AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON JUNE 5, 2002

REGISTRATION NO. 333-87056


SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

AMENDMENT NO. 2
TO
FORM S-1

REGISTRATION STATEMENT
UNDER
THE SECURITIES ACT OF 1933

SAFETY INSURANCE GROUP, INC.

(Exact name of Registrant as specified in its charter)

           DELAWARE                              6331                         13-4181699
 (State or other jurisdiction             (Primary Standard                (I.R.S. Employer
              of                Industrial Classification Code Number)   Identification No.)
incorporation or organization)

20 CUSTOM HOUSE STREET
BOSTON, MA 02110
(617) 951-0600
(Address, including zip code, and telephone number,
including area code, of Registrant's principal executive offices)

WILLIAM J. BEGLEY, JR.
CHIEF FINANCIAL OFFICER AND SECRETARY
SAFETY INSURANCE GROUP, INC.
20 CUSTOM HOUSE STREET
BOSTON, MA 02110
(617) 951-0600

(Name, address, including zip code, and telephone number,
including area code, of agent for service)

COPIES TO:

          Robert S. Rachofsky                                     Jeff S. Liebmann
LeBoeuf, Lamb, Greene & MacRae, L.L.P.                          Jonathan L. Freedman
         125 West 55th Street                                   Dewey Ballantine LLP
        New York, NY 10019-5389                              1301 Avenue of the Americas
                                                               New York, NY 10019-6092


Approximate date of commencement of the proposed sale of the securities to the public: As soon as practicable after the Registration Statement becomes effective.

If any of the securities being registered on this form are to be offered on a delayed or continuous basis pursuant to Rule 415 under the Securities Act of 1933, check the following box. / /

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

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

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

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

CALCULATION OF REGISTRATION FEE

                                                               PROPOSED MAXIMUM     PROPOSED MAXIMUM
        TITLE OF EACH CLASS OF                AMOUNT TO         OFFERING PRICE          AGGREGATE            AMOUNT OF
      SECURITIES TO BE REGISTERED         BE REGISTERED(1)       PER SHARE(2)       OFFERING PRICE(2)   REGISTRATION FEE(3)
Common Stock, $0.01 par value per
 share.................................       5,750,000             $18.00            $103,500,000            $9,522

(1) Includes 750,000 shares of Common Stock that may be sold pursuant to the Underwriters' over-allotment option.

(2) Estimated solely for the purpose of calculating the registration fee.

(3) The Registrant has previously paid $9,200 of the registration fee.


THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF THE SECURITIES ACT OF 1933 OR UNTIL THE REGISTRATION STATEMENT SHALL BECOME EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(A), MAY DETERMINE.




The information in this prospectus is not complete and may be changed. We may not sell these securities until the registration statement filed with the Securities and Exchange Commission is effective. This prospectus is not an offer to sell these securities and it is not soliciting an offer to buy these securities in any state where the offer or sale is not permitted.


SUBJECT TO COMPLETION, DATED JUNE 5, 2002

5,000,000 Shares

[LOGO]

Safety Insurance Group, Inc.

Common Stock


Prior to this offering, there has been no public market for our common stock. The initial public offering price of the common stock is expected to be between $16 and $18 per share. We have applied to list our common stock on The Nasdaq Stock Market's National Market under the symbol "SAFT."

We have offered to sell to Fairholme Partners, L.P., which is one of our current stockholders, 350,000 shares of our common stock, and Fairholme Partners, L.P., has indicated its interest in purchasing those shares in a non-underwritten transaction. This purchase would be consummated simultaneously with the consummation of this offering at the initial public offering price of $ per share. We refer to this purchase in this prospectus as the Direct Sale.

The underwriters have an option to purchase a maximum of 750,000 additional shares to cover over-allotments of shares.

Investing in our common stock involves risks. See "Risk Factors" on page .

                                                                             Underwriting         Proceeds to
                                                           Price to          Discounts and          Safety
                                                            Public            Commissions       Insurance Group
                                                       -----------------   -----------------   -----------------
Per Share............................................          $                   $                   $
Total................................................  $                   $                   $

Delivery of the shares of common stock will be made on or about , 2002.

Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securities or determined if this prospectus is truthful or complete. Any representation to the contrary is a criminal offense.

Credit Suisse First Boston                             Jefferies & Company, Inc.

               The date of this prospectus is             , 2002.

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

TABLE OF CONTENTS

                                      PAGE
                                      ----
SUMMARY.............................    1
THE OFFERING........................    5
SUMMARY HISTORICAL FINANCIAL DATA...    6
SUMMARY UNAUDITED PRO FORMA
  FINANCIAL DATA....................    9
RISK FACTORS........................   12
THE ACQUISITION.....................   19
THE PREFERRED SHARE EXCHANGE........   21
THE DIRECT SALE.....................   21
CAUTIONARY STATEMENT CONCERNING
  FORWARD LOOKING STATEMENTS........   21
USE OF PROCEEDS.....................   22
DIVIDEND POLICY.....................   23
CAPITALIZATION......................   24
DILUTION............................   25
SELECTED HISTORICAL FINANCIAL DATA..   26
UNAUDITED PRO FORMA FINANCIAL
  DATA..............................   29
MANAGEMENT'S DISCUSSION AND ANALYSIS
  OF FINANCIAL CONDITION AND RESULTS
  OF OPERATIONS.....................   36

                                      PAGE
                                      ----

BUSINESS............................   52

MANAGEMENT..........................   77

OWNERSHIP OF COMMON STOCK...........   86

CERTAIN RELATIONSHIPS AND RELATED
  TRANSACTIONS......................   89

COMMON STOCK ELIGIBLE FOR FUTURE
  SALE..............................   92

DESCRIPTION OF CAPITAL STOCK........   94

FEDERAL INCOME AND ESTATE TAX
  CONSIDERATIONS FOR NON-U.S.
  HOLDERS OF COMMON STOCK...........   97

UNDERWRITING........................  100

NOTICE TO CANADIAN RESIDENTS........  103

VALIDITY OF COMMON STOCK............  104

EXPERTS.............................  104

WHERE YOU CAN FIND MORE
  INFORMATION.......................  104


YOU SHOULD RELY ONLY ON THE INFORMATION CONTAINED IN THIS DOCUMENT OR TO WHICH WE HAVE REFERRED YOU. WE HAVE NOT AUTHORIZED ANYONE