
      4            6,336       3,479       3,724      78,724     4,106       4,351     79,351     4,815       5,060     80,060
      5            8,123       4,597       4,597      79,597     5,538       5,538     80,538     6,643       6,643     81,643
      6            9,999       5,449       5,449      80,449     6,768       6,768     81,768     8,380       8,380     83,380
      7           11,969       6,276       6,276      81,276     8,039       8,039     83,039    10,282      10,282     85,282
      8           14,037       7,079       7,079      82,079     9,352       9,352     84,352    12,365      12,365     87,365
      9           16,209       7,856       7,856      82,856    10,708      10,708     85,708    14,646      14,646     89,646
     10           18,490       8,607       8,607      83,607    12,106      12,106     87,106    17,142      17,142     92,142
     11           20,884       9,355       9,355      84,355    13,581      13,581     88,581    19,921      19,921     94,921
     12           23,398      10,076      10,076      85,076    15,103      15,103     90,103    22,968      22,968     97,968
     13           26,038      10,772      10,772      85,772    16,677      16,677     91,677    26,313      26,313    101,313
     14           28,810      11,439      11,439      86,439    18,301      18,301     93,301    29,982      29,982    104,982
     15           31,720      12,080      12,080      87,080    19,978      19,978     94,978    34,010      34,010    109,010
     16           34,777      12,690      12,690      87,690    21,705      21,705     96,705    38,429      38,429    113,429
     17           37,985      13,271      13,271      88,271    23,486      23,486     98,486    43,278      43,278    118,278
     18           41,355      13,821      13,821      88,821    25,321      25,321    100,321    48,601      48,601    123,601
     19           44,892      14,338      14,338      89,338    27,210      27,210    102,210    54,442      54,442    129,442
     20           48,607      14,822      14,822      89,822    29,153      29,153    104,153    60,854      60,854    135,854
   Age 60         97,665      17,084      17,084      92,084    51,109      51,109    126,109   171,395     171,395    246,395
   Age 65        132,771      15,505      15,505      90,505    62,928      62,928    137,928   279,005     279,005    354,005
   Age 70        177,576      10,569      10,569      85,569    73,422      73,422    148,422   449,265     449,265    524,265
   Age 75        234,759         261         261      75,261    79,653      79,653    154,653   718,334     718,334    793,334
</TABLE>


(1) Assumes a $1,400 premium is paid at the beginning of each Certificate year.
    Values will be different if premiums are paid with a different frequency or
    in different amounts.

(2) Assumes that no Certificate loan has been made. Excessive loans or
    withdrawals may cause this Certificate to lapse because of insufficient
    Certificate Value.


THE HYPOTHETICAL INVESTMENT RATES OF RETURN ARE ILLUSTRATIVE ONLY, AND SHOULD
NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT RATES OF RETURN.
ACTUAL INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN, AND WILL DEPEND
ON A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS BY A CERTIFICATE
OWNER, AND THE DIFFERENT INVESTMENT RATES OF RETURN FOR THE UNDERLYING FUNDS.
THE SURRENDER VALUE OF UNITS, CERTIFICATE VALUE, AND DEATH BENEFIT FOR A
CERTIFICATE WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL RATES OF
INVESTMENT RETURN AVERAGED 0%, 6% AND 12% OVER A PERIOD OF YEARS, BUT FLUCTUATED
ABOVE AND BELOW THOSE AVERAGES FOR INDIVIDUAL CERTIFICATE YEARS, OR IF ANY
PREMIUMS WERE ALLOCATED OR CERTIFICATE VALUE TRANSFERRED TO THE FIXED ACCOUNT.
NO REPRESENTATIONS CAN BE MADE THAT THESE HYPOTHETICAL INVESTMENT RATES OF
RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.


                                      C-6
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY
                  GROUP VARI-EXCEPTIONAL LIFE PLUS CERTIFICATE

                                                               NON-SMOKER AGE 45

                                                SPECIFIED FACE AMOUNT = $250,000

                                                            SUM INSURED OPTION 3

                       CURRENT COST OF INSURANCE CHARGES


<TABLE>
<CAPTION>
                PREMIUMS             HYPOTHETICAL 0%                  HYPOTHETICAL 6%                  HYPOTHETICAL 12%
                PAID PLUS        GROSS INVESTMENT RETURN          GROSS INVESTMENT RETURN           GROSS INVESTMENT RETURN
                INTEREST     -------------------------------  -------------------------------  ---------------------------------
 CERTIFICATE      AT 5%      SURRENDER  CERTIFICATE   DEATH   SURRENDER  CERTIFICATE   DEATH   SURRENDER  CERTIFICATE    DEATH
    YEAR      PER YEAR (1)     VALUE     VALUE (2)   BENEFIT    VALUE     VALUE (2)   BENEFIT    VALUE     VALUE (2)    BENEFIT
 -----------  -------------  ---------  -----------  -------  ---------  -----------  -------  ---------  -----------  ---------
 <S>          <C>            <C>        <C>          <C>      <C>        <C>          <C>      <C>        <C>          <C>
      1           13,818        7,650      11,931    250,000     8,396      12,677    250,000     9,142       13,424     250,000
      2           28,327       18,143      23,609    250,000    20,382      25,848    250,000    22,711       28,177     250,000
      3           43,561       32,907      35,038    250,000    37,402      39,533    250,000    42,266       44,398     250,000
      4           59,557       45,157      46,222    250,000    52,689      53,755    250,000    61,169       62,235     250,000
      5           76,353       57,169      57,169    250,000    68,538      68,538    250,000    81,858       81,858     250,000
      6           93,989       67,883      67,883    250,000    83,909      83,909    250,000   103,418      103,418     277,160
      7          112,506       78,366      78,366    250,000    99,880      99,880    259,688   127,004      127,004     330,211
      8          131,950       88,626      88,626    250,000   116,394     116,394    293,313   152,805      152,805     385,070
      9          152,365       98,670      98,670    250,000   133,468     133,468    325,663   181,026      181,026     441,704
     10          173,801      108,464     108,464    257,059   151,113     151,113    358,138   211,881      211,881     502,158
     11          196,309      118,295     118,295    272,080   169,750     169,750    390,425   246,167      246,167     566,185
     12          219,943      127,864     127,864    285,137   189,018     189,018    421,509   283,680      283,680     632,606
     13          244,758      137,172     137,172    296,292   208,930     208,930    451,290   324,712      324,712     701,377
     14          270,814      146,225     146,225    307,072   229,506     229,506    481,962   369,585      369,585     776,128
     15          298,173      155,022     155,022    316,244   250,755     250,755    511,540   418,638      418,638     854,022
     16          326,899      163,553     163,553    325,471   272,673     272,673    542,619   472,213      472,213     939,704
     17          357,062      171,857     171,857    331,684   295,330     295,330    569,986   530,813      530,813   1,024,470
     18          388,733      179,923     179,923    338,256   318,723     318,723    599,199   594,856      594,856   1,118,330
     19          421,988      187,754     187,754    343,589   342,867     342,867    627,446   664,828      664,828   1,216,634
     20          456,905      195,352     195,352    347,726   367,780     367,780    654,648   741,262      741,262   1,319,446
   Age 60        298,173      155,022     155,022    316,244   250,755     250,755    511,540   418,638      418,638     854,022
   Age 65        456,905      195,352     195,352    347,726   367,780     367,780    654,648   741,262      741,262   1,319,446
   Age 70        659,493      229,543     229,543    362,679   503,524     503,524    795,568  1,240,052   1,240,052   1,959,282
   Age 75        918,052      257,837     257,837    366,128   659,088     659,088    935,905  2,004,303   2,004,303   2,846,110
</TABLE>


(1) Assumes a $13,160 premium is paid at the beginning of each Certificate year.
    Values will be different if premiums are paid with a different frequency or
    in different amounts.

(2) Assumes that no Certificate loan has been made. Excessive loans or
    withdrawals may cause this Certificate to lapse because of insufficient
    Certificate Value.


THE HYPOTHETICAL INVESTMENT RATES OF RETURN ARE ILLUSTRATIVE ONLY, AND SHOULD
NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT RATES OF RETURN.
ACTUAL INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN, AND WILL DEPEND
ON A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS BY A CERTIFICATE
OWNER, AND THE DIFFERENT INVESTMENT RATES OF RETURN FOR THE UNDERLYING FUNDS.
THE SURRENDER VALUE OF UNITS, CERTIFICATE VALUE, AND DEATH BENEFIT FOR A
CERTIFICATE WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL RATES OF
INVESTMENT RETURN AVERAGED 0%, 6% AND 12% OVER A PERIOD OF YEARS, BUT FLUCTUATED
ABOVE AND BELOW THOSE AVERAGES FOR INDIVIDUAL CERTIFICATE YEARS, OR IF ANY
PREMIUMS WERE ALLOCATED OR CERTIFICATE VALUE TRANSFERRED TO THE FIXED ACCOUNT.
NO REPRESENTATIONS CAN BE MADE THAT THESE HYPOTHETICAL INVESTMENT RATES OF
RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.


                                      C-7
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY
                  GROUP VARI-EXCEPTIONAL LIFE PLUS CERTIFICATE

                                                               NON-SMOKER AGE 45

                                                SPECIFIED FACE AMOUNT = $250,000

                                                            SUM INSURED OPTION 3

                      GUARANTEED COST OF INSURANCE CHARGES


<TABLE>
<CAPTION>
                PREMIUMS             HYPOTHETICAL 0%                  HYPOTHETICAL 6%                  HYPOTHETICAL 12%
                PAID PLUS        GROSS INVESTMENT RETURN          GROSS INVESTMENT RETURN           GROSS INVESTMENT RETURN
                INTEREST     -------------------------------  -------------------------------  ---------------------------------
 CERTIFICATE      AT 5%      SURRENDER  CERTIFICATE   DEATH   SURRENDER  CERTIFICATE   DEATH   SURRENDER  CERTIFICATE    DEATH
    YEAR      PER YEAR (1)     VALUE     VALUE (2)   BENEFIT    VALUE     VALUE (2)   BENEFIT    VALUE     VALUE (2)    BENEFIT
 -----------  -------------  ---------  -----------  -------  ---------  -----------  -------  ---------  -----------  ---------
 <S>          <C>            <C>        <C>          <C>      <C>        <C>          <C>      <C>        <C>          <C>
      1           13,818        5,977      10,259    250,000     6,632      10,914    250,000     7,287       11,569     250,000
      2           28,327       14,818      20,284    250,000    16,771      22,238    250,000    18,805       24,271     250,000
      3           43,561       27,947      30,079    250,000    31,859      33,990    250,000    36,094       38,226     250,000
      4           59,557       38,579      39,645    250,000    45,122      46,188    250,000    52,495       53,561     250,000
      5           76,353       48,990      48,990    250,000    58,857      58,857    250,000    70,430       70,430     250,000
      6           93,989       58,117      58,117    250,000    72,020      72,020    250,000    88,998       88,998     250,000
      7          112,506       67,024      67,024    250,000    85,697      85,697    250,000   109,330      109,330     284,257
      8          131,950       75,712      75,712    250,000    99,914      99,914    251,783   131,459      131,459     331,278
      9          152,365       84,183      84,183    250,000   114,541     114,541    279,480   155,531      155,531     379,496
     10          173,801       92,435      92,435    250,000   129,556     129,556    307,047   181,685      181,685     430,594
     11          196,309      100,733     100,733    250,000   145,309     145,309    334,211   210,568      210,568     484,306
     12          219,943      108,841     108,841    250,000   161,503     161,503    360,152   241,995      241,995     539,649
     13          244,758      116,710     116,710    252,093   178,145     178,145    384,793   276,182      276,182     596,553
     14          270,814      124,307     124,307    261,045   195,228     195,228    409,979   313,340      313,340     658,014
     15          298,173      131,639     131,639    268,544   212,759     212,759    434,028   353,716      353,716     721,580
     16          326,899      138,688     138,688    275,989   230,703     230,703    459,099   397,509      397,509     791,042
     17          357,062      145,473     145,473    280,763   249,087     249,087    480,738   445,034      445,034     858,916
     18          388,733      151,973     151,973    285,709   267,866     267,866    503,588   496,504      496,504     933,428
     19          421,988      158,181     158,181    289,470   287,016     287,016    525,239   552,180      552,180   1,010,490
     20          456,905      164,098     164,098    292,094   306,523     306,523    545,611   612,358      612,358   1,089,998
   Age 60        298,173      131,639     131,639    268,544   212,759     212,759    434,028   353,716      353,716     721,580
   Age 65        456,905      164,098     164,098    292,094   306,523     306,523    545,611   612,358      612,358   1,089,998
   Age 70        659,493      189,284     189,284    299,069   408,591     408,591    645,574   991,711      991,711   1,566,903
   Age 75        918,052      207,364     207,364    294,456   516,092     516,092    732,851  1,535,814   1,535,814   2,180,855
</TABLE>


(1) Assumes a $13,160 premium is paid at the beginning of each Certificate year.
    Values will be different if premiums are paid with a different frequency or
    in different amounts.

(2) Assumes that no Certificate loan has been made. Excessive loans or
    withdrawals may cause this Certificate to lapse because of insufficient
    Certificate Value.


THE HYPOTHETICAL INVESTMENT RATES OF RETURN ARE ILLUSTRATIVE ONLY, AND SHOULD
NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT RATES OF RETURN.
ACTUAL INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN, AND WILL DEPEND
ON A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS BY A CERTIFICATE
OWNER, AND THE DIFFERENT INVESTMENT RATES OF RETURN FOR THE UNDERLYING FUNDS.
THE SURRENDER VALUE OF UNITS, CERTIFICATE VALUE, AND DEATH BENEFIT FOR A
CERTIFICATE WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL RATES OF
INVESTMENT RETURN AVERAGED 0%, 6% AND 12% OVER A PERIOD OF YEARS, BUT FLUCTUATED
ABOVE AND BELOW THOSE AVERAGES FOR INDIVIDUAL CERTIFICATE YEARS, OR IF ANY
PREMIUMS WERE ALLOCATED OR CERTIFICATE VALUE TRANSFERRED TO THE FIXED ACCOUNT.
NO REPRESENTATIONS CAN BE MADE THAT THESE HYPOTHETICAL INVESTMENT RATES OF
RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.


                                      C-8
<PAGE>
                                   APPENDIX D
                    CALCULATION OF MAXIMUM SURRENDER CHARGES

A separate surrender charge may be calculated upon issuance of the Certificate
and upon each increase in the Face Amount. The maximum surrender charge
calculated upon issuance of the Certificate is equal to $8.50 per thousand
dollars of the initial Face Amount plus up to 50% (less any premium expense
charge not associated with state and local premium taxes) of the Guideline
Annual Premium, depending on the group to which the Policy is issued. The
maximum surrender charge for an increase in the Face Amount is $8.50 per
thousand dollars of increase, plus up to 50% (less any premium expense charge
not associated with state and local premium taxes) of the Guideline Annual
Premium for the increase. The calculation may be summarized in the following
formula:

<TABLE>
<S>                         <C>
                            (8.5 X Face Amount) + (up to 50% - Guideline Annual Premium)
Maximum Surrender Charge =  ------------------------------------------------------------
                                                        1000
</TABLE>

A further limitation is imposed based on the Standard Nonforfeiture Law of each
state. The maximum surrender charges upon issuance of the Certificate and upon
each increase in the Face Amount are shown in the table. During the first two
Certificate years following issue or an increase in the Face Amount, the actual
surrender charge may be less than the maximum. See CHARGES AND DEDUCTIONS --
"Surrender Charge."

The maximum surrender charge remains level for up to the first 24 Certificate
months, reduces uniformly for the balance of the surrender charge period, and is
zero thereafter. The actual surrender charge imposed may be less than the
maximum.

The Factors used in calculating the maximum surrender charges vary with the
issue Age and Underwriting Class as indicated in the following table.

                                      D-1
<PAGE>
                 MAXIMUM SURRENDER CHARGE PER $1000 FACE AMOUNT

<TABLE>
<CAPTION>
 Age at                         Age at
Issue or   Unisex     Unisex   Issue or   Unisex     Unisex
Increase  Nonsmoker   Smoker   Increase  Nonsmoker   Smoker
- --------  ---------   ------   --------  ---------   ------
<S>       <C>         <C>      <C>       <C>         <C>
   0                  14.89       41       24.90     28.00
   1                  14.84       42       25.40     28.70
   2                  15.00       43       25.95     29.45
   3                  15.17       44       26.55     30.25
   4                  15.35       45       27.15     31.10
   5                  15.53       46       27.85     32.00
   6                  15.73       47       28.55     32.95
   7                  15.94       48       29.30     34.00
   8                  16.16       49       30.10     35.10
   9                  16.39       50       31.00     36.30
   10                 16.64       51       31.95     37.55
   11                 16.91       52       32.95     38.90
   12                 17.18       53       34.05     40.35
   13                 17.47       54       35.25     41.95
   14                 17.70       55       36.50     43.60
   15                 18.08       56       37.85     45.35
   16                 18.38       57       39.35     47.25
   17                 18.67       58       40.95     49.30
   18       17.15     18.98       59       42.70     51.50
   19       17.40     19.29       60       44.60     53.85
   20       17.65     19.62       61       46.60     56.40
   21       17.92     19.95       62       48.85     56.34
   22       18.20     20.25       63       51.25     56.26
   23       18.49     20.50       64       53.85     56.18
   24       18.80     20.75       65       56.03     56.10
   25       19.13     21.00       66       55.90     56.01
   26       19.48     21.25       67       55.74     55.90
   27       19.85     21.55       68       55.58     55.76
   28       20.24     21.85       69       55.41     55.63
   29       20.60     22.20       70       55.27     55.49
   30       20.85     22.50       71       55.12     55.38
   31       21.10     22.85       72       54.96     55.29
   32       21.40     23.25       73       54.85     55.23
   33       21.70     23.65       74       54.75     55.19
   34       22.05     24.10       75       54.64     55.16
   35       22.35     24.55       76       54.52     55.10
   36       22.75     25.05       77       54.36     55.01
   37       23.10     25.55       78       54.18     54.86
   38       23.50     26.10       79       53.97     54.68
   39       23.95     26.70       80       53.75     54.49
   40       24.40     27.35
</TABLE>

                                      D-2
<PAGE>
                                    EXAMPLES

For the purposes of these examples, assume that a unisex, Age 35 non-smoker
purchases a $100,000 Certificate. In this example the Guideline Annual Premium
("GAP") equals $1,032.25. The maximum surrender charge is calculated as follows:

    (1) Deferred Administrative Charge                                   $850.00
       ($8.50/$1,000 of Face Amount)

    (2) Deferred Sales Charge                                            $516.13
       (50% X GAP)

                                                                     -----------

                                                                       $1,366.13

    Maximum surrender charge per Table (22.35 X 100)                   $2,235.00

During the first two Certificate years after the Date of Issue, the actual
surrender charge is the smaller of the maximum surrender charge and the
following sum:

    (1) Deferred Administrative Charge ($8.50/$1,000 of Face Amount)     $850.00

    (2) Deferred Sales Charge                                             Varies
       (not to exceed 30% of premiums received, up to one GAP,
       plus 9% of premiums received in excess of one GAP)

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

                                                              Sum of (1) and (2)

The maximum surrender charge is $1,366.13. All premiums are associated with the
initial Face Amount unless the Face Amount is increased.

Example 1:

Assume the Certificate Owner surrenders the Certificate in the 10th Certificate
month, having paid total premiums of $900. The actual surrender charge would be
$1,120.

Example 2:

Assume the Certificate Owner surrenders the Certificate in the 120th Certificate
month. Also assume that after the 24th Certificate month, the maximum surrender
charge decreases by 1/156 per month, thereby reaching zero at the end of the
15th Certificate year. In this example, the maximum surrender charge would be
$525.43.

                                      D-3
<PAGE>
                                   APPENDIX E
                            PERFORMANCE INFORMATION

The Certificates were first offered to the public in 1998. However, the Company
may advertise "Total Return" and "Average Annual Total Return" performance
information based on the periods that the Underlying Funds have been in
existence (Tables I(A) and I(B)). The results for any period prior to the
Certificates being offered will be calculated as if the Certificates had been
offered during that period of time, with all charges assumed to be those
applicable to the Sub-Accounts, the Underlying Funds, and (in Table I) under a
"representative" Certificate that is surrendered at the end of the applicable
period. For more information on charges under the Certificates, see CHARGES AND
DEDUCTIONS.

Performance information may be compared, in reports and promotional literature,
to: (1) the Standard & Poor's 500 Stock Index ("S&P 500"), Dow Jones Industrial
Average ("DJIA"), Shearson Lehman Aggregate Bond Index or other unmanaged
indices so that investors may compare results with those of a group of unmanaged
securities widely regarded by investors as representative of the securities
markets in general; (2) other groups of variable life separate accounts or other
investment products tracked by Lipper Inc., a widely used independent research
firm which ranks mutual funds and other investment products by overall
performance, investment objectives, and assets, or tracked by other services,
companies, publications, or persons, such as Morningstar, Inc., who rank such
investment products on overall performance or other criteria; or (3) the
Consumer Price Index (a measure for inflation) to assess the real rate of return
from an investment. Unmanaged indices may assume the reinvestment of dividends
but generally do not reflect deductions for administrative and management costs
and expenses.

At times, the Company may also advertise the ratings and other information
assigned to it by independent rating organizations such as A.M. Best Company
("A.M. Best"), Moody's Investors Services ("Moody's"), Standard & Poor's
Insurance Rating Services ("S&P") and Duff & Phelps. A.M. Best's and Moody's
ratings reflect their current opinion of the Company's relative financial
strength and operating performance in comparison to the norms of the life/health
insurance industry. S&P's and Duff & Phelps' ratings measure the ability of an
insurance company to meet its obligations under insurance policies it issues and
do not measure the ability of such companies to meet other non-policy
obligations. The ratings also do not relate to the performance of the Underlying
Portfolios.

The Company may provide information on various topics of interest to Certificate
Owners and prospective Certificate Owners in sales literature, periodic
publications or other materials. These topics may include the relationship
between sectors of the economy and the economy as a whole and its effect on
various securities markets, investment strategies and techniques (such as value
investing, market timing, dollar cost averaging, asset allocation, constant
ratio transfer and account rebalancing), the advantages and disadvantages of
investing in tax-deferred and taxable investments, customer profiles and
hypothetical purchase and investment scenarios, financial management and tax and
retirement planning, and investment alternatives to certificates of deposit and
other financial instruments.

Performance information reflects only the performance of a hypothetical
investment during the particular time period on which the calculations are
based. One-year total return and average annual total return figures are based
on historical earnings and are not intended to indicate future aperformance.
Performance information should be considered in light of the investment
objectives and policies, characteristics and quality of the portfolio of the
Underlying Fund in which a Sub-Account invests and the market conditions during
the given time period, and should not be considered as a representation of what
may be achieved in the future.

                                      E-1
<PAGE>

                                   TABLE I(A)
       AVERAGE ANNUAL TOTAL RETURNS FOR PERIODS ENDING DECEMBER 31, 1999
                    SINCE INCEPTION OF THE UNDERLYING FUNDS
          NET OF ALL CHARGES AND ASSUMING SURRENDER OF THE CERTIFICATE



The following performance information is based on the periods that the
Underlying Funds have been in existence. The data is net of expenses of the
Underlying Funds, all Sub-Account charges (assumed to be 0.90%), and all
Certificate charges (including surrender charges) for a representative
Certificate. It is assumed that the Insured is male (unisex rates), Age 36,
standard (non-smoker) Premium Class, that the Face Amount of the Certificate is
$250,000, that an annual premium payment of $3,000 (approximately one Guideline
Annual Premium) was made at the beginning of each Certificate year, that ALL
premiums were allocated to EACH Sub-Account individually, and that there was a
full surrender of the Certificate at the end of the applicable period.

<TABLE>
                                                                                    TEN YEARS OR
                                                 ONE-YEAR             FIVE         SINCE INCEPTION
UNDERLYING FUND                                TOTAL RETURN           YEARS          (IF LESS)
<S>                                           <C>                <C>               <C>
DGPF Growth & Income Series                           -100.00%       12.69%                  8.39%
DGPF Devon Series                                     -100.00%         N/A                 -14.92%
DGPF Growth Opportunities Series                       -56.55%       21.18%                 13.83%
DGPF U.S. Growth Series                                   N/A          N/A                 -15.22%
DGPF Select Growth Series                                 N/A          N/A                 -50.42%
DGPF Social Awareness Series                          -100.00%         N/A                  -6.50%
DGPF REIT Series                                      -100.00%         N/A                 -77.99%
DGPF Small Cap Value Series                           -100.00%        7.14%                  6.06%
DGPF Trend Series                                      -49.65%       24.18%                 19.67%
DGPF International Equity Series                       -99.74%        7.57%                  7.32%
DGPF Emerging Markets Series                           -69.99%         N/A                 -37.25%
DGPF Balanced Series                                  -100.00%        9.50%                  8.60%
DGPF High Yield Series                                -100.00%        1.54%                  5.15%
DGPF Capital Reserves Series                          -100.00%        0.81%                  2.45%
DGPF Strategic Income Series                          -100.00%         N/A                 -29.34%
DGPF Cash Reserve Series                              -100.00%       -0.56%                  1.07%
Money Market Fund                                     -100.00%       -0.17%                  1.52%
AIM V.I. Growth Fund                                   -81.94%       23.84%                 18.27%
AIM V.I. High Yield Fund                              -100.00%         N/A                 -69.93%
AIM V.I. Value Fund                                    -86.82%       21.46%                 18.41%
Alger American Leveraged AllCap Portfolio              -42.63%         N/A                  40.25%
Alger American Small Capitalization
 Portfolio                                             -74.46%       16.87%                 14.73%
Alliance Growth and Income Portfolio
 (Class B)                                            -100.00%       18.17%                 11.70%
Alliance Technology Portfolio (Class B)                -44.82%         N/A                  27.06%
Templeton International Securities Fund                -90.35%        9.42%                  8.42%
</TABLE>



The inception dates for the Underlying Funds are: 5/3/99 for DGPF Select Growth
Series 10/29/92 for DGPF International Equity Series; 12/27/93 for DGPF Small
Cap Value and DGPF Trend Series; 7/2/91 for DGPF Growth Opportunities Series;
7/28/88 for DGPF Balanced Series, DGPF Growth & Income Series, DGPF High Yield
Series, DGPF Capital Reserves Series, and DGPF Cash Reserve Series; 5/1/97 for
DGPF Devon Series, DGPF Social Awareness Series, DGPF Emerging Markets Series,
and DGPF Strategic Income Series; 5/1/98 for DGPF REIT Series; 4/29/85 for the
Money Market Fund; 5/5/93 for AIM V.I. Growth Fund and AIM V.I. Value Fund;
5/1/98 for AIM V.I. High Yield Fund; 1/25/95 for Alger American Leveraged AllCap
Portfolio; 9/21/88 for Alger American Small Capitalization Portfolio; 1/14/91
for Alliance Growth and Income Portfolio; 1/11/96 for the Alliance Technology
Portfolio; and 1/27/92 for Templeton Internationl Securities Fund.


PERFORMANCE INFORMATION REFLECTS ONLY THE PERFORMANCE OF A HYPOTHETICAL
INVESTMENT DURING THE PARTICULAR TIME PERIOD ON WHICH THE CALCULATIONS ARE
BASED. ONE-YEAR TOTAL RETURN AND AVERAGE ANNUAL TOTAL RETURN FIGURES ARE BASED
ON HISTORICAL EARNINGS AND ARE NOT INTENDED TO INDICATE FUTURE PERFORMANCE.
PERFORMANCE INFORMATION SHOULD BE CONSIDERED IN LIGHT OF THE INVESTMENT
OBJECTIVES AND POLICIES, CHARACTERISTICS AND QUALITY OF THE PORTFOLIO OF THE
UNDERLYING FUND IN WHICH A SUB-ACCOUNT INVESTS AND THE MARKET CONDITIONS DURING
THE GIVEN TIME PERIOD, AND SHOULD NOT BE CONSIDERED AS A REPRESENTATION OF WHAT
MAY BE ACHIEVED IN THE FUTURE.

                                      E-2
<PAGE>

                                   TABLE I(B)
       AVERAGE ANNUAL TOTAL RETURNS FOR PERIODS ENDING DECEMBER 31, 1999
                    SINCE INCEPTION OF THE UNDERLYING FUNDS
          EXCLUDING MONTHLY CERTIFICATE CHARGES AND SURRENDER CHARGES



The following performance information is based on the periods that the
Underlying Funds have been in existence. The performance information is net of
total Underlying Fund expenses and all Sub-Account charges. THE DATA DOES NOT
REFLECT MONTHLY CHARGES UNDER THE CERTIFICATE OR SURRENDER CHARGES. It is
assumed that an annual premium payment of $3,000 (approximately one Guideline
Annual Premium) was made at the beginning of each Certificate year and that ALL
premiums were allocated to EACH Sub-Account individually.

<TABLE>
                                                                                    TEN YEARS OR
                                                 ONE-YEAR             FIVE         SINCE INCEPTION
UNDERLYING FUND                                TOTAL RETURN           YEARS          (IF LESS)
<S>                                           <C>                <C>               <C>
DGPF Growth & Income Series                             -3.85%       17.32%                 10.94%
DGPF Devon Series                                      -10.94%         N/A                  12.97%
DGPF Growth Opportunities Series                        61.48%       25.81%                 16.69%
DGPF U.S. Growth Series                                   N/A          N/A                   5.78%
DGPF Select Growth Series                                 N/A          N/A                  42.04%
DGPF Social Awareness Series                            11.89%         N/A                  20.18%
DGPF REIT Series                                        -3.49%         N/A                  -7.49%
DGPF Small Cap Value Series                             -5.72%       11.80%                 10.07%
DGPF Trend Series                                       68.92%       28.80%                 23.56%
DGPF International Equity Series                        14.72%       12.22%                 10.76%
DGPF Emerging Markets Series                            46.95%         N/A                  -5.17%
DGPF Balanced Series                                    -8.68%       14.14%                 11.15%
DGPF High Yield Series                                  -3.52%        6.23%                  7.79%
DGPF Capital Reserves Series                            -0.62%        5.50%                  5.17%
DGPF Strategic Income Series                            -4.16%         N/A                   1.07%
DGPF Cash Reserve Series                                 3.87%        4.13%                  3.85%
Money Market Fund                                        4.24%        4.52%                  4.28%
AIM V.I. Growth Fund                                    34.02%       28.47%                 21.82%
AIM V.I. High Yield Fund                                 9.53%         N/A                   0.35%
AIM V.I. Value Fund                                     28.73%       26.09%                 21.96%
Alger American Leveraged AllCap Portfolio               76.50%         N/A                  45.08%
Alger American Small Capitalization
 Portfolio                                              42.11%       21.50%                 17.14%
Alliance Growth and Income Portfolio
 (Class B)                                              10.37%       22.80%                 14.44%
Alliance Technology Portfolio (Class B)                 74.13%         N/A                  34.71%
Templeton International Securities Fund                 24.91%       14.07%                 11.56%
</TABLE>



The inception dates for the Underlying Funds are: 5/3/99 for DGPF Select Growth
Series 10/29/92 for DGPF International Equity Series; 12/27/93 for DGPF Small
Cap Value and DGPF Trend Series; 7/2/91 for DGPF Growth Opportunities Series;
7/28/88 for DGPF Balanced Series, DGPF Growth & Income Series, DGPF High Yield
Series, DGPF Capital Reserves Series, and DGPF Cash Reserve Series; 5/1/97 for
DGPF Devon Series, DGPF Social Awareness Series, DGPF Emerging Markets Series,
and DGPF Strategic Income Series; 5/1/98 for DGPF REIT Series; 4/29/85 for the
Money Market Fund; 5/5/93 for AIM V.I. Growth Fund and AIM V.I. Value Fund;
5/1/98 for AIM V.I. High Yield Fund; 1/25/95 for Alger American Leveraged AllCap
Portfolio; 9/21/88 for Alger American Small Capitalization Portfolio; 1/14/91
for Alliance Growth and Income Portfolio; 1/11/96 for the Alliance Technology
Portfolio; and 1/27/92 for Templeton Internationl Securities Fund.


PERFORMANCE INFORMATION REFLECTS ONLY THE PERFORMANCE OF A HYPOTHETICAL
INVESTMENT DURING THE PARTICULAR TIME PERIOD ON WHICH THE CALCULATIONS ARE
BASED. ONE-YEAR TOTAL RETURN AND AVERAGE ANNUAL TOTAL RETURN FIGURES ARE BASED
ON HISTORICAL EARNINGS AND ARE NOT INTENDED TO INDICATE FUTURE PERFORMANCE.
PERFORMANCE INFORMATION SHOULD BE CONSIDERED IN LIGHT OF THE INVESTMENT
OBJECTIVES AND POLICIES, CHARACTERISTICS AND QUALITY OF THE PORTFOLIO OF THE
UNDERLYING FUND IN WHICH A SUB-ACCOUNT INVESTS AND THE MARKET CONDITIONS DURING
THE GIVEN TIME PERIOD, AND SHOULD NOT BE CONSIDERED AS A REPRESENTATION OF WHAT
MAY BE ACHIEVED IN THE FUTURE.

                                      E-3
<PAGE>
FIRST ALLMERICA
FINANCIAL LIFE
INSURANCE COMPANY

CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1999
<PAGE>
                       REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Shareholder of
First Allmerica Financial Life Insurance Company

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

/s/ PRICEWATERHOUSECOOPERS LLP

Boston, Massachusetts
February 1, 2000
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

                       CONSOLIDATED STATEMENTS OF INCOME

<TABLE>
<CAPTION>
 FOR THE YEARS ENDED DECEMBER 31,
 (IN MILLIONS)                                      1999      1998      1997
 -------------                                      ----      ----      ----
 <S>                                              <C>       <C>       <C>
 REVENUES
     Premiums...................................  $  954.5  $1,969.5  $1,980.4
     Universal life and investment product
       policy fees..............................     359.3     296.6     237.3
     Net investment income......................     503.1     593.9     619.5
     Net realized investment gains..............     100.3      60.9      76.3
     Other income...............................     107.3     100.0      81.5
                                                  --------  --------  --------
         Total revenues.........................   2,024.5   3,020.9   2,995.0
                                                  --------  --------  --------
 BENEFITS, LOSSES AND EXPENSES
     Policy benefits, claims, losses and loss
       adjustment expenses......................   1,056.3   1,803.0   1,763.9
     Policy acquisition expenses................     240.9     449.6     421.8
     Sales practice litigation..................     --         31.0     --
     Loss from cession of disability income
       business.................................     --        --         53.9
     Restructuring costs........................     --          9.0     --
     Other operating expenses...................     346.3     419.7     404.0
                                                  --------  --------  --------
         Total benefits, losses and expenses....   1,643.5   2,712.3   2,643.6
                                                  --------  --------  --------
 Income from continuing operations before
  federal income taxes..........................     381.0     308.6     351.4
                                                  --------  --------  --------
 FEDERAL INCOME TAX EXPENSE (BENEFIT)
     Current....................................      88.7      74.6      74.4
     Deferred...................................       4.3     (15.4)     14.2
                                                  --------  --------  --------
         Total federal income tax expense.......      93.0      59.2      88.6
                                                  --------  --------  --------
 Income from continuing operations before
  minority interest.............................     288.0     249.4     262.8
     Minority interest..........................     (39.9)    (55.0)    (79.4)
                                                  --------  --------  --------
 Income from continuing operations..............     248.1     194.4     183.4
 (Loss) income from operations of discontinued
  business (less applicable income taxes
  (benefit) of $(10.1), $(7.0) and $8.9 for the
  years ended December 31, 1999, 1998 and 1997,
  respectively)                                      (17.2)    (13.5)     16.6

 Loss on disposal of group life and health
  business, including provision of $72.2 for
  operating losses during phase-out period for
  the year ended December 31, 1999 (less
  applicable income tax benefit of $16.4)            (30.5)    --        --
                                                  --------  --------  --------
 Net income.....................................  $  200.4  $  180.9  $  200.0
                                                  ========  ========  ========
</TABLE>

  THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE CONSOLIDATED FINANCIAL
                                  STATEMENTS.

                                      F-1
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

                          CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
 DECEMBER 31,
 (IN MILLIONS, EXCEPT PER SHARE DATA)                        1999       1998
 ------------------------------------                      ---------  ---------
 <S>                                                       <C>        <C>
 ASSETS
   Investments:
     Fixed maturities at fair value (amortized cost of
       $3,721.6 and $7,520.8)............................  $ 3,660.7  $ 7,683.9
     Equity securities at fair value (cost of $27.9 and
       $253.1)...........................................       51.4      397.1
     Mortgage loans......................................      521.2      562.3
     Policy loans........................................      170.5      154.3
     Real estate and other long-term investments.........      177.0      163.1
                                                           ---------  ---------
         Total investments...............................    4,580.8    8,960.7
                                                           ---------  ---------
   Cash and cash equivalents.............................      279.3      504.0
   Accrued investment income.............................       73.3      141.0
   Deferred policy acquisition costs.....................    1,219.5    1,161.2
   Reinsurance receivable on unpaid losses, benefits and
     unearned premiums...................................      480.3    1,136.4
   Deferred federal income taxes.........................       18.1       19.4
   Premiums, accounts and notes receivable...............       81.0      510.5
   Other assets..........................................      199.6      530.6
   Closed Block assets...................................      772.3      803.1
   Separate account assets...............................   17,629.6   13,697.7
                                                           ---------  ---------
         Total assets....................................  $25,333.8  $27,464.6
                                                           =========  =========
 LIABILITIES
   Policy liabilities and accruals:
     Future policy benefits..............................  $ 2,825.0  $ 2,802.2
     Outstanding claims, losses and loss adjustment
       expenses..........................................      218.8    2,815.9
     Unearned premiums...................................        6.6      843.2
     Contractholder deposit funds and other policy
       liabilities.......................................    2,025.5    2,637.0
                                                           ---------  ---------
         Total policy liabilities and accruals...........    5,075.9    9,098.3
                                                           ---------  ---------
   Expenses and taxes payable............................      512.0      681.9
   Reinsurance premiums payable..........................       17.9       50.2
   Trust instruments supported by funding obligations....       50.6     --
   Short-term debt.......................................     --          221.3
   Closed Block liabilities..............................      842.1      872.0
   Separate account liabilities..........................   17,628.9   13,691.5
                                                           ---------  ---------
         Total liabilities...............................   24,127.4   24,615.2
                                                           ---------  ---------
   Minority interest.....................................     --          532.9
   Commitments and contingencies (Notes 16 and 21)
 SHAREHOLDER'S EQUITY
   Common stock, $10 par value, 1 million shares
     authorized, 500,001 shares issued and outstanding...        5.0        5.0
   Additional paid-in capital............................      569.0      444.0
   Accumulated other comprehensive (loss) income.........      (14.9)     169.2
   Retained earnings.....................................      647.3    1,698.3
                                                           ---------  ---------
         Total shareholder's equity......................    1,206.4    2,316.5
                                                           ---------  ---------
         Total liabilities and shareholder's equity......  $25,333.8  $27,464.6
                                                           =========  =========
</TABLE>

  THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE CONSOLIDATED FINANCIAL
                                  STATEMENTS.

                                      F-2
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

                CONSOLIDATED STATEMENTS OF SHAREHOLDER'S EQUITY

<TABLE>
<CAPTION>
 FOR THE YEARS ENDED DECEMBER 31,
 (IN MILLIONS)                                      1999      1998      1997
 -------------                                    --------  --------  --------
 <S>                                              <C>       <C>       <C>
 COMMON STOCK...................................  $    5.0  $    5.0  $    5.0
                                                  --------  --------  --------
 ADDITIONAL PAID-IN CAPITAL
     Balance at beginning of period.............     444.0     453.7     392.4
     Capital contribution from parent...........     125.0     --         61.3
     Loss on change of interest-Allmerica P&C...     --         (9.7)    --
                                                  --------  --------  --------
     Balance at end of period...................     569.0     444.0     453.7
                                                  --------  --------  --------

 ACCUMULATED OTHER COMPREHENSIVE (LOSS) INCOME
     Net unrealized (depreciation) appreciation
       on investments:
     Balance at beginning of period.............     169.2     209.3     131.4
     (Depreciation) appreciation during the
       period:
       Net (depreciation) appreciation on
         available-for-sale securities..........    (298.2)    (82.4)    170.9
       Benefit (provision) for deferred federal
         income taxes...........................     105.0      28.9     (59.8)
       Minority interest........................      31.8      13.4     (33.2)
                                                  --------  --------  --------
     Distribution of subsidiaries (Note 3)......     (22.7)    --        --
                                                  --------  --------  --------
                                                    (184.1)    (40.1)     77.9
                                                  --------  --------  --------
     Balance at end of period...................     (14.9)    169.2     209.3
                                                  --------  --------  --------
 RETAINED EARNINGS
     Balance at beginning of period.............   1,698.3   1,567.4   1,367.4
     Net income.................................     200.4     180.9     200.0
     Dividend to shareholder....................     --        (50.0)    --
     Distribution of subsidiaries (Note 3)......  (1,251.4)    --        --
                                                  --------  --------  --------
     Balance at end of period...................     647.3   1,698.3   1,567.4
                                                  --------  --------  --------
         Total shareholder's equity.............  $1,206.4  $2,316.5  $2,235.4
                                                  ========  ========  ========
</TABLE>

  THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE CONSOLIDATED FINANCIAL
                                  STATEMENTS.

                                      F-3
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

                CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

<TABLE>
<CAPTION>
 FOR THE YEARS ENDED DECEMBER 31,
 (IN MILLIONS)                                  1999     1998     1997
 -------------                                 -------  -------  ------
 <S>                                           <C>      <C>      <C>
 Net income..................................  $ 200.4  $ 180.9  $200.0
 Other comprehensive (loss) income:
     Net (depreciation) appreciation on
       available-for-sale securities.........   (298.2)   (82.4)  170.9
     Benefit (provision) for deferred federal
       income taxes..........................    105.0     28.9   (59.8)
     Minority interest.......................     31.8     13.4   (33.2)
     Distribution of subsidiaries (Note 3)...    (22.7)   --       --
                                               -------  -------  ------
         Other comprehensive (loss) income...   (184.1)   (40.1)   77.9
                                               -------  -------  ------
 Comprehensive (loss) income.................  $ (16.3) $ 140.8  $277.9
                                               =======  =======  ======
</TABLE>

  THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE CONSOLIDATED FINANCIAL
                                  STATEMENTS.

                                      F-4
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
 FOR THE YEARS ENDED DECEMBER 31,
 (IN MILLIONS)                                   1999       1998       1997
 -------------                                 ---------  ---------  ---------
 <S>                                           <C>        <C>        <C>
 CASH FLOWS FROM OPERATING ACTIVITIES
     Net income..............................  $   200.4  $   180.9  $   200.0
     Adjustments to reconcile net income to
       net cash provided by operating
       activities:
         Minority interest...................       39.9       55.0       79.4
         Net realized gains..................     (100.9)     (62.7)     (77.8)
         Net amortization and depreciation...       31.5       20.7       31.6
         Deferred federal income taxes.......       20.7      (15.4)      14.2
         Sales practice litigation expense...     --           31.0     --
         Loss from exiting reinsurance
           pools.............................     --           25.3     --
         Payment related to exiting
           reinsurance pools.................     --          (30.3)    --
         Loss from cession of disability
           income business...................     --         --           53.9
         Payment related to cession of
           disability income business........     --         --         (207.0)
         Loss from disposal of group life and
           health business...................       30.5     --         --
         Change in deferred acquisition
           costs.............................     (181.6)    (185.8)    (189.7)
         Change in premiums and notes
           receivable, net of reinsurance
           payable...........................      (41.8)      56.7      (15.1)
         Change in accrued investment
           income............................        8.3        0.8        7.1
         Change in policy liabilities and
           accruals, net.....................      (15.6)     168.1     (134.9)
         Change in reinsurance receivable....      (46.3)    (115.4)      27.2
         Change in expenses and taxes
           payable...........................       79.4       (3.3)      49.4
         Separate account activity, net......        5.5      (48.5)    --
         Other, net..........................       18.5      (63.8)      20.4
                                               ---------  ---------  ---------
             Net cash provided by (used in)
               operating activities..........       48.5       13.3     (141.3)
                                               ---------  ---------  ---------
 CASH FLOWS FROM INVESTING ACTIVITIES
         Proceeds from disposals and
           maturities of available-for-sale
           fixed maturities..................    2,801.0    1,715.2    2,892.9
         Proceeds from disposals of equity
           securities........................      422.9      285.3      162.7
         Proceeds from disposals of other
           investments.......................       30.3      120.8      116.3
         Proceeds from mortgages matured or
           collected.........................      131.2      171.2      204.7
         Purchase of available-for-sale fixed
           maturities........................   (2,227.3)  (2,374.5)  (2,596.0)
         Purchase of equity securities.......      (78.9)    (119.9)     (67.0)
         Purchase of other investments.......     (140.6)    (274.4)    (175.0)
         Capital expenditures................      (29.2)     (22.3)     (15.3)
         Purchase of minority interest in
           Citizens Corporation..............     --         (195.9)    --
         Distribution of subsidiaries........     (202.2)    --         --
         Other investing activities, net.....     --           26.7        1.3
                                               ---------  ---------  ---------
             Net cash provided by (used in)
               investing activities..........      707.2     (667.8)     524.6
                                               ---------  ---------  ---------
</TABLE>

                                      F-5
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

               CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

<TABLE>
 <S>                                           <C>        <C>        <C>
 CASH FLOWS FROM FINANCING ACTIVITIES
         Deposits and interest credited to
           contractholder deposit funds......    1,514.6    1,419.2      457.6
         Withdrawals from contractholder
           deposit funds.....................   (2,037.5)    (625.0)    (647.1)
         Change in trust agreements supported
           by funding agreements.............       50.6     --         --
         Change in short-term debt...........     (180.9)     188.3       (5.4)
         Change in long-term debt............     --           (2.6)      (0.1)
         Dividend paid to shareholder........     --          (50.0)      (9.4)
         Contribution from parent............       36.0     --            0.1
         Subsidiary treasury stock purchased,
           at cost...........................     (350.0)      (1.0)    (140.0)
                                               ---------  ---------  ---------
             Net cash (used in) provided by
               financing activities..........     (967.2)     928.9     (344.3)
                                               ---------  ---------  ---------
 Net change in cash and cash equivalents.....     (211.5)     274.4       39.0
 Net change in cash held in the Closed
  Block......................................      (13.2)      15.7       (1.0)
 Cash and cash equivalents, beginning of
  period.....................................      504.0      213.9      175.9
                                               ---------  ---------  ---------
 Cash and cash equivalents, end of period....  $   279.3  $   504.0  $   213.9
                                               =========  =========  =========
 SUPPLEMENTAL CASH FLOW INFORMATION
     Interest paid...........................  $     3.1  $     7.3  $     3.6
     Income taxes paid.......................  $    24.0  $   135.3  $    66.3
</TABLE>

  THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE CONSOLIDATED FINANCIAL
                                  STATEMENTS.

                                      F-6
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

A.  BASIS OF PRESENTATION AND PRINCIPLES OF CONSOLIDATION

First Allmerica Financial Life Insurance Company ("FAFLIC" or the "Company") is
organized as a stock life insurance company, and is a wholly-owned subsidiary of
Allmerica Financial Corporation ("AFC").

Prior to July 1, 1999, the consolidated financial statements of FAFLIC included
the accounts of its wholly-owned life insurance subsidiary Allmerica Financial
Life Insurance and Annuity Company ("AFLIAC"), its non-insurance subsidiaries
(principally brokerage and investment advisory services), Allmerica Property and
Casualty Companies, Inc. ("Allmerica P&C") (an 85.0%-owned non-insurance holding
company), and various other non-insurance subsidiaries.

Effective July 1, 1999, AFC made certain changes to its corporate structure
(Note 3). These changes included the transfer of the Company's ownership of
Allmerica P&C and its subsidiaries, as well as several other non-insurance
subsidiaries from the Company to AFC. In exchange, AFC contributed capital to
the Company and agreed to maintain the Company's statutory surplus at specified
levels during the following 6 years. Comparability between current and prior
period financial statements and footnotes has been significantly impacted by the
Company's divestiture of these subsidiaries during 1999, as disclosed in Note 3.

The Closed Block (Note 1B) assets and liabilities at December 31, 1999 and 1998
are presented in the consolidated balance sheets as single line items. The
contribution from the Closed Block is included in the consolidated statements of
income in other income. Unless specifically stated, all disclosures contained
herein supporting the consolidated financial statements at December 31, 1999,
1998 and 1997, and the years then ended exclude the Closed Block related
amounts. All significant intercompany accounts and transactions have been
eliminated.

On or about December 3, 1998, the Company acquired all of the outstanding common
stock of Citizens Corporation (formerly an 82.5% owned non-insurance subsidiary
of The Hanover Insurance Company ("Hanover"), a wholly-owned subsidiary of
Allmerica P&C) that it did not already own in exchange for cash of $195.9
million (Note 4). The acquisition has been recognized as a purchase. The
minority interest acquired totaled $158.5 million. A total of $40.8 million
representing the excess of the purchase price over the fair values of the net
assets acquired, net of deferred taxes, has been allocated to goodwill and is
being amortized over a 40-year period.

Prior to the July 1, 1999 changes in AFC's corporate structure, minority
interest relates to the Company's investment in Allmerica P&C and its only
significant subsidiary, Hanover. Hanover's wholly-owned subsidiary is Citizens
Corporation, the holding company for Citizens. Minority interest also includes
an amount related to the minority interest in Citizens Corporation.

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and disclosure of
contingent assets and liabilities at the date of the financial statements and
the reported amount of revenues and expenses during the reporting period. Actual
results could differ from those estimates.

B.  CLOSED BLOCK

The Company established and began operating a closed block ("the Closed Block")
for the benefit of the participating policies included therein, consisting of
certain individual life insurance participating policies,

                                      F-7
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

individual deferred annuity contracts and supplementary contracts not involving
life contingencies which were in force as of FAFLIC's demutualization on
October 16, 1995; such policies constitute the "Closed Block Business". The
purpose of the Closed Block is to protect the policy dividend expectations of
such FAFLIC dividend paying policies and contracts. Unless the Commonwealth of
Massachusetts Insurance Commissioner ("the Insurance Commissioner") consents to
an earlier termination, the Closed Block will continue to be in effect until the
date none of the Closed Block policies are in force. FAFLIC allocated to the
Closed Block assets in an amount that is expected to produce cash flows which,
together with future revenues from the Closed Block Business, are reasonably
sufficient to support the Closed Block Business, including provision for payment
of policy benefits, certain future expenses and taxes and for continuation of
policyholder dividend scales payable in 1994 so long as the experience
underlying such dividend scales continues. The Company expects that the factors
underlying such experience will fluctuate in the future and policyholder
dividend scales for Closed Block Business will be set accordingly.

Although the assets and income allocated to the Closed Block inure solely to the
benefit of the holders of policies included in the Closed Block, the excess of
Closed Block liabilities over Closed Block assets as measured on a GAAP basis
represent the expected future post-tax income from the Closed Block which may be
recognized in income over the period the policies and contracts in the Closed
Block remain in force.

If the actual income from the Closed Block in any given period equals or exceeds
the expected income for such period as determined at the inception of the Closed
Block, the expected income would be recognized in income for that period.
Further, any excess of the actual income over the expected income would also be
recognized in income to the extent that the aggregate expected income for all
prior periods exceeded the aggregate actual income. Any remaining excess of
actual income over expected income would be accrued as a liability for
policyholder dividends in the Closed Block to be paid to the Closed Block
policyholders. This accrual for future dividends effectively limits the actual
Closed Block income recognized in income to the Closed Block income expected to
emerge from operation of the Closed Block as determined at inception.

If, over the period the policies and contracts in the Closed Block remain in
force, the actual income from the Closed Block is less than the expected income
from the Closed Block, only such actual income (which could reflect a loss)
would be recognized in income. If the actual income from the Closed Block in any
given period is less than the expected income for that period and changes in
dividends scales are inadequate to offset the negative performance in relation
to the expected performance, the income inuring to shareholders of the Company
will be reduced. If a policyholder dividend liability had been previously
established in the Closed Block because the actual income to the relevant date
had exceeded the expected income to such date, such liability would be reduced
by this reduction in income (but not below zero) in any periods in which the
actual income for that period is less than the expected income for such period.

C.  VALUATION OF INVESTMENTS

In accordance with the provisions of Statement of Financial Accounting Standards
No. 115, "Accounting for Certain Investments in Debt and Equity Securities"
("Statement No. 115"), the Company is required to classify its investments into
one of three categories: held-to-maturity, available-for-sale or trading. The
Company determines the appropriate classification of debt securities at the time
of purchase and reevaluates such designation as of each balance sheet date.

Debt securities and marketable equity securities are classified as
available-for-sale. Available-for-sale securities are carried at fair value,
with the unrealized gains and losses, net of tax, reported as a separate
component of shareholders' equity. The amortized cost of debt securities is
adjusted for amortization of premiums and accretion of discounts to maturity.
Such amortization is included in investment income.

                                      F-8
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

Mortgage loans on real estate are stated at unpaid principal balances, net of
unamortized discounts and reserves. Reserves on mortgage loans are based on
losses expected by the Company to be realized on transfers of mortgage loans to
real estate (upon foreclosure), on the disposition or settlement of mortgage
loans and on mortgage loans which the Company believes may not be collectible in
full. In establishing reserves, the Company considers, among other things, the
estimated fair value of the underlying collateral.

Fixed maturities and mortgage loans that are delinquent are placed on
non-accrual status, and thereafter interest income is recognized only when cash
payments are received.

Policy loans are carried principally at unpaid principal balances.

During 1997, the Company adopted a plan to dispose of all real estate assets. As
of December 31, 1999, there were 2 properties remaining in the Company's real
estate portfolio, both of which are being actively marketed. These assets are
carried at the estimated fair value less costs of disposal. Depreciation is not
recorded on these assets while they are held for disposal.

Realized investment gains and losses, other than those related to separate
accounts for which the Company does not bear the investment risk, are reported
as a component of revenues based upon specific identification of the investment
assets sold. When an other than temporary impairment of the value of a specific
investment or a group of investments is determined, a realized investment loss
is recorded. Changes in the valuation allowance for mortgage loans are included
in realized investment gains or losses.

D.  FINANCIAL INSTRUMENTS

In the normal course of business, the Company enters into transactions involving
various types of financial instruments, including debt, investments such as
fixed maturities, mortgage loans and equity securities, investment and loan
commitments, swap contracts and interest rate futures contracts. These
instruments involve credit risk and also may be subject to risk of loss due to
interest rate fluctuation. The Company evaluates and monitors each financial
instrument individually and, when appropriate, obtains collateral or other
security to minimize losses.

Derivative financial instruments are accounted for under three different
methods: fair value accounting, deferral accounting and accrual accounting.
Interest rate swap contracts used to hedge interest rate risk are accounted for
using a combination of the fair value method and accrual method, with changes in
fair value reported in unrealized gains and losses in equity consistent with the
underlying hedged security, and the net payment or receipt on the swaps reported
in net investment income. Foreign currency swap contracts used to hedge the
foreign currency exchange risk associated with investment securities are
accounted for using a combination of the fair value method and accrual method,
with changes in fair value reported in unrealized gains and losses in equity
consistent with the underlying hedged security, and the net payment or receipt
on the swaps reported in net investment income. Foreign currency swap contracts
used to hedge foreign currency exchange risk associated with funding agreements
are accounted for using the fair value method, with changes in fair value
reported in other operating income consistent with the underlying hedged trust
obligation liability. Futures contracts used to hedge interest rate risk are
accounted for using the deferral method, with gains and losses deferred in
unrealized gains and losses in equity and recognized in earnings in conjunction
with the earnings recognition of the underlying hedged item. Default swap
contracts entered into for investment purposes are accounted for using the fair
value method, with changes in fair value, if any, reported in realized
investment gains and losses in earnings. Premium paid to the Company on default
swap contracts is reported in net investment income in earnings. Other swap
contracts entered into for investment purposes are accounted for using the fair
value method, with changes in fair value reported in realized investment gains
and

                                      F-9
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

losses in earnings. Any ineffective swaps or futures hedges are recognized
currently in realized investment gains and losses in earnings.

E.  CASH AND CASH EQUIVALENTS

Cash and cash equivalents includes cash on hand, amounts due from banks and
highly liquid debt instruments purchased with an original maturity of three
months or less.

F.  DEFERRED POLICY ACQUISITION COSTS

Acquisition costs consist of commissions, underwriting costs and other costs,
which vary with, and are primarily related to, the production of revenues.
Property and casualty, group life and group health insurance business
acquisition costs are deferred and amortized over the terms of the insurance
policies. Acquisition costs related to universal life products, variable
annuities and contractholder deposit funds are deferred and amortized in
proportion to total estimated gross profits from investment yields, mortality,
surrender charges and expense margins over the expected life of the contracts.
This amortization is reviewed annually and adjusted retrospectively when the
Company revises its estimate of current or future gross profits to be realized
from this group of products, including realized and unrealized gains and losses
from investments. Acquisition costs related to fixed annuities and other life
insurance products are deferred and amortized, generally in proportion to the
ratio of annual revenue to the estimated total revenues over the contract
periods based upon the same assumptions used in estimating the liability for
future policy benefits.

Deferred acquisition costs for each life product and property and casualty line
of business are reviewed to determine if they are recoverable from future
income, including investment income. If such costs are determined to be
unrecoverable, they are expensed at the time of determination. Although
realization of deferred policy acquisition costs is not assured, the Company
believes it is more likely than not that all of these costs will be realized.
The amount of deferred policy acquisition costs considered realizable, however,
could be reduced in the near term if the estimates of gross profits or total
revenues discussed above are reduced. The amount of amortization of deferred
policy acquisition costs could be revised in the near term if any of the
estimates discussed above are revised.

G.  PROPERTY AND EQUIPMENT

Property, equipment and leasehold improvements are stated at cost, less
accumulated depreciation and amortization. Depreciation is provided using the
straight-line or accelerated method over the estimated useful lives of the
related assets which generally range from 3 to 30 years. Amortization of
leasehold improvements is provided using the straight-line method over the
lesser of the term of the leases or the estimated useful life of the
improvements.

H.  SEPARATE ACCOUNTS

Separate account assets and liabilities represent segregated funds administered
and invested by the Company for the benefit of certain pension, variable annuity
and variable life insurance contractholders. Assets consist principally of
bonds, common stocks, mutual funds, and short-term obligations at market value.
The investment income, gains and losses of these accounts generally accrue to
the contractholders and, therefore, are not included in the Company's net
income. Appreciation and depreciation of the Company's interest in the separate
accounts, including undistributed net investment income, is reflected in
shareholder's equity or net investment income.

                                      F-10
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

I.  POLICY LIABILITIES AND ACCRUALS

Future policy benefits are liabilities for life, health and annuity products.
Such liabilities are established in amounts adequate to meet the estimated
future obligations of policies in force. The liabilities associated with
traditional life insurance products are computed using the net level premium
method for individual life and annuity policies, and are based upon estimates as
to future investment yield, mortality and withdrawals that include provisions
for adverse deviation. Future policy benefits for individual life insurance and
annuity policies are computed using interest rates ranging from 2 1/2% to 6.0%
for life insurance and 2% to 9 1/2% for annuities. Estimated liabilities are
established for group life and health policies that contain experience rating
provisions. Mortality, morbidity and withdrawal assumptions for all policies are
based on the Company's own experience and industry standards. Liabilities for
universal life, variable universal life and variable annuities include deposits
received from customers and investment earnings on their fund balances, less
administrative charges. Universal life fund balances are also assessed mortality
and surrender charges. Liabilities for variable annuities include a reserve for
benefit claims in excess of a guaranteed minimum fund value.

Liabilities for outstanding claims, losses and loss adjustment expenses ("LAE")
are estimates of payments to be made on property and casualty and health
insurance for reported losses and LAE and estimates of losses and LAE incurred
but not reported. These liabilities are determined using case basis evaluations
and statistical analyses and represent estimates of the ultimate cost of all
losses incurred but not paid. These estimates are continually reviewed and
adjusted as necessary; such adjustments are reflected in current operations.
Estimated amounts of salvage and subrogation on unpaid property and casualty
losses are deducted from the liability for unpaid claims.

Premiums for property and casualty insurance are reported as earned on a
pro-rata basis over the contract period. The unexpired portion of these premiums
is recorded as unearned premiums.

Contractholder deposit funds and other policy liabilities include
investment-related products such as guaranteed investment contracts ("GICs"),
deposit administration funds and immediate participation guarantee funds and
consist of deposits received from customers and investment earnings on their
fund balances.

All policy liabilities and accruals are based on the various estimates discussed
above. Although the adequacy of these amounts cannot be assured, the Company
believes that it is more likely than not that policy liabilities and accruals
will be sufficient to meet future obligations of policies in force. The amount
of liabilities and accruals, however, could be revised in the near term if the
estimates discussed above are revised.

J.  PREMIUM AND FEE REVENUE AND RELATED EXPENSES

Premiums for individual life and health insurance and individual and group
annuity products, excluding universal life and investment-related products, are
considered revenue when due. Property and casualty insurance premiums are
recognized as revenue over the related contract periods. Benefits, losses and
related expenses are matched with premiums, resulting in their recognition over
the lives of the contracts. This matching is accomplished through the provision
for future benefits, estimated and unpaid losses and amortization of deferred
policy acquisition costs. Revenues for investment-related products consist of
net investment income and contract charges assessed against the fund values.
Related benefit expenses include annuity benefit claims in excess of a
guaranteed minimum fund value, and net investment income credited to the fund
values after deduction for investment and risk charges. Revenues for universal
life products consist of net investment income, with mortality, administration
and surrender charges assessed against the fund values. Related benefit expenses
include universal life benefit claims in excess of fund values and net
investment income credited to universal life fund values. Certain policy charges
that represent compensation for services

                                      F-11
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

to be provided in future periods are deferred and amortized over the period
benefited using the same assumptions used to amortize capitalized acquisition
costs.

K.  FEDERAL INCOME TAXES

AFC and its domestic subsidiaries (including certain non-insurance operations)
file a consolidated United States federal income tax return. Entities included
within the consolidated group are segregated into either a life insurance or
non-life insurance company subgroup. The consolidation of these subgroups is
subject to certain statutory restrictions on the percentage of eligible non-life
tax losses that can be applied to offset life company taxable income. Prior to
the merger on July 16, 1997, Allmerica P&C and its subsidiaries filed a separate
United States federal income tax return.

The Board of Directors has delegated to AFC management, the development and
maintenance of appropriate federal income tax allocation policies and
procedures, which are subject to written agreement between the companies. The
Federal income tax for all subsidiaries in the consolidated return of AFC is
calculated on a separate return basis. Any current tax liability is paid to AFC.
Tax benefits resulting from taxable operating losses or credits of AFC's
subsidiaries are not reimbursed to the subsidiary until such losses or credits
can be utilized by the subsidiary on a separate return basis.

Deferred income taxes are generally recognized when assets and liabilities have
different values for financial statement and tax reporting purposes, and for
other temporary taxable and deductible differences as defined by Statement of
Financial Accounting Standards No. 109, "Accounting for Income Taxes"
("Statement No. 109"). These differences result primarily from loss and LAE
reserves, policy reserves, policy acquisition expenses, and unrealized
appreciation or depreciation on investments.

L.  NEW ACCOUNTING PRONOUNCEMENTS

In June 1998, the Financial Accounting Standards Board ("FASB") issued Statement
of Financial Accounting Standards No. 133, "Accounting for Derivative
Instruments and Hedging Activities" ("Statement No. 133"), which establishes
accounting and reporting standards for derivative instruments. Statement No. 133
requires that an entity recognize all derivatives as either assets or
liabilities at fair value in the statement of financial position, and
establishes special accounting for the following three types of hedges: fair
value hedges, cash flow hedges, and hedges of foreign currency exposures of net
investments in foreign operations. This statement is effective for fiscal years
beginning after June 15, 2000. The Company is currently assessing the impact of
the adoption of Statement No. 133.

In March 1998, the American Institute of Certified Public Accountants ("AICPA")
issued Statement of Position 98-1, "Accounting for the Cost of Computer Software
Developed or Obtained for Internal Use" ("SoP 98-1"). SoP 98-1 requires that
certain costs incurred in developing internal-use computer software be
capitalized and provides guidance for determining whether computer software is
to be considered for internal use. This statement is effective for fiscal years
beginning after December 15, 1998. In the second quarter of 1998, the Company
adopted SoP 98-1 effective January 1, 1998, resulting in an increase in pre-tax
income of $12.4 million through December 31, 1998. The adoption of SOP 98-1 did
not have a material effect on the results of operations or financial position
for the three months ended March 31, 1998.

In December 1997, the AICPA issued Statement of Position 97-3, "Accounting by
Insurance and Other Enterprises for Insurance-Related Assessments" ("SoP 97-3").
SoP 97-3 provides guidance on when a liability should be recognized for guaranty
fund and other assessments and how to measure the liability. This statement
allows for the discounting of the liability if the amount and timing of the cash
payments are fixed

                                      F-12
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

and determinable. In addition, it provides criteria for when an asset may be
recognized for a portion or all of the assessment liability or paid assessment
that can be recovered through premium tax offsets or policy surcharges. This
statement is effective for fiscal years beginning after December 15, 1998. The
adoption of this statement did not have a material effect on the results of
operations or financial position of the Company.

In June 1997, the FASB issued Statement No. 131, "Disclosures About Segments of
an Enterprise and Related Information" ("Statement No. 131"). This statement
establishes standards for the way that public enterprises report information
about operating segments in annual financial statements and requires that
selected information about those operating segments be reported in interim
financial statements. This statement supersedes Statement No. 14, "Financial
Reporting for Segments of a Business Enterprise". Statement No. 131 requires
that all public enterprises report financial and descriptive information about
their reportable operating segments. Operating segments are defined as
components of an enterprise about which separate financial information is
available that is evaluated regularly by the chief operating decision maker in
deciding how to allocate resources and in assessing performance. This statement
is effective for fiscal years beginning after December 15, 1997. The Company
adopted Statement No. 131 for the first quarter of 1998, which resulted in
certain segment re-definitions, which have no impact on the consolidation
results of operations (See Note 15).

In June 1997, the FASB also issued Statement of Financial Accounting Standards
No. 130, "Reporting Comprehensive Income" ("Statement No. 130"). Statement
No. 130 establishes standards for the reporting and display of comprehensive
income and its components in a full set of general-purpose financial statements.
All items that are required to be recognized under accounting standards as
components of comprehensive income are to be reported in a financial statement
that is displayed with the same prominence as other financial statements. This
statement stipulates that comprehensive income reflect the change in equity of
an enterprise during a period from transactions and other events and
circumstances from non-owner sources. This statement is effective for fiscal
years beginning after December 15, 1997. The Company adopted Statement No. 130
for the first quarter of 1998, which resulted primarily in reporting unrealized
gains and losses on investments in debt and equity securities in comprehensive
income.

M.  RECLASSIFICATIONS

Certain prior year amounts have been reclassified to conform to the current year
presentation, resulting primarily from the reporting of Discontinued Operations
as disclosed in Note 2.

2.  DISCONTINUED OPERATIONS

During the second quarter of 1999, the Company approved a plan to exit its group
life and health insurance business, consisting of its Employee Benefit Services
("EBS") business, its Affinity Group Underwriters ("AGU") business and its
accident and health assumed reinsurance pool business ("reinsurance pool
business"). During the third quarter of 1998, the Company ceased writing new
premium in the reinsurance pool business, subject to certain contractual
obligations. Prior to 1999, these businesses comprised substantially all of the
former Corporate Risk Management Services segment. Accordingly, the operating
results of the discontinued segment, including its reinsurance pool business,
have been reported in the Consolidated Statements of Income as discontinued
operations in accordance with Accounting Principles Board Opinion No. 30,
"Reporting the Results of Operations -- Reporting the Effects of Disposal of a
Segment of a Business, and Extraordinary, Unusual and Infrequently Occurring
Events and Transactions" ("APB Opinion No. 30"). In the third quarter of 1999,
the operating results from the discontinued segment were adjusted to reflect the
recording of additional reserves related to accident claims from prior years. On
October 6, 1999, the Company entered into an agreement with Great-West Life and
Annuity Insurance Company of Denver,

                                      F-13
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

which provides for the sale of the Company's EBS business effective March 1,
2000. The Company has recorded a $30.5 million loss, net of taxes, on the
disposal of its group life and health business. Subsequent to the June 30, 1999
measurement date, operations from the discontinued business generated losses of
approximately $8.7 million, net of taxes.

As permitted by APB Opinion No. 30, the Consolidated Balance Sheets have not
been segregated between continuing and discontinued operations. At December 31,
1999, the discontinued segment had assets of approximately $531.1 million
consisting primarily of invested assets, premiums and fees receivable, and
reinsurance recoverables, and liabilities of approximately $482.5 million
consisting primarily of policy liabilities. Revenues for the discontinued
operations were $361.1 million, $398.5 million, and $389.2 million for the years
ended December 31, 1999, 1998 and 1997, respectively.

3.  REORGANIZATION OF AFC CORPORATE STRUCTURE

AFC has made certain changes to its corporate structure effective July 1, 1999.
These changes included transfer of the Company's ownership of Allmerica P&C and
all of its subsidiaries, as well as certain other non-insurance subsidiaries,
from FAFLIC to AFC, referred to as the "distribution of subsidiaries". The
Company retained its ownership of its primary insurance subsidiary, AFLIAC and
certain broker dealer and investment management and advisory subsidiaries. AFC
contributed capital to FAFLIC in the amount of $125.0 million, consisting of
cash and securities of $36.0 million and $89.0 million, respectively, and agreed
to maintain the Company's statutory surplus at specified levels during the
following six years. In addition, any dividend from FAFLIC to AFC during 2000
and 2001 requires the prior approval of the Commonwealth of Massachusetts
Insurance Commissioner. This transaction was approved by the Commissioner on
May 24, 1999.

The equity of the subsidiaries transferred from FAFLIC on July 1, 1999 was
$1,274.1 million. As of June 30, 1999, the transferred subsidiaries had total
assets of $5,334.1 million, including cash and cash equivalents of $202.2
million, and total revenue of $1,196.5 million.

The Company's consolidated results of operations in 1999 include $107.2 million
of net income associated with these subsidiaries through June 30, 1999. The
unaudited pro forma information below presents consolidated results of
operations as if the reorganization had occurred at the beginning of 1998.

The following unaudited pro forma information is not necessarily indicative of
the consolidated results of operations of the Company had the transfer occurred
at the beginning of 1998, nor is it necessarily indicative of future results.

<TABLE>
<CAPTION>
(UNAUDITED)
FOR THE YEARS ENDED DECEMBER 31,
(IN MILLIONS)                                                  1999    1998
- -------------                                                 ------  ------
<S>                                                           <C>     <C>
Revenue.....................................................  $828.0  $750.2
                                                              ======  ======
Net realized capital (losses) gains included in revenue.....   (11.8)   19.6
                                                              ======  ======
Income from continuing operations before taxes..............   192.1   141.2
Income taxes................................................    51.2    41.2
                                                              ------  ------
Net income from continuing operations.......................  $140.9   100.0
(Loss) from operations of discontinued business (less
 applicable income taxes (benefit) of $(10.4), $(7.0) and
 $8.9 for the years ended December 31, 1999, 1998 and 1997,
 respectively...............................................   (17.2)  (13.5)
</TABLE>

                                      F-14
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

<TABLE>
<CAPTION>
(UNAUDITED)
FOR THE YEARS ENDED DECEMBER 31,
(IN MILLIONS)                                                  1999    1998
- -------------                                                 ------  ------
<S>                                                           <C>     <C>
(Loss) on disposal of group life and health business,
 including provision of $72.2 for operating losses during
 phase-out period for the tear ended December 31, 1999 (less
 applicable income tax benefit of $16.4)....................   (30.5)   --
                                                              ------  ------
Net income..................................................  $ 93.2  $ 86.5
                                                              ======  ======
</TABLE>

4.  ACQUISITION OF MINORITY INTEREST OF CITIZENS CORPORATION

On December 3, 1998 Citizens Acquisition Corporation, a wholly-owned subsidiary
of the Allmerica P&C, completed a cash tender offer to acquire the outstanding
shares of Citizens Corporation common stock that AFC or its subsidiaries did not
already own at a price of $33.25 per share. Approximately 99.8% of publicly held
shares of Citizens Corporation common stock were tendered. On December 14, 1998,
the Company completed a short-form merger, acquiring all shares of common stock
of Citizens Corporation not purchased in its tender offer, through the merger of
its wholly-owned subsidiary, Citizens Acquisition Corporation with Citizens
Corporation at a price of $33.25 per share. Total consideration for the
transactions amounted to $195.9 million. The acquisition has been recognized as
a purchase. The minority interest acquired totaled $158.5 million. A total of
$40.8 million representing the excess of the purchase price over the fair values
of the net assets acquired, net of deferred taxes, has been allocated to
goodwill and is being amortized over a 40-year period.

The Company's consolidated results of operations include minority interest in
Citizens Corporation prior to December 3, 1998. The unaudited pro forma
information below presents consolidated results of operation as if the
acquisition had occurred at the beginning of 1997.

The following unaudited pro forma information is not necessarily indicative of
the consolidated results of operations of the combined Company had the
acquisition occurred at the beginning of 1997, nor is it necessarily indicative
of future results.

<TABLE>
<CAPTION>
(UNAUDITED)
FOR THE YEARS ENDED DECEMBER 31,
(IN MILLIONS)                                                   1998      1997
- -------------                                                 --------  --------
<S>                                                           <C>       <C>
Revenue.....................................................  $3,006.6  $2,977.1
                                                              ========  ========
Net realized capital gains included in revenue..............  $   58.1  $   71.6
                                                              ========  ========
Income before taxes and minority interest...................     293.4     332.5
Income taxes................................................     (54.2)    (82.4)
Minority Interest:
  Equity in earnings........................................     (42.6)    (64.1)
                                                              --------  --------
Net income..................................................  $  196.6  $  186.0
                                                              ========  ========
</TABLE>

5.  OTHER SIGNIFICANT TRANSACTIONS

Effective January 1, 1999, Allmerica P&C entered into a whole account aggregate
excess of loss reinsurance agreement with a highly rated reinsurer. The
reinsurance agreement provides accident year coverage for the three years 1999
to 2001 for the Company's property and casualty business, and is subject to
cancellation or commutation annually at the Company's option. The program covers
losses and allocated loss adjustment

                                      F-15
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

expenses, including those incurred but not yet reported, in excess of a
specified whole account loss and allocated LAE ratio. The annual and aggregate
coverage limits for losses and allocated LAE are $150.0 million and $300.0
million, respectively. The effect of this agreement on results of operations in
each reporting period is based on losses and allocated LAE ceded, reduced by a
sliding scale premium of 50.0-67.0% depending on the size of the loss, and
increased by a ceding commission of 20.0% of ceded premium. In addition, net
investment income is reduced for amounts credited to the reinsurer. Prior to the
AFC corporate reorganization, the Company recognized a net benefit of $16.9
million as a result of this agreement, based on year-to-date and annual
estimates of losses and allocated loss adjustment expenses for accident year
1999.

On October 29, 1998, the Company announced that it had adopted a formal
restructuring plan for its Risk Management business. As part of this initiative,
the segment consolidated its property and casualty field support activities from
fourteen regional branches into three hub locations. As a result of the
Company's restructuring initiative, it recognized a pretax loss of $9.0 million,
in the fourth quarter of 1998.

Approximately $4.8 million of this loss relates to severance and other employee
related costs resulting from the elimination of 306 positions, of which 207 and
106 employees had been terminated as of December 31, 1999 and 1998,
respectively. In addition, lease cancellations and contract terminations
resulted in losses of approximately $2.5 million and $1.7 million, respectively.
The Company made payments of approximately $4.2 million and $0.1 million through
June 30, 1999 and in 1998, respectively, related to this restructuring
initiative.

Effective July 1, 1998, the Company entered into a reinsurance agreement with a
highly rated reinsurer that cedes current and future underwriting losses,
including unfavorable development of prior year reserves, up to a $40.0 million
maximum, relating to the Company's reinsurance pool business. These pools
consist primarily of the Company's assumed stop loss business, small group
managed care pools, long-term disability and long-term care pools, student
accident and special risk business. The agreement is consistent with
management's decision to exit this line of business, which the Company expects
to run-off over the next three years. As a result of this transaction, the
Company recognized a $25.3 million pre-tax loss in the third quarter of 1998.
This loss is reported in 1999 as part of the discontinued operations of the
Company.

Effective January 1, 1998, the Company entered into an agreement with a highly
rated reinsurer to reinsure the mortality risk on substantially all of the
universal life and variable universal life blocks of business. The agreement did
not have a material effect on its results of operations or financial position.

In 1999, 1998 and 1997, Allmerica P&C redeemed 8,662.7, 3,289.5 and 5,735.3
shares, respectively, of its issued and outstanding common stock owned by AFC
for $350.0 million, $125.0 million and $195.0 million, respectively, thereby
increasing the Company's total ownership to 84.5% as of June 30, 1999. The
increases in the Company's ownership of Allmerica P&C through June 30, 1999, and
for 1998 and 1997 were 14.5%, 4.3% and 6.3%, respectively. The 1999 transaction
consisted of cash and cash equivalents. The 1998 transaction consisted of $124.0
million of securities and $1.0 million of cash. The 1997 transaction consisted
of $55.0 million of securities and $140.0 million of cash.

The merger of Allmerica P&C and a wholly-owned subsidiary of AFC was consummated
on July 16, 1997. Through the merger, AFC acquired all of the outstanding common
stock of Allmerica P&C that FAFLIC did not already own in exchange for cash of
$425.6 million and approximately 9.7 million shares of AFC stock valued at
$372.5 million. At consummation of this transaction AFC owned 59.5% through
FAFLIC and 40.5% directly. The merger has been recognized as a purchase. Total
consideration of approximately $798.1 million

                                      F-16
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

has been allocated to the minority interest in the assets and liabilities based
on estimates of their fair values. The minority interest acquired totaled $703.5
million. A total of $90.6 million representing the excess of the purchase price
over the fair values of the net assets acquired, net of deferred taxes, has been
allocated to goodwill and is being amortized over a 40-year period.

On April 14, 1997, the Company entered into an agreement in principle to cede
substantially all of the Company's individual disability income line of business
under a 100% coinsurance agreement with a highly rated reinsurer. The
coinsurance agreement became effective October 1, 1997. The transaction has
resulted in the recognition of a $53.9 million pre-tax loss in the first quarter
of 1997.

6.  INVESTMENTS

A.  SUMMARY OF INVESTMENTS

The Company accounts for its investments, all of which are classified as
available-for-sale, in accordance with Statement No. 115.

The amortized cost and fair value of available-for-sale fixed maturities and
equity securities were as follows:

<TABLE>
<CAPTION>
                                                             1999
                                          -------------------------------------------
                                                       GROSS       GROSS
DECEMBER 31,                              AMORTIZED  UNREALIZED  UNREALIZED    FAIR
(IN MILLIONS)                             COST (1)     GAINS       LOSSES     VALUE
- -------------                             ---------  ----------  ----------  --------
<S>                                       <C>        <C>         <C>         <C>
U.S. Treasury securities and U.S.
 government and agency securities.......  $   62.6     $  1.0      $  0.5    $   63.1
States and political subdivisions.......      13.5        0.1         0.1        13.5
Foreign governments.....................      80.0        2.1         0.1        82.0
Corporate fixed maturities..............   3,206.5       63.2       116.9     3,152.8
Mortgage-backed securities..............     359.0        1.3        11.0       349.3
                                          --------     ------      ------    --------
Total fixed maturities..................  $3,721.6     $ 67.7      $128.6    $3,660.7
                                          ========     ======      ======    ========
Equity securities.......................  $   27.9     $ 24.7      $  1.2    $   51.4
                                          ========     ======      ======    ========
</TABLE>

<TABLE>
<CAPTION>
                                                             1998
                                          -------------------------------------------
                                                       GROSS       GROSS
DECEMBER 31,                              AMORTIZED  UNREALIZED  UNREALIZED    FAIR
(IN MILLIONS)                             COST (1)     GAINS       LOSSES     VALUE
- -------------                             ---------  ----------  ----------  --------
<S>                                       <C>        <C>         <C>         <C>
U.S. Treasury securities and U.S.
 government and agency securities.......  $  192.8     $ 12.0      $ 24.5    $  180.3
States and political subdivisions.......   2,408.9       83.0         5.2     2,486.7
Foreign governments.....................     107.9        7.7         4.5       111.1
Corporate fixed maturities..............   4,293.3      167.8        81.9     4,379.2
Mortgage-backed securities..............     517.9       11.5         2.8       526.6
                                          --------     ------      ------    --------
Total fixed maturities..................  $7,520.8     $282.0      $118.9    $7,683.9
                                          ========     ======      ======    ========
Equity securities.......................  $  253.1     $151.1      $  7.1    $  397.1
                                          ========     ======      ======    ========
</TABLE>

(1) Amortized cost for fixed maturities and cost for equity securities.

                                      F-17
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

In connection with AFLIAC's voluntary withdrawal of its license in New York,
AFLIAC agreed with the New York Department of Insurance to maintain, through a
custodial account in New York, a security deposit, the market value of which
will at all times equal 102% of all outstanding general account liabilities of
AFLIAC for New York policyholders, claimants and creditors. At December 31,
1999, the amortized cost and market value of these assets on deposit in New York
were $196.4 million and $193.0 million, respectively. At December 31, 1998, the
amortized cost and market value of assets on deposit were $268.5 million and
$284.1 million, respectively. In addition, fixed maturities, excluding those
securities on deposit in New York, with an amortized cost of $18.3 million and
$105.4 million were on deposit with various state and governmental authorities
at December 31, 1999 and 1998, respectively.

There were no contractual fixed maturity investment commitments at December 31,
1999.

The amortized cost and fair value by maturity periods for fixed maturities are
shown below. Actual maturities may differ from contractual maturities because
borrowers may have the right to call or prepay obligations with or without call
or prepayment penalties, or the Company may have the right to put or sell the
obligations back to the issuers. Mortgage backed securities are included in the
category representing their ultimate maturity.

<TABLE>
<CAPTION>
                                                                     1999
                                                              -------------------
DECEMBER 31,                                                  AMORTIZED    FAIR
(IN MILLIONS)                                                   COST      VALUE
- -------------                                                 ---------  --------
<S>                                                           <C>        <C>
Due in one year or less.....................................  $  224.4   $  225.7
Due after one year through five years.......................   1,324.0    1,328.4
Due after five years through ten years......................   1,409.1    1,369.9
Due after ten years.........................................     764.1      736.7
                                                              --------   --------
Total.......................................................  $3,721.6   $3,660.7
                                                              ========   ========
</TABLE>

Unrealized gains and losses on available-for-sale and other securities, are
summarized as follows:

<TABLE>
<CAPTION>
                                                                             EQUITY
FOR THE YEARS ENDED DECEMBER 31,                                FIXED      SECURITIES
(IN MILLIONS)                                                 MATURITIES  AND OTHER (1)  TOTAL
- -------------                                                 ----------  -------------  ------
<S>                                                           <C>         <C>            <C>
1999
Net appreciation, beginning of year.........................    $ 79.0       $ 90.2      $169.2
                                                                ------       ------      ------
Net (depreciation) appreciation on available-for-sale
 securities.................................................    (254.4)      (122.3)     (376.7)
Net appreciation from the effect on deferred policy
 acquisition costs and on policy liabilities................      78.5       --            78.5
Provision for deferred federal income taxes and minority
 interest...................................................      72.1         64.7       136.8
Distribution of subsidiaries (See Note 3)...................      (5.6)       (17.1)      (22.7)
                                                                ------       ------      ------
                                                                (109.4)       (74.7)     (184.1)
                                                                ------       ------      ------
Net appreciation, end of year...............................    $(30.4)      $ 15.5      $(14.9)
                                                                ======       ======      ======
</TABLE>

                                      F-18
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

<TABLE>
<CAPTION>
                                                                             EQUITY
FOR THE YEARS ENDED DECEMBER 31,                                FIXED      SECURITIES
(IN MILLIONS)                                                 MATURITIES  AND OTHER (1)  TOTAL
- -------------                                                 ----------  -------------  ------
<S>                                                           <C>         <C>            <C>
1998
Net appreciation, beginning of year.........................    $122.6       $ 86.7      $209.3
                                                                ------       ------      ------
Net (depreciation) appreciation on available-for-sale
 securities.................................................     (99.3)         4.4       (94.9)
Appreciation due to Allmerica P&C purchase of minority in
 interest of Citizens.......................................      10.7         10.7        21.4
Net appreciation from the effect on deferred policy
 acquisition costs and on policy liabilities................       6.3       --             6.3
Provision for deferred federal income taxes and minority
 interest...................................................      38.7        (11.6)       27.1
                                                                ------       ------      ------
                                                                 (43.6)         3.5       (40.1)
                                                                ------       ------      ------
Net appreciation, end of year...............................    $ 79.0       $ 90.2      $169.2
                                                                ======       ======      ======

1997
Net appreciation, beginning of year.........................    $ 71.3       $ 60.1      $131.4
                                                                ------       ------      ------
Net appreciation (depreciation) on available-for-sale
 securities.................................................      83.2         (5.9)       77.3
Appreciation due to AFC purchase of minority interest of
 Allmerica P&C..............................................      50.7         59.6       110.3
Net depreciation from the effect on deferred policy
 acquisition costs and on policy liabilities................     (16.7)      --           (16.7)
Provision for deferred federal income taxes and minority
 interest...................................................     (65.9)       (27.1)      (93.0)
                                                                ------       ------      ------
                                                                  51.3         26.6        77.9
                                                                ------       ------      ------
Net appreciation, end of year...............................    $122.6       $ 86.7      $209.3
                                                                ======       ======      ======
</TABLE>

(1) Includes net (depreciation) appreciation on other investments of $(1.1)
million, $0.8 million, and $1.8 million, in 1999, 1998, and 1997, respectively.

B.  MORTGAGE LOANS AND REAL ESTATE

FAFLIC's mortgage loans are diversified by property type and location. Real
estate investments have been obtained primarily through foreclosure. Mortgage
loans are collateralized by the related properties and generally are no more
than 75% of the property's value at the time the original loan is made.

The carrying values of mortgage loans and real estate investments net of
applicable reserves were $533.6 million and $582.7 million at December 31, 1999
and 1998, respectively. Reserves for mortgage loans were $5.8 million and $11.5
million at December 31, 1999 and 1998, respectively.

During 1997, the Company committed to a plan to dispose of all real estate
assets. At December 31, 1999, there were 2 properties remaining in the Company's
real estate portfolio which are being actively marketed. Depreciation is not
recorded on these assets while they are held for disposal.

There were no non-cash investing activities, including real estate acquired
through foreclosure of mortgage loans, in 1999, 1998 and 1997.

There were no material contractual commitments to extend credit under commercial
mortgage loan agreements at December 31, 1999.

                                      F-19
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

Mortgage loans and real estate investments comprised the following property
types and geographic regions:

<TABLE>
<CAPTION>
DECEMBER 31,
(IN MILLIONS)                                                  1999    1998
- -------------                                                 ------  ------
<S>                                                           <C>     <C>
Property type:
  Office building...........................................  $301.5  $304.4
  Residential...............................................    50.3    52.8
  Retail....................................................    92.2   108.5
  Industrial/warehouse......................................    83.6   110.0
  Other.....................................................    11.8    18.5
  Valuation allowances......................................    (5.8)  (11.5)
                                                              ------  ------
Total.......................................................  $533.6  $582.7
                                                              ======  ======
Geographic region:
  South Atlantic............................................  $132.2  $136.1
  Pacific...................................................   133.6   155.1
  East North Central........................................    62.5    80.5
  Middle Atlantic...........................................    50.3    61.2
  West South Central........................................    90.8    54.7
  New England...............................................    40.7    60.7
  Other.....................................................    29.3    45.9
  Valuation allowances......................................    (5.8)  (11.5)
                                                              ------  ------
Total.......................................................  $533.6  $582.7
                                                              ======  ======
</TABLE>

At December 31, 1999, scheduled mortgage loan maturities were as follows: 2000
- -- $108.1 million; 2001 -- $33.9 million; 2002 -- $27.5 million; 2003 -- $40.6
million; 2004 -- $76.4 million; and $234.7 million thereafter. Actual maturities
could differ from contractual maturities because borrowers may have the right to
prepay obligations with or without prepayment penalties and loans may be
refinanced. During 1999, the Company did not refinance any mortgage loans based
on terms which differed from those granted to new borrowers.

C.  INVESTMENT VALUATION ALLOWANCES

Investment valuation allowances which have been deducted in arriving at
investment carrying values as presented in the consolidated balance sheets and
changes thereto are shown below.

<TABLE>
<CAPTION>
FOR THE YEARS ENDED DECEMBER 31,                              BALANCE AT                           BALANCE AT
(IN MILLIONS)                                                 JANUARY 1   PROVISIONS  WRITE-OFFS  DECEMBER 31
- -------------                                                 ----------  ----------  ----------  ------------
<S>                                                           <C>         <C>         <C>         <C>
1999
Mortgage loans..............................................    $11.5       $(2.4)      $ 3.3         $ 5.8
                                                                =====       =====       =====         =====
1998
Mortgage loans..............................................    $20.7       $(6.8)      $ 2.4         $11.5
                                                                =====       =====       =====         =====
1997
Mortgage loans..............................................    $19.6       $ 2.5       $ 1.4         $20.7
Real estate.................................................     14.9         6.0        20.9        --
                                                                -----       -----       -----         -----
Total.......................................................    $34.5       $ 8.5       $22.3         $20.7
                                                                =====       =====       =====         =====
</TABLE>

                                      F-20
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

Provisions on mortgages during 1999 and 1998 reflect the release of redundant
specific reserves. Write-offs of $20.9 million to the investment valuation
allowance related to real estate in 1997 primarily reflect write downs to the
estimated fair value less costs to sell pursuant to the aforementioned 1997 plan
of disposal.

The carrying value of impaired loans was $18.0 million and $22.0 million, with
related reserves of $0.8 million and $6.0 million as of December 31, 1999 and
1998, respectively. All impaired loans were reserved for as of December 31, 1999
and 1998.

The average carrying value of impaired loans was $21.0 million, $26.1 million
and $30.8 million, with related interest income while such loans were impaired
of $2.1 million, $3.2 million and $3.2 million as of December 31, 1999, 1998 and
1997, respectively.

D.  FUTURES CONTRACTS

The Company purchases long futures contracts and sells short futures contracts
on margin to hedge against interest rate fluctuations associated with the sale
of Guaranteed Investment Contracts ("GICs") and other funding agreements. The
Company is exposed to interest rate risk from the time of sale of the GIC until
the receipt of the deposit and purchase of the underlying asset to back the
liability. The Company only trades futures contracts with nationally recognized
brokers, which the Company believes have adequate capital to ensure that there
is minimal danger of default. The Company does not require collateral or other
securities to support financial instruments with credit risk.

The notional amount of futures contracts outstanding was $37.1 million and $92.7
million at December 31, 1999 and 1998, respectively. The notional amounts of the
contracts represent the extent of the Company's investment but not future cash
requirements, as the Company generally settles open positions prior to maturity.
The maturity of all futures contracts outstanding is less than one year. The
fair value of futures contracts outstanding was $36.8 million and $92.5 million
at December 31, 1999 and 1998, respectively.

Gains and losses on hedge contracts related to interest rate fluctuations are
deferred and recognized in income over the period being hedged corresponding to
related guaranteed investment contracts. If instruments being hedged by futures
contracts are disposed, any unamortized gains or losses on such contracts are
included in the determination of the gain or loss from the disposition. Deferred
hedging losses were $0.9 million and $1.8 million in 1999 and 1998,
respectively. Gains and losses on hedge contracts that are deemed ineffective by
the Company are realized immediately. There was $0.1 million of gains realized
on ineffective hedges in 1998. There were no gains or losses in 1999 and 1997.

A reconciliation of the notional amount of futures contracts is as follows:

<TABLE>
<CAPTION>
FOR THE YEARS ENDED DECEMBER 31,
(IN MILLIONS)                                                   1999       1998      1997
- -------------                                                 ---------  ---------  ------
<S>                                                           <C>        <C>        <C>
Contracts outstanding, beginning of year....................  $    92.7  $  --      $(33.0)
New contracts...............................................      947.0    1,117.5    (0.2)
Contracts terminated........................................   (1,002.6)  (1,024.8)   33.2
                                                              ---------  ---------  ------
Contracts outstanding, end of year..........................  $    37.1  $    92.7  $ --
                                                              =========  =========  ======
</TABLE>

E.  FOREIGN CURRENCY SWAP CONTRACTS

The Company enters into foreign currency swap contracts with swap counterparties
to hedge foreign currency exposure on specific fixed income securities.
Additionally, in 1999, the Company entered into a foreign

                                      F-21
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

currency swap contract to hedge foreign currency exposure on specific fixed rate
funding agreements. Interest and principal related to foreign fixed income
securities and liabilities payable in foreign currencies, at current exchange
rates, are exchanged for the equivalent payment in U.S dollars translated at a
specific currency exchange rate. The primary risk associated with these
transactions is the inability of the counterparty to meet its obligation. The
Company regularly assesses the financial strength of its counterparties and
generally enters into forward or swap agreements with counterparties rated "A"
or better by nationally recognized rating agencies. The Company's maximum
exposure to counterparty credit risk is the difference between the foreign
currency exchange rate, as agreed upon in the swap contract, and the foreign
currency spot rate on the date of the exchange, as indicated by the fair value
of the contract. The fair values of the foreign currency swap contracts
outstanding were $(4.7) million and $1.2 million at December 31, 1999 and 1998,
respectively. Changes in the fair value of contracts hedging fixed income
securities are reported as an unrealized gain or loss, consistent with the
underlying hedged security. Changes in fair value of contracts hedging fixed
rate funding agreements are reported as other operating income, consistent with
the underlying hedged liability. The net decrease in other operating income
related to these contracts was $2.6 million in 1999. The Company does not
require collateral or other security to support financial instruments with
credit risk.

The difference between amounts paid and received on foreign currency swap
contracts is reflected in the net investment income related to the underlying
assets and is not material in 1999, 1998 and 1997. Any gain or loss on the
termination of swap contracts is deferred and recognized with any gain or loss
on the hedged transaction. The Company had no deferred gain or loss on foreign
currency swap contracts in 1999 or 1998.

A reconciliation of the notional amount of foreign currency swap contracts is as
follows:

<TABLE>
<CAPTION>
FOR THE YEARS ENDED DECEMBER 31,
(IN MILLIONS)                                                  1999   1998    1997
- -------------                                                 ------  -----  ------
<S>                                                           <C>     <C>    <C>
Contracts outstanding, beginning of year....................  $ 42.6  $42.6  $ 47.6
New contracts...............................................    52.9   --       5.0
Contracts expired...........................................   (24.0)  --     (10.0)
                                                              ------  -----  ------
Contracts outstanding, end of year..........................  $ 71.5  $42.6  $ 42.6
                                                              ======  =====  ======
</TABLE>

Expected maturities of foreign currency swap contracts outstanding at
December 31, 1999 are $8.3 million in 2000, $52.9 million in 2001 and $10.3
million thereafter. There are no expected maturities of such foreign currency
swap contracts in 2002, 2003 and 2004.

F.  INTEREST RATE SWAP CONTRACTS

The Company enters into interest rate swap contracts to hedge exposure to
interest rate fluctuations. Specifically, for floating rate GIC liabilities that
are matched with fixed rate securities, the Company manages the interest rate
risk by hedging with interest rate swap contracts. Under these swap contracts,
the Company agrees to exchange, at specified intervals, the difference between
fixed and floating interest amounts calculated on an agreed-upon notional
principal amount. As with foreign currency swap contracts, the primary risk
associated with these transactions is the inability of the counterparty to meet
its obligation. The Company regularly assesses the financial strength of its
counterparties and generally enters into forward or swap agreements with
counterparties rated "A" or better by nationally recognized rating agencies.
Because the underlying principal of swap contracts is not exchanged, the
Company's maximum exposure to counterparty credit risk is the difference in
payments exchanged, which at December 31, 1999 and 1998 were net payables of
$4.2 million and $3.9 million, respectively. The Company does not require
collateral or other security to support financial instruments with credit risk.

                                      F-22
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

The net amount receivable or payable is recognized over the life of the swap
contract as an adjustment to net investment income. The decrease in net
investment income related to interest rate swap contracts was $7.0 million, $2.8
million and $0.4 million for the years ended December 31, 1999, 1998 and 1997,
respectively. The fair value of interest rate swap contracts outstanding was
$33.1 million and $(28.3) million at December 31, 1999 and 1998, respectively.
Changes in the fair value of contracts are reported as an unrealized gain or
loss, consistent with the underlying hedged security. Any gain or loss on the
termination of interest rate swap contracts accounted for as hedges are deferred
and recognized with the gain or loss on the hedged transaction. The Company had
no deferred gain or loss on interest rate swap contracts in 1999 or 1998.

A reconciliation of the notional amount of interest rate swap contracts is as
follows:

<TABLE>
<CAPTION>
FOR THE YEARS ENDED DECEMBER 31,
(IN MILLIONS)                                                   1999      1998     1997
- -------------                                                 --------  --------  ------
<S>                                                           <C>       <C>       <C>
Contracts outstanding, beginning of year....................  $1,112.6  $  244.1  $  5.0
New contracts...............................................     905.4     873.5   244.7
Contracts terminated........................................    (888.5)    --       --
Contracts expired...........................................     (80.0)     (5.0)   (5.6)
Distribution of subsidiaries (Note 3).......................     (23.6)    --       --
                                                              --------  --------  ------
Contracts outstanding, end of year..........................  $1,025.9  $1,112.6  $244.1
                                                              ========  ========  ======
</TABLE>

Expected maturities of interest rate swap contracts outstanding at December 31,
1999 are $44.0 million in 2000, $43.1 million in 2001, $83.5 million in 2002,
$536.0 million in 2003, and $319.3 million in 2004. There are no expected
maturities of such interest rate swap contracts thereafter.

G.  OTHER SWAP CONTRACTS

The Company enters into insurance portfolio-linked and credit default swap
contracts for investment purposes. Under the insurance portfolio-linked swap
contracts, the Company agrees to exchange cash flows according to the
performance of a specified underwriter's portfolio of insurance business. As
with interest rate swap contracts, the primary risk associated with insurance
portfolio-linked swap contracts is the inability of the counterparty to meet its
obligation. Under the terms of the credit default swap contracts, the Company
assumes the default risk of a specific high credit quality issuer in exchange
for a stated annual premium. In the case of default, the Company will pay the
counterparty par value for a pre-determined security of the issuer. The primary
risk associated with these transactions is the default risk of the underlying
companies. The Company regularly assesses the financial strength of its
counterparties and the underlying companies in default swap contracts, and
generally enters into forward or swap agreements with counterparties rated "A"
or better by nationally recognized rating agencies. Because the underlying
principal of swap contracts is not exchanged, the Company's maximum exposure to
counterparty credit risk is the difference in payments exchanged, which at
December 31, 1999, was not material to the Company. The Company does not require
collateral or other security to support financial instruments with credit risk.

The swap contracts are marked to market with any gain or loss recognized
currently. The fair values of swap contracts outstanding were $(0.3) million and
$(0.1) million at December 31, 1999 and 1998, respectively. The net amount
receivable or payable under insurance portfolio-linked swap contracts is
recognized when the contracts are marked to market. The net (decrease) increase
in realized investment gains related to these contracts was $(0.2) million, $1.0
million and $(1.4) million for the years ended December 31, 1999, 1998 and 1997,
respectively.

                                      F-23
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

The stated annual premium under credit default swap contracts is recognized
currently in net investment income. The net increase to investment income
related to credit default swap contracts was $0.4 million and $0.2 million for
the years ended December 31, 1999 and 1998, respectively. There was no net
investment income recognized in 1997.

A reconciliation of the notional amount of other swap contracts is as follows:

<TABLE>
<CAPTION>
FOR THE YEARS ENDED DECEMBER 31,
(IN MILLIONS)                                                  1999     1998    1997
- -------------                                                 -------  ------  -------
<S>                                                           <C>      <C>     <C>
Contracts outstanding, beginning of year....................  $ 255.0  $ 15.0  $  58.6
New contracts...............................................     50.0   266.3    192.1
Contracts expired...........................................   (115.0)  (26.3)  (211.6)
Contracts terminated........................................    --       --      (24.1)
                                                              -------  ------  -------
Contracts outstanding, end of year..........................  $ 190.0  $255.0  $  15.0
                                                              =======  ======  =======
</TABLE>

Expected maturities of other swap contracts outstanding at December 31, 1999 are
as follows: $140.0 million in 2000 and $50.0 million in 2001. There are no
expected maturities of such other swap contracts in 2002, 2003, 2004 and
thereafter.

H.  OTHER

At December 31, 1999 and 1998, FAFLIC had no concentration of investments in a
single investee exceeding 10% of shareholder's equity.

7.  INVESTMENT INCOME AND GAINS AND LOSSES

A.  NET INVESTMENT INCOME

The components of net investment income were as follows:

<TABLE>
<CAPTION>
FOR THE YEARS ENDED DECEMBER 31,
(IN MILLIONS)                                                  1999    1998    1997
- -------------                                                 ------  ------  ------
<S>                                                           <C>     <C>     <C>
Fixed maturities............................................  $415.7  $509.6  $523.3
Mortgage loans..............................................    45.5    57.6    57.1
Equity securities...........................................     1.7     7.2    10.5
Policy loans................................................    12.7    11.9    10.9
Real estate and other long-term investments.................    14.4     7.0    31.5
Short-term investments......................................    26.6    15.6     9.9
                                                              ------  ------  ------
Gross investment income.....................................   516.6   608.9   643.2
Less investment expenses....................................   (13.5)  (15.0)  (23.7)
                                                              ------  ------  ------
Net investment income.......................................  $503.1  $593.9  $619.5
                                                              ======  ======  ======
</TABLE>

At December 31, 1999, the company had fixed maturities with a carrying value of
$1.0 million on non-accrual status. There were no mortgage loans on non-accrual
status at December 31, 1999. At December 31, 1998, there was one mortgage loan
on non-accrual status which had an outstanding principal balance of $4.3
million. This loan was restructured and fully impaired. There were no fixed
maturities on non-accrual status at December 31, 1998. The effect of
non-accruals, compared with amounts that would have been recognized in

                                      F-24
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

accordance with the original terms of the investments, was a reduction in net
income by $1.4 million in 1999, and had no impact in 1998 and 1997.

The payment terms of mortgage loans may from time to time be restructured or
modified. The investment in restructured mortgage loans, based on amortized
cost, amounted to $18.8 million, $28.7 million and $40.3 million at
December 31, 1999, 1998 and 1997, respectively. Interest income on restructured
mortgage loans that would have been recorded in accordance with the original
terms of such loans amounted to $2.5 million, $3.3 million and $3.9 million in
1999, 1998 and 1997, respectively. Actual interest income on these loans
included in net investment income aggregated $1.8 million, $3.3 million and $4.2
million in 1999, 1998 and 1997, respectively.

There were no mortgage loans which were non-income producing for the year ended
December 31, 1999. There were, however, fixed maturities with a carrying value
of $0.3 million which were non-income producing for the year ended December 31,
1999.

Included in other long-term investments is income from limited partnerships of
$6.6 million in 1999, losses of $6.3 million in 1998, and income of $7.6 million
in 1997.

B.  NET REALIZED INVESTMENT GAINS AND LOSSES

Realized gains (losses) on investments were as follows:

<TABLE>
<CAPTION>
FOR THE YEARS ENDED DECEMBER 31,
(IN MILLIONS)                                                  1999    1998   1997
- -------------                                                 ------  ------  -----
<S>                                                           <C>     <C>     <C>
Fixed maturities............................................  $(52.0) $(11.6) $14.2
Mortgage loans..............................................     2.5     8.8   (1.2)
Equity securities...........................................   141.3    63.7   53.5
Real estate and other.......................................     8.5    --      9.8
                                                              ------  ------  -----
Net realized investment gains...............................  $100.3  $ 60.9  $76.3
                                                              ======  ======  =====
</TABLE>

The proceeds from voluntary sales of available-for-sale securities and the gross
realized gains and gross realized losses on those sales were as follows:

<TABLE>
<CAPTION>
                                                              PROCEEDS FROM
FOR THE YEARS ENDED DECEMBER 31,                                VOLUNTARY    GROSS   GROSS
(IN MILLIONS)                                                     SALES      GAINS   LOSSES
- -------------                                                 -------------  ------  ------
<S>                                                           <C>            <C>     <C>
1999
Fixed maturities............................................    $1,480.5     $  9.2  $ 27.1
Equity securities...........................................       421.2      149.0     7.6

1998
Fixed maturities............................................    $  979.2     $ 17.9  $ 11.3
Equity securities...........................................       258.7       72.8     9.0

1997
Fixed maturities............................................    $1,870.7     $ 27.0  $ 15.9
Equity securities...........................................       144.9       55.5     1.2
</TABLE>

                                      F-25
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

C.  OTHER COMPREHENSIVE (LOSS) INCOME RECONCILIATION

The following table provides a reconciliation of gross unrealized (losses) gains
to the net balance shown in the Consolidated Statements of Comprehensive (Loss)
Income:

<TABLE>
<CAPTION>
FOR THE YEARS ENDED DECEMBER 31,
(IN MILLIONS)                                                   1999      1998     1997
- -------------                                                 --------  --------  ------
<S>                                                           <C>       <C>       <C>
Unrealized (losses) gains on securities:
Unrealized holding (losses) gains arising during period,
 (includes $22.7 resulting from the distribution of
 subsidiaries in 1999, net of taxes (benefit) and minority
 interest of $(103.3) million, $(20.8) million and $123.7
 million in 1999, 1998 and 1997, respectively)..............  $ (121.9) $   (6.8) $115.5
Less: reclassification adjustment for (losses) gains
 included in net income (net of taxes and minority interest
 of $33.5 million, $21.5 million and $30.7 million in 1999,
 1998 and 1997, respectively)...............................     (62.2)     33.3    37.6
                                                              --------  --------  ------
Other comprehensive (loss) income...........................  $ (184.1) $  (40.1) $ 77.9
                                                              ========  ========  ======
</TABLE>

8.  FAIR VALUE DISCLOSURES OF FINANCIAL INSTRUMENTS

Statement No. 107, "Disclosures about Fair Value of Financial Instruments,"
requires disclosure of fair value information about certain financial
instruments (insurance contracts, real estate, goodwill and taxes are excluded)
for which it is practicable to estimate such values, whether or not these
instruments are included in the balance sheet. The fair values presented for
certain financial instruments are estimates which, in many cases may differ
significantly from the amounts which could be realized upon immediate
liquidation. In cases where market prices are not available, estimates of fair
value are based on discounted cash flow analyses which utilize current interest
rates for similar financial instruments which have comparable terms and credit
quality. Included in the fair value of fixed maturities are swap contracts used
to hedge fixed maturities with a fair value of $31.1 million and $(27.1) million
at December 31, 1999 and 1998, respectively. In addition, the Company held
futures contracts with a carrying value of $(0.9) million and $(1.8) million at
December 31, 1999 and 1998, respectively. The fair value of these contracts was
$36.8 million and $92.5 million at December 31, 1999 and 1998, respectively.

The following methods and assumptions were used to estimate the fair value of
each class of financial instruments:

CASH AND CASH EQUIVALENTS

For these short-term investments, the carrying amount approximates fair value.

FIXED MATURITIES

Fair values are based on quoted market prices, if available. If a quoted market
price is not available, fair values are estimated using independent pricing
sources or internally developed pricing models using discounted cash flow
analyses.

                                      F-26
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

EQUITY SECURITIES

Fair values are based on quoted market prices, if available. If a quoted market
price is not available, fair values are estimated using independent pricing
sources or internally developed pricing models.

MORTGAGE LOANS

Fair values are estimated by discounting the future contractual cash flows using
the current rates at which similar loans would be made to borrowers with similar
credit ratings. The fair value of below investment grade mortgage loans is
limited to the lesser of the present value of the cash flows or book value.

POLICY LOANS

The carrying amount reported in the consolidated balance sheets approximates
fair value since policy loans have no defined maturity dates and are inseparable
from the insurance contracts.

INVESTMENT CONTRACTS (WITHOUT MORTALITY FEATURES)

Fair values for the Company's liabilities under guaranteed investment type
contracts are estimated using discounted cash flow calculations using current
interest rates for similar contracts with maturities consistent with those
remaining for the contracts being valued. Liabilities under individual fixed
annuity contracts are estimated based on current surrender values, supplemental
contracts without life contingencies reflect current fund balances, and other
individual contract funds represent the present value of future policy benefits.
All other liabilities are based on surrender values.

TRUST INSTRUMENTS SUPPORTED BY FUNDING OBLIGATIONS

Fair values are estimated using discounted cash flow calculations using current
interest rates for similar contracts with maturities consistent with those
remaining for the contracts being valued.

DEBT

The carrying value of short-term debt reported in the balance sheet approximates
fair value.

                                      F-27
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

The estimated fair values of the financial instruments were as follows:

<TABLE>
<CAPTION>
                                                                     1999                1998
                                                              ------------------  ------------------
DECEMBER 31,                                                  CARRYING    FAIR    CARRYING    FAIR
(IN MILLIONS)                                                  VALUE     VALUE     VALUE     VALUE
- -------------                                                 --------  --------  --------  --------
<S>                                                           <C>       <C>       <C>       <C>
FINANCIAL ASSETS
  Cash and cash equivalents.................................  $  279.3  $  279.3  $  504.0  $  504.0
  Fixed maturities..........................................   3,660.7   3,660.7   7,683.9   7,683.9
  Equity securities.........................................      51.4      51.4     397.1     397.1
  Mortgage loans............................................     521.2     521.9     562.3     587.1
  Policy loans..............................................     170.5     170.5     154.3     154.3
                                                              --------  --------  --------  --------
                                                              $4,683.1  $4,683.8  $9,301.6  $9,326.4
                                                              ========  ========  ========  ========
FINANCIAL LIABILITIES
  Guaranteed investment contracts...........................  $1,316.0  $1,341.4  $1,791.8  $1,830.8
  Supplemental contracts without life contingencies.........      48.8      48.8      37.3      37.3
  Dividend accumulations....................................      88.1      88.1      88.4      88.4
  Other individual contract deposit funds...................      48.4      48.2      61.6      61.1
  Other group contract deposit funds........................     602.9     583.5     700.4     704.0
  Individual fixed annuity contracts........................   1,092.5   1,057.1   1,110.6   1,073.6
  Trust instruments supported by funding obligations........      50.6      49.6     --        --
  Short-term debt...........................................     --        --        221.3     221.3
                                                              --------  --------  --------  --------
                                                              $3,247.3  $3,216.7  $4,011.4  $4,016.5
                                                              ========  ========  ========  ========
</TABLE>

                                      F-28
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

9.  CLOSED BLOCK

Included in other income in the Consolidated Statements of Income in 1999, 1998
and 1997 is a net pre-tax contribution from the Closed Block of $13.8 million,
$10.4 million and $9.1 million, respectively. Summarized financial information
of the Closed Block as of December 31, 1999 and 1998 and for the periods ended
December 31, 1999, 1998 and 1997 is as follows:

<TABLE>
<CAPTION>
DECEMBER 31,
(IN MILLIONS)                                                  1999    1998
- -------------                                                 ------  ------
<S>                                                           <C>     <C>
Assets
  Fixed maturities, at fair value (amortized cost of $387.4
    and $399.1
    respectively)...........................................  $372.9  $414.2
  Mortgage loans............................................   136.3   136.0
  Policy loans..............................................   201.1   210.9
  Cash and cash equivalents.................................    22.6     9.4
  Accrued investment income.................................    14.0    14.1
  Deferred policy acquisition costs.........................    13.1    15.6
  Other assets..............................................    12.3     2.9
                                                              ------  ------
Total assets................................................  $772.3  $803.1
                                                              ======  ======
Liabilities
  Policy liabilities and accruals...........................  $835.2  $862.9
  Other liabilities.........................................     6.9     9.1
                                                              ------  ------
Total liabilities...........................................  $842.1  $872.0
                                                              ======  ======
</TABLE>

<TABLE>
<CAPTION>
FOR THE YEARS ENDED DECEMBER 31,
(IN MILLIONS)                                                  1999    1998    1997
- -------------                                                 ------  ------  ------
<S>                                                           <C>     <C>     <C>
Revenues
  Premiums and other income.................................  $ 52.1  $ 55.4  $ 58.3
  Net investment income.....................................    53.8    53.3    53.4
  Realized investment (loss) gain...........................    (0.6)    0.1     1.3
                                                              ------  ------  ------
Total revenues..............................................   105.3   108.8   113.0
                                                              ------  ------  ------
Benefits and expenses
  Policy benefits...........................................    88.9    95.0   100.5
  Policy acquisition expenses...............................     2.5     2.7     3.0
  Other operating expenses..................................     0.1     0.7     0.4
                                                              ------  ------  ------
Total benefits and expenses.................................    91.5    98.4   103.9
                                                              ------  ------  ------
Contribution from the Closed Block..........................  $ 13.8  $ 10.4  $  9.1
                                                              ======  ======  ======
</TABLE>

                                      F-29
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

<TABLE>
<CAPTION>
FOR THE YEARS ENDED DECEMBER 31,
(IN MILLIONS)                                                  1999     1998     1997
- -------------                                                 -------  -------  -------
<S>                                                           <C>      <C>      <C>
Cash flows
  Cash flows from operating activities:
  Contribution from the Closed Block........................  $  13.8  $  10.4  $   9.1
  Change in:
    Deferred policy acquisition costs, net..................      2.5      2.6      2.9
    Premiums and other receivables..........................    --         0.3    --
    Policy liabilities and accruals.........................    (13.1)   (13.5)   (11.6)
    Accrued investment income...............................      0.1        -      0.2
    Deferred taxes..........................................    --         0.1     (5.1)
    Other assets............................................     (8.3)     2.4     (2.9)
    Expenses and taxes payable..............................     (2.9)    (2.9)    (2.0)
    Other, net..............................................      0.8     (0.1)    (1.2)
                                                              -------  -------  -------
  Net cash used in operating activities.....................     (7.1)    (0.7)   (10.6)
  Cash flows from investing activities:
    Sales, maturities and repayments of investments.........    139.0     83.6    161.6
    Purchases of investments................................   (128.5)  (106.5)  (161.4)
    Other, net..............................................      9.8      7.9     11.4
                                                              -------  -------  -------
  Net cash provided by (used in) investing activities.......     20.3    (15.0)    11.6
                                                              -------  -------  -------
Net increase (decrease) in cash and cash equivalents........     13.2    (15.7)     1.0
Cash and cash equivalents, beginning of year................      9.4     25.1     24.1
                                                              -------  -------  -------
Cash and cash equivalents, end of year......................  $  22.6  $   9.4  $  25.1
                                                              =======  =======  =======
</TABLE>

There were no valuation allowances on mortgage loans in the Closed Block at
December 31, 1999, 1998 or 1997, respectively.

Many expenses related to Closed Block operations are charged to operations
outside the Closed Block; accordingly, the contribution from the Closed Block
does not represent the actual profitability of the Closed Block operations.
Operating costs and expenses outside of the Closed Block are, therefore,
disproportionate to the business outside the Closed Block.

10.  DEBT

Short-term debt consisted of the following:

<TABLE>
<CAPTION>
DECEMBER 31,
(IN MILLIONS)                                                  1999    1998
- -------------                                                 ------  ------
<S>                                                           <C>     <C>
Short-term
  Commercial paper..........................................  $ --    $ 41.3
  Borrowings under bank credit facility.....................    --     150.0
  Repurchase agreements.....................................    --      30.0
                                                              ------  ------
Total short-term debt.......................................  $ --    $221.3
                                                              ======  ======
</TABLE>

                                      F-30
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

FAFLIC issues commercial paper primarily to manage imbalances between operating
cash flows and existing commitments. Commercial paper borrowing arrangements are
supported by a credit agreement. At December 31, 1999, there was no commercial
paper outstanding.

Effective December 4, 1998, the Company entered into a credit agreement that
expired on February 5, 1999. Borrowings under this agreement were unsecured and
incurred interest at a rate per annum equal to the eurodollar rate plus
applicable margin. Borrowings outstanding under this credit facility at
December 31, 1998 were $150.0 million. These borrowings were repaid in February
1999.

The company utilizes repurchase agreements to finance certain transactions and
had approximately $30 million in such agreements outstanding at December
31,1998. There were no repurchase agreements outstanding at December 31, 1999.

In 1999, there was no interest expense related to borrowings under the credit
agreement. Interest expense related to borrowings under the credit agreement was
approximately $0.7 million and $2.8 million in 1998 and 1997, respectively. All
interest expense is recorded in other operating expenses.

In October, 1995, AFC issued Senior Debentures with a face value of $200.0
million, pay interest at a rate of 7 5/8%, and mature on October 16, 2025. The
primary source of cash for repayment of the debt by AFC is dividends from FAFLIC
and Allmerica P&C.

11.  FEDERAL INCOME TAXES

Provisions for federal income taxes have been calculated in accordance with the
provisions of SFAS No. 109. A summary of the federal income tax expense
(benefit) on continuing operations in the consolidated statements of income is
shown below:

<TABLE>
<CAPTION>
FOR THE YEARS ENDED DECEMBER 31,
(IN MILLIONS)                                                  1999    1998    1997
- -------------                                                 ------  ------  ------
<S>                                                           <C>     <C>     <C>
Federal income tax expense (benefit)
  Current...................................................  $88.7   $ 74.6  $74.4
  Deferred..................................................    4.3    (15.4)  14.2
                                                              -----   ------  -----
Total.......................................................  $93.0   $ 59.2  $88.6
                                                              =====   ======  =====
</TABLE>

The federal income taxes attributable to the consolidated results of continuing
operations are different from the amounts determined by multiplying income
before federal income taxes by the statutory federal income tax rate. The
sources of the difference and the tax effects of each were as follows:

<TABLE>
<CAPTION>
FOR THE YEARS ENDED DECEMBER 31,
(IN MILLIONS)                                                   1999     1998    1997
- -------------                                                 --------  ------  ------
<S>                                                           <C>       <C>     <C>
Expected federal income tax expense on continuing
  operations................................................   $133.9   $107.9  $122.9
  Tax-exempt interest.......................................    (24.2)   (38.9)  (37.9)
  Dividend received deduction...............................    --        (5.1)   (3.2)
  Changes in tax reserve estimates..........................     (8.7)     2.3     7.8
  Tax credits...............................................     (8.5)    (8.5)   (2.7)
  Other, net................................................      0.5      1.5     1.7
                                                               ------   ------  ------
Federal income tax expense on continuing operations.........   $ 93.0   $ 59.2  $ 88.6
                                                               ======   ======  ======
</TABLE>

                                      F-31
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

The deferred income tax (asset) liability represents the tax effects of
temporary differences attributable to the Company's consolidated federal tax
return group. Its components were as follows:

<TABLE>
<CAPTION>
DECEMBER 31,
(IN MILLIONS)                                                   1999       1998
- -------------                                                 --------   --------
<S>                                                           <C>        <C>
Deferred tax (assets) liabilities
  AMT carryforwards.........................................  $ --       $ (16.8)
  Loss reserve discounting..................................   (283.5)    (406.6)
  Deferred acquisition costs................................    355.7      345.8
  Employee benefit plans....................................    (52.0)     (45.3)
  Investments, net..........................................    (19.5)     121.7
  Bad debt reserve..........................................    --          (1.8)
  Litigation reserve........................................     (6.0)     (10.9)
  Discontinued operations...................................    (11.7)     --
  Other, net................................................     (1.1)      (5.5)
                                                              -------    -------
Deferred tax asset, net.....................................  $ (18.1)   $ (19.4)
                                                              =======    =======
</TABLE>

Gross deferred income tax assets totaled $515.8 million and $486.9 millions at
December 31, 1999 and 1998, respectively. Gross deferred income tax liabilities
totaled $497.7 million and $467.5 million at December 31, 1999 and 1998,
respectively.

The Company believes, based on the its recent earnings history and its future
expectations, that the Company's taxable income in future years will be
sufficient to realize all deferred tax assets. In determining the adequacy of
future income, the Company considered the future reversal of its existing
temporary differences and available tax planning strategies that could be
implemented, if necessary. At December 31, 1999 there are no available
alternative minimum tax credit carryforwards.

The Company's federal income tax returns are routinely audited by the Internal
Revenue Services ("IRS"), and provisions are routinely made in the financial
statements in anticipation of the results of these audits. The IRS has examined
the FAFLIC/AFLIAC consolidated group's federal income tax returns through 1994.
The IRS has also examined the former Allmerica P&C consolidated group's federal
income tax returns through 1994. The Company has appealed certain adjustments
proposed by the IRS with respect to the federal income tax returns for 1992,
1993 and 1994 for the FAFLIC/AFLIAC consolidated group. Also, certain
adjustments proposed by the IRS with respect to FAFLIC/AFLIAC's federal income
tax returns for 1982 and 1983 remain unresolved. If upheld, these adjustments
would result in additional payments; however, the Company will vigorously defend
its position with respect to these adjustments. In the Company's opinion,
adequate tax liabilities have been established for all years. However, the
amount of these tax liabilities could be revised in the near term if estimates
of the Company's ultimate liability are revised.

12.  PENSION PLANS

FAFLIC, as the common employer for all AFC Companies ("affiliated Companies"),
provides multiple benefit plans to employees and agents of these affiliated
Companies, including retirement plans. The salaries of employees and agents
covered by these plans and the expenses of these plans are charged to the
affiliated Companies in accordance with an intercompany cost sharing agreement.

                                      F-32
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

FAFLIC provides retirement benefits to substantially all of its employees under
a defined benefit pension plan. This plan is based on a defined benefit cash
balance formula, whereby the Company annually provides an allocation to each
eligible employee based on a percentage of that employee's salary, similar to a
defined contribution plan arrangement. The 1999, 1998 and 1997 allocations were
based on 7.0% of each eligible employee's salary. In addition to the cash
balance allocation, certain transition group employees, who have met specified
age and service requirements as of December 31, 1994, are eligible for a
grandfathered benefit based primarily on the employees' years of service and
compensation during their highest five consecutive plan years of employment. The
Company's policy for the plans is to fund at least the minimum amount required
by the Employee Retirement Income Security Act of 1974.

Components of net periodic pension cost were as follows:

<TABLE>
<CAPTION>
FOR THE YEARS ENDED DECEMBER 31,
(IN MILLIONS)                                                   1999       1998       1997
- -------------                                                 --------   --------   --------
<S>                                                           <C>        <C>        <C>
Service cost -- benefits earned during the year.............  $  19.3    $  19.0    $  19.9
Interest cost...............................................     26.5       25.5       23.5
Expected return on plan assets..............................    (38.9)     (34.9)     (31.2)
Recognized net actuarial loss...............................      0.4        0.4        0.1
Amortization of transition asset............................     (1.4)      (1.8)      (1.9)
Amortization of prior service cost..........................     (2.2)      (1.7)      (2.0)
                                                              -------    -------    -------
  Net periodic pension cost.................................  $   3.7    $   6.5    $   8.4
                                                              =======    =======    =======
</TABLE>

In 1999, subsequent to the AFC corporate reorganization, approximately $1.7
million of the net periodic pension cost was allocated to the distributed
subsidiaries.

The following table summarizes the status of the plan. At December 31, 1999 and
1998 the plans' assets exceeded their projected benefit obligations.

<TABLE>
<CAPTION>
DECEMBER 31,
(IN MILLIONS)                                                   1999       1998
- -------------                                                 --------   --------
<S>                                                           <C>        <C>
Change in benefit obligations:
  Projected benefit obligation at beginning of year.........  $ 414.2    $ 370.4
  Service cost -- benefits earned during the year...........     19.3       19.0
  Interest cost.............................................     26.5       25.5
  Actuarial (gains) losses..................................    (44.4)      20.4
  Benefits paid.............................................    (22.9)     (21.1)
                                                              -------    -------
    Projected benefit obligation at end of year.............    392.7      414.2
                                                              -------    -------
</TABLE>

                                      F-33
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

<TABLE>
<CAPTION>
DECEMBER 31,
(IN MILLIONS)                                                   1999       1998
- -------------                                                 --------   --------
<S>                                                           <C>        <C>
Change in plan assets:
  Fair value of plan assets at beginning of year............    441.6      395.5
  Actual return on plan assets..............................     51.9       67.2
  Benefits paid.............................................    (22.9)     (21.1)
    Fair value of plan assets at end of year................    470.6      441.6
  Funded status of the plan.................................     77.9       27.4
  Unrecognized transition obligation........................    (21.6)     (23.9)
  Unamortized prior service cost............................    (12.0)     (11.0)
  Unrecognized net actuarial gains..........................   (101.6)     (54.9)
                                                              -------    -------
    Net pension liability...................................  $ (57.3)   $ (62.4)
                                                              =======    =======
</TABLE>

As a result of AFC's merger with Allmerica P&C in 1997, certain pension
liabilities were reduced to reflect their fair value as of the merger date.
These pension liabilities were reduced by $8.9 million and $10.3 million in 1999
and 1998, respectively, which reflects fair value, net of applicable
amortization.

Determination of the projected benefit obligations was based on a weighted
average discount rate of 7.75% and 6.5% in 1999 and 1998, respectively, and the
assumed long-term rate of return on plan assets was 9.0% in both 1999 and 1998.
The actuarial present value of the projected benefit obligations was determined
using assumed rates of increase in future compensation levels ranging from 5.0%
to 5.5%. Plan assets are invested primarily in various separate accounts and the
general account of FAFLIC. Plan assets also include 796,462 shares and 973,262
shares of AFC Common Stock at December 31, 1999 and 1998, respectively, with a
market value of $44.3 million and $56.3 million at December 31, 1999 and 1998,
respectively.

The Company has a defined contribution 401(k) plan for its employees, whereby
the Company matches employee elective 401(k) contributions, up to a maximum
percentage determined annually by the Board of Directors. During 1999, 1998 and
1997, the Company matched 50% of employees' contributions up to 6.0% of eligible
compensation. The total expense related to this plan was $5.9 million, $5.6
million and $3.3 million in 1999, 1998 and 1997, respectively. In 1999,
subsequent to the AFC corporate reorganization, approximately $1.4 million of
the 401(k) expense was allocated to the distributed subsidiaries. In addition to
this plan, the Company has a defined contribution plan for substantially all of
its agents. The plan expense in 1999, 1998 and 1997 was $3.1 million, $3.0
million and $2.8 million, respectively.

On January 1, 1998, substantially all of the defined benefit and defined
contribution 401(k) plans previously provided by the affiliated Companies were
merged with the existing benefit plans of FAFLIC. The merger of benefit plans
resulted in a $5.9 million change of interest adjustment to additional paid-in
capital during 1998. The change of interest adjustment arose from FAFLIC's
forgiveness of certain Allmerica P&C benefit plan liabilities attributable to
Allmerica P&C's minority interest.

13.  OTHER POSTRETIREMENT BENEFIT PLANS

FAFLIC, as the common employer for all AFC Companies ("affiliated Companies"),
provides multiple postretirement medical and death benefit plans to employees,
agents and retirees of these affiliated Companies. The costs of these plans are
charged to the affiliated Companies in accordance with an intercompany cost
sharing agreement.

                                      F-34
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

Generally, employees become eligible at age 55 with at least 15 years of
service. Spousal coverage is generally provided for up to two years after death
of the retiree. Benefits include hospital, major medical, and a payment at death
equal to retirees' final compensation up to certain limits. Effective
January 1, 1996, the Company revised these benefits so as to establish limits on
future benefit payments and to restrict eligibility to current employees. The
medical plans have varying copayments and deductibles, depending on the plan.
These plans are unfunded.

The plans' funded status reconciled with amounts recognized in the Company's
Consolidated Balance Sheets were as follows:

<TABLE>
<CAPTION>
DECEMBER 31,
(IN MILLIONS)                                                   1999       1998
- -------------                                                 --------   --------
<S>                                                           <C>        <C>
Change in benefit obligation:
Accumulated postretirement benefit obligation at beginning
  of year...................................................  $  84.0    $  71.8
Service cost................................................      2.9        3.1
Interest cost...............................................      4.6        5.1
Actuarial (gains) losses....................................    (21.2)       7.6
Benefits paid...............................................     (3.5)      (3.6)
                                                              -------    -------
  Accumulated postretirement benefit obligation at end of
    year....................................................     66.8       84.0
                                                              -------    -------
Fair value of plan assets at end of year....................    --         --
                                                              -------    -------
Funded status of the plan...................................    (66.8)     (84.0)
Unamortized prior service cost..............................     (9.8)     (12.9)
Unrecognized net actuarial (gains) losses...................    (13.8)       7.5
                                                              -------    -------
  Accumulated postretirement benefit costs..................  $ (90.4)   $ (89.4)
                                                              =======    =======
</TABLE>

The components of net periodic postretirement benefit expense were as follows:

<TABLE>
<CAPTION>
FOR THE YEARS ENDED DECEMBER 31,
(IN MILLIONS)                                                   1999       1998       1997
- -------------                                                 --------   --------   --------
<S>                                                           <C>        <C>        <C>
Service cost................................................   $  2.9     $  3.1     $  3.0
Interest cost...............................................      4.6        5.1        4.6
Recognized net actuarial loss (gain)........................      0.1        0.1       (0.1)
Amortization of prior service cost..........................     (2.3)      (2.4)      (2.7)
                                                               ------     ------     ------
Net periodic postretirement benefit cost....................   $  5.3     $  5.9     $  4.8
                                                               ======     ======     ======
</TABLE>

In 1999, subsequent to the AFC corporate reorganization, approximately $1.1
million of the net periodic postretirement cost was allocated to the distributed
subsidiaries.

As a result of AFC's merger with Allmerica P&C in 1997, certain postretirement
liabilities were reduced to reflect their fair value as of the merger date.
These postretirement liabilities were reduced by $4.6 million and $5.4 million
in 1999 and 1998, respectively, which reflects fair value, net of applicable
amortization.

For purposes of measuring the accumulated postretirement benefit obligation at
December 31, 1999, health care costs were assumed to increase 6.0% in 2000,
declining thereafter until the ultimate rate of 5.5% is reached in 2001 and
remains at that level thereafter. The health care cost trend rate assumption has
a significant effect on the amounts reported. For example, increasing the
assumed health care cost trend rates by

                                      F-35
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

one percentage point in each year would increase the accumulated postretirement
benefit obligation at December 31, 1999 by $4.1 million, and the aggregate of
the service and interest cost components of net periodic postretirement benefit
expense for 1999 by $0.6 million. Conversely, decreasing the assumed health care
cost trend rates by one percentage point in each year would decrease the
accumulated postretirement benefit obligation at December 31, 1999 by $3.6
million, and the aggregate of the service and interest cost components of net
periodic postretirement benefit expense for 1999 by $0.5 million.

The weighted-average discount rate used in determining the accumulated
postretirement benefit obligation was 7.75% and 6.5% at December 31, 1999 and
1998, respectively. In addition, the actuarial present value of the accumulated
postretirement benefit obligation was determined using an assumed rate of
increase in future compensation levels of 5.5% for FAFLIC agents.

On January 1, 1998, substantially all of the postretirement medical and death
benefits plans previously provided by the affiliated Companies were merged with
the existing benefit plans of FAFLIC. The merger of benefit plans resulted in a
$3.8 million change of interest adjustment to additional paid-in capital during
1998. The change of interest adjustment arose from FAFLIC's forgiveness of
certain Allmerica P&C benefit plan liabilities attributable to Allmerica P&C's
minority interest.

14.  DIVIDEND RESTRICTIONS

Massachusetts and Delaware have enacted laws governing the payment of dividends
to stockholders by insurers. These laws affect the dividend paying ability of
FAFLIC and AFLIAC, respectively.

Massachusetts' statute limits the dividends an insurer may pay in any twelve
month period, without the prior permission of the Commonwealth of Massachusetts
Insurance Commissioner, to the greater of (i) 10% of its statutory policyholder
surplus as of the preceding December 31 or (ii) the individual company's
statutory net gain from operations for the preceding calendar year (if such
insurer is a life company), or its net income for the preceding calendar year
(if such insurer is not a life company). In addition, under Massachusetts law,
no domestic insurer shall pay a dividend or make any distribution to its
shareholders from other than unassigned funds unless the Commissioner shall have
approved such dividend or distribution. During 1999 and 1997, no dividends were
declared by FAFLIC to AFC. During 1998, FAFLIC paid dividends of $50.0 million
to AFC. As of July 1, 1999, FAFLIC's ownership of Allmerica P&C, as well as
several non-insurance subsidiaries, was transferred from FAFLIC to AFC. Under an
agreement with the Commissioner, any dividend from FAFLIC to AFC for years 2000
and 2001 would require the prior approval of the Commissioner and may require
AFC to make additional capital contributions to FAFLIC.

Pursuant to Delaware's statute, the maximum amount of dividends and other
distributions that an insurer may pay in any twelve month period, without the
prior approval of the Delaware Commissioner of Insurance, is limited to the
greater of (i) 10% of its policyholders' surplus as of the preceding
December 31 or (ii) the individual company's statutory net gain from operations
for the preceding calendar year (if such insurer is a life company) or its net
income (not including realized capital gains) for the preceding calendar year
(if such insurer is not a life company). Any dividends to be paid by an insurer,
whether or not in excess of the aforementioned threshold, from a source other
than statutory earned surplus would also require the prior approval of the
Delaware Commissioner of Insurance. No dividends were declared by AFLIAC to
FAFLIC during 1999, 1998 or 1997. During 2000, AFLIAC could pay dividends of
$34.3 million to FAFLIC without prior approval.

                                      F-36
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

15.  SEGMENT INFORMATION

The Company offers Asset Accumulation financial products and services. Prior to
the AFC corporate reorganization, the Company offered financial products and
services in two major areas: Risk Management and Asset Accumulation. Within
these broad areas, the Company conducted business principally in three operating
segments. These segments were Risk Management, Allmerica Financial Services and
Allmerica Asset Management. In accordance with Statement No. 131, the separate
financial information of each segment is presented consistent with the way
results are regularly evaluated by the chief operating decision maker in
deciding how to allocate resources and in assessing performance. A summary of
the Company's reportable segments is included below.

In 1999, the Company reorganized its Property and Casualty business and
Corporate Risk Management Services operations within the Risk Management
segment. Under the new structure, the Risk Management segment manages its
business through five distribution channels identified as Hanover North, Hanover
South, Citizens Midwest, Allmerica Voluntary Benefits and Allmerica Specialty.
During the second quarter of 1999, the Company approved a plan to exit its group
life and health business, consisting of its EBS business, its AGU business and
its reinsurance pool business. Results of operations from this business,
relating to both the current and the prior periods, have been segregated and
reported as a component of discontinued operations in the Consolidated
Statements of Income. Operating results from this business were previously
reported in the Allmerica Voluntary Benefits and Allmerica Specialty
distribution channels. Prior to 1999, results of the group life and health
business were included in the Corporate Risk Management Services segment, while
all other Risk Management business was reflected in the Property and Casualty
segment.

The Risk Management segment's property and casualty business is offered
primarily through the Hanover North, Hanover South and Citizens Midwest
distribution channels utilizing the Company's independent agent network
primarily in the Northeast, Midwest and Southeast United States, maintaining a
strong regional focus. Allmerica Voluntary Benefits focuses on worksite
distribution, which offers discounted property and casualty products through
employer sponsored programs, and affinity group property and casualty business.
Allmerica Specialty offers special niche property and casualty products in
selected markets. On July 1, 1999, AFC made certain changes to its corporate
structure as discussed in Note 3. As a result, FAFLIC distributed its interest
in the property and casualty business after that date.

The Asset Accumulation group includes two segments: Allmerica Financial Services
and Allmerica Asset Management. The Allmerica Financial Services segment
includes variable annuities, variable universal life and traditional life
insurance products distributed via retail channels as well as group retirement
products, such as defined benefit and 401(k) plans and tax-sheltered annuities
distributed to institutions. Through its Allmerica Asset Management segment, the
Company offers its customers the option of investing in GICs such as the
traditional GIC, synthetic GIC and other funding agreements. Funding agreements
are investment contracts issued to institutional buyers, such as money market
funds, corporate cash management programs and securities lending collateral
programs, which typically have short maturities and periodic interest rate
resets based on an index such as LIBOR. This segment is also a Registered
Investment Advisor providing investment advisory services, primarily to
affiliates, and to other institutions, such as insurance companies and pension
plans. As a result of the aforementioned change in the AFC corporate structure,
FAFLIC distributed its ownership of certain investment advisory business as of
July 1, 1999.

In addition to the three operating segments, the Company has a Corporate
segment, which consists primarily of cash, investments, corporate debt, Capital
Securities and corporate overhead expenses. Corporate overhead

                                      F-37
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

expenses reflect costs not attributable to a particular segment, such as those
generated by certain officers and directors, Corporate Technology, Corporate
Finance, Human Resources and the Legal department.

Management evaluates the results of the aforementioned segments based on a
pre-tax and minority interest basis. Segment income is determined by adjusting
net income for net realized investment gains and losses, net gains and losses on
disposals of businesses, discontinued operations, extraordinary items, the
cumulative effect of accounting changes and certain other items which management
believes are not indicative of overall operating trends. While these items may
be significant components in understanding and assessing the Company's financial
performance, management believes that the presentation of segment income
enhances understanding of the Company's results of operations by highlighting
net income attributable to the normal, recurring operations of the business.
However, segment income should not be construed as a substitute for net income
determined in accordance with generally accepted accounting principles.

Summarized below is financial information with respect to business segments:

<TABLE>
<CAPTION>
FOR THE YEARS ENDED DECEMBER 31,
(IN MILLIONS)                                                   1999       1998       1997
- -------------                                                 --------   --------   --------
<S>                                                           <C>        <C>        <C>
Segment revenues:
  Risk Management...........................................  $1,075.2   $2,220.8   $2,227.3
  Asset Accumulation
    Allmerica Financial Services............................     797.0      721.2      713.9
    Allmerica Asset Management..............................     144.5      121.7       91.1
                                                              --------   --------   --------
        Subtotal............................................     941.5      842.9      805.0
                                                              --------   --------   --------
  Corporate.................................................       0.4        2.3        4.7
  Intersegment revenues.....................................      (0.8)      (7.6)     (11.5)
                                                              --------   --------   --------
    Total segment revenues including Closed Block...........   2,016.3    3,058.4    3,025.5
                                                              --------   --------   --------
  Adjustment to segment revenues:
      Adjustment for Closed Block...........................     (92.1)     (98.4)    (102.6)
      Change in mortality...................................     --         --          (4.2)
      Net realized gains....................................     100.3       60.9       76.3
                                                              --------   --------   --------
  Total revenues............................................  $2,024.5   $3,020.9   $2,995.0
                                                              ========   ========   ========
</TABLE>

                                      F-38
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

<TABLE>
<CAPTION>
FOR THE YEARS ENDED DECEMBER 31,
(IN MILLIONS)                                                       1999       1998       1997
- -------------                                                     --------   --------   --------
Segment income (loss) before income taxes and minority interest:
<S>                                                               <C>        <C>        <C>
  Risk Management.............................................    $   85.1   $  149.7   $  174.2
  Asset Accumulation
    Allmerica Financial Services..............................       207.1      169.0      134.6
    Allmerica Asset Management................................        21.3       23.7       18.4
                                                                  --------   --------   --------
        Subtotal..............................................       228.4      192.7      153.0
                                                                  --------   --------   --------
  Corporate...................................................       (38.6)     (45.2)     (44.6)
    Segment income before income taxes and minority interest...      274.9      297.2      282.6
  Adjustments to segment income:
    Net realized investment gains, net of amortization........       106.1       52.2       78.5
    Sales practice litigation expense.........................       --         (31.0)     --
    Gain from change in mortality assumptions.................       --         --          47.0
    Loss on cession of disability income business.............       --         --         (53.9)
    Restructuring costs.......................................       --          (9.0)     --
    Other items...............................................       --          (0.8)      (2.8)
                                                                  --------   --------   --------
  Income before taxes and minority interest...................    $  381.0   $  308.6   $  351.4
                                                                  ========   ========   ========
</TABLE>

<TABLE>
<CAPTION>
DECEMBER 31,
(IN MILLIONS)                                     1999        1998          1999           1998
- -------------                                   ---------   ---------   ------------   ------------
                                                 IDENTIFIABLE ASSETS    DEFERRED ACQUISITION COSTS
<S>                                             <C>         <C>         <C>            <C>
Risk Management...............................  $   542.0   $ 6,216.8    $     6.0      $   167.5
Asset Accumulation
  Allmerica Financial Services................   23,410.7    19,407.3      1,213.1          993.1
  Allmerica Asset Management..................    1,381.1     1,810.9          0.4            0.6
                                                ---------   ---------    ---------      ---------
      Subtotal................................   24,791.8    21,218.2      1,213.5          993.7
  Corporate...................................     --            29.6       --             --
                                                ---------   ---------    ---------      ---------
    Total.....................................  $25,333.8   $27,464.6    $ 1,219.5      $ 1,161.2
                                                =========   =========    =========      =========
</TABLE>

16.  LEASE COMMITMENTS

Rental expenses for operating leases, including those related to the
discontinued operations of the Company, amounted to $22.2 million, $34.9 million
and $33.6 million in 1999, 1998 and 1997, respectively. These expenses relate
primarily to building leases of the Company. At December 31, 1999, future
minimum rental payments under non-cancelable operating leases were approximately
$39.9 million, payable as follows: 2000 - $14.1 million; 2001 -- $12.7 million;
2002 -- $8.1 million; 2003 -- $3.6 million, and $1.4 million thereafter. It is
expected that, in the normal course of business, leases that expire will be
renewed or replaced by leases on other property and equipment; thus, it is
anticipated that future minimum lease commitments will not be less than the
amounts shown for 2000.

                                      F-39
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

17.  REINSURANCE

In the normal course of business, the Company seeks to reduce the losses that
may arise from catastrophes or other events that cause unfavorable underwriting
results by reinsuring certain levels of risk in various areas of exposure with
other insurance enterprises or reinsurers. Reinsurance transactions are
accounted for in accordance with the provisions of Statement of Financial
Accounting Standards No. 113, Accounting and Reporting for Reinsurance of Short
Duration and Long Duration Contracts.

Amounts recoverable from reinsurers are estimated in a manner consistent with
the claim liability associated with the reinsured policy. Reinsurance contracts
do not relieve the Company from its obligations to policyholders. Failure of
reinsurers to honor their obligations could result in losses to the Company;
consequently, allowances are established for amounts deemed uncollectible. The
Company determines the appropriate amount of reinsurance based on evaluation of
the risks accepted and analyses prepared by consultants and reinsurers and on
market conditions (including the availability and pricing of reinsurance). The
Company also believes that the terms of its reinsurance contracts are consistent
with industry practice in that they contain standard terms with respect to lines
of business covered, limit and retention, arbitration and occurrence. Based on
its review of its reinsurers' financial statements and reputations in the
reinsurance marketplace, the Company believes that its reinsurers are
financially sound.

Effective January 1, 1999, Allmerica P&C entered into a whole account aggregate
excess of loss reinsurance agreement with a highly rated insurer (See Note 5).
Prior to the AFC corporate reorganization, the Company was subject to
concentration of risk with respect to this reinsurance agreement, which
represented 10% or more of the Company's reinsurance business. Net premiums
earned and losses and loss adjustment expenses ceded under this agreement in
1999 were $21.9 million and $35.0 million, respectively. In addition, the
Company is subject to concentration of risk with respect to reinsurance ceded to
various residual market mechanisms. As a condition to the ability to conduct
certain business in various states, the Company is required to participate in
various residual market mechanisms and pooling arrangements which provide
various insurance coverages to individuals or other entities that are otherwise
unable to purchase such coverage voluntarily provided by private insurers. These
market mechanisms and pooling arrangements include the Massachusetts
Commonwealth Automobile Reinsurers ("CAR"), the Maine Workers' Compensation
Residual Market Pool ("MWCRP") and the Michigan Catastrophic Claims Association
("MCCA"). Prior to the AFC corporate reorganization, both CAR and MCCA
represented 10% or more of the Company's reinsurance business. As a servicing
carrier in Massachusetts, the Company ceded a significant portion of its private
passenger and commercial automobile premiums to CAR. Net premiums earned and
losses and loss adjustment expenses ceded to CAR in 1999, 1998 and 1997 were
$20.4 million and $21.4 million, $34.3 million and $38.1 million, and $32.3
million and $28.2 million, respectively. The Company ceded to MCCA premiums
earned and losses and loss adjustment expenses in 1999, 1998 and 1997 of $1.8
million and $30.6 million, $3.7 million and $18.0 million, and $9.8 million and
$(0.8) million, respectively.

On June 2, 1998, the Company recorded a $124.2 million one-time reduction of its
direct and ceded written premiums as a result of a return of excess surplus from
MCCA. This transaction had no impact on the total net premiums recorded by the
Company in 1998.

Because the MCCA is supported by assessments permitted by statute, and all
amounts billed by the Company to CAR, MWCRP and MCCA have been paid when due,
the Company believes that it has no significant exposure to uncollectible
reinsurance balances.

                                      F-40
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

The effects of reinsurance were as follows:

<TABLE>
<CAPTION>
FOR THE YEARS ENDED DECEMBER 31
(IN MILLIONS)                                                   1999       1998       1997
- -------------                                                 --------   --------   --------
<S>                                                           <C>        <C>        <C>
Life and accident and health insurance premiums:
  Direct....................................................  $   53.5   $   51.4   $   55.9
  Assumed...................................................       0.7        0.7        0.6
  Ceded.....................................................     (50.0)     (47.8)     (29.1)
                                                              --------   --------   --------
Net premiums................................................  $    4.2   $    4.3   $   27.4
                                                              ========   ========   ========
Property and casualty premiums written:
  Direct....................................................  $1,089.0   $1,970.4   $2,068.5
  Assumed...................................................      27.3       58.8      103.1
  Ceded.....................................................    (135.4)     (74.1)    (179.8)
                                                              --------   --------   --------
Net premiums................................................  $  980.9   $1,955.1   $1,991.8
                                                              ========   ========   ========
Property and casualty premiums earned:
  Direct....................................................  $1,047.3   $1,966.8   $2,046.1
  Assumed...................................................      30.3       64.5      102.0
  Ceded.....................................................    (127.3)     (66.1)    (195.1)
                                                              --------   --------   --------
Net premiums................................................  $  950.3   $1,965.2   $1,953.0
                                                              ========   ========   ========
Life insurance and other individual policy benefits, claims,
  losses and loss adjustment expenses:
  Direct....................................................  $  391.9   $  359.5   $  397.4
  Assumed...................................................       0.1        0.3        0.4
  Ceded.....................................................     (39.2)     (49.5)     (79.4)
                                                              --------   --------   --------
Net policy benefits, claims, losses and loss adjustment
  expenses..................................................  $  352.8   $  310.3   $  318.4
                                                              ========   ========   ========
Property and casualty benefits, claims, losses and loss
  adjustment expenses:
  Direct....................................................  $  805.6   $1,588.2   $1,464.9
  Assumed...................................................      25.9       62.7      101.2
  Ceded.....................................................    (128.0)    (158.2)    (120.6)
                                                              --------   --------   --------
Net policy benefits, claims, losses, and loss adjustment
  expenses..................................................  $  703.5   $1,492.7   $1,445.5
                                                              ========   ========   ========
</TABLE>

                                      F-41
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

18.  DEFERRED POLICY ACQUISITION COSTS

The following reflects the changes to the deferred policy acquisition asset:

<TABLE>
<CAPTION>
FOR THE YEARS ENDED DECEMBER 31
(IN MILLIONS)                                                   1999       1998       1997
- -------------                                                 --------   --------   --------
<S>                                                           <C>        <C>        <C>
Balance at beginning of year................................  $1,161.2   $  965.5   $  822.7
Acquisition expenses deferred...............................     419.2      638.2      614.3
Amortized to expense during the year........................    (240.9)    (449.6)    (472.6)
Adjustment for discontinued operations......................       3.4      ( 0.2)     --
Adjustment to equity during the year........................      39.3        7.3      (11.1)
Adjustment due to distribution of subsidiaries..............    (162.7)     --         --
Adjustment for cession of disability income insurance.......     --         --         (38.6)
Adjustment for revision of universal and variable universal
  life insurance mortality assumptions......................     --         --          50.8
                                                              --------   --------   --------
Balance at end of year......................................  $1,219.5   $1,161.2   $  965.5
                                                              ========   ========   ========
</TABLE>

At October 1, 1997, the Company revised the mortality assumptions for universal
life and variable universal life product lines. These revisions resulted in a
$50.8 million recapitalization of deferred policy acquisition costs.

19.  LIABILITIES FOR OUTSTANDING CLAIMS, LOSSES AND LOSS ADJUSTMENT EXPENSES

The Company regularly updates its estimates of liabilities for outstanding
claims, losses and loss adjustment expenses as new information becomes available
and further events occur which may impact the resolution of unsettled claims for
its property and casualty and its accident and health lines of business. Changes
in prior estimates are recorded in results of operations in the year such
changes are determined to be needed.

The liability for future policy benefits and outstanding claims, losses and loss
adjustment expenses related to the Company's accident and health business was
$601.3 million and $568.0 million at December 31, 1999 and 1998, respectively.
Accident and health claim liabilities were re-estimated for all prior years and
were increased by $51.2 million and $14.6 million in 1999 and 1998,
respectively. The increase in 1999 resulted from the Company's reserve
strengthening primarily in the EBS and reinsurance pool business. The 1998
increase also resulted from the Company's reserve strengthening, primarily in
the assumed reinsurance and stop loss only business.

                                      F-42
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

The following table provides a reconciliation of the beginning and ending
property and casualty reserve for unpaid losses and loss adjustment expenses
(LAE):

<TABLE>
<CAPTION>
FOR THE YEARS ENDED DECEMBER 31
(IN MILLIONS)                                                   1999       1998       1997
- -------------                                                 --------   --------   --------
<S>                                                           <C>        <C>        <C>
Reserve for losses and LAE, beginning of the year...........  $2,597.3   $2,615.4   $2,744.1
Incurred losses and LAE, net of reinsurance recoverable:
  Provision for insured events of the current year..........     795.6    1,609.0    1,564.1
  Decrease in provision for insured events of prior years...     (96.1)    (127.2)    (127.9)
                                                              --------   --------   --------
Total incurred losses and LAE...............................     699.5    1,481.8    1,436.2
                                                              --------   --------   --------
Payments, net of reinsurance recoverable:
  Losses and LAE attributable to insured events of current
    year....................................................     342.1      871.9      775.1
  Losses and LAE attributable to insured events of prior
    years...................................................     424.2      643.0      732.1
                                                              --------   --------   --------
Total payments                                                   766.3    1,514.9    1,507.2
Change in reinsurance recoverable on unpaid losses..........      44.3       15.0      (50.2)
Distribution of subsidiaries................................  (2,574.8)     --         --
Other (1)...................................................     --         --          (7.5)
                                                              --------   --------   --------
Reserve for losses and LAE, end of year.....................  $  --      $2,597.3   $2,615.4
                                                              ========   ========   ========
</TABLE>

(1) Includes purchase accounting adjustments.

As part of an ongoing process, the reserves have been re-estimated for all prior
accident years and were decreased by $96.1 million, $127.2 million and $127.9
million in 1999, 1998 and 1997, respectively, reflecting increased favorable
development on reserves for both losses and loss adjustment expenses.

Favorable development on prior years' loss reserves was $52.0 million, $58.9
million, and $87.2 million prior to the AFC corporate reorganization in 1999 and
for the years ended December 31, 1998 and 1997, respectively. Favorable
development on prior year's loss adjustment expense reserves was $44.1 million,
$68.3 million, and $40.7 million prior to the AFC corporate reorganization in
1999 and for the years ended December 31, 1998 and 1997, respectively. The
increase in favorable development 1998 is primarily attributable to claims
process improvement initiatives taken by the Company. The Company has lowered
claim settlement costs through increased utilization of in-house attorneys and
consolidation of claim offices.

This favorable development reflects the Company's reserving philosophy
consistently applied over these periods. Conditions and trends that have
affected development of the loss and LAE reserves in the past may not
necessarily occur in the future.

Due to the nature of the business written by the Risk Management segment, the
exposure to environmental liabilities is relatively small and therefore its
reserves are relatively small compared to other types of liabilities. Due to the
AFC corporate reorganization, the Company had no exposure for this item at
December 31, 1999. Loss and LAE reserves related to environmental damage and
toxic tort liability, included in the reserve for losses and LAE, were $49.9
million and $53.1 million, net of reinsurance of $14.2 million and $15.7 million
in 1998 and 1997, respectively. The Company does not specifically underwrite
policies that include this coverage, but as case law expands policy provisions
and insurers' liability beyond the intended coverage, the Company may be
required to defend such claims. The Company estimated its ultimate liability for
these claims based upon currently known facts, reasonable assumptions where the
facts are not known,

                                      F-43
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

current law and methodologies currently available. Although these claims are not
significant, their existence gives rise to uncertainty and is discussed because
of the possibility, however remote, that they may become significant. The
Company believes that, notwithstanding the evolution of case law expanding
liability in environmental claims, recorded reserves related to these claims are
adequate. In addition, the Company is not aware of any litigation or pending
claims that may result in additional material liabilities in excess of recorded
reserves. The environmental liability could be revised in the near term if the
estimates used in determining the liability are revised.

20.  MINORITY INTEREST

As a result of the Company's divestiture of certain of its subsidiaries
including its 84.5% ownership of the outstanding shares of the common stock of
Allmerica P&C effective July 1, 1999, there is no minority interest reflected on
the Consolidated Balance Sheets as of December 31, 1999. In prior years, the
Company's interest in Allmerica P&C was represented by ownership of 70.0% and
65.8% of the outstanding shares of common stock at December 31, 1998 and 1997,
respectively. Earnings and shareholder's equity attributable to minority
shareholders are included in minority interest in the consolidated financial
statements through the period ended June 30, 1999 and for the years ended
December 31, 1998 and 1997.

21.  CONTINGENCIES

REGULATORY AND INDUSTRY DEVELOPMENTS

Unfavorable economic conditions may contribute to an increase in the number of
insurance companies that are under regulatory supervision. This may result in an
increase in mandatory assessments by state guaranty funds, or voluntary payments
by solvent insurance companies to cover losses to policyholders of insolvent or
rehabilitated companies. Mandatory assessments, which are subject to statutory
limits, can be partially recovered through a reduction in future premium taxes
in some states. The Company is not able to reasonably estimate the potential
effect on it of any such future assessments or voluntary payments.

LITIGATION

In July 1997, a lawsuit on behalf of a putative class was instituted in
Louisiana against AFC and certain of its subsidiaries, including FAFLIC, by
individual plaintiffs alleging fraud, unfair or deceptive acts, breach of
contract, misrepresentation, and related claims in the sale of life insurance
policies. In October 1997, the plaintiffs voluntarily dismissed the Louisiana
suit and filed a substantially similar action in Federal District Court in
Worcester, Massachusetts. In early November 1998, the Company and the plaintiffs
entered into a settlement agreement. The court granted preliminary approval of
the settlement on December 4, 1998. On May 19, 1999, the court issued an order
certifying the class for settlement purposes and granting final approval of the
settlement agreement. FAFLIC recognized a $31.0 million pre-tax expense during
the third quarter of 1998 related to this litigation. Although the Company
believes that this expense reflects appropriate recognition of its obligation
under the settlement, this estimate assumes the availability of insurance
coverage for certain claims, and the estimate may be revised based on the amount
of reimbursement actually tendered by AFC's insurance carriers, and based on
changes in the Company's estimate of the ultimate cost of the benefits to be
provided to members of the class.

The Company has been named a defendant in various other legal proceedings
arising in the normal course of business. In the Company's opinion, based on the
advice of legal counsel, the ultimate resolution of these proceedings will not
have a material effect on the Company's consolidated financial statements.
However,

                                      F-44
<PAGE>
                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

         (A WHOLLY-OWNED SUBSIDIARY OF ALLMERICA FINANCIAL CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

liabilities related to these proceedings could be established in the near term
if estimates of the ultimate resolution of these proceedings are revised.

YEAR 2000

The Year 2000 issue resulted from computer programs being written using two
digits rather than four to define the applicable year. Computer programs that
have date-sensitive software may recognize a date using "00" as the year 1900
rather than the year 2000. This could result in a system failure or
miscalculations causing disruptions of operations, including, among other
things, a temporary inability to process transactions, send invoices or engage
in similar normal business activities.

Although the Company does not believe that there is a material contingency
associated with the Year 2000 issue, there can be no assurance that exposure for
material contingencies will not arise.

22.  STATUTORY FINANCIAL INFORMATION

The Company is required to file annual statements with state regulatory
authorities prepared on an accounting basis prescribed or permitted by such
authorities (statutory basis). Statutory surplus differs from shareholder's
equity reported in accordance with generally accepted accounting principles
primarily because policy acquisition costs are expensed when incurred,
investment reserves are based on different assumptions, postretirement benefit
costs are based on different assumptions and reflect a different method of
adoption, life insurance reserves are based on different assumptions and income
tax expense reflects only taxes paid or currently payable. In 1999, 49 out of 50
states have adopted the National Association of Insurance Commissioners proposed
Codification, which provides for uniform statutory accounting principles. These
principles are effective January 1, 2001. The Company is currently assessing the
impact that the adoption of Codification will have on its statutory results of
operations and financial position.

Statutory net income and surplus are as follows:

<TABLE>
<CAPTION>
(IN MILLIONS)                                                   1999       1998       1997
- -------------                                                 --------   --------   --------
<S>                                                           <C>        <C>        <C>
Statutory Net Income (Combined)
  Property and Casualty Companies...........................   $322.6    $  180.7   $  190.3
  Life and Health Companies.................................    239.0        86.4      191.2

Statutory Shareholder's Surplus (Combined)
  Property and Casualty Companies (See Note 3)..............   $--       $1,269.3   $1,279.6
  Life and Health Companies.................................    590.1     1,164.1    1,221.3
</TABLE>

                                      F-45
<PAGE>
                       REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors of First Allmerica Financial Life Insurance Company
and the Policyowners of the Group VEL Account of First Allmerica Financial Life
Insurance Company

In our opinion, the accompanying statements of assets and liabilities, and the
related statements of operations and of changes in net assets present fairly, in
all material respects, the financial position of each of the Sub-Accounts
constituting the Group VEL Account of First Allmerica Financial Life Insurance
Company at December 31, 1999, the results of each of their operations and the
changes in each of their net assets for each of the three years in the period
then ended, in conformity with accounting principles generally accepted in the
United States. These financial statements are the responsibility of First
Allmerica Financial Life Insurance Company; our responsibility is to express an
opinion on these financial statements based on our audits. We conducted our
audits of these financial statements in accordance with auditing standards
generally accepted in the United States, which require that we plan and perform
the audit to obtain reasonable assurance about whether the financial statements
are free of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements,
assessing the accounting principles used and significant estimates made by
management, and evaluating the overall financial statement presentation. We
believe that our audits, which included confirmation of securities at
December 31, 1999 by correspondence with the Funds, provide a reasonable basis
for the opinion expressed above.

/s/ PRICEWATERHOUSECOOPERS LLP

Boston, Massachusetts
April 3, 2000
<PAGE>
                               GROUP VEL ACCOUNT
                      STATEMENTS OF ASSETS AND LIABILITIES
                               DECEMBER 31, 1999
<TABLE>
<CAPTION>
                                                                                                         SELECT
                                                  INVESTMENT       MONEY      EQUITY     GOVERNMENT    AGGRESSIVE    SELECT
                                      GROWTH     GRADE INCOME     MARKET       INDEX        BOND         GROWTH      GROWTH
                                     ---------   -------------   ---------   ---------   -----------   ----------   ---------
<S>                                  <C>         <C>             <C>         <C>         <C>           <C>          <C>
ASSETS:
Investments in shares of Allmerica
  Investment Trust.................  $     555     $     269     $     254   $     606    $     259    $     538    $     678
Investments in shares of Fidelity
  Variable Insurance Products
  Funds (VIP)......................         --            --            --          --           --           --           --
Investment in shares of T. Rowe
  Price International
  Series, Inc......................         --            --            --          --           --           --           --
Investment in shares of Delaware
  Group Premium Fund...............         --            --            --          --           --           --           --
Investments in shares of Mutual
  Fund Variable Annuity
  Trust (MFVAT)....................         --            --            --          --           --           --           --
                                     ---------     ---------     ---------   ---------    ---------    ---------    ---------
  Total assets.....................        555           269           254         606          259          538          678

LIABILITIES:                                --            --            --          --           --           --           --
                                     ---------     ---------     ---------   ---------    ---------    ---------    ---------
  Net assets.......................  $     555     $     269     $     254   $     606    $     259    $     538    $     678
                                     =========     =========     =========   =========    =========    =========    =========

Net asset distribution by category:
  Variable life policies...........  $      --     $      --     $      --   $      --    $      --    $      --    $      --
  Value of investment by First
    Allmerica Financial Life
    Insurance
    Company (Sponsor)..............        555           269           254         606          259          538          678
                                     ---------     ---------     ---------   ---------    ---------    ---------    ---------
                                     $     555     $     269     $     254   $     606    $     259    $     538    $     678
                                     =========     =========     =========   =========    =========    =========    =========

Units outstanding, December 31,
  1999.............................        200           200           200         200          200          200          200
Net asset value per unit,
  December 31, 1999................  $2.775324     $1.343406     $1.271987   $3.030118    $1.292948    $2.688321    $3.391320

<CAPTION>
                                       SELECT                        SELECT
                                       GROWTH      SELECT VALUE   INTERNATIONAL
                                     AND INCOME    OPPORTUNITY       EQUITY
                                     -----------   ------------   -------------
<S>                                  <C>           <C>            <C>
ASSETS:
Investments in shares of Allmerica
  Investment Trust.................   $     494     $     355       $     443
Investments in shares of Fidelity
  Variable Insurance Products
  Funds (VIP)......................          --            --              --
Investment in shares of T. Rowe
  Price International
  Series, Inc......................          --            --              --
Investment in shares of Delaware
  Group Premium Fund...............          --            --              --
Investments in shares of Mutual
  Fund Variable Annuity
  Trust (MFVAT)....................          --            --              --
                                      ---------     ---------       ---------
  Total assets.....................         494           355             443
LIABILITIES:                                 --            --              --
                                      ---------     ---------       ---------
  Net assets.......................   $     494     $     355       $     443
                                      =========     =========       =========
Net asset distribution by category:
  Variable life policies...........   $      --     $      --       $      --
  Value of investment by First
    Allmerica Financial Life
    Insurance
    Company (Sponsor)..............         494           355             443
                                      ---------     ---------       ---------
                                      $     494     $     355       $     443
                                      =========     =========       =========
Units outstanding, December 31,
  1999.............................         200           200             200
Net asset value per unit,
  December 31, 1999................   $2.472360     $1.773597       $2.213318
</TABLE>

   The accompanying notes are an integral part of these financial statements.

                                      SA-1
<PAGE>
                               GROUP VEL ACCOUNT
                STATEMENTS OF ASSETS AND LIABILITIES (CONTINUED)
                               DECEMBER 31, 1999
<TABLE>
<CAPTION>
                                                               SELECT        SELECT      SELECT
                                                              CAPITAL       EMERGING    STRATEGIC   FIDELITY VIP   FIDELITY VIP
                                                            APPRECIATION   MARKETS(a)   GROWTH(a)   HIGH INCOME    EQUITY-INCOME
                                                            ------------   ----------   ---------   ------------   -------------
<S>                                                         <C>            <C>          <C>         <C>            <C>
ASSETS:
Investments in shares of Allmerica Investment Trust.......   $     494     $      --    $     --     $      --       $      --
Investments in shares of Fidelity Variable Insurance
  Products
  Funds (VIP).............................................          --            --          --           307             418
Investment in shares of T. Rowe Price International
  Series, Inc.............................................          --            --          --            --              --
Investment in shares of Delaware Group Premium Fund.......          --            --          --            --              --
Investments in shares of Mutual Fund Variable Annuity
  Trust (MFVAT)...........................................          --            --          --            --              --
                                                             ---------     ---------    ---------    ---------       ---------
  Total assets............................................         494            --          --           307             418

LIABILITIES:                                                        --            --          --            --              --
                                                             ---------     ---------    ---------    ---------       ---------
  Net assets..............................................   $     494     $      --    $     --     $     307       $     418
                                                             =========     =========    =========    =========       =========

Net asset distribution by category:
  Variable life policies..................................   $      --     $      --    $     --     $      --       $      --
  Value of investment by First Allmerica Financial Life
    Insurance Company (Sponsor)...........................         494            --          --           307             418
                                                             ---------     ---------    ---------    ---------       ---------
                                                             $     494     $      --    $     --     $     307       $     418
                                                             =========     =========    =========    =========       =========

Units outstanding, December 31, 1999......................         200            --          --           200             200
Net asset value per unit, December 31, 1999...............   $2.472363     $1.000000    $1.000000    $1.536249       $2.088724

<CAPTION>

                                                            FIDELITY VIP   FIDELITY VIP   FIDELITY VIP II   FIDELITY VIP II
                                                               GROWTH        OVERSEAS      ASSET MANAGER     INDEX 500(a)
                                                            ------------   ------------   ---------------   ---------------
<S>                                                         <C>            <C>            <C>               <C>
ASSETS:
Investments in shares of Allmerica Investment Trust.......   $      --      $      --        $      --         $      --
Investments in shares of Fidelity Variable Insurance
  Products
  Funds (VIP).............................................         677            437              398                --
Investment in shares of T. Rowe Price International
  Series, Inc.............................................          --             --               --                --
Investment in shares of Delaware Group Premium Fund.......          --             --               --                --
Investments in shares of Mutual Fund Variable Annuity
  Trust (MFVAT)...........................................          --             --               --                --
                                                             ---------      ---------        ---------         ---------
  Total assets............................................         677            437              398                --
LIABILITIES:                                                        --             --               --                --
                                                             ---------      ---------        ---------         ---------
  Net assets..............................................   $     677      $     437        $     398         $      --
                                                             =========      =========        =========         =========
Net asset distribution by category:
  Variable life policies..................................   $      --      $      --        $      --         $      --
  Value of investment by First Allmerica Financial Life
    Insurance Company (Sponsor)...........................         677            437              398                --
                                                             ---------      ---------        ---------         ---------
                                                             $     677      $     437        $     398         $      --
                                                             =========      =========        =========         =========
Units outstanding, December 31, 1999......................         200            200              200                --
Net asset value per unit, December 31, 1999...............   $3.383657      $2.183371        $1.987615         $1.000000

<CAPTION>
                                                            T. ROWE PRICE
                                                            INTERNATIONAL
                                                              STOCK(a)
                                                            -------------
<S>                                                         <C>
ASSETS:
Investments in shares of Allmerica Investment Trust.......    $      --
Investments in shares of Fidelity Variable Insurance
  Products
  Funds (VIP).............................................           --
Investment in shares of T. Rowe Price International
  Series, Inc.............................................           --
Investment in shares of Delaware Group Premium Fund.......           --
Investments in shares of Mutual Fund Variable Annuity
  Trust (MFVAT)...........................................           --
                                                              ---------
  Total assets............................................           --
LIABILITIES:                                                         --
                                                              ---------
  Net assets..............................................    $      --
                                                              =========
Net asset distribution by category:
  Variable life policies..................................    $      --
  Value of investment by First Allmerica Financial Life
    Insurance Company (Sponsor)...........................           --
                                                              ---------
                                                              $      --
                                                              =========
Units outstanding, December 31, 1999......................           --
Net asset value per unit, December 31, 1999...............    $1.000000
</TABLE>

(a) For the period ended 12/31/99, there were no transactions.

   The accompanying notes are an integral part of these financial statements.

                                      SA-2
<PAGE>
                               GROUP VEL ACCOUNT
                STATEMENTS OF ASSETS AND LIABILITIES (CONTINUED)
                               DECEMBER 31, 1999
<TABLE>
<CAPTION>
                                         DGPF                          DGPF          DGPF                      DGPF
                                       GROWTH &         DGPF          CAPITAL        CASH         DGPF       DELAWARE
                                      INCOME(a)     DELCHESTER(a)   RESERVES(a)   RESERVES(a)   DELCAP(a)   BALANCED(a)
                                     ------------   -------------   -----------   -----------   ---------   -----------
<S>                                  <C>            <C>             <C>           <C>           <C>         <C>
ASSETS:
Investments in shares of Allmerica
  Investment Trust.................   $      --       $      --      $      --     $      --    $     --     $      --
Investments in shares of Fidelity
  Variable Insurance Products
  Funds (VIP)......................          --              --             --            --          --            --
Investment in shares of T. Rowe
  Price International
  Series, Inc......................          --              --             --            --          --            --
Investment in shares of Delaware
  Group Premium Fund...............          --              --             --            --          --            --
Investments in shares of Mutual
  Fund Variable Annuity
  Trust (MFVAT)....................          --              --             --            --          --            --
                                      ---------       ---------      ---------     ---------    ---------    ---------
  Total assets.....................          --              --             --            --          --            --

LIABILITIES:                                 --              --             --            --          --            --
                                      ---------       ---------      ---------     ---------    ---------    ---------
  Net assets.......................   $      --       $      --      $      --     $      --    $     --     $      --
                                      =========       =========      =========     =========    =========    =========

Net asset distribution by category:
  Variable life policies...........   $      --       $      --      $      --     $      --    $     --     $      --
  Value of investment by First
    Allmerica Financial Life
    Insurance
    Company (Sponsor)..............          --              --             --            --          --            --
                                      ---------       ---------      ---------     ---------    ---------    ---------
                                      $      --       $      --      $      --     $      --    $     --     $      --
                                      =========       =========      =========     =========    =========    =========

Units outstanding, December 31,
  1999.............................          --              --             --            --          --            --
Net asset value per unit,
  December 31, 1999................   $1.000000       $1.000000      $1.000000     $1.000000    $1.000000    $1.000000

<CAPTION>
                                         DGPF           DGPF                    DGPF
                                     INTERNATIONAL   SMALL CAP      DGPF      STRATEGIC
                                        EQUITY        VALUE(a)    TREND(a)    INCOME(a)
                                     -------------   ----------   ---------   ---------
<S>                                  <C>             <C>          <C>         <C>
ASSETS:
Investments in shares of Allmerica
  Investment Trust.................    $      --     $      --    $      --   $      --
Investments in shares of Fidelity
  Variable Insurance Products
  Funds (VIP)......................           --            --           --          --
Investment in shares of T. Rowe
  Price International
  Series, Inc......................           --            --           --          --
Investment in shares of Delaware
  Group Premium Fund...............          356            --           --          --
Investments in shares of Mutual
  Fund Variable Annuity
  Trust (MFVAT)....................           --            --           --          --
                                       ---------     ---------    ---------   ---------
  Total assets.....................          356            --           --          --
LIABILITIES:                                  --            --           --          --
                                       ---------     ---------    ---------   ---------
  Net assets.......................    $     356     $      --    $      --   $      --
                                       =========     =========    =========   =========
Net asset distribution by category:
  Variable life policies...........    $      --     $      --    $      --   $      --
  Value of investment by First
    Allmerica Financial Life
    Insurance
    Company (Sponsor)..............          356            --           --          --
                                       ---------     ---------    ---------   ---------
                                       $     356     $      --    $      --   $      --
                                       =========     =========    =========   =========
Units outstanding, December 31,
  1999.............................          200            --           --          --
Net asset value per unit,
  December 31, 1999................    $1.777906     $1.000000    $1.000000   $1.000000
</TABLE>

(a) For the period ended 12/31/99, there were no transactions.

   The accompanying notes are an integral part of these financial statements.

                                      SA-3
<PAGE>
                               GROUP VEL ACCOUNT
                STATEMENTS OF ASSETS AND LIABILITIES (CONTINUED)
                               DECEMBER 31, 1999
<TABLE>
<CAPTION>

                                                                          DGPF                                    DGPF
                                                             DGPF       EMERGING    DGPF SOCIAL      DGPF      AGGRESSIVE
                                                           DEVON(a)    MARKETS(a)   AWARENESS(a)    REIT(a)    GROWTH(a)
                                                           ---------   ----------   ------------   ---------   ----------
<S>                                                        <C>         <C>          <C>            <C>         <C>
ASSETS:
Investments in shares of Allmerica Investment Trust......  $      --   $      --     $      --     $      --   $      --
Investments in shares of Fidelity Variable Insurance
  Products
  Funds (VIP)............................................         --          --            --            --          --
Investment in shares of T. Rowe Price International
  Series, Inc............................................         --          --            --            --          --
Investment in shares of Delaware Group Premium Fund......         --          --            --            --          --
Investments in shares of Mutual Fund Variable Annuity
  Trust (MFVAT)..........................................         --          --            --            --          --
                                                           ---------   ---------     ---------     ---------   ---------
  Total assets...........................................         --          --            --            --          --

LIABILITIES:                                                      --          --            --            --          --
                                                           ---------   ---------     ---------     ---------   ---------
  Net assets.............................................  $      --   $      --     $      --     $      --   $      --
                                                           =========   =========     =========     =========   =========

Net asset distribution by category:
  Variable life policies.................................  $      --   $      --     $      --     $      --   $      --
  Value of investment by First Allmerica Financial Life
    Insurance Company (Sponsor)..........................         --          --            --            --          --
                                                           ---------   ---------     ---------     ---------   ---------
                                                           $      --   $      --     $      --     $      --   $      --
                                                           =========   =========     =========     =========   =========

Units outstanding, December 31, 1999.....................         --          --            --            --          --
Net asset value per unit, December 31, 1999..............  $1.000000   $1.000000     $1.000000     $1.000000   $1.000000

<CAPTION>
                                                                              MFVAT
                                                                              U.S.           MFVAT          MFVAT         MFVAT
                                                             DGPF U.S.     GOVERNMENT        ASSET          GROWTH       CAPITAL
                                                             GROWTH(a)      INCOME(a)    ALLOCATION(a)   & INCOME(a)    GROWTH(a)
                                                           -------------   -----------   -------------   ------------   ---------
<S>                                                        <C>             <C>           <C>             <C>            <C>
ASSETS:
Investments in shares of Allmerica Investment Trust......    $      --      $      --      $      --      $      --     $     --
Investments in shares of Fidelity Variable Insurance
  Products
  Funds (VIP)............................................           --             --             --             --           --
Investment in shares of T. Rowe Price International
  Series, Inc............................................           --             --             --             --           --
Investment in shares of Delaware Group Premium Fund......           --             --             --             --           --
Investments in shares of Mutual Fund Variable Annuity
  Trust (MFVAT)..........................................           --             --             --             --           --
                                                             ---------      ---------      ---------      ---------     ---------
  Total assets...........................................           --             --             --             --           --
LIABILITIES:                                                        --             --             --             --           --
                                                             ---------      ---------      ---------      ---------     ---------
  Net assets.............................................    $      --      $      --      $      --      $      --     $     --
                                                             =========      =========      =========      =========     =========
Net asset distribution by category:
  Variable life policies.................................    $      --      $      --      $      --      $      --     $     --
  Value of investment by First Allmerica Financial Life
    Insurance Company (Sponsor)..........................           --             --             --             --           --
                                                             ---------      ---------      ---------      ---------     ---------
                                                             $      --      $      --      $      --      $      --     $     --
                                                             =========      =========      =========      =========     =========
Units outstanding, December 31, 1999.....................           --             --             --             --           --
Net asset value per unit, December 31, 1999..............    $1.000000      $1.000000      $1.000000      $1.000000     $1.000000

<CAPTION>

                                                               MFVAT
                                                           INTERNATIONAL
                                                             EQUITY(a)
                                                           -------------
<S>                                                        <C>
ASSETS:
Investments in shares of Allmerica Investment Trust......    $      --
Investments in shares of Fidelity Variable Insurance
  Products
  Funds (VIP)............................................           --
Investment in shares of T. Rowe Price International
  Series, Inc............................................           --
Investment in shares of Delaware Group Premium Fund......           --
Investments in shares of Mutual Fund Variable Annuity
  Trust (MFVAT)..........................................           --
                                                             ---------
  Total assets...........................................           --
LIABILITIES:                                                        --
                                                             ---------
  Net assets.............................................    $      --
                                                             =========
Net asset distribution by category:
  Variable life policies.................................    $      --
  Value of investment by First Allmerica Financial Life
    Insurance Company (Sponsor)..........................           --
                                                             ---------
                                                             $      --
                                                             =========
Units outstanding, December 31, 1999.....................           --
Net asset value per unit, December 31, 1999..............    $1.000000
</TABLE>

(a) For the period ended 12/31/99, there were no transactions.

   The accompanying notes are an integral part of these financial statements.

                                      SA-4
<PAGE>
                               GROUP VEL ACCOUNT
                            STATEMENTS OF OPERATIONS
<TABLE>
<CAPTION>
                                                                             INVESTMENT GRADE
                                                 GROWTH                           INCOME
                                                FOR THE                          FOR THE
                                               YEAR ENDED                       YEAR ENDED
                                              DECEMBER 31,                     DECEMBER 31,
                                     ------------------------------   ------------------------------
                                       1999       1998       1997       1999       1998       1997
                                     --------   --------   --------   --------   --------   --------
<S>                                  <C>        <C>        <C>        <C>        <C>        <C>
INVESTMENT INCOME:
  Dividends........................    $  3       $ 4        $ 6        $ 17       $15        $15
                                       ----       ---        ---        ----       ---        ---
  Net investment income (loss).....       3         4          6          17        15         15
                                       ----       ---        ---        ----       ---        ---

REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS:
  Realized gain distributions from
    portfolio sponsors.............      45         4         58          --        --         --
  Net realized gain (loss) from
    sales of investments...........      --        --         --          --        --         --
                                       ----       ---        ---        ----       ---        ---
    Net realized gain (loss).......      45         4         58          --        --         --
  Net unrealized gain (loss).......      78        61          9         (19)        5          6
                                       ----       ---        ---        ----       ---        ---
    Net realized and unrealized
     gain (loss)...................     123        65         67         (19)        5          6
                                       ----       ---        ---        ----       ---        ---
    Net increase (decrease) in net
     assets from operations........    $126       $69        $73        $ (2)      $20        $21
                                       ====       ===        ===        ====       ===        ===

<CAPTION>

                                              MONEY MARKET                     EQUITY INDEX
                                                FOR THE                          FOR THE
                                               YEAR ENDED                       YEAR ENDED
                                              DECEMBER 31,                     DECEMBER 31,
                                     ------------------------------   ------------------------------
                                       1999       1998       1997       1999       1998       1997
                                     --------   --------   --------   --------   --------   --------
<S>                                  <C>        <C>        <C>        <C>        <C>        <C>
INVESTMENT INCOME:
  Dividends........................    $12        $12        $12        $  5       $  5       $ 4
                                       ---        ---        ---        ----       ----       ---
  Net investment income (loss).....     12         12         12           5          5         4
                                       ---        ---        ---        ----       ----       ---
REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS:
  Realized gain distributions from
    portfolio sponsors.............     --         --         --           1         12        11
  Net realized gain (loss) from
    sales of investments...........     --         --         --          --         --        --
                                       ---        ---        ---        ----       ----       ---
    Net realized gain (loss).......     --         --         --           1         12        11
  Net unrealized gain (loss).......     --         --         --          97         94        81
                                       ---        ---        ---        ----       ----       ---
    Net realized and unrealized
     gain (loss)...................     --         --         --          98        106        92
                                       ---        ---        ---        ----       ----       ---
    Net increase (decrease) in net
     assets from operations........    $12        $12        $12        $103       $111       $96
                                       ===        ===        ===        ====       ====       ===
</TABLE>

   The accompanying notes are an integral part of these financial statements.

                                      SA-5
<PAGE>
                               GROUP VEL ACCOUNT
                      STATEMENTS OF OPERATIONS (CONTINUED)
<TABLE>
<CAPTION>
                                                                            SELECT AGGRESSIVE
                                            GOVERNMENT BOND                       GROWTH
                                                FOR THE                          FOR THE
                                               YEAR ENDED                       YEAR ENDED
                                              DECEMBER 31,                     DECEMBER 31,
                                     ------------------------------   ------------------------------
                                       1999       1998       1997       1999       1998       1997
                                     --------   --------   --------   --------   --------   --------
<S>                                  <C>        <C>        <C>        <C>        <C>        <C>
INVESTMENT INCOME:
  Dividends........................    $ 15       $14        $13        $ --       $--        $--
                                       ----       ---        ---        ----       ---        ---
  Net investment income (loss).....      15        14         13          --        --         --
                                       ----       ---        ---        ----       ---        ---

REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS:
  Realized gain distributions from
    portfolio sponsors.............      --        --         --          --        --         29
  Net realized gain (loss) from
    sales of investments...........      --        --         --          --        --         --
                                       ----       ---        ---        ----       ---        ---
    Net realized gain (loss).......      --        --         --          --        --         29
  Net unrealized gain (loss).......     (14)        4          3         150        37         27
                                       ----       ---        ---        ----       ---        ---
    Net realized and unrealized
     gain (loss)...................     (14)        4          3         150        37         56
                                       ----       ---        ---        ----       ---        ---
    Net increase (decrease) in net
     assets from operations........    $  1       $18        $16        $150       $37        $56
                                       ====       ===        ===        ====       ===        ===

<CAPTION>
                                                                            SELECT GROWTH AND
                                             SELECT GROWTH                        INCOME
                                                FOR THE                          FOR THE
                                               YEAR ENDED                       YEAR ENDED
                                              DECEMBER 31,                     DECEMBER 31,
                                     ------------------------------   ------------------------------
                                       1999       1998       1997       1999       1998       1997
                                     --------   --------   --------   --------   --------   --------
<S>                                  <C>        <C>        <C>        <C>        <C>        <C>
INVESTMENT INCOME:
  Dividends........................    $ --       $ --       $ 1        $ 5        $ 5        $ 4
                                       ----       ----       ---        ---        ---        ---
  Net investment income (loss).....      --         --         1          5          5          4
                                       ----       ----       ---        ---        ---        ---
REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS:
  Realized gain distributions from
    portfolio sponsors.............      18          4        20         34          1         31
  Net realized gain (loss) from
    sales of investments...........      --         --        --         --         --         --
                                       ----       ----       ---        ---        ---        ---
    Net realized gain (loss).......      18          4        20         34          1         31
  Net unrealized gain (loss).......     137        133        77         37         53         31
                                       ----       ----       ---        ---        ---        ---
    Net realized and unrealized
     gain (loss)...................     155        137        97         71         54         62
                                       ----       ----       ---        ---        ---        ---
    Net increase (decrease) in net
     assets from operations........    $155       $137       $98        $76        $59        $66
                                       ====       ====       ===        ===        ===        ===
</TABLE>

   The accompanying notes are an integral part of these financial statements.

                                      SA-6
<PAGE>
                               GROUP VEL ACCOUNT
                      STATEMENTS OF OPERATIONS (CONTINUED)
<TABLE>
<CAPTION>
                                              SELECT VALUE                 SELECT INTERNATIONAL
                                              OPPORTUNITY                         EQUITY
                                                FOR THE                          FOR THE
                                               YEAR ENDED                       YEAR ENDED
                                              DECEMBER 31,                     DECEMBER 31,
                                     ------------------------------   ------------------------------
                                       1999       1998       1997       1999       1998       1997
                                     --------   --------   --------   --------   --------   --------
<S>                                  <C>        <C>        <C>        <C>        <C>        <C>
INVESTMENT INCOME:
  Dividends........................    $ --       $ 3        $ 2        $ --       $ 4        $ 7
                                       ----       ---        ---        ----       ---        ---
  Net investment income (loss).....      --         3          2          --         4          7
                                       ----       ---        ---        ----       ---        ---

REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS:
  Realized gain distributions from
    portfolio sponsors.............      21         1         47          --        --          9
  Net realized gain (loss) from
    sales of investments...........      --        --         --          --        --         --
                                       ----       ---        ---        ----       ---        ---
    Net realized gain (loss).......      21         1         47          --        --          9
  Net unrealized gain (loss).......     (38)       13         22         107        43         (3)
                                       ----       ---        ---        ----       ---        ---
    Net realized and unrealized
     gain (loss)...................     (17)       14         69         107        43          6
                                       ----       ---        ---        ----       ---        ---
    Net increase (decrease) in net
     assets from operations........    $(17)      $17        $71        $107       $47        $13
                                       ====       ===        ===        ====       ===        ===

<CAPTION>
                                               SELECT CAPITAL                    FIDELITY VIP HIGH
                                                APPRECIATION                           INCOME
                                                   FOR THE                            FOR THE
                                                 YEAR ENDED                          YEAR ENDED
                                                DECEMBER 31,                        DECEMBER 31,
                                     -----------------------------------   ------------------------------
                                       1999        1998          1997        1999       1998       1997
                                     --------   -----------   ----------   --------   --------   --------
<S>                                  <C>        <C>           <C>          <C>        <C>        <C>
INVESTMENT INCOME:
  Dividends........................    $ --     $       --    $      --      $26        $ 21       $18
                                       ----     -----------   ----------     ---        ----       ---
  Net investment income (loss).....      --             --           --       26          21        18
                                       ----     -----------   ----------     ---        ----       ---
REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS:
  Realized gain distributions from
    portfolio sponsors.............       1             60           --        1          13         2
  Net realized gain (loss) from
    sales of investments...........      --             --           --       --          --        --
                                       ----     -----------   ----------     ---        ----       ---
    Net realized gain (loss).......       1             60           --        1          13         2
  Net unrealized gain (loss).......      99            (12)          43       (4)        (47)       25
                                       ----     -----------   ----------     ---        ----       ---
    Net realized and unrealized
     gain (loss)...................     100             48           43       (3)        (34)       27
                                       ----     -----------   ----------     ---        ----       ---
    Net increase (decrease) in net
     assets from operations........    $100     $       48    $      43      $23        $(13)      $45
                                       ====     ===========   ==========     ===        ====       ===
</TABLE>

   The accompanying notes are an integral part of these financial statements.

                                      SA-7
<PAGE>
                               GROUP VEL ACCOUNT
                      STATEMENTS OF OPERATIONS (CONTINUED)
<TABLE>
<CAPTION>
                                                                       FIDELITY VIP
                                                                      EQUITY-INCOME                 FIDELITY VIP GROWTH
                                                                         FOR THE                          FOR THE
                                                                        YEAR ENDED                       YEAR ENDED
                                                                       DECEMBER 31,                     DECEMBER 31,
                                                              ------------------------------   ------------------------------
                                                                1999       1998       1997       1999       1998       1997
                                                              --------   --------   --------   --------   --------   --------
<S>                                                           <C>        <C>        <C>        <C>        <C>        <C>
INVESTMENT INCOME:
  Dividends.................................................    $ 6        $ 5        $ 4        $  1       $  2       $  1
                                                                ---        ---        ---        ----       ----       ----
  Net investment income (loss)..............................      6          5          4           1          2          1
                                                                ---        ---        ---        ----       ----       ----

REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:
  Realized gain distributions from portfolio sponsors.......     13         18         24          55         47          9
  Net realized gain (loss) from sales of investments........     --         --         --          --         --         --
                                                                ---        ---        ---        ----       ----       ----
    Net realized gain (loss)................................     13         18         24          55         47          9
  Net unrealized gain (loss)................................      6         18         49         129         90         57
                                                                ---        ---        ---        ----       ----       ----
    Net realized and unrealized gain (loss).................     19         36         73         184        137         66
                                                                ---        ---        ---        ----       ----       ----
    Net increase (decrease) in net assets from operations...    $25        $41        $77        $185       $139       $ 67
                                                                ===        ===        ===        ====       ====       ====

<CAPTION>
                                                                       FIDELITY VIP                FIDELITY VIP II ASSET
                                                                         OVERSEAS                         MANAGER
                                                                         FOR THE                          FOR THE
                                                                        YEAR ENDED                       YEAR ENDED
                                                                       DECEMBER 31,                     DECEMBER 31,
                                                              ------------------------------   ------------------------------
                                                                1999       1998       1997       1999       1998       1997
                                                              --------   --------   --------   --------   --------   --------
<S>                                                           <C>        <C>        <C>        <C>        <C>        <C>
INVESTMENT INCOME:
  Dividends.................................................    $  5       $ 5        $ 5        $12        $10        $ 8
                                                                ----       ---        ---        ---        ---        ---
  Net investment income (loss)..............................       5         5          5         12         10          8
                                                                ----       ---        ---        ---        ---        ---
REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:
  Realized gain distributions from portfolio sponsors.......       8        16         17         15         30         23
  Net realized gain (loss) from sales of investments........      --        --         --         --         --         --
                                                                ----       ---        ---        ---        ---        ---
    Net realized gain (loss)................................       8        16         17         15         30         23
  Net unrealized gain (loss)................................     118        13          7         13          7         22
                                                                ----       ---        ---        ---        ---        ---
    Net realized and unrealized gain (loss).................     126        29         24         28         37         45
                                                                ----       ---        ---        ---        ---        ---
    Net increase (decrease) in net assets from operations...    $131       $34        $29        $40        $47        $53
                                                                ====       ===        ===        ===        ===        ===

<CAPTION>
                                                                    DGPF INTERNATIONAL
                                                                          EQUITY
                                                                         FOR THE
                                                                        YEAR ENDED
                                                                       DECEMBER 31,
                                                              ------------------------------
                                                                1999       1998       1997
                                                              --------   --------   --------
<S>                                                           <C>        <C>        <C>
INVESTMENT INCOME:
  Dividends.................................................    $ 7        $11        $ 9
                                                                ---        ---        ---
  Net investment income (loss)..............................      7         11          9
                                                                ---        ---        ---
REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:
  Realized gain distributions from portfolio sponsors.......     --         --         --
  Net realized gain (loss) from sales of investments........     --         --
                                                                ---        ---        ---
    Net realized gain (loss)................................     --         --         --
  Net unrealized gain (loss)................................     42         18          8
                                                                ---        ---        ---
    Net realized and unrealized gain (loss).................     42         18          8
                                                                ---        ---        ---
    Net increase (decrease) in net assets from operations...    $49        $29        $17
                                                                ===        ===        ===
</TABLE>

   The accompanying notes are an integral part of these financial statements.

                                      SA-8
<PAGE>
                               GROUP VEL ACCOUNT
                      STATEMENTS OF CHANGES IN NET ASSETS
<TABLE>
<CAPTION>
                                                                             INVESTMENT GRADE
                                                 GROWTH                           INCOME
                                               YEAR ENDED                       YEAR ENDED
                                              DECEMBER 31,                     DECEMBER 31,
                                     ------------------------------   ------------------------------
                                       1999       1998       1997       1999       1998       1997
                                     --------   --------   --------   --------   --------   --------
<S>                                  <C>        <C>        <C>        <C>        <C>        <C>
INCREASE (DECREASE) IN NET ASSETS:
  FROM OPERATIONS:
    Net investment income (loss)...    $  3       $  4       $  6       $ 17       $ 15       $ 15
    Net realized gain (loss).......      45          4         58         --         --         --
    Net unrealized gain (loss).....      78         61          9        (19)         5          6
                                       ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net
     assets from operations........     126         69         73         (2)        20         21
                                       ----       ----       ----       ----       ----       ----

  FROM POLICY TRANSACTIONS:              --         --         --         --         --         --
                                       ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net
     assets from policy
     transactions..................      --         --         --         --         --         --
                                       ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net
     assets........................     126         69         73         (2)        20         21

NET ASSETS:
  Beginning of year................     429        360        287        271        251        230
                                       ----       ----       ----       ----       ----       ----
  End of year......................    $555       $429       $360       $269       $271       $251
                                       ====       ====       ====       ====       ====       ====

<CAPTION>

                                              MONEY MARKET                     EQUITY INDEX
                                               YEAR ENDED                       YEAR ENDED
                                              DECEMBER 31,                     DECEMBER 31,
                                     ------------------------------   ------------------------------
                                       1999       1998       1997       1999       1998       1997
                                     --------   --------   --------   --------   --------   --------
<S>                                  <C>        <C>        <C>        <C>        <C>        <C>
INCREASE (DECREASE) IN NET ASSETS:
  FROM OPERATIONS:
    Net investment income (loss)...    $ 12       $ 12       $ 12       $  5       $  5       $  4
    Net realized gain (loss).......      --         --         --          1         12         11
    Net unrealized gain (loss).....      --         --         --         97         94         81
                                       ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net
     assets from operations........      12         12         12        103        111         96
                                       ----       ----       ----       ----       ----       ----
  FROM POLICY TRANSACTIONS:              --         --         --         --         --         --
                                       ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net
     assets from policy
     transactions..................      --         --         --         --         --         --
                                       ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net
     assets........................      12         12         12        103        111         96
NET ASSETS:
  Beginning of year................     242        230        218        503        392        296
                                       ----       ----       ----       ----       ----       ----
  End of year......................    $254       $242       $230       $606       $503       $392
                                       ====       ====       ====       ====       ====       ====
</TABLE>

   The accompanying notes are an integral part of these financial statements.

                                      SA-9
<PAGE>
                               GROUP VEL ACCOUNT
                STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)
<TABLE>
<CAPTION>
                                                                            SELECT AGGRESSIVE
                                            GOVERNMENT BOND                       GROWTH
                                               YEAR ENDED                       YEAR ENDED
                                              DECEMBER 31,                     DECEMBER 31,
                                     ------------------------------   ------------------------------
                                       1999       1998       1997       1999       1998       1997
                                     --------   --------   --------   --------   --------   --------
<S>                                  <C>        <C>        <C>        <C>        <C>        <C>
INCREASE (DECREASE) IN NET ASSETS:
  FROM OPERATIONS:
    Net investment income (loss)...    $ 15       $ 14       $ 13       $ --       $ --       $ --
    Net realized gain (loss).......      --         --         --         --         --         29
    Net unrealized gain (loss).....     (14)         4          3        150         37         27
                                       ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net
     assets from operations........       1         18         16        150         37         56
                                       ----       ----       ----       ----       ----       ----

  FROM POLICY TRANSACTIONS:              --         --         --         --         --         --
                                       ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net
     assets from policy
     transactions..................      --         --         --         --         --         --
                                       ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net
     assets........................       1         18         16        150         37         56

NET ASSETS:
  Beginning of year................     258        240        224        388        351        295
                                       ----       ----       ----       ----       ----       ----
  End of year......................    $259       $258       $240       $538       $388       $351
                                       ====       ====       ====       ====       ====       ====

<CAPTION>
                                                                            SELECT GROWTH AND
                                             SELECT GROWTH                        INCOME
                                               YEAR ENDED                       YEAR ENDED
                                              DECEMBER 31,                     DECEMBER 31,
                                     ------------------------------   ------------------------------
                                       1999       1998       1997       1999       1998       1997
                                     --------   --------   --------   --------   --------   --------
<S>                                  <C>        <C>        <C>        <C>        <C>        <C>
INCREASE (DECREASE) IN NET ASSETS:
  FROM OPERATIONS:
    Net investment income (loss)...    $ --       $ --       $  1       $  5       $  5       $  4
    Net realized gain (loss).......      18          4         20         34          1         31
    Net unrealized gain (loss).....     137        133         77         37         53         31
                                       ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net
     assets from operations........     155        137         98         76         59         66
                                       ----       ----       ----       ----       ----       ----
  FROM POLICY TRANSACTIONS:              --         --         --         --         --         --
                                       ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net
     assets from policy
     transactions..................      --         --         --         --         --         --
                                       ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net
     assets........................     155        137         98         76         59         66
NET ASSETS:
  Beginning of year................     523        386        288        418        359        293
                                       ----       ----       ----       ----       ----       ----
  End of year......................    $678       $523       $386       $494       $418       $359
                                       ====       ====       ====       ====       ====       ====
</TABLE>

   The accompanying notes are an integral part of these financial statements.

                                     SA-10
<PAGE>
                               GROUP VEL ACCOUNT
                STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)
<TABLE>
<CAPTION>
                                              SELECT VALUE                 SELECT INTERNATIONAL
                                              OPPORTUNITY                         EQUITY
                                               YEAR ENDED                       YEAR ENDED
                                              DECEMBER 31,                     DECEMBER 31,
                                     ------------------------------   ------------------------------
                                       1999       1998       1997       1999       1998       1997
                                     --------   --------   --------   --------   --------   --------
<S>                                  <C>        <C>        <C>        <C>        <C>        <C>
INCREASE (DECREASE) IN NET ASSETS:
  FROM OPERATIONS:
    Net investment income (loss)...    $ --       $  3       $  2       $ --       $  4       $  7
    Net realized gain (loss).......      21          1         47         --         --          9
    Net unrealized gain (loss).....     (38)        13         22        107         43         (3)
                                       ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net
     assets from operations........     (17)        17         71        107         47         13
                                       ----       ----       ----       ----       ----       ----

  FROM POLICY TRANSACTIONS:              --         --         --         --         --         --
                                       ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net
     assets from policy
     transactions..................      --         --         --         --         --         --
                                       ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net
     assets........................     (17)        17         71        107         47         13

NET ASSETS:
  Beginning of year................     372        355        284        336        289        276
                                       ----       ----       ----       ----       ----       ----
  End of year......................    $355       $372       $355       $443       $336       $289
                                       ====       ====       ====       ====       ====       ====

<CAPTION>
                                             SELECT CAPITAL                 FIDELITY VIP HIGH
                                              APPRECIATION                        INCOME
                                               YEAR ENDED                       YEAR ENDED
                                              DECEMBER 31,                     DECEMBER 31,
                                     ------------------------------   ------------------------------
                                       1999       1998       1997       1999       1998       1997
                                     --------   --------   --------   --------   --------   --------
<S>                                  <C>        <C>        <C>        <C>        <C>        <C>
INCREASE (DECREASE) IN NET ASSETS:
  FROM OPERATIONS:
    Net investment income (loss)...    $ --       $ --       $ --       $ 26       $ 21       $ 18
    Net realized gain (loss).......       1         60         --          1         13          2
    Net unrealized gain (loss).....      99        (12)        43         (4)       (47)        25
                                       ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net
     assets from operations........     100         48         43         23        (13)        45
                                       ----       ----       ----       ----       ----       ----
  FROM POLICY TRANSACTIONS:              --         --         --         --         --         --
                                       ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net
     assets from policy
     transactions..................      --         --         --         --         --         --
                                       ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net
     assets........................     100         48         43         23        (13)        45
NET ASSETS:
  Beginning of year................     394        346        303        284        297        252
                                       ----       ----       ----       ----       ----       ----
  End of year......................    $494       $394       $346       $307       $284       $297
                                       ====       ====       ====       ====       ====       ====
</TABLE>

   The accompanying notes are an integral part of these financial statements.

                                     SA-11
<PAGE>
                               GROUP VEL ACCOUNT
                STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)
<TABLE>
<CAPTION>
                                                                       FIDELITY VIP
                                                                      EQUITY-INCOME                 FIDELITY VIP GROWTH
                                                                        YEAR ENDED                       YEAR ENDED
                                                                       DECEMBER 31,                     DECEMBER 31,
                                                              ------------------------------   ------------------------------
                                                                1999       1998       1997       1999       1998       1997
                                                              --------   --------   --------   --------   --------   --------
<S>                                                           <C>        <C>        <C>        <C>        <C>        <C>
INCREASE (DECREASE) IN NET ASSETS:
  FROM OPERATIONS:
    Net investment income (loss)............................    $  6       $  5       $  4       $  1       $  2       $  1
    Net realized gain (loss)................................      13         18         24         55         47          9
    Net unrealized gain (loss)..............................       6         18         49        129         90         57
                                                                ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net assets from operations...      25         41         77        185        139         67
                                                                ----       ----       ----       ----       ----       ----

  FROM POLICY TRANSACTIONS:                                       --         --         --         --         --         --
                                                                ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net assets from policy
      transactions..........................................      --         --         --         --         --         --
                                                                ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net assets...................      25         41         77        185        139         67

NET ASSETS:
  Beginning of year.........................................     393        352        275        492        353        286
                                                                ----       ----       ----       ----       ----       ----
  End of year...............................................    $418       $393       $352       $677       $492       $353
                                                                ====       ====       ====       ====       ====       ====

<CAPTION>
                                                                       FIDELITY VIP                FIDELITY VIP II ASSET
                                                                         OVERSEAS                         MANAGER
                                                                        YEAR ENDED                       YEAR ENDED
                                                                       DECEMBER 31,                     DECEMBER 31,
                                                              ------------------------------   ------------------------------
                                                                1999       1998       1997       1999       1998       1997
                                                              --------   --------   --------   --------   --------   --------
<S>                                                           <C>        <C>        <C>        <C>        <C>        <C>
INCREASE (DECREASE) IN NET ASSETS:
  FROM OPERATIONS:
    Net investment income (loss)............................    $  5       $  5       $  5       $ 12       $ 10       $  8
    Net realized gain (loss)................................       8         16         17         15         30         23
    Net unrealized gain (loss)..............................     118         13          7         13          7         22
                                                                ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net assets from operations...     131         34         29         40         47         53
                                                                ----       ----       ----       ----       ----       ----
  FROM POLICY TRANSACTIONS:                                       --         --         --         --         --         --
                                                                ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net assets from policy
      transactions..........................................      --         --         --         --         --         --
                                                                ----       ----       ----       ----       ----       ----
    Net increase (decrease) in net assets...................     131         34         29         40         47         53
NET ASSETS:
  Beginning of year.........................................     306        272        243        358        311        258
                                                                ----       ----       ----       ----       ----       ----
  End of year...............................................    $437       $306       $272       $398       $358       $311
                                                                ====       ====       ====       ====       ====       ====

<CAPTION>
                                                                    DGPF INTERNATIONAL
                                                                          EQUITY
                                                                        YEAR ENDED
                                                                       DECEMBER 31,
                                                              ------------------------------
                                                                1999       1998       1997
                                                              --------   --------   --------
<S>                                                           <C>        <C>        <C>
INCREASE (DECREASE) IN NET ASSETS:
  FROM OPERATIONS:
    Net investment income (loss)............................    $  7       $ 11       $  9
    Net realized gain (loss)................................      --         --         --
    Net unrealized gain (loss)..............................      42         18          8
                                                                ----       ----       ----
    Net increase (decrease) in net assets from operations...      49         29         17
                                                                ----       ----       ----
  FROM POLICY TRANSACTIONS:                                       --         --         --
                                                                ----       ----       ----
    Net increase (decrease) in net assets from policy
      transactions..........................................      --         --         --
                                                                ----       ----       ----
    Net increase (decrease) in net assets...................      49         29         17
NET ASSETS:
  Beginning of year.........................................     307        278        261
                                                                ----       ----       ----
  End of year...............................................    $356       $307       $278
                                                                ====       ====       ====
</TABLE>

   The accompanying notes are an integral part of these financial statements.

                                     SA-12
<PAGE>
                               GROUP VEL ACCOUNT
                         NOTES TO FINANCIAL STATEMENTS

NOTE 1 -- ORGANIZATION

    The Group VEL Account (Group VEL) is a separate investment account of First
Allmerica Financial Life Insurance Company (the Company), established on
November 13, 1996 (initial investment by the Company occurred on May 1, 1995),
for the purpose of separating from the general assets of the Company those
assets used to fund the variable portion of certain flexible premium variable
life insurance policies issued by the Company. The Company is a wholly-owned
subsidiary of Allmerica Financial Corporation (AFC). Under applicable insurance
law, the assets and liabilities of Group VEL are clearly identified and
distinguished from the other assets and liabilities of the Company. Group VEL
cannot be charged with liabilities arising out of any other business of the
Company.

    Group VEL is registered as a unit investment trust under the Investment
Company Act of 1940, as amended (the 1940 Act). Group VEL currently offers
forty-one Sub-Accounts. Each Sub-Account invests exclusively in a corresponding
investment portfolio of the Allmerica Investment Trust (the Trust) managed by
Allmerica Financial Investment Management Services, Inc. (AFIMS), an indirect
wholly-owned subsidiary of the Company; or of the Variable Insurance Products
Fund (Fidelity VIP) or the Variable Insurance Products Fund II (Fidelity VIP
II), all of which are managed by Fidelity Management & Research Company (FMR);
or of the T. Rowe Price International Series, Inc. (T. Rowe Price) managed by
Rowe Price-Fleming International, Inc.; and of The Delaware Group Premium Fund
(DGPF) managed by Delaware Management Company or Delaware International Advisers
Ltd.; or of the Mutual Fund Variable Annuity Trust (MFVAT) managed by the Chase
Manhattan Bank, N.A. The Trust, Fidelity VIP, Fidelity VIP II, T. Rowe Price,
DGPF, and MFVAT (the Funds) are open-end, management investment companies
registered under the 1940 Act.

    Effective May 1, 2000, AIT Investment Grade Income Fund will be renamed
Select Investment Grade Income Fund and AIT Growth Fund will be renamed Core
Equity Fund.

NOTE 2 -- SIGNIFICANT ACCOUNTING POLICIES

    INVESTMENTS -- Security transactions are recorded on the trade date.
Investments held by the Sub-Accounts are stated at the net asset value per share
of the respective investment portfolio of the Funds. Realized gains and losses
on securities sold are determined using the average cost method. Dividends and
capital gain distributions are recorded on the ex-dividend date and are
reinvested in additional shares of the respective investment portfolio of the
Funds at net asset value.

    FEDERAL INCOME TAXES -- The Company is taxed as a "life insurance company"
under Subchapter L of the Internal Revenue Code (the Code) and files a
consolidated federal income tax return. The Company anticipates no tax liability
resulting from the operations of Group VEL. Therefore, no provision for income
taxes has been charged against Group VEL.

                                     SA-13
<PAGE>
                               GROUP VEL ACCOUNT
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

NOTE 3 -- INVESTMENTS

    The number of shares owned, aggregate cost, and net asset value per share of
each Sub-Account's investment in the Funds at December 31, 1999 were as follows:

<TABLE>
<CAPTION>
                                                              PORTFOLIO INFORMATION
                                                        ---------------------------------
                                                                                NET ASSET
                                                        NUMBER OF   AGGREGATE     VALUE
INVESTMENT PORTFOLIO                                     SHARES       COST      PER SHARE
- --------------------                                    ---------   ---------   ---------
<S>                                                     <C>         <C>         <C>
Growth................................................     168        $372       $ 3.311
Investment Grade Income...............................     256         273         1.051
Money Market..........................................     254         254         1.000
Equity Index..........................................     149         265         4.060
Government Bond.......................................     256         264         1.011
Select Aggressive Growth..............................     158         249         3.411
Select Growth.........................................     222         286         3.049
Select Growth and Income..............................     256         317         1.933
Select Value Opportunity..............................     233         296         1.521
Select International Equity...........................     218         229         2.031
Select Capital Appreciation...........................     241         267         2.053
Select Emerging Markets...............................      --          --            --
Select Strategic Growth...............................      --          --            --
Fidelity VIP High Income..............................      27         302        11.310
Fidelity VIP Equity-Income............................      16         284        25.710
Fidelity VIP Growth...................................      12         334        54.930
Fidelity VIP Overseas.................................      16         260        27.440
Fidelity VIP II Asset Manager.........................      21         313        18.670
Fidelity VIP II Index 500.............................      --          --            --
T. Rowe Price International Stock.....................      --          --            --
DGPF Growth & Income..................................      --          --            --
DGPF Delchester.......................................      --          --            --
DGPF Capital Reserves.................................      --          --            --
DGPF Cash Reserves....................................      --          --            --
DGPF DelCap...........................................      --          --            --
DGPF Delaware Balanced................................      --          --            --
DGPF International Equity.............................      19         236        18.630
DGPF Small Cap Value..................................      --          --            --
DGPF Trend............................................      --          --            --
DGPF Strategic Income.................................      --          --            --
DGPF Devon............................................      --          --            --
DGPF Emerging Markets.................................      --          --            --
DGPF Social Awareness.................................      --          --            --
DGPF REIT.............................................      --          --            --
DGPF Aggressive Growth................................      --          --            --
DGPF U.S. Growth......................................      --          --            --
MFVAT U.S. Government Income..........................      --          --            --
MFVAT Asset Allocation................................      --          --            --
MFVAT Growth & Income.................................      --          --            --
MFVAT Capital Growth..................................      --          --            --
MFVAT International Equity............................      --          --            --
</TABLE>

                                     SA-14
<PAGE>
                               GROUP VEL ACCOUNT
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

NOTE 4 -- RELATED PARTY TRANSACTIONS

    On the date of issue and each monthly payment date thereafter, a monthly
charge is deducted from the policy value to compensate the Company for the cost
of insurance, which varies by policy, the cost of any additional benefits
provided by rider, and a monthly administrative charge. The policyowner may
instruct the Company to deduct this monthly charge from a specific Sub-Account,
but if not so specified, it will be deducted on a pro-rata basis of allocation
which is the same proportion that the policy value in the General Account of the
Company and in each Sub-Account bear to the total policy value.

    The Company makes a charge of up to 0.90% per annum based on the average
daily net asset value of each certificate (certificate value) in each
Sub-Account for mortality and expense risks. This charge may be different
between groups and increased or decreased within a group, subject to compliance
with applicable state and federal requirements, but the total charge may not
exceed 0.90% per annum. During the first 10 policy years, the Company may charge
up to 0.25% per annum based on the certificate value in each Sub-Account for
administrative expenses. For the years ended December 31, 1999, 1998, and 1997,
there were no administrative expenses applicable to Group VEL.

    Allmerica Investments, Inc. (Allmerica Investments), an indirect
wholly-owned subsidiary of the Company, is principal underwriter and general
distributor of Group VEL, and does not receive any compensation for sales of
Group VEL policies. Commissions are paid to registered representatives of
Allmerica Investments and to independent broker-dealers by the Company. The
current series of policies have a surrender charge and no deduction is made for
sales charges at the time of the sale.

NOTE 5 -- DIVERSIFICATION REQUIREMENTS

    Under the provisions of Section 817(h) of the Code, a variable life
insurance policy, other than a policy issued in connection with certain types of
employee benefit plans, will not be treated as a variable life insurance policy
for federal income tax purposes for any period for which the investments of the
segregated asset account on which the policy 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 The Treasury.

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

                                     SA-15
<PAGE>
                               GROUP VEL ACCOUNT
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

NOTE 6 -- PURCHASES AND SALES OF SECURITIES

    Cost of purchases and proceeds from sales of shares of the Funds by Group
VEL during the year ended December 31, 1999 were as follows:

<TABLE>
<CAPTION>
INVESTMENT PORTFOLIO                                          PURCHASES      SALES
- --------------------                                          ---------   -----------
<S>                                                           <C>         <C>
Growth......................................................    $ 48      $        --
Investment Grade Income.....................................      17               --
Money Market................................................      12               --
Equity Index................................................       6               --
Government Bond.............................................      15               --
Select Aggressive Growth....................................      --               --
Select Growth...............................................      19               --
Select Growth and Income....................................      39               --
Select Value Opportunity....................................      21               --
Select International Equity.................................      --               --
Select Capital Appreciation.................................       1               --
Select Emerging Markets.....................................      --               --
Select Strategic Growth.....................................      --               --
Fidelity VIP High Income....................................      27               --
Fidelity VIP Equity-Income..................................      19               --
Fidelity VIP Growth.........................................      56               --
Fidelity VIP Overseas.......................................      13               --
Fidelity VIP II Asset Manager...............................      27               --
Fidelity VIP II Index 500...................................      --               --
T. Rowe Price International Stock...........................      --               --
DGPF Growth & Income........................................      --               --
DGPF Delchester.............................................      --               --
DGPF Capital Reserves.......................................      --               --
DGPF Cash Reserves..........................................      --               --
DGPF DelCap.................................................      --               --
DGPF Delaware Balanced......................................      --               --
DGPF International Equity...................................       7               --
DGPF Small Cap Value........................................      --               --
DGPF Trend..................................................      --               --
DGPF Strategic Income.......................................      --               --
DGPF Devon..................................................      --               --
DGPF Emerging Markets.......................................      --               --
DGPF Social Awareness.......................................      --               --
DGPF REIT...................................................      --               --
DGPF Aggressive Growth......................................      --               --
DGPF U.S. Growth............................................      --               --
MFVAT U.S. Government Income................................      --               --
MFVAT Asset Allocation......................................      --               --
MFVAT Growth & Income.......................................      --               --
MFVAT Capital Growth........................................      --               --
MFVAT International Equity..................................      --               --
                                                                ----      -----------
Totals......................................................    $327      $        --
                                                                ====      ===========
</TABLE>

                                     SA-16
<PAGE>
                               GROUP VEL ACCOUNT
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

NOTE 7 -- PLAN OF SUBSTITUTION FOR PORTFOLIO OF THE TRUST

    An application has been filed with the Securities and Exchange Commission
(SEC) seeking an order approving the substitution of shares of the Select
Investment Grade Income Fund (SIGIF) for all of the shares of the Select Income
Fund (SIF). To the extent required by law, approvals of such substitution will
also be obtained from the state insurance regulators in certain jurisdictions.
The effect of the substitution will be to replace SIF shares with SIGIF shares.
The substitution is planned to be effective on or about July 1, 2000.

                                     SA-17
<PAGE>

PART II

UNDERTAKING TO FILE REPORTS

Subject to the terms and conditions of Section 15(d) of the Securities
Exchange Act of 1934, the undersigned Registrant hereby undertakes to file
with the Securities and Exchange Commission ("SEC") such supplementary and
periodic information, documents, and reports as may be prescribed by any rule
or regulation of the SEC heretofore or hereafter duly adopted pursuant to
authority conferred in that section.

RULE 484 UNDERTAKING

To the fullest extent permissible under Massachusetts General Laws, no
director should be personally liable to the Company or any policyholder for
monetary damages for any breach of fiduciary duty as a director,
notwithstanding any provisions of law to the contrary; provided, however,
that this provision shall not eliminate or limit the liability of a director;

1.   for any breach of the director's duty of loyalty to the Company or its
     policyholders;

2.   for acts or omissions not in good faith, or which involve intentional
     misconduct or a knowing violation of law;

3.   for liability, if any, imposed on directors of mutual insurance companies
     pursuant to M.G.L.A. c. 156B Section 61 or M.G.L.A. c. 156B Section 63;

4.   for any transaction from which the director derived an improper personal
     benefit.

Insofar as indemnification for liability arising under the 1933 Act 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 SEC such indemnification is against public
policy as expressed in the Act and is, therefore, unenforceable. In the event
that a claim for indemnification against such liabilities (other than the
payment by the Registrant of expenses incurred or paid by a Director, officer
or controlling person of the Registrant in the successful defense of any
action, suit or proceeding) is 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 1933 Act and will be governed by the final
adjudication of such issue.

REPRESENTATIONS PURSUANT TO SECTION 26(E) OF THE INVESTMENT COMPANY ACT OF 1940

The Company hereby represents that the aggregate fees and charges under the
Policy are reasonable in relation to the services rendered, the expenses
expected to be incurred, and the risks assumed by the Company.

<PAGE>

                     CONTENTS OF THE REGISTRATION STATEMENT

This registration statement comprises the following papers and documents:

The facing sheet
Cross-references for Prospectuses A and B to items required by Form N-8B-2
Prospectus A consists of ___ pages
Prospectus B consists of ___ pages
The undertaking to file reports
The undertaking pursuant to Rule 484 under the 1933 Act
Representations pursuant to Section 26(e) of the 1940 Act
The signatures

Written consents of the following persons:

1.   Actuarial Consent
1.   Opinion of Counsel
2.   Consent of Independent Accountants

The following exhibits:

     1.   Exhibits (Exhibits required by paragraph A of the instructions to Form
          N-8B-2)

          (1)  Certified copy of Resolutions of the Board of Directors of the
               Company of November 22, 1993 authorizing the Group VEL Account
               was previously filed in Registrant's Initial Registration
               Statement on June, 1996, and is incorporated by reference herein.

          (2)  Not Applicable.

          (3)  (a)  Underwriting and Administrative Services Agreement between
                    the Company and Allmerica Investments, Inc. was previously
                    filed on April 16, 1998 in Post-Effective Amendment No. 4,
                    and is incorporated by reference herein.

               (b)  Registered Representatives/Agents Agreement was previously
                    filed on April 16, 1998 in Post-Effective Amendment No. 4,
                    and is incorporated by reference herein.

               (c)  Sales Agreements with broker-dealers were previously filed
                    on April 16, 1998 in Post-Effective Amendment No. 4, and are
                    incorporated by reference herein.

               (d)  Commission Schedule was previously filed on April 16, 1998
                    in Post-Effective Amendment No. 4, and is incorporated by
                    reference herein.

               (e)  General Agents Agreement was previously filed on April 16,
                    1998 in Post-Effective Amendment No. 4, and is incorporated
                    by reference herein.

               (f)  Career Agents Agreement was previously filed on April 16,
                    1998 in Post-Effective Amendment No. 4, and is incorporated
                    by reference herein.
<PAGE>

               (g)  Form of Delaware Wholesaling Agreement was previously filed
                    on December 15, 1998 in Post-Effective Amendment No. 6, and
                    is incorporated by reference herein.

          (4)  Not Applicable.

          (5)  Policy and Policy riders were previously filed on April 16, 1998
               in Post-Effective Amendment No. 4, and are incorporated by
               reference herein.

          (6)  Company's Restated Articles of Incorporation and Bylaws were
               previously filed in Registrant's initial Registration Statement,
               and are incorporated by reference herein.

          (7)  Not Applicable.

          (8)  (a)  Participation Agreement between the Company and Allmerica
               Investment Trust dated March 22, 2000 was previously filed in
               April 2000 in Post-Effective Amendment No. 9 of Registration
               Statement No. 33-71056/811-8130, and is incorporated by reference
               herein.

               (b)  Amendment dated March 29, 2000 and Amendment dated November
                    13, 1998 to the Variable Insurance Products Fund
                    Participation Agreement was previously filed in April 2000
                    in Post-Effective Amendment No. 9 of Registration Statement
                    No. 33-71056/811-8130, and is incorporated by reference
                    herein. Participation Agreement with Variable Insurance
                    Products Fund was previously filed in Initial Registration
                    Statement on June, 1996 and is incorporated by reference
                    herein. Amendment to Participation Agreement with Variable
                    Insurance Products Fund was previously filed on April 16,
                    1998 in Post-Effective Amendment No. 4, and is incorporated
                    by reference herein.

               (c)  Amendment dated March 29, 2000 and Amendment dated October
                    4, 1999 to the Variable Insurance Products Fund II
                    Participation Agreement was previously filed in April 2000
                    in Post-Effective Amendment No. 9 of Registration Statement
                    No. 33-71056/811-8130, and is incorporated by reference
                    herein. Participation Agreement with Variable Insurance
                    Products Fund II was previously filed in Initial
                    Registration Statement in June, 1996 and is incorporated by
                    reference herein. Amendment to Participation Agreement with
                    Variable Insurance Products Fund II was previously filed on
                    April 16, 1998 in Post-Effective Amendment No. 4, and is
                    incorporated by reference herein.


               (d)  Form of Amendment to the Delaware Group Premium Fund
                    Participation Agreement was previously filed in April 2000
                    in Post-Effective Amendment No. 9 of Registration Statement
                    No. 33-71056/811-8130, and is incorporated by reference
                    herein. Participation Agreement with Delaware Group Premium
                    Fund, Inc. was previously filed on April 16, 1998 in
                    Post-Effective Amendment No. 11, and is incorporated by
                    reference herein.

               (e)  Participation Agreement with T. Rowe Price International
                    Series, Inc. was previously filed in Initial Registration
                    Statement in June, 1996, and is incorporated by reference
                    herein.

               (f)  Fidelity Services Agreement, effective as of November 1,
                    1995, was previously filed on April 30, 1996 in
                    Pre-Effective Amendment No. 1, and is incorporated by
                    reference herein.
<PAGE>

               (g)  An Amendment to the Fidelity Service Agreement, effective as
                    of January 1, 1997, was previously filed on April 30, 1997
                    in Post-Effective Amendment No. 1, and is incorporated by
                    reference herein.

               (h)  Fidelity Service Contract, effective as of January 1, 1997,
                    was previously filed on April 30, 1997 in Post-Effective
                    Amendment No. 1, and is incorporated by reference herein.

               (i)  Service Agreement with Rowe Price-Fleming International,
                    Inc. was previously filed on April 16, 1998 in
                    Post-Effective Amendment No. 4, and is incorporated by
                    reference herein.

               (j)  Form of Amendment to AIM Participation Agreement is filed
                    herewith. Participation Agreement with AIM Variable
                    Insurance Funds, Inc. was previously filed on August 27,
                    1998 in Post-Effective Amendment No. 2 in Registration
                    Statement No. 333-16929/811-7747, and is incorporated by
                    reference herein.

               (k)  Participation Agreement with Alger is filed herewith.

               (l)  Form of Participation Agreement with Alliance is filed
                    herewith.

               (m)  Form of Participation Agreement with Franklin Templeton is
                    filed herewith.

          (9)  Directors' Power of Attorney is filed herewith.

          (10) Amended Application was previously filed on April 16, 1998 in
               Post-Effective Amendment No. 4, and is incorporated by reference
               herein.

     2.   Policy and Policy riders were previously filed on April 16, 1998 in
          Post-Effective Amendment No. 4, and are incorporated by reference
          herein.

     3.   Opinion of Counsel is filed herewith.

     4.   Not Applicable.

     5.   Not Applicable.

     6.   Actuarial Consent is filed herewith.

     7.   Procedures Memorandum pursuant to Rule 6e-3(T)(b)(12)(iii) under the
          1940 Act, which includes conversion procedures pursuant to Rule
          6e-3(T)(b)(13)(v)(B), was previously filed in Pre-Effective Amendment
          No. 1 on June 7, 1996 and is incorporated by reference herein.

     8.   Consent of Independent Accountants is filed herewith.
<PAGE>

                                   SIGNATURES

Pursuant to the requirements of the Securities Act of 1933 and the Investment
Company Act of 1940 the Registrant certifies that it meets all of the
requirements for effectiveness of this Post-Effective Amendment to the
Registration Statement pursuant to Rule 485(b) under the Securities Act of
1933 and has duly caused this Post-Effective Amendment to the Registration
Statement to be signed on its behalf by the undersigned, thereto duly
authorized, in the City of Worcester, and Commonwealth of Massachusetts, on
the 3rd day of April l, 2000.

                                GROUP VEL ACCOUNT

               OF FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY

                              By: /s/ Mary Eldridge
                                  ------------------------
                                  Mary Eldridge, Secretary

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

<TABLE>
<CAPTION>
Signatures                               Title                                                         Date
- ----------                               -----                                                         ----
<S>                                      <C>                                                           <C>
/s/ Warren E. Barnes                     Vice President and Corporate Controller                       April 3, 2000
- ---------------------------
Warren E. Barnes

Edward J. Parry*                         Director, Vice President and Chief Financial Officer
- ---------------------------

Richard M. Reilly*                       Director and Vice President
- ---------------------------

John F. O'Brien*                         Director, President  and Chief Executive Officer
- ---------------------------

Bruce C. Anderson*                       Director and Vice President
- ---------------------------

Mark R. Colborn*                         Director and Vice President
- ---------------------------

John P. Kavanaugh*                       Director, Vice President and Chief Investment Officer
- ---------------------------

J. Kendall Huber*                        Director, Vice President and General Counsel
- ---------------------------

J. Barry May*                            Director
- ---------------------------

James R. McAuliffe*                      Director
- ---------------------------

Robert P. Restrepo, Jr.*                 Director and Vice President
- ---------------------------

Eric A. Simonsen*                        Director and Vice President
- ---------------------------
</TABLE>

* Sheila B. St. Hilaire, by signing her name hereto, does hereby sign this
document on behalf of each of the above-named Directors and Officers of the
Registrant pursuant to the Power of Attorney dated April 2, 2000 duly executed
by such persons.

/s/ Sheila B. St. Hilaire
- ------------------------------------
Sheila B. St. Hilaire, Attorney-in-Fact
(333-06383)
<PAGE>

                             FORM S-6 EXHIBIT TABLE

Exhibit 1(8)(j)   Form of Amendment to AIM Participation Agreement

Exhibit 1(8)(k)   Participation Agreement with Alger

Exhibit 1(8)(l)   Form of Participation Agreement with Alliance

Exhibit 1(8)(m)   Form of Participation Agreement with Franklin Templeton

Exhibit 1(9)      Directors' Power of Attorney

Exhibit 3         Opinion of Counsel

Exhibit 6         Actuarial Consent

Exhibit 8         Consent of Independent Accountants

<PAGE>

                                 AMENDMENT NO. 1
                             PARTICIPATION AGREEMENT

     The Participation Agreement (the "Agreement"), dated July 27, 1998, by and
among AIM Variable Insurance Funds, Inc., a Maryland corporation, A I M
Distributors, Inc., a Delaware corporation, First Allmerica Financial Life
Insurance Company, a Delaware life insurance company and Allmerica Investments,
Inc., is hereby amended as follows:

     Schedule A of the Agreement is hereby deleted in its entirety and replaced
with the following:

                                   SCHEDULE A

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------------
FUNDS AVAILABLE UNDER                      SEPARATE ACCOUNTS                        POLICIES FUNDED BY THE
THE POLICIES                               UTILIZING THE FUNDS                      SEPARATE ACCOUNTS
- -------------------------------------------------------------------------------------------------------------------------------
<S>                                        <C>                                      <C>
AIM V.I. Capital Appreciation Fund         Fulcrum Account of Allmerica             3025-96
AIM V.I. Value Fund                        Financial Life Insurance
AIM V.I. Growth Fund                       Company
AIM V.I. International Equity Fund
AIM V.I. Value Equity Fund                -------------------------------------------------------------------------------------
AIM V.I. High Yield Fund
AIM V.I. Dent Demographic Trends Fund      Fulcrum Variable Life Account of         1030-96
AIM V.I. Aggressive Growth Fund            Allmerica Financial Life Insurance
AIM V.I. Blue Chip Fund                    and Annuity Company

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

                                           FUVUL Separate Account of                 1036-99
                                           Allmerica Financial Life Insurance
                                           and Annuity Company

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

                                           Separate Account VA-P of Allmerica        Pioneer Vision; Pioneer C-Vision;
                                           Financial Life Insurance and Annuity      and Pioneer XtraVision; A3030-99
                                           Company

                                          -------------------------------------------------------------------------------------
                                           Separate Account VA-K (Delaware) of       Delaware Medallion; Delaware
                                           Allmerica Financial Life Insurance        Golden Medallion; A3030-99
                                           Company
                                          -------------------------------------------------------------------------------------
                                           Separate Account VA-K of Allmerica         A3030-99; Agency Replacement
                                           Financial Life Insurance and Annuity
                                           Company
- -------------------------------------------------------------------------------------------------------------------------------
</TABLE>

     All other terms and provisions of the Agreement not amended herein shall
remain in full force and effect.


Effective Date:
                -----------------

                                         AIM VARIABLE INSURANCE FUNDS, INC.



Attest:                                  By:
       -----------------------------           ---------------------------------
Name:  Nancy L. Martin                   Name:  Robert H. Graham
Title: Assistant Secretary               Title: President


(SEAL)

                                         A I M DISTRIBUTORS, INC.


                                     1 of 2
<PAGE>

Attest:                                  By:
       -----------------------------           ---------------------------------
Name:  Nancy L. Martin                   Name:  Michael J. Cemo
Title: Assistant Secretary               Title: President


(SEAL)

                                         FIRST ALLMERICA FINANCIAL LIFE
                                         INSURANCE AND ANNUITY COMPANY


Attest:                                  By:
       -----------------------------           ---------------------------------

Name:                                    Name:
       -----------------------------           ---------------------------------

Title:                                   Title:
       -----------------------------           ---------------------------------


(SEAL)


                                         ALLMERICA INVESTMENTS, INC.



Attest:                                  By:
       -----------------------------           ---------------------------------

Name:                                    Name:
       -----------------------------           ---------------------------------

Title:                                   Title:
       -----------------------------           ---------------------------------


(SEAL)





                                     2 of 2

<PAGE>

                             PARTICIPATION AGREEMENT


      THIS AGREEMENT is made this 22nd day of October, 1999, by and among The
Alger American Fund (the "Trust"), an open-end management investment company
organized as a Massachusetts business trust, First Allmerica Financial Life
Insurance Company, a life insurance company organized as a corporation under the
laws of the State of Massachusetts, (the "Company"), on its own behalf and on
behalf of each segregated asset account of the Company set forth in Schedule A,
as may be amended from time to time (the "Accounts"), and Fred Alger & Company,
Incorporated, a Delaware corporation, the Trust's distributor (the
"Distributor").

      WHEREAS, the Trust is registered with the Securities and Exchange
Commission (the "Commission") as an open-end management investment company under
the Investment Company Act of 1940, as amended (the "1940 Act"), and has an
effective registration statement relating to the offer and sale of the various
series of its shares under the Securities Act of 1933, as amended (the "1933
Act");

      WHEREAS, the Trust and the Distributor desire that Trust shares be used as
an investment vehicle for separate accounts established for variable life
insurance policies and variable annuity contracts to be offered by life
insurance companies which have entered into fund participation agreements with
the Trust (the "Participating Insurance Companies");

      WHEREAS, shares of beneficial interest in the Trust are divided into the
following series which are available for purchase by the Company for the
Accounts: Alger American Small Capitalization Portfolio, Alger American Growth
Portfolio, Alger American Income and Growth Portfolio, Alger American Balanced
Portfolio, Alger American MidCap Growth Portfolio, and Alger American Leveraged
AllCap Portfolio;

      WHEREAS, the Trust has received an order from the Commission, dated
February 17, 1989 (File No. 812-7076), granting Participating Insurance
Companies and their separate accounts exemptions from the provisions of
Sections 9(a), 13(a), 15(a) and 15(b) of the 1940 Act, and Rules 6e-2(b)(15)
and 6e-3(T)(b)(15) thereunder, to the extent necessary to permit shares of the
Portfolios of the Trust to be sold to and held by variable annuity and variable
life insurance separate accounts of both affiliated and unaffiliated life
insurance companies (the "Shared Funding Exemptive Order");

      WHEREAS, the Company has registered or will register under the 1933 Act
certain variable life insurance policies and variable annuity contracts to be
issued by the Company under which the Portfolios are to be made available as
investment vehicles (the "Contracts");

<PAGE>

      WHEREAS, the Company has registered or will register each Account as a
unit investment trust under the 1940 Act unless an exemption from registration
under the 1940 Act is available and the Trust has been so advised;

      WHEREAS, the Company desires to use shares of the Portfolios indicated on
Schedule A as investment vehicles for the Accounts;

      NOW THEREFORE, in consideration of their mutual promises, the parties
agree as follows:

                                   ARTICLE I.
                PURCHASE AND REDEMPTION OF TRUST PORTFOLIO SHARES

 1.1.  For purposes of this Article I, the Company shall be the Trust's agent
       for the receipt from each account of purchase orders and requests for
       redemption pursuant to the Contracts relating to each Portfolio, provided
       that the Company notifies the Trust of such purchase orders and requests
       for redemption by 9:30 a.m. Eastern time on the next following Business
       Day, as defined in Section 1.3.

 1.2.  The Trust shall make shares of the Portfolios available to the Accounts
       at the net asset value next computed after receipt of a purchase order by
       the Trust (or its agent), as established in accordance with the
       provisions of the then current prospectus of the Trust describing
       Portfolio purchase procedures. The Company will transmit orders from time
       to time to the Trust for the purchase and redemption of shares of the
       Portfolios. The Trustees of the Trust (the "Trustees") may refuse to sell
       shares of any Portfolio to any person, or suspend or terminate the
       offering of shares of any Portfolio if such action is required by law or
       by regulatory authorities having jurisdiction or if, in the sole
       discretion of the Trustees acting in good faith and in light of their
       fiduciary duties under federal and any applicable state laws, such action
       is deemed in the best interests of the shareholders of such Portfolio.

 1.3.  The Company shall pay for the purchase of shares of a Portfolio on behalf
       of an Account with federal funds to be transmitted by wire to the Trust,
       with the reasonable expectation of receipt by the Trust by 2:00 p.m.
       Eastern time on the next Business Day after the Trust (or its agent)
       receives the purchase order. Upon receipt by the Trust of the federal
       funds so wired, such funds shall cease to be the responsibility of the
       Company and shall become the responsibility of the Trust for this
       purpose. "Business Day" shall mean any day on which the New York Stock
       Exchange is open for trading and on which the Trust calculates its net
       asset value pursuant to the rules of the Commission.

 1.4.  The Trust will redeem for cash any full or fractional shares of any
       Portfolio, when requested by the Company on behalf of an Account, at the
       net asset value next computed after receipt by the Trust (or its agent)
       of the request for redemption, as established in


                                       2
<PAGE>

       accordance with the provisions of the then current prospectus of the
       Trust describing Portfolio redemption procedures. The Trust shall make
       payment for such shares in the manner established from time to time by
       the Trust. Proceeds of redemption with respect to a Portfolio will
       normally be paid to the Company for an Account in federal funds
       transmitted by wire to the Company by order of the Trust with the
       reasonable expectation of receipt by the Company by 2:00 p.m. Eastern
       time on the next Business Day after the receipt by the Trust (or its
       agent) of the request for redemption. Such payment may be delayed if, for
       example, the Portfolio's cash position so requires or if extraordinary
       market conditions exist, but in no event shall payment be delayed for a
       greater period than is permitted by the 1940 Act. The Trust reserves the
       right to suspend the right of redemption, consistent with Section 22(e)
       of the 1940 Act and any rules thereunder.

 1.5.  Payments for the purchase of shares of the Trust's Portfolios by the
       Company under Section 1.3 and payments for the redemption of shares of
       the Trust's Portfolios under Section 1.4 on any Business Day may be
       netted against one another for the purpose of determining the amount of
       any wire transfer.

 1.6.  Issuance and transfer of the Trust's Portfolio shares will be by book
       entry only. Stock certificates will not be issued to the Company or the
       Accounts. Portfolio Shares purchased from the Trust will be recorded in
       the appropriate title for each Account or the appropriate subaccount of
       each Account.

 1.7.  The Trust shall furnish, on or before the ex-dividend date, notice to the
       Company of any income dividends or capital gain distributions payable on
       the shares of any Portfolio of the Trust. The Company hereby elects to
       receive all such income dividends and capital gain distributions as are
       payable on a Portfolio's shares in additional shares of that Portfolio.
       The Trust shall notify the Company of the number of shares so issued as
       payment of such dividends and distributions.

 1.8.  The Trust shall calculate the net asset value of each Portfolio on each
       Business Day, as defined in Section 1.3. The Trust shall make the net
       asset value per share for each Portfolio available to the Company or its
       designated agent on a daily basis as soon as reasonably practical after
       the net asset value per share is calculated and shall use its best
       efforts to make such net asset value per share available to the Company
       by 6:30 p.m. Eastern time each Business Day.

 1.9.  The Trust agrees that its Portfolio shares will be sold only to
       Participating Insurance Companies and their segregated asset accounts, to
       the Fund Sponsor or its affiliates and to such other entities as may be
       permitted by Section 817(h) of the Code, the regulations hereunder, or
       judicial or administrative interpretations thereof. No shares of any
       Portfolio will be sold directly to the general public. The Company agrees
       that it will use Trust shares only for the purposes of funding the
       Contracts through the Accounts listed in Schedule A, as amended from time
       to time.


                                       3
<PAGE>

1.10.  The Trust agrees that all Participating Insurance Companies shall have
       the obligations and responsibilities regarding pass-through voting and
       conflicts of interest corresponding materially to those contained in
       Section 2.9 and Article IV of this Agreement.

                                   ARTICLE II.
                           OBLIGATIONS OF THE PARTIES

 2.1.  The Trust shall prepare and be responsible for filing with the Commission
       and any state regulators requiring such filing all shareholder reports,
       notices, proxy materials (or similar materials such as voting instruction
       solicitation materials), prospectuses and statements of additional
       information of the Trust. The Trust shall bear the costs of registration
       and qualification of shares of the Portfolios, preparation and filing of
       the documents listed in this Section 2.1 and all taxes to which an issuer
       is subject on the issuance and transfer of its shares.

 2.2.  The Company shall distribute such prospectuses, proxy statements and
       periodic reports of the Trust to the Contract owners as required to be
       distributed to such Contract owners under applicable federal or state
       law.

 2.3.  The Trust shall provide such documentation (including a final copy of the
       Trust's prospectus as set in type or in camera-ready copy) and other
       assistance as is reasonably necessary in order for the Company to print
       together in one document the current prospectus for the Contracts issued
       by the Company and the current prospectus for the Trust. The Trust shall
       bear the expense of printing copies of its current prospectus that will
       be distributed to existing Contract owners, and the Company shall bear
       the expense of printing copies of the Trust's prospectus that are used in
       connection with offering the Contracts issued by the Company.

 2.4.  The Trust and the Distributor shall provide (1) at the Trust's expense,
       one copy of the Trust's current Statement of Additional Information
       ("SAI") to the Company and to any Contract owner who requests such SAI,
       (2) at the Company's expense, such additional copies of the Trust's
       current SAI as the Company shall reasonably request and that the Company
       shall require in accordance with applicable law in connection with
       offering the Contracts issued by the Company.

 2.5.  The Trust, at its expense, shall provide the Company with copies of its
       proxy material, periodic reports to shareholders and other communications
       to shareholders in such quantity as the Company shall reasonably require
       for purposes of distributing to Contract owners.The Trust shall bear any
       costs associated with the distribution of its proxy materials to existing
       shareholders. The Trust, at the Company's expense, shall provide the
       Company with copies of its periodic reports to shareholders and other
       communications to shareholders in such quantity as the Company shall
       reasonably request for use in


                                       4
<PAGE>

       connection with offering the Contracts issued by the Company. If
       requested by the Company in lieu thereof, the Trust shall provide such
       documentation (including a final copy of the Trust's proxy materials,
       periodic reports to shareholders and other communications to
       shareholders, as set in type or in camera-ready copy) and other
       assistance as reasonably necessary in order for the Company to print such
       shareholder communications for distribution to Contract owners.

 2.6.  The Company agrees and acknowledges that the Distributor is the sole
       owner of the name and mark "Alger" and that all use of any designation
       comprised in whole or part of such name or mark under this Agreement
       shall inure to the benefit of the Distributor. Except as provided in
       Section 2.5, the Company shall not use any such name or mark on its own
       behalf or on behalf of the Accounts or Contracts in any registration
       statement, advertisement, sales literature or other materials relating to
       the Accounts or Contracts without the prior written consent of the
       Distributor. Upon termination of this Agreement for any reason, the
       Company shall cease all use of any such name or mark as soon as
       reasonably practicable.

 2.7.  The Company shall furnish, or cause to be furnished, to the Trust or its
       designee a copy of each Contract prospectus and/or statement of
       additional information describing the Contracts, each report to Contract
       owners, proxy statement, application for exemption or request for
       no-action letter in which the Trust or the Distributor is named
       contemporaneously with the filing of such document with the Commission.
       The Company shall furnish, or shall cause to be furnished, to the Trust
       or its designee each piece of sales literature or other promotional
       material in which the Trust or the Distributor is named, at least five
       Business Days prior to its use. No such material shall be used if the
       Trust or its designee reasonably objects to such use within three
       Business Days after receipt of such material.

 2.8.  The Company shall not give any information or make any representations or
       statements on behalf of the Trust or concerning the Trust or the
       Distributor in connection with the sale of the Contracts other than
       information or representations contained in and accurately derived from
       the registration statement or prospectus for the Trust shares (as such
       registration statement and prospectus may be amended or supplemented from
       time to time), annual and semi-annual reports of the Trust,
       Trust-sponsored proxy statements, or in sales literature or other
       promotional material approved by the Trust or its designee, except as
       required by legal process or regulatory authorities or with the prior
       written permission of the Trust, the Distributor or their respective
       designees. The Trust and the Distributor agree to respond to any request
       for approval on a prompt and timely basis. The Company shall adopt and
       implement procedures reasonably designed to ensure that "broker only"
       materials including information therein about the Trust or the
       Distributor are not distributed to existing or prospective Contract
       owners.


                                       5
<PAGE>

 2.9.  The Trust shall use its best efforts to provide the Company, on a timely
       basis, with such information about the Trust, the Portfolios and the
       Distributor, in such form as the Company may reasonably require, as the
       Company shall reasonably request in connection with the preparation of
       registration statements, prospectuses and annual and semi-annual reports
       pertaining to the Contracts.

2.10.  The Trust and the Distributor shall not give, and agree that no affiliate
       of either of them shall give, any information or make any representations
       or statements on behalf of the Company or concerning the Company, the
       Accounts or the Contracts other than information or representations
       contained in and accurately derived from the registration statement or
       prospectus for the Contracts (as such registration statement and
       prospectus may be amended or supplemented from time to time), or in
       materials approved by the Company for distribution including sales
       literature or other promotional materials, except as required by legal
       process or regulatory authorities or with the prior written permission of
       the Company. The Company agrees to respond to any request for approval on
       a prompt and timely basis.

2.11.  So long as, and to the extent that, the Commission interprets the 1940
       Act to require pass-through voting privileges for Contract owners, the
       Company will provide pass-through voting privileges to Contract owners
       whose cash values are invested, through the registered Accounts, in
       shares of one or more Portfolios of the Trust. The Trust shall require
       all Participating Insurance Companies to calculate voting privileges in
       the same manner and the Company shall be responsible for assuring that
       the Accounts calculate voting privileges in the manner established by the
       Trust. With respect to each registered Account, the Company will vote
       shares of each Portfolio of the Trust held by a registered Account and
       for which no timely voting instructions from Contract owners are received
       in the same proportion as those shares for which voting instructions are
       received. The Company and its agents will in no way recommend or oppose
       or interfere with the solicitation of proxies for Portfolio shares held
       to fund the Contacts without the prior written consent of the Trust,
       which consent may be withheld in the Trust's sole discretion. The Company
       reserves the right, to the extent permitted by law, to vote shares held
       in any Account in its sole discretion.

2.12.  The Company and the Trust will each provide to the other information
       about the results of any regulatory examination relating to the Contracts
       or the Trust, including relevant portions of any "deficiency letter" and
       any response thereto.

2.13.  No compensation shall be paid by the Trust to the Company, or by the
       Company to the Trust, under this Agreement (except for specified expense
       reimbursements). However, nothing herein shall prevent the parties hereto
       from otherwise agreeing to perform, and arranging for appropriate
       compensation for, other services relating to the Trust, the Accounts or
       both.


                                       6
<PAGE>

                                  ARTICLE III.
                         REPRESENTATIONS AND WARRANTIES

 3.1.  The Company represents and warrants that it is an insurance company duly
       organized and in good standing under the laws of the State of Delaware
       and that it has legally and validly established each Account as a
       segregated asset account under such law as of the date set forth in
       Schedule A, and that Allmerica Investments, Inc., the principal
       underwriter for the Contracts, is registered as a broker-dealer under the
       Securities Exchange Act of 1934 and is a member in good standing of the
       National Association of Securities Dealers, Inc.

 3.2.  The Company represents and warrants that it has registered or, prior to
       any issuance or sale of the Contracts, will register each Account as a
       unit investment trust in accordance with the provisions of the 1940 Act
       and cause each Account to remain so registered to serve as a segregated
       asset account for the Contracts, unless an exemption from registration is
       available.

 3.3.  The Company represents and warrants that the Contracts will be registered
       under the 1933 Act unless an exemption from registration is available
       prior to any issuance or sale of the Contracts; the Contracts will be
       issued and sold in compliance in all material respects with all
       applicable federal and state laws; and the sale of the Contracts shall
       comply in all material respects with state insurance law suitability
       requirements.

 3.4.  The Trust represents and warrants that it is duly organized and validly
       existing under the laws of the Commonwealth of Massachusetts and that it
       does and will comply in all material respects with the 1940 Act and the
       rules and regulations thereunder.

 3.5.  The Trust and the Distributor represent and warrant that the Portfolio
       shares offered and sold pursuant to this Agreement will be registered
       under the 1933 Act and sold in accordance with all applicable federal and
       state laws, and the Trust shall be registered under the 1940 Act prior to
       and at the time of any issuance or sale of such shares. The Trust shall
       amend its registration statement under the 1933 Act and the 1940 Act from
       time to time as required in order to effect the continuous offering of
       its shares. The Trust shall register and qualify its shares for sale in
       accordance with the laws of the various states only if and to the extent
       deemed advisable by the Trust.

 3.6.  The Trust represents and warrants that the investments of each Portfolio
       will comply with the diversification requirements for variable annuity,
       endowment or life insurance contracts set forth in Section 817(h) of the
       Internal Revenue Code of 1986, as amended


                                       7
<PAGE>

       (the "Code"), and the rules and regulations thereunder, including without
       limitation Treasury Regulation 1.817-5, and will notify the Company
       immediately upon having a reasonable basis for believing any Portfolio
       has ceased to comply or might not so comply and will immediately take all
       reasonable steps to adequately diversify the Portfolio to achieve
       compliance within the grace period afforded by Regulation 1.817-5.

 3.7.  The Trust represents and warrants that it is currently qualified as a
       "regulated investment company" under Subchapter M of the Code, that it
       will make every effort to maintain such qualification and will notify the
       Company immediately upon having a reasonable basis for believing it has
       ceased to so qualify or might not so qualify in the future.

 3.8.  The Trust represents and warrants that it, its directors, officers,
       employees and others dealing with the money or securities, or both, of a
       Portfolio shall at all times be covered by a blanket fidelity bond or
       similar coverage for the benefit of the Trust in an amount not less than
       the minimum coverage required by Rule 17g-1 or other applicable
       regulations under the 1940 Act. Such bond shall include coverage for
       larceny and embezzlement and be issued by a reputable bonding company.

 3.9.  The Distributor represents that it is duly organized and validly existing
       under the laws of the State of Delaware and that it is registered, and
       will remain registered, during the term of this Agreement, as a
       broker-dealer under the Securities Exchange Act of 1934 and is a member
       in good standing of the National Association of Securities Dealers, Inc.

                                  ARTICLE IV.
                               POTENTIAL CONFLICTS

 4.1.  The parties acknowledge that a Portfolio's shares may be made available
       for investment to other Participating Insurance Companies. In such event,
       the Trustees will monitor the Trust for the existence of any material
       irreconcilable conflict between the interests of the contract owners of
       all Participating Insurance Companies. A material irreconcilable conflict
       may arise for a variety of reasons, including: (a) an action by any state
       insurance regulatory authority; (b) a change in applicable federal or
       state insurance, tax or securities laws or regulations, or a public
       ruling, private letter ruling, no-action or interpretative letter, or any
       similar action by insurance, tax, or securities regulatory authorities;
       (c) an administrative or judicial decision in any relevant proceeding;
       (d) the manner in which the investments of any Portfolio are being
       managed; (e) a difference in voting instructions given by variable
       annuity contract and variable life insurance contract owners; or (f) a
       decision by an insurer to disregard the voting instructions of contract
       owners. The Trust shall promptly inform the Company of any determination
       by the Trustees that a material irreconcilable conflict exists and of the
       implications thereof.

 4.2.  The Company agrees to report promptly any potential or existing conflicts
       of which it is


                                       8
<PAGE>

       aware to the Trustees. The Company will assist the Trustees in carrying
       out their responsibilities under the Shared Funding Exemptive Order by
       providing the Trustees with all information reasonably necessary for and
       requested by the Trustees to consider any issues raised including, but
       not limited to, information as to a decision by the Company to disregard
       Contract owner voting instructions. All communications from the Company
       to the Trustees may be made in care of the Trust.

 4.3.  If it is determined by a majority of the Trustees, or a majority of the
       disinterested Trustees, that a material irreconcilable conflict exists
       that affects the interests of contract owners, the Company shall, in
       cooperation with other Participating Insurance Companies whose contract
       owners are also affected, at its own expense and to the extent reasonably
       practicable (as determined by the Trustees) take whatever steps are
       necessary to remedy or eliminate the material irreconcilable conflict,
       which steps could include: (a) withdrawing the assets allocable to some
       or all of the Accounts from the Trust or any Portfolio and reinvesting
       such assets in a different investment medium, including (but not limited
       to) another Portfolio of the Trust, or submitting the question of whether
       or not such segregation should be implemented to a vote of all affected
       Contract owners and, as appropriate, segregating the assets of any
       appropriate group (i.e., annuity contract owners, life insurance contract
       owners, or variable contract owners of one or more Participating
       Insurance Companies) that votes in favor of such segregation, or offering
       to the affected Contract owners the option of making such a change; and
       (b) establishing a new registered management investment company or
       managed separate account.

 4.4.  If a material irreconcilable conflict arises because of a decision by the
       Company to disregard Contract owner voting instructions and that decision
       represents a minority position or would preclude a majority vote, the
       Company may be required, at the Trust's election, to withdraw the
       affected Account's investment in the Trust and terminate this Agreement
       with respect to such Account; provided, however that such withdrawal and
       termination shall be limited to the extent required by the foregoing
       material irreconcilable conflict as determined by a majority of the
       disinterested Trustees. Any such withdrawal and termination must take
       place within six (6) months after the Trust gives written notice that
       this provision is being implemented. Until the end of such six (6) month
       period, the Trust shall continue to accept and implement orders by the
       Company for the purchase and redemption of shares of the Trust.

 4.5.  If a material irreconcilable conflict arises because a particular state
       insurance regulator's decision applicable to the Company conflicts with
       the majority of other state regulators, then the Company will withdraw
       the affected Account's investment in the Trust and terminate this
       Agreement with respect to such Account within six (6) months after the
       Trustees inform the Company in writing that the Trust has determined that
       such decision has created a material irreconcilable conflict; provided,
       however, that such withdrawal and termination shall be limited to the
       extent required by the foregoing material irreconcilable conflict as
       determined by a majority of the disinterested Trustees. Until the


                                       9
<PAGE>

       end of such six (6) month period, the Trust shall continue to accept and
       implement orders by the Company for the purchase and redemption of shares
       of the Trust.

 4.6.  For purposes of Section 4.3 through 4.6 of this Agreement, a majority of
       the disinterested Trustees shall determine whether any proposed action
       adequately remedies any material irreconcilable conflict, but in no event
       will the Trust be required to establish a new funding medium for any
       Contract. The Company shall not be required to establish a new funding
       medium for the Contracts if an offer to do so has been declined by vote
       of a majority of Contract owners materially adversely affected by the
       material irreconcilable conflict. In the event that the Trustees
       determine that any proposed action does not adequately remedy any
       material irreconcilable conflict, then the Company will withdraw the
       Account's investment in the Trust and terminate this Agreement within six
       (6) months after the Trustees inform the Company in writing of the
       foregoing determination; provided, however, that such withdrawal and
       termination shall be limited to the extent required by any such material
       irreconcilable conflict as determined by a majority of the disinterested
       Trustees.

 4.7.  The Company shall at least annually submit to the Trustees such reports,
       materials or data as the Trustees may reasonably request so that the
       Trustees may fully carry out the duties imposed upon them by the Shared
       Funding Exemptive Order, and said reports, materials and data shall be
       submitted more frequently if reasonably deemed appropriate by the
       Trustees.

 4.8.  If and to the extent that Rule 6e-3(T) is amended, or Rule 6e-3 is
       adopted, to provide exemptive relief from any provision of the 1940 Act
       or the rules promulgated thereunder with respect to mixed or shared
       funding (as defined in the Shared Funding Exemptive Order) on terms and
       conditions materially different from those contained in the Shared
       Funding Exemptive Order, then the Trust and/or the Participating
       Insurance Companies, as appropriate, shall take such steps as may be
       necessary to comply with Rule 6e-3(T), as amended, or Rule 6e-3, as
       adopted, to the extent such rules are applicable.


                                   ARTICLE V.
                                INDEMNIFICATION

 5.1.  INDEMNIFICATION BY THE COMPANY. The Company agrees to indemnify and hold
       harmless the Distributor, the Trust and each of its Trustees, officers,
       employees and agents and each person, if any, who controls the Trust
       within the meaning of Section 15 of the 1933 Act (collectively, the
       "Indemnified Parties" for purposes of this Section 5.1) against any and
       all losses, claims, damages, liabilities (including amounts paid in
       settlement with the written consent of the Company, which consent shall
       not be unreasonably withheld) or expenses (including the reasonable costs
       of investigating or defending any alleged loss, claim, damage, liability
       or expense and reasonable legal counsel fees incurred in


                                       10
<PAGE>

       connection therewith) (collectively, "Losses"), to which the Indemnified
       Parties may become subject under any statute or regulation, or at common
       law or otherwise, insofar as such Losses are related to the sale or
       acquisition of the Contracts or Trust shares and:

       (a)    arise out of or are based upon any untrue statements or alleged
              untrue statements of any material fact contained in a registration
              statement or prospectus for the Contracts or in the Contracts
              themselves or in sales literature generated or approved by the
              Company on behalf of the Contracts or Accounts (or any amendment
              or supplement to any of the foregoing) (collectively, "Company
              Documents" for the purposes of this Article V), or arise out of or
              are based upon the omission or the alleged omission to state
              therein a material fact required to be stated therein or necessary
              to make the statements therein not misleading, provided that this
              indemnity shall not apply as to any Indemnified Party if such
              statement or omission or such alleged statement or omission was
              made in reliance upon and was accurately derived from written
              information furnished to the Company by or on behalf of the Trust
              for use in Company Documents or otherwise for use in connection
              with the sale of the Contracts or Trust shares; or

       (b)    arise out of or result from statements or representations (other
              than statements or representations contained in and accurately
              derived from Trust Documents as defined in Section 5.2(a)) or
              wrongful conduct of the Company or persons under its control, with
              respect to the sale or acquisition of the Contracts or Trust
              shares; or

       (c)    arise out of or result from any untrue statement or alleged untrue
              statement of a material fact contained in Trust Documents as
              defined in Section 5.2(a) or the omission or alleged omission to
              state therein a material fact required to be stated therein or
              necessary to make the statements therein not misleading if such
              statement or omission was made in reliance upon and accurately
              derived from written information furnished to the Trust by or on
              behalf of the Company; or

       (d)    arise out of or result from any failure by the Company to provide
              the services or furnish the materials required under the terms of
              this Agreement; or

       (e)    arise out of or result from any material breach of any
              representation and/or warranty made by the Company in this
              Agreement or arise out of or result from any other material breach
              of this Agreement by the Company; or

       (f)    arise out of or result from the provision by the Company to the
              Trust of insufficient or incorrect information regarding the
              purchase or sale of shares of any Portfolio, or the failure of the
              Company to provide such information on a timely basis.


                                       11
<PAGE>

 5.2.  INDEMNIFICATION BY THE DISTRIBUTOR. The Distributor agrees to indemnify
       and hold harmless the Company and each of its directors, officers,
       employees, and agents and each person, if any, who controls the Company
       within the meaning of Section 15 of the 1933 Act (collectively, the
       "Indemnified Parties" for the purposes of this Section 5.2) against any
       and all losses, claims, damages, liabilities (including amounts paid in
       settlement with the written consent of the Distributor, which consent
       shall not be unreasonably withheld) or expenses (including the reasonable
       costs of investigating or defending any alleged loss, claim, damage,
       liability or expense and reasonable legal counsel fees incurred in
       connection therewith) (collectively, "Losses"), to which the Indemnified
       Parties may become subject under any statute or regulation, or at common
       law or otherwise, insofar as such Losses are related to the sale or
       acquisition of the Contracts or Trust shares and:

       (a)    arise out of or are based upon any untrue statements or alleged
              untrue statements of any material fact contained in the
              registration statement or prospectus for the Trust (or any
              amendment or supplement thereto) (collectively, "Trust Documents"
              for the purposes of this Article V), or arise out of or are based
              upon the omission or the alleged omission to state therein a
              material fact required to be stated therein or necessary to make
              the statements therein not misleading, provided that this
              indemnity shall not apply as to any Indemnified Party if such
              statement or omission or such alleged statement or omission was
              made in reliance upon and was accurately derived from written
              information furnished to the Distributor or the Trust by or on
              behalf of the Company for use in Trust Documents or otherwise for
              use in connection with the sale of the Contracts or Trust shares;
              or

       (b)    arise out of or result from statements or representations (other
              than statements or representations contained in and accurately
              derived form Company Documents) or wrongful conduct of the
              Distributor or persons under its control, with respect to the sale
              or acquisition of the Contracts or Portfolio shares; or

       (c)    arise out of or result from any untrue statement or alleged untrue
              statement of a material fact contained in Company Documents or the
              omission or alleged omission to state therein a material fact
              required to be stated therein or necessary to make the statements
              therein not misleading if such statement or omission was made in
              reliance upon and accurately derived from written information
              furnished to the Company by or on behalf of the Trust; or

       (d)    arise out of or result from any failure by the Distributor or the
              Trust to provide the services or furnish the materials required
              under the terms of this Agreement; or

       (e)    arise out of or result from any material breach of any
              representation and/or warranty made by the Distributor or the
              Trust in this Agreement or arise out of or


                                       12
<PAGE>

              result from any other material breach of this Agreement by the
              Distributor or the Trust.

 5.3.  None of the Company, the Trust or the Distributor shall be liable under
       the indemnification provisions of Sections 5.1 or 5.2, as applicable,
       with respect to any Losses incurred or assessed against an Indemnified
       Party that arise from such Indemnified Party's willful misfeasance, bad
       faith or negligence in the performance of such Indemnified Party's duties
       or by reason of such Indemnified Party's reckless disregard of
       obligations or duties under this Agreement.

 5.4.  None of the Company, the Trust or the Distributor shall be liable under
       the indemnification provisions of Sections 5.1 or 5.2, as applicable,
       with respect to any claim made against an Indemnified party unless such
       Indemnified Party shall have notified the other party in writing within a
       reasonable time after the summons, or other first written notification,
       giving information of the nature of the claim shall have been served upon
       or otherwise received by such Indemnified Party (or after such
       Indemnified Party shall have received notice of service upon or other
       notification to any designated agent), but failure to notify the party
       against whom indemnification is sought of any such claim shall not
       relieve that party from any liability which it may have to the
       Indemnified Party in the absence of Sections 5.1 and 5.2.

 5.5.  In case any such action is brought against an Indemnified Party, the
       indemnifying party shall be entitled to participate, at its own expense,
       in the defense of such action. The indemnifying party also shall be
       entitled to assume the defense thereof, with counsel reasonably
       satisfactory to the party named in the action. After notice from the
       indemnifying party to the Indemnified Party of an election to assume such
       defense, the Indemnified Party shall bear the fees and expenses of any
       additional counsel retained by it, and the indemnifying party will not be
       liable to the Indemnified Party under this Agreement for any legal or
       other expenses subsequently incurred by such party independently in
       connection with the defense thereof other than reasonable costs of
       investigation.





                                   ARTICLE VI.
                                   TERMINATION

 6.1.  This Agreement shall terminate:



                                       13
<PAGE>

       (a)    at the option of any party upon 60 days advance written notice to
              the other parties, unless a shorter time is agreed to by the
              parties;

       (b)    at the option of the Trust or the Distributor if the Contracts
              issued by the Company cease to qualify as annuity contracts or
              life insurance contracts, as applicable, under the Code or if the
              Contracts are not registered, issued or sold in accordance with
              applicable state and/or federal law; or

       (c)    at the option of any party upon a determination by a majority of
              the Trustees of the Trust, or a majority of its disinterested
              Trustees, that a material irreconcilable conflict exists; or

       (d)    at the option of the Company upon institution of formal
              proceedings against the Trust or the Distributor by the NASD, the
              SEC, or any state securities or insurance department or any other
              regulatory body regarding the Trust's or the Distributor's duties
              under this Agreement or related to the sale of Trust shares or the
              operation of the Trust; or

       (e)    at the option of the Company if the Trust or a Portfolio fails to
              meet the diversification requirements specified in Section 3.6
              hereof; or

       (f)    at the option of the Company if shares of the Series are not
              reasonably available to meet the requirements of the Variable
              Contracts issued by the Company, as determined by the Company, and
              upon prompt notice by the Company to the other parties; or

       (g)    at the option of the Company in the event any of the shares of the
              Portfolio are not registered, issued or sold in accordance with
              applicable state and/or federal law, or such law precludes the use
              of such shares as the underlying investment media of the Variable
              Contracts issued or to be issued by the Company; or

       (h)    at the option of the Company, if the Portfolio fails to qualify as
              a Regulated Investment Company under Subchapter M of the Code; or

       (i)    at the option of the Distributor if it shall determine in its sole
              judgment exercised in good faith, that the Company and/or its
              affiliated companies has suffered a

       material adverse change in its business, operations, financial condition
       or prospects since the date of this Agreement or is the subject of
       material adverse publicity.

 6.2.  Notwithstanding any termination of this Agreement, the Trust shall, at
       the option of the Company, continue to make available additional shares
       of any Portfolio and redeem


                                       14
<PAGE>

       shares of any Portfolio pursuant to the terms and conditions of this
       Agreement for all Contracts in effect on the effective date of
       termination of this Agreement.

 6.3.  The provisions of Article V shall survive the termination of this
       Agreement, and the provisions of Article IV and Section 2.9 shall survive
       the termination of this Agreement as long as shares of the Trust are held
       on behalf of Contract owners in accordance with Section 6.2.


                                  ARTICLE VII.
                                     NOTICES

       Any notice shall be sufficiently given when sent by registered or
certified mail to the other party at the address of such party set forth below
or at such other address as such party may from time to time specify in writing
to the other party.


            If to the Trust or its Distributor:

            Fred Alger Management, Inc.
            30 Montgomery Street
            Jersey City, NJ 07302
            Attn:  Gregory S. Duch

            If to the Company:

            First Allmerica Financial Life Insurance Company
            440 Lincoln Street
            Worcester, MA 01653
            Attn: Richard M. Reilly, Vice President


                                  ARTICLE VIII.
                                  MISCELLANEOUS

 8.1.  The captions in this Agreement are included for convenience of reference
       only and in no way define or delineate any of the provisions hereof or
       otherwise affect their construction or effect.

 8.2.  This Agreement may be executed in two or more counterparts, each of which
       taken together shall constitute one and the same instrument.

 8.3.  If any provision of this Agreement shall be held or made invalid by a
       court decision,


                                       15
<PAGE>

       statute, rule or otherwise, the remainder of the Agreement shall not be
       affected thereby.

 8.4.  This Agreement shall be construed and the provisions hereof interpreted
       under and in accordance with the laws of the State of New York. It shall
       also be subject to the provisions of the federal securities laws and the
       rules and regulations thereunder and to any orders of the Commission
       granting exemptive relief therefrom and the conditions of such orders.
       Copies of any such orders shall be promptly forwarded by the Trust to the
       Company.


 8.5.  All liabilities of the Trust arising, directly or indirectly, under this
       Agreement, of any and every nature whatsoever, shall be satisfied solely
       out of the assets of the Trust and no Trustee, officer, agent or holder
       of shares of beneficial interest of the Trust shall be personally liable
       for any such liabilities.

 8.6.  Each party shall cooperate with each other party and all appropriate
       governmental authorities (including without limitation the Commission,
       the National Association of Securities Dealers, Inc. and state insurance
       regulators) and shall permit such authorities reasonable access to its
       books and records in connection with any investigation or inquiry
       relating to this Agreement or the transactions contemplated hereby.

 8.7.  The rights, remedies and obligations contained in this Agreement are
       cumulative and are in addition to any and all rights, remedies and
       obligations, at law or in equity, which the parties hereto are entitled
       to under state and federal laws.

 8.8.  This Agreement shall not be exclusive in any respect.

 8.9.  Neither this Agreement nor any rights or obligations hereunder may be
       assigned by either party without the prior written approval of the other
       party.

8.10.  No provisions of this Agreement may be amended or modified in any manner
       except by a written agreement properly authorized and executed by both
       parties.

8.11.  Each party hereto shall, except as required by law or otherwise permitted
       by this Agreement, treat as confidential the names and addresses of the
       owners of the Contracts and all information reasonably identified as
       confidential in writing by any other party hereto, and shall not disclose
       such confidential information without the written consent of the affected
       party unless such information has become publicly available.


       IN WITNESS WHEREOF, the parties have caused their duly authorized
officers to execute this Participation Agreement as of the date and year first
above written.



                                       16
<PAGE>

                               Fred Alger & Company, Incorporated


                               By:    /s/ Gregory S. Duch
                                  ------------------------------------------
                               Name:  Gregory S. Duch
                               Title: Executive Vice President


                               The Alger American Fund


                               By:  /s/ Gregory S. Duch
                                  ------------------------------------------
                               Name:  Gregory S. Duch
                               Title: Treasurer


                               First Allmerica Financial Life Insurance Company

                               By:  /s/ Richard M. Reilly
                                  ------------------------------------------
                               Name:  Richard M. Reilly
                               Title: Vice President











                                   SCHEDULE A

The Alger American Fund


                                       17
<PAGE>


         Alger American Growth Portfolio

         Alger American Leveraged AllCap Portfolio

         Alger American Income and Growth Portfolio

         Alger American Small Capitalization Portfolio

         Alger American Balanced Portfolio

         Alger American MidCap Growth Portfolio

The Accounts:

         Separate Account KG

         Separate Account KGC

         FUVUL Separate Account of First Allmerica
         Financial Life Insurance Company

         Separate Account VA-K(Delaware)










                                       18

<PAGE>

                             PARTICIPATION AGREEMENT


                                      AMONG


                FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY,


                           ALLMERICA INVESTMENTS, INC.


                        ALLIANCE CAPITAL MANAGEMENT L.P.


                                       AND


                        ALLIANCE FUND DISTRIBUTORS, INC.


                                   DATED AS OF


                                   MAY 1, 2000

<PAGE>

                             PARTICIPATION AGREEMENT


         THIS AGREEMENT, made and entered into as of the first day of May, 2000
("Agreement"), by and among First Allmerica Financial Life Insurance Company, a
New York life insurance company ("Insurer") (on behalf of itself and its
"Separate Account," defined below); Allmerica Investments, Inc., a Massachusetts
corporation ("Contracts Distributor"), the principal underwriter with respect to
the Contracts referred to below; Alliance Capital Management L.P., a Delaware
limited partnership ("Adviser"), the investment adviser of the Fund referred to
below; and Alliance Fund Distributors, Inc., a Delaware corporation
("Distributor"), the Fund's principal underwriter (collectively, the "Parties"),

                                WITNESSETH THAT:

         WHEREAS Insurer, the Distributor, and Alliance Variable Products Series
Fund, Inc. (the "Fund") desire that Class B shares of the Fund's Alliance Growth
Portfolio, Alliance Premier Growth Portfolio, Alliance Growth and Income
Portfolio, and Alliance Technology Portfolio (the "Portfolios"; reference herein
to the "Fund" includes reference to each Portfolio to the extent the context
requires) be made available by Distributor to serve as underlying investment
media for those combination fixed and variable annuity contracts of Insurer
known as _______________ that are the subject of Insurer's Form N-4 registration
statement filed with the Securities and Exchange Commission (the "SEC"), File
No. ___________________ (the "Contracts"), to be offered through Contracts
Distributor and other registered broker-dealer firms as agreed to by Insurer and
Contracts Distributor; and

         WHEREAS the Contracts provide for the allocation of net amounts
received by Insurer to separate series (the "Divisions"; reference herein to the
"Separate Account" includes reference to

                                      1

<PAGE>

each Division to the extent the context requires) of the Separate Account for
investment in Class B shares of corresponding Portfolios of the Fund that are
made available through the Separate Account to act as underlying investment
media,

         NOW, THEREFORE, in consideration of the mutual benefits and promises
contained herein, the Fund and Distributor will make Class B shares of the
Portfolios available to Insurer for this purpose at net asset value and with no
sales charges, all subject to the following provisions:

                        SECTION 1. ADDITIONAL PORTFOLIOS

         The Fund has and may, from time to time, add additional Portfolios,
which will become subject to this Agreement, if, upon the written consent of
each of the Parties hereto, they are made available as investment media for the
Contracts.

                       SECTION 2. PROCESSING TRANSACTIONS

         2.1      TIMELY PRICING AND ORDERS.
         The Adviser or its designated agent will provide closing net asset
value, dividend and capital gain information for each Portfolio to Insurer at
the close of trading on each day (a "Business Day") on which (a) the New York
Stock Exchange is open for regular trading, (b) the Fund calculates the
Portfolio's net asset value and (c) Insurer is open for business. The Fund or
its designated agent will use its best efforts to provide this information by
6:00 p.m., Eastern time. Insurer will use these data to calculate unit values,
which in turn will be used to process transactions that receive that same
Business Day's Separate Account Division's unit values. Such Separate Account
processing will be done the same evening, and corresponding orders with

                                      2

<PAGE>

respect to Fund shares will be placed the morning of the following Business
Day. Insurer will use its best efforts to place such orders with the Fund by
10:00 a.m., Eastern time.

         2.2      TIMELY PAYMENTS.
         Insurer will transmit orders for purchases and redemptions of Fund
shares to Distributor, and will wire payment for net purchases to a custodial
account designated by the Fund on the day the order for Fund shares is placed,
to the extent practicable. Payment for net redemptions will be wired by the Fund
to an account designated by Insurer on the same day as the order is placed, to
the extent practicable, and in any event be made within six calendar days after
the date the order is placed in order to enable Insurer to pay redemption
proceeds within the time specified in Section 22(e) of the Investment Company
Act of 1940, as amended (the "1940 Act").

         2.3      REDEMPTION IN KIND.
         The Fund reserves the right to pay any portion of a redemption in kind
of portfolio securities, if the Fund's board of directors (the "Board of
Directors") determines that it would be detrimental to the best interests of
shareholders to make a redemption wholly in cash.

         2.4      APPLICABLE PRICE.
         The Parties agree that Portfolio share purchase and redemption orders
resulting from Contract owner purchase payments, surrenders, partial
withdrawals, routine withdrawals of charges, or other transactions under
Contracts will be executed at the net asset values as determined as of the close
of regular trading on the New York Stock Exchange on the Business Day that
Insurer receives such orders and processes such transactions, which, Insurer
agrees shall occur not earlier than the Business Day prior to Distributor's
receipt of the corresponding orders for purchases and redemptions of Portfolio
shares. For the purposes of this section, Insurer shall be deemed to be the

                                      3

<PAGE>

agent of the Fund for receipt of such orders from holders or applicants of
contracts, and receipt by Insurer shall constitute receipt by the Fund. All
other purchases and redemptions of Portfolio shares by Insurer, will be effected
at the net asset values next computed after receipt by Distributor of the order
therefor, and such orders will be irrevocable. Insurer hereby elects to reinvest
all dividends and capital gains distributions in additional shares of the
corresponding Portfolio at the record-date net asset values until Insurer
otherwise notifies the Fund in writing, it being agreed by the Parties that the
record date and the payment date with respect to any dividend or distribution
will be the same Business Day.

                          SECTION 3. COSTS AND EXPENSES

         3.1      GENERAL.
         Except as otherwise specifically provided herein, each Party will bear
all expenses incident to its performance under this Agreement.

         3.2      REGISTRATION.
         The Fund will bear the cost of its registering as a management
investment company under the 1940 Act and registering its shares under the
Securities Act of 1933, as amended (the "1933 Act"), and keeping such
registrations current and effective; including, without limitation, the
preparation of and filing with the SEC of Forms N-SAR and Rule 24f-2 Notices
respecting the Fund and its shares and payment of all applicable registration or
filing fees with respect to any of the foregoing. Insurer will bear the cost of
registering the Separate Account as a unit investment trust under the 1940 Act
and registering units of interest under the Contracts under the 1933 Act and
keeping such registrations current and effective; including, without limitation,
the preparation and filing with the SEC of Forms

                                      4

<PAGE>

N-SAR and Rule 24f-2 Notices respecting the Separate Account and its units of
interest and payment of all applicable registration or filing fees with
respect to any of the foregoing.

         3.3      OTHER (NON-SALES-RELATED) EXPENSES.
         The Fund will bear the costs of preparing, filing with the SEC and
setting for printing the Fund's prospectus, statement of additional information
and any amendments or supplements thereto (collectively, the "Fund Prospectus"),
periodic reports to shareholders, Fund proxy material and other shareholder
communications and any related requests for voting instructions from
Participants (as defined below). Insurer will bear the costs of preparing,
filing with the SEC and setting for printing, the Separate Account's prospectus,
statement of additional information and any amendments or supplements thereto
(collectively, the "Separate Account Prospectus"), any periodic reports to
owners, annuitants or participants under the Contracts (collectively,
"Participants"), and other Participant communications. The Fund and Insurer each
will bear the costs of printing in quantity and delivering to existing
Participants the documents as to which it bears the cost of preparation as set
forth above in this Section 3.3, it being understood that reasonable cost
allocations will be made in cases where any such Fund and Insurer documents are
printed or mailed on a combined or coordinated basis. If REQUESTED by Insurer,
the Fund will provide annual Prospectus text to Insurer on diskette for printing
and binding with the Separate Account Prospectus.

         3.4      OTHER SALES-RELATED EXPENSES.
         Expenses of distributing the Portfolio's shares and the Contracts will
be paid by Contracts Distributor and other parties, as they shall determine by
separate agreement.

                                      5

<PAGE>

         3.5      PARTIES TO COOPERATE.
         The Adviser, Insurer, Contracts Distributor, and Distributor each
agrees to cooperate with the others, as applicable, in arranging to print, mail
and/or deliver combined or coordinated prospectuses or other materials of the
Fund and Separate Account.

                           SECTION 4. LEGAL COMPLIANCE

         4.1      TAX LAWS.
         (a) The Adviser will use its best efforts to qualify and to maintain
qualification of each Portfolio as a regulated investment company ("RIC") under
Subchapter M of the Internal Revenue Code of 1986, as amended (the "Code"), and
the Adviser or Distributor will notify Insurer immediately upon having a
reasonable basis for believing that a Portfolio has ceased to so qualify or that
it might not so qualify in the future.

         (b) Insurer represents that it believes, in good faith, that the
Contracts will be treated as [annuity] contracts under applicable provisions of
the Code and that it will make every effort to maintain such treatment. Insurer
will notify the Fund and Distributor immediately upon having a reasonable basis
for believing that any of the Contracts have ceased to be so treated or that
they might not be so treated in the future.

         (c) The Fund will use its best efforts to comply and to maintain each
Portfolio's compliance with the diversification requirements set forth in
Section 817(h) of the Code and Section 1.817-5(b) of the regulations under the
Code, and the Fund, Adviser or Distributor will notify Insurer immediately upon
having a reasonable basis for believing that a Portfolio has ceased to so comply
or that a Portfolio might not so comply in the future.

                                      6

<PAGE>

         (d) Insurer represents that it believes, in good faith, that the
Separate Account is a "segregated asset account" and that interests in the
Separate Account are offered exclusively through the purchase of or transfer
into a "variable contract," within the meaning of such terms under Section
817(h) of the Code and the regulations thereunder. Insurer will make every
effort to continue to meet such definitional requirements, and it will notify
the Fund and Distributor immediately upon having a reasonable basis for
believing that such requirements have ceased to be met or that they might not be
met in the future.

         (e) The Adviser will manage the Fund as a RIC in compliance with
Subchapter M of the Code and will use its best efforts to comply with Section
817(h) of the Code and regulations thereunder. The Fund has adopted and will
maintain procedures for ensuring that the Fund is managed in compliance with
Subchapter M and Section 817(h) and regulations thereunder.

         (f) Should the Distributor or Adviser become aware of a failure of
Fund, or any of its Portfolios, to comply with Subchapter M of the Code or
Section 817(h) of the Code and regulations thereunder, they represent and agree
that they will immediately notify Insurer of such in writing.

         4.2      INSURANCE AND CERTAIN OTHER LAWS.
         (a) The Adviser will use its best efforts to cause the Fund to comply
with any applicable state insurance laws or regulations, to the extent
specifically requested in writing by Insurer. If it cannot comply, it will so
notify Insurer in writing.

         (b) Insurer represents and warrants that (i) it is an insurance company
duly organized, validly existing and in good standing under the laws of the
State of New York and has full corporate power, authority and legal right to
execute, deliver and perform its duties and comply with its

                                      7

<PAGE>

obligations under this Agreement, (ii) it has legally and validly established
and maintains the Separate Account as a segregated asset account under New
York law, and (iii) the Contracts comply in all material respects with all
other applicable federal and state laws and regulations.

         (c) Insurer and Contracts Distributor represent and warrant that
Contracts Distributor is a business corporation duly organized, validly
existing, and in good standing under the laws of the State of Massachusetts and
has full corporate power, authority and legal right to execute, deliver, and
perform its duties and comply with its obligations under this Agreement.

         (d) Distributor represents and warrants that it is a business
corporation duly organized, validly existing, and in good standing under the
laws of the State of Delaware and has full corporate power, authority and legal
right to execute, deliver, and perform its duties and comply with its
obligations under this Agreement.

         (e) Distributor represents and warrants that the Fund is a corporation
duly organized, validly existing, and in good standing under the laws of the
State of Maryland and has full power, authority, and legal right to execute,
deliver, and perform its duties and comply with its obligations under this
Agreement.
         (f) Adviser represents and warrants that it is a limited partnership,
duly organized, validly existing and in good standing under the laws of the
State of Delaware and has full power, authority, and legal right to execute,
deliver, and perform its duties and comply with its obligations under this
Agreement.

                                      8

<PAGE>

         4.3      SECURITIES LAWS.
         (a) Insurer represents and warrants that (i) interests in the Separate
Account pursuant to the Contracts will be registered under the 1933 Act to the
extent required by the 1933 Act and the Contracts will be duly authorized for
issuance and sold in compliance with Delaware law, (ii) the Separate Account is
and will remain registered under the 1940 Act to the extent required by the 1940
Act, (iii) the Separate Account does and will comply in all material respects
with the requirements of the 1940 Act and the rules thereunder, (iv) the
Separate Account's 1933 Act registration statement relating to the Contracts,
together with any amendments thereto, will, at all times comply in all material
respects with the requirements of the 1933 Act and the rules thereunder, and (v)
the Separate Account Prospectus will at all times comply in all material
respects with the requirements of the 1933 Act and the rules thereunder.

         (b) The Adviser and Distributor represent and warrant that (i) Fund
shares sold pursuant to this Agreement will be registered under the 1933 Act to
the extent required by the 1933 Act and duly authorized for issuance and sold in
compliance with Maryland law, (ii) the Fund is and will remain registered under
the 1940 Act to the extent required by the 1940 Act, (iii) the Fund will amend
the registration statement for its shares under the 1933 Act and itself under
the 1940 Act from time to time as required in order to effect the continuous
offering of its shares, (iv) the Fund does and will comply in all material
respects with the requirements of the 1940 Act and the rules thereunder, (v) the
Fund's 1933 Act registration statement, together with any amendments thereto,
will at all times comply in all material respects with the requirements of the
1933 Act and rules thereunder, and (vi) the Fund Prospectus will at all times
comply in all material respects with the requirements of the 1933 Act and the
rules thereunder.

                                      9

<PAGE>

         (c) The Fund will register and qualify its shares for sale in
accordance with the laws of any state or other jurisdiction only if and to the
extent reasonably deemed advisable by the Fund, Insurer or any other life
insurance company utilizing the Fund.

         (d) Distributor and Contracts Distributor each represents and warrants
that it is registered as a broker-dealer with the SEC under the Securities
Exchange Act of 1934, as amended, and is a member in good standing of the
National Association of Securities Dealers Inc. (the "NASD").

         4.4      NOTICE OF CERTAIN PROCEEDINGS AND OTHER CIRCUMSTANCES.
         (a) Distributor or the Fund shall immediately notify Insurer of (i) the
issuance by any court or regulatory body of any stop order, cease and desist
order, or other similar order with respect to the Fund's registration statement
under the 1933 Act or the Fund Prospectus, (ii) any request by the SEC for any
amendment to such registration statement or Fund Prospectus, (iii) the
initiation of any proceedings for that purpose or for any other purpose relating
to the registration or offering of the Fund's shares, or (iv) any other action
or circumstances that may prevent the lawful offer or sale of Fund shares in any
state or jurisdiction, including, without limitation, any circumstances in which
(x) the Fund's shares are not registered and, in all material respects, issued
and sold in accordance with applicable state and federal law or (y) such law
precludes the use of such shares as an underlying investment medium of the
Contracts issued or to be issued by Insurer. Distributor and the Fund will make
every reasonable effort to prevent the issuance of any such stop order, cease
and desist order or similar order and, if any such order is issued, to obtain
the lifting thereof at the earliest possible time.

         (b) Insurer and Contracts Distributor shall immediately notify the Fund
of (i) the issuance by any court or regulatory body of any stop order, cease and
desist order or similar order with respect to the Separate Account's
registration statement under the 1933 Act relating to the Contracts or the

                                      10

<PAGE>

Separate Account Prospectus, (ii) any request by the SEC for any amendment to
such registration statement or Separate Account Prospectus, (iii) the initiation
of any proceedings for that purpose or for any other purpose relating to the
registration or offering of the Separate Account interests pursuant to the
Contracts, or (iv) any other action or circumstances that may prevent the lawful
offer or sale of said interests in any state or jurisdiction, including, without
limitation, any circumstances in which said interests are not registered and, in
all material respects, issued and sold in accordance with applicable state and
federal law. Insurer and Contracts Distributor will make every reasonable effort
to prevent the issuance of any such stop order, cease and desist order or
similar order and, if any such order is issued, to obtain the lifting thereof at
the earliest possible time.

         4.5      INSURER TO PROVIDE DOCUMENTS.
         Upon request, Insurer will provide the Fund and the Distributor one
complete copy of SEC registration statements, Separate Account Prospectuses,
reports, any preliminary and final voting instruction solicitation material,
applications for exemptions, requests for no-action letters, and amendments to
any of the above, that relate to the Separate Account or the Contracts,
contemporaneously with the filing of such document with the SEC or other
regulatory authorities.

         4.6      FUND TO PROVIDE DOCUMENTS.
         Upon request, the Fund will provide to Insurer one complete copy of SEC
registration statements, Fund Prospectuses, reports, any preliminary and final
proxy material, applications for exemptions, requests for no-action letters, and
all amendments to any of the above, that relate to the Fund or its shares,
contemporaneously with the filing of such document with the SEC or other
regulatory authorities.

                                      11

<PAGE>

                       SECTION 5. MIXED AND SHARED FUNDING

         5.1      GENERAL.
         The Fund has obtained an order exempting it from certain provisions of
the 1940 Act and rules thereunder so that the Fund is available for investment
by certain other entities, including, without limitation, separate accounts
funding variable life insurance policies and separate accounts of insurance
companies unaffiliated with Insurer ("Mixed and Shared Funding Order"). The
Parties recognize that the SEC has imposed terms and conditions for such orders
that are substantially identical to many of the provisions of this Section 5.

         5.2      DISINTERESTED DIRECTORS.
         The Fund agrees that its Board of Directors shall at all times consist
of directors a majority of whom (the "Disinterested Directors") are not
interested persons of Adviser or Distributor within the meaning of Section
2(a)(19) of the 1940 Act.

         5.3      MONITORING FOR MATERIAL IRRECONCILABLE CONFLICTS.
         The Fund agrees that its Board of Directors will monitor for the
existence of any material irreconcilable conflict between the interests of the
participants in all separate accounts of life insurance companies utilizing the
Fund, including the Separate Account. Insurer agrees to inform the Board of
Directors of the Fund of the existence of or any potential for any such material
irreconcilable conflict of which it is aware. The concept of a "material
irreconcilable conflict" is not defined by the 1940 Act or the rules thereunder,
but the Parties recognize that such a conflict may arise for a variety of
reasons, including, without limitation:

         (a) an action by any state insurance or other regulatory
authority;

                                      12

<PAGE>

         (b) a change in applicable federal or state insurance, tax or
securities laws or regulations, or a public ruling, private letter ruling,
no-action or interpretative letter, or any similar action by insurance, tax or
securities regulatory authorities;

         (c) an administrative or judicial decision in any relevant
proceeding;

         (d) the manner in which the investments of any Portfolio are
being managed;

         (e) a difference in voting instructions given by variable annuity
contract and variable life insurance contract participants or by participants of
different life insurance companies utilizing the Fund; or

         (f) a decision by a life insurance company utilizing the Fund to
disregard the voting instructions of participants.

         Insurer will assist the Board of Directors in carrying out its
responsibilities by providing the Board of Directors with all information
reasonably necessary for the Board of Directors to consider any issue raised,
including information as to a decision by Insurer to disregard voting
instructions of Participants.

         5.4      CONFLICT REMEDIES.
         (a) It is agreed that if it is determined by a majority of the members
of the Board of Directors or a majority of the Disinterested Directors that a
material irreconcilable conflict exists, Insurer and the other life insurance
companies utilizing the Fund will, at their own expense and to the extent
reasonably practicable (as determined by a majority of the Disinterested
Directors), take

                                      13

<PAGE>

whatever steps are necessary to remedy or eliminate the material
irreconcilable conflict, which steps may include, but are not limited to:

         (i)  withdrawing the assets allocable to some or all of the  separate
              accounts from the Fund or any Portfolio and reinvesting such
              assets in a different investment medium, including another
              Portfolio of the Fund, or submitting the question whether such
              segregation should be implemented to a vote of all affected
              participants and, as appropriate, segregating the assets of any
              particular group (e.g., annuity contract owners or participants,
              life insurance contract owners or all contract owners and
              participants of one or more life insurance companies utilizing
              the Fund) that votes in favor of such segregation, or offering
              to the affected contract owners or participants the option of
              making such a change; and

         (ii) establishing a new registered investment company of the type
              defined as a "Management Company" in Section 4(3) of the 1940
              Act or a new separate account that is operated as a Management
              Company.

         (b) If the material irreconcilable conflict arises because of Insurer's
decision to disregard Participant voting instructions and that decision
represents a minority position or would preclude a majority vote, Insurer may be
required, at the Fund's election, to withdraw the Separate Account's investment
in the Fund. No charge or penalty will be imposed as a result of such
withdrawal. Any such withdrawal must take place within six months after the Fund
gives notice to Insurer that this provision is being implemented, and until such
withdrawal Distributor and the Fund shall continue to accept and implement
orders by Insurer for the purchase and redemption of shares of the Fund.

                                      14

<PAGE>

         (c) If a material irreconcilable conflict arises because a particular
state insurance regulator's decision applicable to Insurer conflicts with the
majority of other state regulators, then Insurer will withdraw the Separate
Account's investment in the Fund within six months after the Fund's Board of
Directors informs Insurer that it has determined that such decision has created
a material irreconcilable conflict, and until such withdrawal Distributor and
Fund shall continue to accept and implement orders by Insurer for the purchase
and redemption of shares of the Fund.

         (d) Insurer agrees that any remedial action taken by it in resolving
any material irreconcilable conflict will be carried out at its expense and with
a view only to the interests of Participants.

         (e) For purposes hereof, a majority of the Disinterested Directors will
determine whether or not any proposed action adequately remedies any material
irreconcilable conflict. In no event, however, will the Fund or Distributor be
required to establish a new funding medium for any Contracts. Insurer will not
be required by the terms hereof to establish a new funding medium for any
Contracts if an offer to do so has been declined by vote of a majority of
Participants materially adversely affected by the material irreconcilable
conflict.

         5.5      NOTICE TO INSURER.
         The Fund will promptly make known in writing to Insurer the Board of
Directors' determination of the existence of a material irreconcilable conflict,
a description of the facts that give rise to such conflict and the implications
of such conflict.

                                      15

<PAGE>

         5.6      INFORMATION REQUESTED BY BOARD OF DIRECTORS.
         Insurer and the Fund will at least annually submit to the Board of
Directors of the Fund such reports, materials or data as the Board of Directors
may reasonably request so that the Board of Directors may fully carry out the
obligations imposed upon it by the provisions hereof, and said reports,
materials and data will be submitted at any reasonable time deemed appropriate
by the Board of Directors. All reports received by the Board of Directors of
potential or existing conflicts, and all Board of Directors actions with regard
to determining the existence of a conflict, notifying life insurance companies
utilizing the Fund of a conflict, and determining whether any proposed action
adequately remedies a conflict, will be properly recorded in the minutes of the
Board of Directors or other appropriate records, and such minutes or other
records will be made available to the SEC upon request.

         5.7      COMPLIANCE WITH SEC RULES.
         If, at any time during which the Fund is serving an investment medium
for variable life insurance policies, 1940 Act Rules 6e-3(T) or, if applicable,
6e-2 are amended or Rule 6e-3 is adopted to provide exemptive relief with
respect to mixed and shared funding, the Parties agree that they will comply
with the terms and conditions thereof and that the terms of this Section 5 shall
be deemed modified if and only to the extent required in order also to comply
with the terms and conditions of such exemptive relief that is afforded by any
of said rules that are applicable.

                             SECTION 6. TERMINATION

         6.1      EVENTS OF TERMINATION.
         Subject to Section 6.4 below, this Agreement will terminate as to a
Portfolio:

                                      16

<PAGE>

         (a) at the option of Insurer or Distributor upon at least six months
advance written notice to the other Parties, or

         (b) at the option of the Fund upon (i) at least sixty days advance
written notice to the other parties, and (ii) approval by (x) a majority of the
disinterested Directors upon a finding that a continuation of this Contract is
contrary to the best interests of the Fund, or (y) a majority vote of the shares
of the affected Portfolio in the corresponding Division of the Separate Account
(pursuant to the procedures set forth in Section 11 of this Agreement for voting
Trust shares in accordance with Participant instructions).

         (c) at the option of the Fund upon institution of formal proceedings
against Insurer or Contracts Distributor by the NASD, the SEC, any state
insurance regulator or any other regulatory body regarding Insurer's obligations
under this Agreement or related to the sale of the Contracts, the operation of
the Separate Account, or the purchase of the Fund shares, if, in each case, the
Fund reasonably determines that such proceedings, or the facts on which such
proceedings would be based, have a material likelihood of imposing material
adverse consequences on the Portfolio to be terminated; or

         (d) at the option of Insurer upon institution of formal proceedings
against the Fund, Adviser, or Distributor by the NASD, the SEC, or any state
insurance regulator or any other regulatory body regarding the Fund's, Adviser's
or Distributor's obligations under this Agreement or related to the operation or
management of the Fund or the purchase of Fund shares, if, in each case, Insurer
reasonably determines that such proceedings, or the facts on which such
proceedings would be based, have a material likelihood of imposing material
adverse consequences on Insurer, Contracts Distributor or the Division
corresponding to the Portfolio to be terminated; or

                                      17

<PAGE>

         (e) at the option of any Party in the event that (i) the Portfolio's
shares are not registered and, in all material respects, issued and sold in
accordance with any applicable state and federal law or (ii) such law precludes
the use of such shares as an underlying investment medium of the Contracts
issued or to be issued by Insurer; or

         (f) upon termination of the corresponding Division's investment in the
Portfolio pursuant to Section 5 hereof; or

         (g) at the option of Insurer if the Portfolio ceases to qualify as a
RIC under Subchapter M of the Code or under successor or similar provisions; or

         (h) at the option of Insurer if the Portfolio fails to comply with
Section 817(h) of the Code or with successor or similar provisions; or

         (i) at the option of Insurer if Insurer reasonably believes that any
change in a Fund's investment adviser or investment practices will materially
increase the risks incurred by Insurer.

         6.2      FUNDS TO REMAIN AVAILABLE.
         Except (i) as necessary to implement Participant-initiated
transactions, (ii) as required by state insurance laws or regulations, (iii) as
required pursuant to Section 5 of this Agreement, or (iv) with respect to any
Portfolio as to which this Agreement has terminated, Insurer shall not (x)
redeem Fund shares attributable to the Contracts, or (y) prevent Participants
from allocating payments to or transferring amounts from a Portfolio that was
otherwise available under the Contracts, until, in either case, 60 calendar days
after Insurer shall have notified the Fund or Distributor of its intention to do
so.

                                      18

<PAGE>

         6.3      SURVIVAL OF WARRANTIES AND INDEMNIFICATIONS.
         All warranties and indemnifications will survive the termination of
this Agreement.

         6.4      CONTINUANCE OF AGREEMENT FOR CERTAIN PURPOSES.
         Notwithstanding any termination of this Agreement, the Distributor
shall continue, at the option of the Insurer, to make available shares of the
Portfolios pursuant to the terms and conditions of this Agreement, for all
Contracts in effect on the effective date of termination of this Agreement (the
"Existing Contracts"), except as otherwise provided under Section 5 of this
Agreement. Specifically, and without limitation, the Distributor shall, at the
option of the Insurer, facilitate the sale and purchase of shares of the
Portfolios as necessary in order to process premium payments, surrenders and
other withdrawals, and transfers or reallocations of values under Existing
Contracts.

                          SECTION 7. PARTIES TO COOPERATE RESPECTING TERMINATION

         The other Parties hereto agree to cooperate with and give reasonable
assistance to Insurer in taking all necessary and appropriate steps for the
purpose of ensuring that the Separate Account owns no shares of a Portfolio
after the Final Termination Date with respect thereto.

                              SECTION 8. ASSIGNMENT

         This Agreement may not be assigned by any Party, except with the
written consent of each other Party.

                                      19

<PAGE>

                    SECTION 9. CLASS B DISTRIBUTION PAYMENTS

         From time to time during the term of this Agreement the Distributor may
make payments to the Contracts Distributor pursuant to a distribution plan
adopted by the Fund with respect to the Class B shares of the Portfolios
pursuant to Rule 12b-1 under the 1940 Act (the "Rule 12b-1 Plan) in
consideration of the Contracts Distributor's furnishing distribution services
relating to the Class B shares of the Portfolios and providing administrative,
accounting and other services, including personal service and/or the maintenance
of Participant accounts, with respect to such shares. The Distributor has no
obligation to make any such payments, and the Contracts Distributor waives any
such payment, until the Distributor receives monies therefor from the Fund. Any
such payments made pursuant to this Section 9 shall be subject to the following
terms and conditions:

         (a) Any such payments shall be in such amounts as the Distributor may
from time to time advise the Contracts Distributor in writing but in any event
not in excess of the amounts permitted by the Rule 12b-1 Plan. Such payments may
include a service fee in the amount of .25 of 1% per annum of the average daily
net assets of the Fund attributable to the Class B shares of a Portfolio held by
clients of the Contracts Distributor. Any such service fee shall be paid solely
for personal service and/or the maintenance of Participant accounts.

         (b) The provisions of this Section 9 relate to a plan adopted by the
Fund pursuant to Rule 12b-1. In accordance with Rule 12b-1, any person
authorized to direct the disposition of monies paid or payable by the Fund
pursuant to this Section 9 shall provide the Fund's Board of Directors, and the
Directors shall review, at least quarterly, a written report of the amounts so
expended and the purposes for which such expenditures were made.

         (c) The provisions of this Section 9 shall remain in effect for not
more than a year and thereafter for successive annual periods only so long as
such continuance is specifically approved

                                      20

<PAGE>

at least annually in conformity with Rule 12b-1 and the 1940 Act. The
provisions of this Section 9 shall automatically terminate in the event of
the assignment (as defined by the 1940 Act) of this Agreement, in the event
the Rule 12b-1 Plan terminates or is not continued or in the event this
Agreement terminates or ceases to remain in effect. In addition, the
provisions of this Section 9 may be terminated at any time, without penalty,
by either the Distributor or the Contracts Distributor with respect to any
Portfolio on not more than 60 days' nor less than 30 days' written notice
delivered or mailed by registered mail, postage prepaid, to the other party.

                               SECTION 10. NOTICES

         Notices and communications required or permitted by Section 2 hereof
will be given by means mutually acceptable to the Parties concerned. Each other
notice or communication required or permitted by this Agreement will be given to
the following persons at the following addresses and facsimile numbers, or such
other persons, addresses or facsimile numbers as the Party receiving such
notices or communications may subsequently direct in writing:

                                      If to Insurer
                                      First Allmerica Financial Life Insurance
                                        Company
                                      440 Lincoln Street
                                      Worcester, MA  01653
                                      Attn: Richard M. Reilly, Vice President

                                      If to Contracts Distributor
                                      Allmerica Investments, Inc.
                                      440 Lincoln Street
                                      Worcester, MA  01653
                                      Attn: William F. Monroe, Jr., President

                                      21

<PAGE>

                                      If to Distributor
                                      Alliance Fund Distributors, Inc.
                                      1345 Avenue of the Americas
                                      New York NY 10105
                                      Attn.: Edmund P. Bergan
                                      FAX: (212) 969-2290

                                      If to Advisor or the Fund
                                      Alliance Capital Management L.P.
                                      1345 Avenue of the Americas
                                      New York NY 10105
                                      Attn: Edmund P. Bergan
                                      FAX: (212) 969-2290

                          SECTION 11. VOTING PROCEDURES

         Subject to the cost allocation procedures set forth in Section 3
hereof, Insurer will distribute all proxy material furnished by the Fund to
Participants and will vote Fund shares in accordance with instructions received
from Participants. Insurer will vote Fund shares that are (a) not attributable
to Participants or (b) attributable to Participants, but for which no
instructions have been received, in the same proportion as Fund shares for which
said instructions have been received from Participants. Insurer agrees that it
will disregard Participant voting instructions only to the extent it would be
permitted to do so pursuant to Rule 6e-3 (T)(b)(15)(iii) under the 1940 Act if
the Contracts were variable life insurance policies subject to that rule. Other
participating life insurance companies utilizing the Fund will be responsible
for calculating voting privileges in a manner consistent with that of Insurer,
as prescribed by this Section 11.

                                      22

<PAGE>

                         SECTION 12. FOREIGN TAX CREDITS

         The Adviser agrees to consult in advance with Insurer concerning any
decision to elect or not to elect pursuant to Section 853 of the Code to pass
through the benefit of any foreign tax credits to the Fund's shareholders.

                           SECTION 13. INDEMNIFICATION

         13.1     INDEMNIFICATION OF FUND, DISTRIBUTOR AND ADVISER BY INSURER.
         (a) Except to the extent provided in Sections 13.1(b) and 13.1(c),
below, Insurer agrees to indemnify and hold harmless the Fund, Distributor and
Adviser, each of their directors and officers, and each person, if any, who
controls the Fund, Distributor or Adviser within the meaning of Section 15 of
the 1933 Act (collectively, the "Indemnified Parties" for purposes of this
Section 13. 1) against any and all losses, claims, damages, liabilities
(including amounts paid in settlement with the written consent of Insurer) or
actions in respect thereof (including, to the extent reasonable, legal and other
expenses), to which the Indemnified Parties may become subject under any
statute, regulation, at common law or otherwise, insofar as such losses, claims,
damages, liabilities or actions are related to the sale, acquisition, or holding
of the Fund's shares and:

         (i)   arise out of or are based upon any untrue statement or
               alleged untrue statement of any material fact contained in the
               Separate Account's 1933 Act registration statement, the Separate
               Account Prospectus, the Contracts or, to the extent prepared by
               Insurer or Contracts Distributor, sales literature or advertising
               for the Contracts (or any amendment or supplement to any of the
               foregoing), or arise out of or are based upon the omission or the
               alleged omission to state therein a material fact

                                      23

<PAGE>

               required to be stated therein or necessary to make the statements
               therein not misleading; provided that this agreement to indemnify
               shall not apply as to any Indemnified Party if such statement or
               omission or such alleged statement or omission was made in
               reliance upon and in conformity with information furnished to
               Insurer or Contracts Distributor by or on behalf of the Fund,
               Distributor or Adviser for use in the Separate Account's 1933
               Act registration statement, the Separate Account Prospectus, the
               Contracts, or sales literature or advertising (or any amendment
               or supplement to any of the foregoing); or

         (ii)  arise out of or as a result of any other statements or
               representations (other than statements or representations
               contained in the Fund's 1933 Act registration statement,
               Fund Prospectus, sales literature or advertising of the Fund,
               or any amendment or supplement to any of the foregoing, not
               supplied for use therein by or on behalf of Insurer or Contracts
               Distributor) or the negligent, illegal or fraudulent conduct of
               Insurer or Contracts Distributor or persons under their control
               (including, without limitation, their employees and "Associated
               Persons," as that term is defined in paragraph (m) of Article I
               of the NASD's By-Laws), in connection with the sale or
               distribution of the Contracts or Fund shares; or

         (iii) arise out of or are based upon any untrue statement or alleged
               untrue statement of any material fact contained in the Fund's
               1933 Act registration statement, Fund Prospectus, sales
               literature or advertising of the Fund, or any amendment or
               supplement to any of the foregoing, or the omission or alleged
               omission to state therein a material fact required to be stated
               therein or necessary to make the

                                      24

<PAGE>

               statements therein not misleading if such a statement or
               omission was made in reliance upon and in conformity with
               information furnished to the Fund, Adviser or Distributor
               by or on behalf of Insurer or Contracts Distributor for use in
               the Fund's 1933 Act registration statement, Fund Prospectus,
               sales literature or advertising of the Fund, or any amendment
               or supplement to any of the foregoing; or

         (iv)  arise as a result of any failure by Insurer or Contracts
               Distributor to perform the obligations, provide the services
               and furnish the materials required of them under the terms of
               this Agreement.

         (b) Insurer shall not be liable under this Section 13.1 with respect to
any losses, claims, damages, liabilities or actions to which an Indemnified
Party would otherwise be subject by reason of willful misfeasance, bad faith, or
gross negligence in the performance by that Indemnified Party of its duties or
by reason of that Indemnified Party's reckless disregard of obligations or
duties under this Agreement or to Distributor or to the Fund.

         (c) Insurer shall not be liable under this Section 13.1 with respect to
any action against an Indemnified Party unless the Fund, Distributor or Adviser
shall have notified Insurer in writing within a reasonable time after the
summons or other first legal process giving information of the nature of the
action shall have been served upon such Indemnified Party (or after such
Indemnified Party shall have received notice of such service on any designated
agent), but failure to notify Insurer of any such action shall not relieve
Insurer from any liability which it may have to the Indemnified Party against
whom such action is brought otherwise than on account of this Section 13. 1. In
case any such action is brought against an Indemnified Party, Insurer shall be
entitled to participate, at its own expense, in the defense of such action.
Insurer also shall be entitled to assume the defense thereof,

                                      25

<PAGE>

with counsel approved by the Indemnified Party named in the action, which
approval shall not be unreasonably withheld. After notice from Insurer to
such Indemnified Party of Insurer's election to assume the defense thereof,
the Indemnified Party will cooperate fully with Insurer and shall bear the
fees and expenses of any additional counsel retained by it, and Insurer will
not be liable to such Indemnified Party under this Agreement for any legal or
other expenses subsequently incurred by such Indemnified Party independently
in connection with the defense thereof, other than reasonable costs of
investigation.

         13.2     INDEMNIFICATION OF INSURER AND CONTRACTS DISTRIBUTOR BY
                  ADVISER.

         (a) Except to the extent provided in Sections 13.2(d) and 13.2(e),
below, Adviser agrees to indemnify and hold harmless Insurer and Contracts
Distributor, each of their directors and officers, and each person, if any,
who controls Insurer or Contracts Distributor within the meaning of Section
15 of the 1933 Act (collectively, the "Indemnified Parties" for purposes of
this Section 13.2) against any and all losses, claims, damages, liabilities
(including amounts paid in settlement with the written consent of Adviser) or
actions in respect thereof (including, to the extent reasonable, legal and
other expenses) to which the Indemnified Parties may become subject under any
statute, at common law or otherwise, insofar as such losses, claims, damages,
liabilities or actions are related to the sale, acquisition, or holding of
the Fund's shares and:

         (i)   arise out of or are based upon any untrue statement or alleged
               untrue statement of any material fact contained in the Fund's
               1933 Act registration statement, Fund Prospectus, sales
               literature or advertising of the Fund or, to the extent not
               prepared by Insurer or Contracts Distributor, sales literature
               or advertising for the Contracts (or any amendment or supplement
               to any of the foregoing), or arise out of or are based

                                      26

<PAGE>

               upon the omission or the alleged omission to state therein a
               material fact required to be stated therein or necessary to make
               the statements therein not misleading; provided that this
               agreement to indemnify shall not apply as to any Indemnified
               Party if such statement or omission or such alleged statement
               or omission was made in reliance upon and in conformity with
               information furnished to Distributor, Adviser or the Fund by or
               on behalf of Insurer or Contracts Distributor for use in the
               Fund's 1933 Act registration statement, Fund Prospectus, or in
               sales literature or advertising (or any amendment or supplement
               to any of the foregoing); or

         (ii)  arise out of or as a result of any other statements or
               representations (other than statements or representations
               contained in the Separate Account's 1933 Act registration
               statement, Separate Account Prospectus, sales literature or
               advertising for the Contracts, or any amendment or supplement
               to any of the foregoing, not supplied for use therein by or on
               behalf of Distributor, Adviser, or the Fund) or the negligent,
               illegal or fraudulent conduct of the Fund, Distributor, Adviser
               or persons under their control (including, without limitation,
               their employees and Associated Persons), in connection with the
               sale or distribution of the Contracts or Fund shares; or

         (iii) arise out of or are based upon any untrue statement or alleged
               untrue statement of any material fact contained in the Separate
               Account's 1933 Act registration statement, Separate Account
               Prospectus, sales literature or advertising covering the
               Contracts, or any amendment or supplement to any of the
               foregoing, or the omission or alleged omission to state therein
               a material fact required to be stated therein or necessary to
               make the statements therein not misleading, if such statement
               or omission was made

                                      27

<PAGE>

               in reliance upon and in conformity with information furnished to
               Insurer or Contracts Distributor by or on behalf of the Fund,
               Distributor or Adviser for use in the Separate Account's 1933
               Act registration statement, Separate Account Prospectus, sales
               literature or advertising covering the Contracts, or any
               amendment or supplement to any of the foregoing; or

         (iv)  arise as a result of any failure by the Fund, Adviser or
               Distributor to perform the obligations, provide the services
               and furnish the materials required of them under the terms of
               this Agreement;

         (b) Except to the extent provided in Sections 13.2(d) and 13.2(e)
hereof, Adviser agrees to indemnify and hold harmless the Indemnified Parties
from and against any and all losses, claims, damages, liabilities (including
amounts paid in settlement thereof with, except as set forth in Section 13.2(c)
below, the written consent of Adviser) or actions in respect thereof (including,
to the extent reasonable, legal and other expenses) to which the Indemnified
Parties may become subject directly or indirectly under any statute, at common
law or otherwise, insofar as such losses, claims, damages, liabilities or
actions directly or indirectly result from or arise out of the failure of any
Portfolio to operate as a regulated investment company in compliance with (i)
Subchapter M of the Code and regulations thereunder and (ii) Section 817(h) of
the Code and regulations thereunder (except to the extent that such failure is
caused by Insurer), including, without limitation, any income taxes and related
penalties, rescission charges, liability under state law to Contract owners or
Participants asserting liability against Insurer or Contracts Distributor
pursuant to the Contracts, the costs of any ruling and closing agreement or
other settlement with the Internal Revenue Service, and the cost of any
substitution by Insurer of shares of another investment company or portfolio for
those of any

                                      28

<PAGE>

adversely affected Portfolio as a funding medium for the Separate
Account that Insurer deems necessary or appropriate as a result of the
noncompliance.

         (c) The written consent of Adviser referred to in Section 13.2(b) above
shall not be required with respect to amounts paid in connection with any ruling
and closing agreement or other settlement with the Internal Revenue Service.

         (d) Adviser shall not be liable under this Section 13.2 with respect to
any losses, claims; damages, liabilities or actions to which an Indemnified
Party would otherwise be subject by reason of willful misfeasance, bad faith, or
gross negligence in the performance by that Indemnified Party of its duties or
by reason of such Indemnified Party's reckless disregard of its obligations and
duties under this Agreement or to Insurer, Contracts Distributor or the Separate
Account.

         (e) Adviser shall not be liable under this Section 13.2 with respect to
any action against an Indemnified Party unless Insurer or Contracts Distributor
shall have notified Adviser in writing within a reasonable time after the
summons or other first legal process giving information of the nature of the
action shall have been served upon such Indemnified Party (or after such
Indemnified Party shall have received notice of such service on any designated
agent), but failure to notify Adviser of any such action shall not relieve
Adviser from any liability which it may have to the Indemnified Party against
whom such action is brought otherwise than on account of this Section 13.2. In
case any such action is brought against an Indemnified Party, Adviser will be
entitled to participate, at its own expense, in the defense of such action.
Adviser also shall be entitled to assume the defense thereof (which shall
include, without limitation, the conduct of any ruling request and closing
agreement or other settlement proceeding with the Internal Revenue Service),
with counsel approved by the Indemnified Party named in the action, which
approval shall not be unreasonably

                                      29

<PAGE>

withheld. After notice from Adviser to such Indemnified Party of Adviser's
election to assume the defense thereof, the Indemnified Party will cooperate
fully with Adviser and shall bear the fees and expenses of any additional
counsel retained by it, and Adviser will not be liable to such Indemnified
Party under this Agreement for any legal or other expenses subsequently
incurred by such Indemnified Party independently in connection with the
defense thereof, other than reasonable costs of investigation.

         13.3     EFFECT OF NOTICE.
         Any notice given by the indemnifying Party to an Indemnified Party
referred to in Section 13.1(c) or 13.2(e) above of participation in or control
of any action by the indemnifying Party will in no event be deemed to be an
admission by the indemnifying Party of liability, culpability or responsibility,
and the indemnifying Party will remain free to contest liability with respect to
the claim among the Parties or otherwise.

                           SECTION 13. APPLICABLE LAW

         This Agreement will be construed and the provisions hereof interpreted
under and in accordance with New York law, without regard for that state's
principles of conflict of laws.

                      SECTION 14. EXECUTION IN COUNTERPARTS

         This Agreement may be executed simultaneously in two or more
counterparts, each of which taken together will constitute one and the same
instrument.

                                      30

<PAGE>

                            SECTION 15. SEVERABILITY

         If any provision of this Agreement is held or made invalid by a court
decision, statute, rule or otherwise, the remainder of this Agreement will not
be affected thereby.

                          SECTION 16. RIGHTS CUMULATIVE

         The rights, remedies and obligations contained in this Agreement are
cumulative and are in addition to any and all rights, remedies and obligations,
at law or in equity, that the Parties are entitled to under federal and state
laws.

                SECTION 17. RESTRICTIONS ON SALES OF FUND SHARES

         Insurer agrees that the Fund will be permitted (subject to the other
terms of this

         Agreement) to make its shares available to separate accounts of other
life insurance companies.

                              SECTION 18. HEADINGS

         The Table of Contents and headings used in this Agreement are for
purposes of reference only and shall not limit or define the meaning of the
provisions of this Agreement.

                                      31

<PAGE>

         IN WITNESS WHEREOF, the Parties have caused this Agreement to be
executed in their names and on their behalf by and through their duly authorized
officers signing below.

                                 FIRST ALLMERICA FINANCIAL LIFE
                                     INSURANCE COMPANY


                                 By:
                                     Name:
                                     Title:


                                 ALLMERICA INVESTMENTS, INC.


                                 By:
                                     Name:
                                     Title:


                                 ALLIANCE CAPITAL MANAGEMENT LP
                                 By:  Alliance Capital Management Corporation,
                                      its General Partner


                                 By:
                                     Name:
                                     Title:


                                 ALLIANCE FUND DISTRIBUTORS, INC.


                                 By:
                                     Name:
                                     Title:

                                      32


<PAGE>

                             PARTICIPATION AGREEMENT
                                as of [ , ] 2000
              Franklin Templeton Variable Insurance Products Trust
                      Franklin Templeton Distributors, Inc.
                                    [Company]

                                    CONTENTS

     PARAGRAPH    SUBJECT MATTER

         1.       Parties and Purpose
         2.       Representations and Warranties
         3.       Purchase and Redemption of Trust Portfolio Shares
         4.       Fees, Expenses, Prospectuses, Proxy Materials and Reports
         5.       Voting
         6.       Sales Material, Information and Trademarks
         7.       Indemnification
         8.       Notices
         9.       Termination
         10.      Miscellaneous

                           SCHEDULES TO THIS AGREEMENT

         A.       The Company
         B.       Accounts of the Company
         C.       Available Portfolios and Classes of Shares of the Trust;
                  Investment Advisers
         D.       Contracts of the Company
         E.       Other Portfolios Available under the Contracts
         F.       [REDACTED]
         G.       Addresses for Notices
         H.       Shared Funding Order



1.   PARTIES AND PURPOSE

     This agreement (the "Agreement") is between Franklin Templeton Variable
Insurance Products Trust, an open-end management investment company organized as
a business trust under Massachusetts law (the "Trust"), Franklin Templeton
Distributors, Inc., a California corporation which is the principal underwriter
for the Trust (the "Underwriter," and together with the Trust, "we" or "us") and
the insurance company identified on Schedule A ("you"), on your own behalf and
on behalf of each segregated asset account maintained by you that is listed on
Schedule B, as that schedule may be amended from time to time ("Account" or
"Accounts").

<PAGE>

     The purpose of this Agreement is to entitle you, on behalf of the Accounts,
to purchase the shares, and classes of shares, of portfolios of the Trust
("Portfolios") that are identified on Schedule C, solely for the purpose of
funding benefits of your variable life insurance policies or variable annuity
contracts ("Contracts") that are identified on Schedule D. This Agreement does
not authorize any other purchases or redemptions of shares of the Trust.

2.   REPRESENTATIONS AND WARRANTIES

     (a)   REPRESENTATIONS AND WARRANTIES BY YOU

     You represent and warrant that:

           1.   You are an insurance company duly organized and in good standing
under the laws of your state of incorporation.

           2.   All of your directors, officers, employees, and other
individuals or entities dealing with the money and/or securities of the Trust
are and shall be at all times covered by a blanket fidelity bond or similar
coverage for the benefit of the Trust, in an amount not less than $5 million.
Such bond shall include coverage for larceny and embezzlement and shall be
issued by a reputable bonding company. You agree to make all reasonable efforts
to see that this bond or another bond containing such provisions is always in
effect, and you agree to notify us in the event that such coverage no longer
applies.

           3.   Each Account is a duly organized, validly existing segregated
asset account under applicable insurance law and interests in each Account are
offered exclusively through the purchase of or transfer into a "variable
contract" within the meaning of such terms under Section 817 of the Internal
Revenue Code of 1986, as amended ("Code") and the regulations thereunder. You
will use your best efforts to continue to meet such definitional requirements,
and will notify us immediately upon having a reasonable basis for believing that
such requirements have ceased to be met or that they might not be met in the
future.

           4.   Each Account either: (i) has been registered or, prior to any
issuance or sale of the Contracts, will be registered as a unit investment
trust under the Investment Company Act of 1940 ("1940 Act"); or (ii) has not
been so registered in proper reliance upon an exemption from registration under
Section 3(c) of the 1940 Act; if the Account is exempt from registration as an
investment company under Section 3(c) of the 1940 Act, you will make every
effort to maintain such exemption and will notify us immediately upon having a
reasonable basis for believing that such exemption no longer applies or might
not apply in the future.

           5.   The Contracts or interests in the Accounts: (i) are or, prior to
any issuance or sale will be, registered as securities under the Securities Act
of 1933, as amended (the "1933 Act"); or (ii) are not registered because they
are properly exempt from registration under Section 3(a)(2) of the 1933 Act or
will be offered exclusively in transactions that are properly exempt from
registration under Section 4(2) or Regulation D of the 1933 Act, in which case
you will make every effort to maintain such exemption and will notify us
immediately upon having a


                                       2
<PAGE>

reasonable basis for believing that such exemption no longer applies or might
not apply in the future.

           6.   The Contracts: (i) will be sold by broker-dealers, or their
registered representatives, who are registered with the Securities and Exchange
Commission ("SEC") under the Securities and Exchange Act of 1934, as amended
(the "1934 Act") and who are members in good standing of the National
Association of Securities Dealers, Inc. (the "NASD"); (ii) will be issued and
sold in compliance in all material respects with all applicable federal and
state laws; and (iii) will be sold in compliance in all material respects with
state insurance suitability requirements and NASD suitability guidelines.

           7.   The Contracts currently are and will be treated as annuity
contracts or life insurance contracts under applicable provisions of the Code
and you will use your best efforts to maintain such treatment; you will notify
us immediately upon having a reasonable basis for believing that any of the
Contracts have ceased to be so treated or that they might not be so treated in
the future.

           8.   The fees and charges deducted under each Contract, in the
aggregate, are reasonable in relation to the services rendered, the expenses
expected to be incurred, and the risks assumed by you.

           9.   You will use shares of the Trust only for the purpose of funding
benefits of the Contracts through the Accounts.

           10.  Contracts will not be sold outside of the United States.

           11.  With respect to any Accounts which are exempt from registration
under the 1940 Act in reliance on 3(c)(1) or Section 3(c)(7) thereof:

                a.   the principal underwriter for each such Account and any
                     subaccounts thereof is a registered broker-dealer with the
                     SEC under the 1934 Act;

                b.   the shares of the Portfolios of the Trust are and will
                     continue to be the only investment securities held by the
                     corresponding subaccounts; and

                c.   with regard to each Portfolio, you, on behalf of the
                     corresponding subaccount; will:

                     (i)   vote such shares held by it in the same proportion as
                           the vote of all other holders of such shares; and

                     (ii)  refrain from substituting shares of another security
                           for such shares unless the SEC has approved such
                           substitution in the manner provided in Section 26 of
                           the 1940 Act.


                                       3
<PAGE>

     (b)   REPRESENTATIONS AND WARRANTIES BY THE TRUST

     The Trust represents and warrants that:

           1.   It is duly organized and in good standing under the laws of the
State of Massachusetts.

           2.   All of its directors, officers, employees and others dealing
with the money and/or securities of a Portfolio are and shall be at all times
covered by a blanket fidelity bond or similar coverage for the benefit of the
Trust in an amount not less that the minimum coverage required by Rule 17g-1 or
other regulations under the 1940 Act. Such bond shall include coverage for
larceny and embezzlement and be issued by a reputable bonding company.

           3.   It is registered as an open-end management investment company
under the 1940 Act.

           4.   Each class of shares of the Portfolios of the Trust is
registered under the 1933 Act.

           5.   It will amend its registration statement under the 1933 Act and
the 1940 Act from time to time as required in order to effect the continuous
offering of its shares.

           6.   It will comply, in all material respects, with the 1933 and
1940 Acts and the rules and regulations thereunder.

           7.   It is currently qualified as a "regulated investment company"
under Subchapter M of the Code, it will make every effort to maintain such
qualification, and will notify you immediately upon having a reasonable basis
for believing that it has ceased to so qualify or that it might not so qualify
in the future.

           8.   The investments of each Portfolio will comply with the
diversification requirements for variable annuity, endowment or life insurance
contracts set forth in Section 817(h) of the Code, and the rules and regulations
thereunder, including without limitation Treasury Regulation 1.817-5. Upon
having a reasonable basis for believing any Portfolio has ceased to comply and
will not be able to comply within the grace period afforded by Regulation
1.817-5, the Trust will notify you immediately and will take all reasonable
steps to adequately diversify the Portfolio to achieve compliance.

           9.   [REDACTED]

     (c)   REPRESENTATIONS AND WARRANTIES BY THE UNDERWRITER

     The Underwriter represents and warrants that:

           1.   It is registered as a broker dealer with the SEC under the 1934
Act, and is a member in good standing of the NASD.


                                       4
<PAGE>

           2.   Each investment adviser listed on Schedule C (each, an
"Adviser") is duly registered as an investment adviser under the Investment
Advisers Act of 1940, as amended, and any applicable state securities law.

     (d)   WARRANTY AND AGREEMENT BY BOTH YOU AND US

     We received an order from the SEC dated November 16, 1993 (file no.
812-8546), which was amended by a notice and an order we received on September
17, 1999 and October 13, 1999, respectively (file no. 812-11698) (collectively,
the "Shared Funding Order," attached to this Agreement as Schedule H). The
Shared Funding Order grants exemptions from certain provisions of the 1940 Act
and the regulations thereunder to the extent necessary to permit shares of the
Trust to be sold to and held by variable annuity and variable life insurance
separate accounts of both affiliated and unaffiliated life insurance companies
and qualified pension and retirement plans outside the separate account context.
You and we both warrant and agree that both you and we will comply with the
"Applicants' Conditions" prescribed in the Shared Funding Order as though such
conditions were set forth verbatim in this Agreement, including, without
limitation, the provisions regarding potential conflicts of interest between the
separate accounts which invest in the Trust and regarding contract owner voting
privileges.

3.   PURCHASE AND REDEMPTION OF TRUST PORTFOLIO SHARES

     (a)   We will make shares of the Portfolios available to the Accounts for
the benefit of the Contracts. The shares will be available for purchase at the
net asset value per share next computed after we (or our agent) receive a
purchase order, as established in accordance with the provisions of the then
current prospectus of the Trust. Notwithstanding the foregoing, the Trust's
Board of Trustees ("Trustees") may refuse to sell shares of any Portfolio to any
person, or may suspend or terminate the offering of shares of any Portfolio if
such action is required by law or by regulatory authorities having jurisdiction
or if, in the sole discretion of the Trustees, they deem such action to be in
the best interests of the shareholders of such Portfolio. Without limiting the
foregoing, the Trustees have determined that there is a significant risk that
the Trust and its shareholders may be adversely affected by investors whose
purchase and redemption activity follows a market timing pattern, and have
authorized the Trust, the Underwriter and the Trust's transfer agent to adopt
procedures and take other action (including, without limitation, rejecting
specific purchase orders) as they deem necessary to reduce, discourage or
eliminate market timing activity. You agree to cooperate with us to assist us in
implementing the Trust's restrictions on purchase and redemption activity that
follows a market timing pattern.

     (b)   We agree that shares of the Trust will be sold only to life
insurance companies which have entered into fund participation agreements with
the Trust ("Participating Insurance Companies") and their separate accounts or
to qualified pension and retirement plans in accordance with the terms of the
Shared Funding Order. No shares of any Portfolio will be sold to the general
public.

     (c)   [REDACTED]


                                       5
<PAGE>

     (d)   [REDACTED]

     (e)   [REDACTED]

     (f)   [REDACTED]

     (g)   We will redeem any full or fractional shares of any Portfolio, when
requested by you on behalf of an Account, at the net asset value next computed
after receipt by us (or our agent) of the request for redemption, as established
in accordance with the provisions of the then current prospectus of the Trust.
We shall make payment for such shares in the manner we establish from time to
time, but in no event shall payment be delayed for a greater period than is
permitted by the 1940 Act. Payments for the purchase or redemption of shares by
you may be netted against one another on any Business Day for the purpose of
determining the amount of any wire transfer on that Business Day.

     (h)   Issuance and transfer of the Portfolio shares will be by book entry
only. Stock certificates will not be issued to you or the Accounts. Portfolio
shares purchased from the Trust will be recorded in the appropriate title for
each Account or the appropriate subaccount of each Account.

     (i)   We shall furnish, on or before the ex-dividend date, notice to you
of any income dividends or capital gain distributions payable on the shares of
any Portfolio. You hereby elect to receive all such income dividends and capital
gain distributions as are payable on shares of a Portfolio in additional shares
of that Portfolio, and you reserve the right to change this election in the
future. We will notify you of the number of shares so issued as payment of such
dividends and distributions.

4.   FEES, EXPENSES, PROSPECTUSES, PROXY MATERIALS AND REPORTS

     (a)   [REDACTED]

     (b)   We shall prepare and be responsible for filing with the SEC, and
any state regulators requiring such filing, all shareholder reports, notices,
proxy materials (or similar materials such as voting instruction solicitation
materials), prospectuses and statements of additional information of the Trust.
We shall bear the costs of preparation and filing of the documents listed in the
preceding sentence, registration and qualification of the Trust's shares of the
Portfolios.

     (c)   We shall use reasonable efforts to provide you, on a timely basis,
with such information about the Trust, the Portfolios and each Adviser, in such
form as you may reasonably require, as you shall reasonably request in
connection with the preparation of disclosure documents and annual and
semi-annual reports pertaining to the Contracts.

     (d)   [REDACTED]

     (e)   [REDACTED]


                                       6
<PAGE>

     (f)   You assume sole responsibility for ensuring that the Trust's
prospectuses, shareholder reports and communications, and proxy materials are
delivered to Contract owners in accordance with applicable federal and state
securities laws.

5.   VOTING

     (a)   All Participating Insurance Companies shall have the obligations
and responsibilities regarding pass-through voting and conflicts of interest
corresponding to those contained in the Shared Funding Order.

     (b)   If and to the extent required by law, you shall: (i) solicit voting
instructions from Contract owners; (ii) vote the Trust shares in accordance with
the instructions received from Contract owners; and (iii) vote Trust shares for
which no instructions have been received in the same proportion as Trust shares
of such Portfolio for which instructions have been received; so long as and to
the extent that the SEC continues to interpret the 1940 Act to require
pass-through voting privileges for variable contract owners. You reserve the
right to vote Trust shares held in any Account in your own right, to the extent
permitted by law.

     (c)   So long as, and to the extent that, the SEC interprets the 1940 Act
to require pass-through voting privileges for Contract owners, you shall provide
pass-through voting privileges to Contract owners whose Contract values are
invested, through the Accounts, in shares of one or more Portfolios of the
Trust. We shall require all Participating Insurance Companies to calculate
voting privileges in the same manner and you shall be responsible for assuring
that the Accounts calculate voting privileges in the manner established by us.
With respect to each Account, you will vote shares of each Portfolio of the
Trust held by an Account and for which no timely voting instructions from
Contract owners are received in the same proportion as those shares held by that
Account for which voting instructions are received. You and your agents will in
no way recommend or oppose or interfere with the solicitation of proxies for
Portfolio shares held to fund the Contracts without our prior written consent,
which consent may be withheld in our sole discretion.

6.   SALES MATERIAL, INFORMATION AND TRADEMARKS

     (a)   [REDACTED]

     (b)   [REDACTED]

     (c)   You and your agents shall not give any information or make any
representations or statements on behalf of the Trust or concerning the Trust,
the Underwriter or an Adviser, other than information or representations
contained in and accurately derived from the registration statement or
prospectus for the Trust shares (as such registration statement and prospectus
may be amended or supplemented from time to time), annual and semi-annual
reports of the Trust, Trust-sponsored proxy statements, or in Sales literature
or other Promotional material approved by the Trust or its designee, except as
required by legal process or regulatory authorities or with the written
permission of the Trust or its designee.


                                       7
<PAGE>

     (d)   We shall not give any information or make any representations or
statements on behalf of you or concerning you, the Accounts or the Contracts
other than information or representations contained in and accurately derived
from disclosure documents for the Contracts (as such disclosure documents may be
amended or supplemented from time to time), or in materials approved by you for
distribution, including Sales literature or other Promotional materials, except
as required by legal process or regulatory authorities or with your written
permission. We may use the names of you, the Accounts and the Contracts in our
sales literature and disclosure documents.

     (e)   Except as provided in Section 6(b), you shall not use any
designation comprised in whole or part of the names or marks "Franklin" or
"Templeton" or any logo or other trademark relating to the Trust or the
Underwriter without prior written consent, and upon termination of this
Agreement for any reason, you shall cease all use of any such name or mark as
soon as reasonably practicable.

7.   INDEMNIFICATION

     (a)   INDEMNIFICATION BY YOU

           1.   You agree to indemnify and hold harmless the Underwriter,
the Trust and each of its Trustees, officers, employees and agents and each
person, if any, who controls the Trust within the meaning of Section 15 of the
1933 Act (collectively, the "Indemnified Parties" and individually the
"Indemnified Party" for purposes of this Section 7) against any and all losses,
claims, damages, liabilities (including amounts paid in settlement with your
written consent, which consent shall not be unreasonably withheld) or expenses
(including the reasonable costs of investigating or defending any alleged loss,
claim, damage, liability or expense and reasonable legal counsel fees incurred
in connection therewith) (collectively, "Losses"), to which the Indemnified
Parties may become subject under any statute or regulation, or at common law or
otherwise, insofar as such Losses are related to the sale or acquisition of
shares of the Trust or the Contracts and

                a.   arise out of or are based upon any untrue statements or
       alleged untrue statements of any material fact contained in a disclosure
       document for the Contracts or in the Contracts themselves or in sales
       literature generated or approved by you on behalf of the Contracts or
       Accounts (or any amendment or supplement to any of the foregoing)
       (collectively, "Company Documents" for the purposes of this Section 7),
       or arise out of or are based upon the omission or the alleged omission to
       state therein a material fact required to be stated therein or necessary
       to make the statements therein not misleading, provided that this
       indemnity shall not apply as to any Indemnified Party if such statement
       or omission or such alleged statement or omission was made in reliance
       upon and was accurately derived from written information furnished to you
       by or on behalf of the Trust for use in Company Documents or otherwise
       for use in connection with the sale of the Contracts or Trust shares; or


                                       8
<PAGE>

                b.   arise out of or result from statements or representations
       (other than statements or representations contained in and accurately
       derived from Trust Documents as defined below in Section 7(b)) or
       wrongful conduct of you or persons under your control, with respect to
       the sale or acquisition of the Contracts or Trust shares; or

                c.   arise out of or result from any untrue statement or alleged
       untrue statement of a material fact contained in Trust Documents as
       defined below in Section 7(b) or the omission or alleged omission to
       state therein a material fact required to be stated therein or necessary
       to make the statements therein not misleading if such statement or
       omission was made in reliance upon and accurately derived from written
       information furnished to the Trust by or on behalf of you; or

                d.   arise out of or result from any failure by you to provide
       the services or furnish the materials required under the terms of this
       Agreement;

                e.   arise out of or result from any material breach of any
       representation and/or warranty made by you in this Agreement or arise out
       of or result from any other material breach of this Agreement by you; or

                f.   arise out of or result from a Contract failing to be
       considered a life insurance policy or an annuity Contract, whichever is
       appropriate, under applicable provisions of the Code thereby depriving
       the Trust of its compliance with Section 817(h) of the Code.

           2.   You shall not be liable under this indemnification provision
with respect to any Losses to which an Indemnified Party would otherwise be
subject by reason of such Indemnified Party's willful misfeasance, bad faith, or
gross negligence in the performance of such Indemnified Party's duties or by
reason of such Indemnified Party's reckless disregard of obligations and duties
under this Agreement or to the Trust or Underwriter, whichever is applicable.
You shall also not be liable under this indemnification provision with respect
to any claim made against an Indemnified Party unless such Indemnified Party
shall have notified you in writing within a reasonable time after the summons or
other first legal process giving information of the nature of the claim shall
have been served upon such Indemnified Party (or after such Indemnified Party
shall have received notice of such service on any designated agent), but failure
to notify you of any such claim shall not relieve you from any liability which
it may have to the Indemnified Party against whom such action is brought
otherwise than on account of this indemnification provision. In case any such
action is brought against the Indemnified Parties, you shall be entitled to
participate, at your own expense, in the defense of such action. Unless the
Indemnified Party releases you from any further obligations under this Section
7(a), you also shall be entitled to assume the defense thereof, with counsel
satisfactory to the party named in the action. After notice from you to such
party of the your election to assume the defense thereof, the Indemnified Party
shall bear the fees and expenses of any additional counsel retained by it, and
you will not be liable to such party under this Agreement for any legal or other
expenses subsequently incurred by such party independently in connection with
the defense thereof other than reasonable costs of investigation.


                                       9
<PAGE>

           3.   The Indemnified Parties will promptly notify you of the
commencement of any litigation or proceedings against them in connection with
the issuance or sale of the Trust shares or the Contracts or the operation of
the Trust.

     (b)   INDEMNIFICATION BY THE UNDERWRITER

           1.   The Underwriter agrees to indemnify and hold harmless you, and
each of your directors and officers and each person, if any, who controls you
within the meaning of Section 15 of the 1933 Act (collectively, the "Indemnified
Parties" and individually an "Indemnified Party" for purposes of this Section
7(b)) against any and all losses, claims, damages, liabilities (including
amounts paid in settlement with the written consent of the Underwriter, which
consent shall not be unreasonably withheld) or expenses (including the
reasonable costs of investigating or defending any alleged loss, claim, damage,
liability or expense and reasonable legal counsel fees incurred in connection
therewith) (collectively, "Losses") to which the Indemnified Parties may become
subject under any statute, at common law or otherwise, insofar as such Losses
are related to the sale or acquisition of the shares of the Trust or the
Contracts and:

                a.   arise out of or are based upon any untrue statements or
       alleged untrue statements of any material fact contained in the
       Registration Statement, prospectus or sales literature of the Trust (or
       any amendment or supplement to any of the foregoing) (collectively, the
       "Trust Documents") or arise out of or are based upon the omission or the
       alleged omission to state therein a material fact required to be stated
       therein or necessary to make the statements therein not misleading,
       provided that this agreement to indemnify shall not apply as to any
       Indemnified Party if such statement or omission of such alleged statement
       or omission was made in reliance upon and in conformity with information
       furnished to us by or on behalf of you for use in the Registration
       Statement or prospectus for the Trust or in sales literature (or any
       amendment or supplement) or otherwise for use in connection with the sale
       of the Contracts or Trust shares; or

                b.   arise out of or as a result of statements or
       representations (other than statements or representations contained in
       the disclosure documents or sales literature for the Contracts not
       supplied by the Underwriter or persons under its control) or wrongful
       conduct of the Trust, Adviser or Underwriter or persons under their
       control, with respect to the sale or distribution of the Contracts or
       Trust shares; or

                c.   arise out of any untrue statement or alleged untrue
       statement of a material fact contained in a disclosure document or sales
       literature covering the Contracts, or any amendment thereof or supplement
       thereto, or the omission or alleged omission to state therein a material
       fact required to be stated therein or necessary to make the statement or
       statements therein not misleading, if such statement or omission was made
       in reliance upon information furnished to you by or on behalf of the
       Trust; or

                d.   arise as a result of any failure by us to provide the
       services and furnish the materials under the terms of this Agreement
       (including a failure, whether unintentional or in good faith or
       otherwise, to comply with the qualification


                                       10
<PAGE>

       representation specified above in Section 2(b)(7) and the diversification
       requirements specified above in Section 2(b)(8); or

                e.   arise out of or result from any material breach of any
       representation and/or warranty made by the Underwriter in this Agreement
       or arise out of or result from any other material breach of this
       Agreement by the Underwriter; as limited by and in accordance with the
       provisions of Sections 7(b)(2) and 7(b)(3) hereof.

           2.   The Underwriter shall not be liable under this indemnification
provision with respect to any Losses to which an Indemnified Party would
otherwise be subject by reason of such Indemnified Party's willful misfeasance,
bad faith, or gross negligence in the performance of such Indemnified Party's
duties or by reason of such Indemnified Party's reckless disregard of
obligations and duties under this Agreement or to you or the Accounts, whichever
is applicable.

           3.   The Underwriter shall not be liable under this indemnification
provision with respect to any claim made against an Indemnified Party unless
such Indemnified Party shall have notified the Underwriter in writing within a
reasonable time after the summons or other first legal process giving
information of the nature of the claim shall have been served upon such
Indemnified Party (or after such Indemnified Party shall have received notice of
such service on any designated agent), but failure to notify the Underwriter of
any such claim shall not relieve the Underwriter from any liability which it may
have to the Indemnified Party against whom such action is brought otherwise than
on account of this indemnification provision. In case any such action is brought
against the Indemnified Parties, the Underwriter will be entitled to
participate, at its own expense, in the defense thereof. Unless the Indemnified
Party releases the Underwriter from any further obligations under this Section
7(b), the Underwriter also shall be entitled to assume the defense thereof, with
counsel satisfactory to the party named in the action. After notice from the
Underwriter to such party of the Underwriter's election to assume the defense
thereof, the Indemnified Party shall bear the expenses of any additional counsel
retained by it, and the Underwriter will not be liable to such party under this
Agreement for any legal or other expenses subsequently incurred by such party
independently in connection with the defense thereof other than reasonable costs
of investigation.

           4.   You agree promptly to notify the Underwriter of the commencement
of any litigation or proceedings against you or the Indemnified Parties in
connection with the issuance or sale of the Contracts or the operation of each
Account.


                                       11
<PAGE>

     (c)   INDEMNIFICATION BY THE TRUST

           1.   The Trust agrees to indemnify and hold harmless you, and each of
your directors and officers and each person, if any, who controls you within the
meaning of Section 15 of the 1933 Act (collectively, the "Indemnified Parties"
for purposes of this Section 7(c)) against any and all losses, claims, damages,
liabilities (including amounts paid in settlement with the written consent of
the Trust, which consent shall not be unreasonably withheld) or litigation
(including legal and other expenses) to which the Indemnified Parties may become
subject under any statute, at common law or otherwise, insofar as such losses,
claims, damages, liabilities or expenses (or actions in respect thereof) or
settlements result from the gross negligence, bad faith or willful misconduct of
the Board or any member thereof, are related to the operations of the Trust, and
arise out of or result from any material breach of any representation and/or
warranty made by the Trust in this Agreement or arise out of or result from any
other material breach of this Agreement by the Trust; as limited by and in
accordance with the provisions of Sections 7(c)(2) and 7(c)(3) hereof. It is
understood and expressly stipulated that neither the holders of shares of the
Trust nor any Trustee, officer, agent or employee of the Trust shall be
personally liable hereunder, nor shall any resort be had to other private
property for the satisfaction of any claim or obligation hereunder, but the
Trust only shall be liable.

           2.   The Trust shall not be liable under this indemnification
provision with respect to any losses, claims, damages, liabilities or litigation
incurred or assessed against any Indemnified Party as such may arise from such
Indemnified Party's willful misfeasance, bad faith, or gross negligence in the
performance of such Indemnified Party's duties or by reason of such Indemnified
Party's reckless disregard of obligations and duties under this Agreement or to
you, the Trust, the Underwriter or each Account, whichever is applicable.

           3.   The Trust shall not be liable under this indemnification
provision with respect to any claim made against an Indemnified Party unless
such Indemnified Party shall have notified the Trust in writing within a
reasonable time after the summons or other first legal process giving
information of the nature of the claims shall have been served upon such
Indemnified Party (or after such Indemnified Party shall have received notice of
such service on any designated agent), but failure to notify the Trust of any
such claim shall not relieve the Trust from any liability which it may have to
the Indemnified Party against whom such action is brought otherwise than on
account of this indemnification provision. In case any such action is brought
against the Indemnified Parties, the Trust will be entitled to participate, at
its own expense, in the defense thereof. Unless the Indemnified Party releases
the Trust from any further obligations under this Section 7(c), the Trust also
shall be entitled to assume the defense thereof, with counsel satisfactory to
the party named in the action. After notice from the Trust to such party of the
Trust's election to assume the defense thereof, the Indemnified Party shall bear
the fees and expenses of any additional counsel retained by it, and the Trust
will not be liable to such party under this Agreement for any legal or other
expenses subsequently incurred by such party independently in connection with
the defense thereof other than reasonable costs of investigation.


                                       12
<PAGE>

           4.   You agree promptly to notify the Trust of the commencement of
any litigation or proceedings against you or the Indemnified Parties in
connection with this Agreement, the issuance or sale of the Contracts, with
respect to the operation of the Account, or the sale or acquisition of shares of
the Trust.

8.   NOTICES

Any notice shall be sufficiently given when sent by registered or certified mail
to the other party at the address of such party set forth in Schedule G below or
at such other address as such party may from time to time specify in writing to
the other party.

9.   TERMINATION

     (a)   This Agreement may be terminated by any party in its entirety or with
respect to one, some or all Portfolios for any reason by sixty (60) days advance
written notice delivered to the other parties, and shall terminate immediately
in the event of its assignment, as that term is used in the 1940 Act.

     (b)   This Agreement may be terminated immediately by us upon written
notice to you if:

           1.   you notify the Trust or the Underwriter that the exemption from
     registration under Section 3(c) of the 1940 Act no longer applies, or
     might not apply in the future, to the unregistered Accounts, or that the
     exemption from registration under Section 4(2) or Regulation D promulgated
     under the 1933 Act no longer applies or might not apply in the future, to
     interests under the unregistered Contracts; or

           2.   either one or both of the Trust or the Underwriter respectively,
     shall determine, in their sole judgment exercised in good faith, that you
     have suffered a material adverse change in your business, operations,
     financial condition or prospects since the date of this Agreement or are
     the subject of material adverse publicity; or

           3.   you give us the written notice specified above in Section 3(c)
     and at the same time you give us such notice there was no notice of
     termination outstanding under any other provision of this Agreement;
     provided, however, that any termination under this Section 9(b)(3) shall
     be effective forty-five (45) days after the notice specified in Section
     3(c) was given; or

           4.   upon your assignment of this Agreement without our prior written
     approval.

     (c)   If this Agreement is terminated for any reason, except as required by
the Shared Funding Order or pursuant to Section 9(b)(1), above, we shall, at
your option, continue to make available additional shares of any Portfolio and
redeem shares of any Portfolio pursuant to all of the terms and conditions of
this Agreement for all Contracts in effect on the effective date of


                                       13
<PAGE>

termination of this Agreement. If this Agreement is terminated as required by
the Shared Funding Order, its provisions shall govern.

     (d)   The provisions of Sections 2 (Representations and Warranties) and 7
(Indemnification) shall survive the termination of this Agreement. All other
applicable provisions of this Agreement shall survive the termination of this
Agreement, as long as shares of the Trust are held on behalf of Contract owners
in accordance with Section 9(c), except that we shall have no further obligation
to sell Trust shares with respect to Contracts issued after termination.

     (e)   You shall not redeem Trust shares attributable to the Contracts (as
opposed to Trust shares attributable to your assets held in the Account) except:
(i) as necessary to implement Contract owner initiated or approved transactions;
(ii) as required by state and/or federal laws or regulations or judicial or
other legal precedent of general application (hereinafter referred to as a
"Legally Required Redemption"); or (iii) as permitted by an order of the SEC
pursuant to Section 26(b) of the 1940 Act. Upon request, you shall promptly
furnish to us the opinion of your counsel (which counsel shall be reasonably
satisfactory to us) to the effect that any redemption pursuant to clause (ii)
above is a Legally Required Redemption. Furthermore, except in cases where
permitted under the terms of the Contracts, you shall not prevent Contract
owners from allocating payments to a Portfolio that was otherwise available
under the Contracts without first giving us ninety (90) days notice of your
intention to do so.

10.  MISCELLANEOUS

     (a)   The captions in this Agreement are included for convenience of
reference only and in no way define or delineate any of the provisions of this
Agreement or otherwise affect their construction or effect.

     (b)   This Agreement may be executed simultaneously in two or more
counterparts, all of which taken together shall constitute one and the same
instrument.

     (c)   If any provision of this Agreement shall be held or made invalid by
a court decision, statute, rule or otherwise, the remainder of the Agreement
shall not be affected thereby.

     (d)   This Agreement shall be construed and its provisions interpreted
under and in accordance with the laws of the State of California. It shall also
be subject to the provisions of the federal securities laws and the rules and
regulations thereunder, to any orders of the SEC on behalf of the Trust granting
it exemptive relief, and to the conditions of such orders. We shall promptly
forward copies of any such orders to you.

     (e)   The parties to this Agreement acknowledge and agree that all
liabilities of the Trust arising, directly or indirectly, under this Agreement,
of any and every nature whatsoever, shall be satisfied solely out of the assets
of the Trust and that no Trustee, officer, agent or holder of shares of
beneficial interest of the Trust shall be personally liable for any such
liabilities.


                                       14
<PAGE>

     (f)   Each party to this Agreement shall cooperate with each other party
and all appropriate governmental authorities (including without limitation the
SEC, the NASD, and state insurance regulators) and shall permit such authorities
reasonable access to its books and records in connection with any investigation
or inquiry relating to this Agreement or the transactions contemplated hereby.

     (g)   Each party to this Agreement shall treat as confidential all
information reasonably identified as confidential in writing by any other party
to this Agreement, and, except as permitted by this Agreement or as required by
legal process or regulatory authorities, shall not disclose, disseminate, or use
such names and addresses and other confidential information until such time as
they may come into the public domain, without the express written consent of the
affected party. Without limiting the foregoing, no party to this Agreement shall
disclose any information that such party has been advised is proprietary, except
such information that such party is required to disclose by any appropriate
governmental authority (including, without limitation, the SEC, the NASD, and
state securities and insurance regulators).

     (h)   The rights, remedies and obligations contained in this Agreement are
cumulative and are in addition to any and all rights, remedies and obligations,
at law or in equity, which the parties to this Agreement are entitled to under
state and federal laws.

     (i)   The parties to this Agreement acknowledge and agree that this
Agreement shall not be exclusive in any respect, except as provided above in
Section 3(c).

     (j)   Neither this Agreement nor any rights or obligations created by it
may be assigned by any party without the prior written approval of the other
parties.

     (k)   No provisions of this Agreement may be amended or modified in any
manner except by a written agreement properly authorized and executed by both
parties.


                                       15
<PAGE>

     IN WITNESS WHEREOF, each of the parties have caused their duly authorized
officers to execute this Agreement.


     The Company:
                    -------------------------------------------------------


                         By:
                            ----------------------------------------------------
                         Name:
                              --------------------------------------------------
                         Title:
                               -------------------------------------------------


     The Trust:          FRANKLIN TEMPLETON VARIABLE INSURANCE PRODUCTS TRUST



                         By:
                            ------------------------------------------------
                         Name:  Karen L. Skidmore
                         Title: Assistant Vice President, Assistant Secretary


     The Underwriter:    FRANKLIN TEMPLETON DISTRIBUTORS, INC.


                         By:
                            ------------------------------------------------
                         Name:  [           ]
                         Title: [           ]


                                       16
<PAGE>

                                   SCHEDULE A

                                   THE COMPANY



[name]
[address]

[state of incorporation]


[name]
[address]

[state of incorporation]


                                       17
<PAGE>

                                   SCHEDULE B

                             ACCOUNTS OF THE COMPANY



1.   Name:                           [name]
     Date Established:               [date]
     SEC Registration Number:        811-____

2.   Name:                           [name]
     Date Established:               [date]
     SEC Registration Number:        811-____


  ...


                                       18
<PAGE>

                                   SCHEDULE C

  AVAILABLE PORTFOLIOS AND CLASSES OF SHARES OF THE TRUST; INVESTMENT ADVISERS



FRANKLIN TEMPLETON VARIABLE INSURANCE PRODUCTS TRUST         INVESTMENT ADVISER


                                       19

<PAGE>

                                   SCHEDULE D

                            CONTRACTS OF THE COMPANY


- --------------------------------------------------------------------------------
                           CONTRACT 1        CONTRACT 2        CONTRACT 3
- --------------------------------------------------------------------------------
CONTRACT/PRODUCT
NAME


- --------------------------------------------------------------------------------
REGISTERED (Y/N)



- --------------------------------------------------------------------------------
SEC REGISTRATION
NUMBER


- --------------------------------------------------------------------------------
REPRESENTATIVE FORM
NUMBERS


- --------------------------------------------------------------------------------
SEPARATE ACCOUNT
NAME/DATE
ESTABLISHED

- --------------------------------------------------------------------------------
SEC REGISTRATION
NUMBER


- --------------------------------------------------------------------------------
PORTFOLIOS AND
CLASSES - ADVISER





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


                                       20
<PAGE>

                                SCHEDULE D CONT.

                            CONTRACTS OF THE COMPANY


- --------------------------------------------------------------------------------
                           CONTRACT 4        CONTRACT 5        CONTRACT 6
- --------------------------------------------------------------------------------
CONTRACT/PRODUCT
NAME


- --------------------------------------------------------------------------------
REGISTERED (Y/N)



- --------------------------------------------------------------------------------
SEC REGISTRATION
NUMBER


- --------------------------------------------------------------------------------
REPRESENTATIVE FORM
NUMBERS


- --------------------------------------------------------------------------------
SEPARATE ACCOUNT
NAME/DATE
ESTABLISHED

- --------------------------------------------------------------------------------
SEC REGISTRATION
NUMBER


- --------------------------------------------------------------------------------
PORTFOLIOS AND
CLASSES - ADVISER





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


                                       21
<PAGE>

                                   SCHEDULE E

                 OTHER PORTFOLIOS AVAILABLE UNDER THE CONTRACTS



[names of other portfolios]


                                       22
<PAGE>

                                   SCHEDULE F

[REDACTED]


                                       23
<PAGE>

                                   SCHEDULE G

                              ADDRESSES FOR NOTICES



     To the Company:        [   ] Insurance Company
                            [address]
                            [address]
                                   Attention:  [name, title]



     To the Trust:          Franklin Templeton Variable Insurance Products Trust
                            777 Mariners Island Boulevard
                            San Mateo, California 94404
                                   Attention: Karen L. Skidmore
                                              [title]



     To the Underwriter:    Franklin Templeton Distributors, Inc.
                            777 Mariners Island Boulevard
                            San Mateo, California  94404
                                   Attention: [name, title]


                                       24
<PAGE>

                                   SCHEDULE H

                              SHARED FUNDING ORDER


                                       25

<PAGE>

                                POWER OF ATTORNEY

We, the undersigned, hereby severally constitute and appoint Richard M. Reilly,
J. Kendall Huber, Joseph W. MacDougall, Jr., and Sheila B. St. Hilaire, and each
of them singly, our true and lawful attorneys, with full power to them and each
of them, to sign for us, and in our names and in any and all capacities, any and
all Registration Statements and all amendments thereto, including post-effective
amendments, with respect to the Separate Accounts supporting variable life and
variable annuity contracts issued by First Allmerica Financial Life Insurance
Company, and to file the same with all exhibits thereto, and other documents in
connection therewith, with the Securities and Exchange Commission, and with any
other regulatory agency or state authority that may so require, granting unto
said attorneys and each of them, acting alone, full power and authority to do
and perform each and every act and thing requisite or necessary to be done in
the premises, as fully to all intents and purposes as he or she might or could
do in person, hereby ratifying and confirming all that said attorneys or any of
them may lawfully do or cause to be done by virtue hereof. Witness our hands on
the date set forth below.

<TABLE>
<CAPTION>

SIGNATURE                                  TITLE                                                            DATE
- ---------                                  -----                                                            ----

<S>                                        <C>                                                           <C>
/s/ John F. O'Brien                        Director, President and Chief Executive                        4/2/2000
- -------------------------------------      Officer                                                        --------
John F. O'Brien

/s/ Bruce C. Anderson                      Director and Vice President                                    4/2/2000
- -------------------------------------                                                                     --------
Bruce C. Anderson

/s/ Mark R. Colborn                        Director and Vice President                                    4/2/2000
- -------------------------------------                                                                     --------
Mark R. Colborn

/s/ John P. Kavanaugh                      Director, Vice President and                                   4/2/2000
- -------------------------------------      Chief Investment Officer                                       --------
John P. Kavanaugh

/s/ J. Kendall Huber                       Director, Vice President and                                   4/2/2000
- -------------------------------------      General Counsel                                                --------
J. Kendall Huber

/s/ J. Barry May                           Director                                                       4/2/2000
- -------------------------------------                                                                     --------
J. Barry May

/s/ James R. McAuliffe                     Director                                                       4/2/2000
- -------------------------------------                                                                     --------
James R. McAuliffe

/s/ Edward J. Parry, III                   Director, Vice President, and Chief Financial                  4/2/2000
- -------------------------------------      Officer                                                        --------
Edward J. Parry, III

/s/ Richard M. Reilly                      Director and Vice President                                    4/2/2000
- -------------------------------------                                                                     --------
Richard M. Reilly

/s/ Robert P. Restrepo, Jr.                Director and Vice President                                    4/2/2000
- -------------------------------------                                                                     --------
Robert P. Restrepo, Jr.

/s/ Eric A. Simonsen                       Director and Vice President                                    4/2/2000
- -------------------------------------                                                                     --------
Eric A. Simonsen
</TABLE>

<PAGE>

                                            April 10, 2000

First Allmerica Financial Life Insurance Company
440 Lincoln Street
Worcester MA 01653

RE:     GROUP VEL ACCOUNT OF FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY
        FILE NO.'S:  333-06383 AND 811-7663

Gentlemen:

In my capacity as Assistant Vice President and Counsel of First Allmerica
Financial Life Insurance Company (the "Company"), I have participated in the
preparation of this Post-Effective Amendment to the Registration Statement for
the Group VEL Account on Form S-6 under the Securities Act of 1933 with respect
to the Company's group flexible premium variable life insurance policies.

I am of the following opinion:

1.   The Group VEL Account is a separate account of the Company validly existing
     pursuant to the Massachusetts Insurance Code and the regulations issued
     thereunder.

2.   The assets held in the Group VEL Account equal to the reserves and other
     Policy liabilities of the Policies which are supported by the Group VEL
     Account are not chargeable with liabilities arising out of any other
     business the Company may conduct.

3.   The group flexible premium variable life insurance policies, when issued in
     accordance with the Prospectuses contained in the Post-Effective Amendment
     to the Registration Statement and upon compliance with applicable local
     law, will be legal and binding obligations of the Company in accordance
     with their terms and when sold will be legally issued, fully paid and
     non-assessable.

In arriving at the foregoing opinion, I have made such examination of law and
examined such records and other documents as in my judgment are necessary or
appropriate.

I hereby consent to the filing of this opinion as an exhibit to this
Post-Effective Amendment to the Registration Statement of the Group VEL Account
on Form S-6 filed under the Securities Act of 1933.

                                            Very truly yours,

                                            /s/ Sheila B. St. Hilaire

                                            Sheila B. St. Hilaire
                                            Assistant Vice President and Counsel

<PAGE>

                                            April 10, 2000

First Allmerica Financial Life Insurance Company
440 Lincoln Street
Worcester, MA 01653

RE:     GROUP VEL ACCOUNT OF FIRST ALLMERICA FINANCIAL LIFE INSURANCE COMPANY
        FILE NO.'S:  333-06383 AND 811-7663

Gentlemen:

This opinion is furnished in connection with the filing by First Allmerica
Financial Life Insurance Company of the Post-Effective Amendment to the
Registration Statement on Form S-6 of its group premium variable life insurance
policies ("Policies") allocated to the Group VEL Account under the Securities
Act of 1933. The Prospectuses included in this Post-Effective Amendment to the
Registration Statement describe the Policies. I am familiar with and have
provided actuarial advice concerning the preparation of the Post-Effective
Amendment to the Registration Statement, including exhibits.

In my professional opinion, the illustrations of death benefits and cash values
included in Appendix C of the Prospectuses, based on the assumptions stated in
the illustrations, are consistent with the provisions of the Policy. The rate
structure of the Policies has not been designed so as to make the relationship
between premiums and benefits, as shown in the illustrations, appear more
favorable to a prospective purchaser of a Policy for a person age 30 or a person
age 45 than to prospective purchasers of Policies for people at other ages or
underwriting classes.

I am also of the opinion that the aggregate fees and charges under the Policy
are reasonable in relation to the services rendered, the expenses expected to be
incurred, and the risks assumed by the Company

I hereby consent to the use of this opinion as an exhibit to the Post-Effective
Amendment of the Registration Statement.

                                            Sincerely,

                                            /s/ Kevin G. Finneran

                                            Kevin G. Finneran, ASA, MAAA
                                            Assistant Vice President and Actuary

<PAGE>

                       CONSENT OF INDEPENDENT ACCOUNTANTS

We hereby consent to the use in the Prospectus constituting part of this
Post-Effective Amendment No. 9 to the Registration Statement of the Group VEL
Account of First Allmerica Financial Life Insurance Company on Form S-6 of our
report dated February 1, 2000, relating to the financial statements of First
Allmerica Financial Life Insurance Company, and our report dated April 3, 2000,
relating to the financial statements of the Group VEL Account of First Allmerica
Financial Life Insurance Company, both of which appear in such Prospectus. We
also consent to the reference to us under the heading "Independent Accountants"
in such Prospectus.

/s/ PRICEWATERHOUSECOOPERS LLP

PricewaterhouseCoopers LLP
Boston, Massachusetts
April 24, 2000


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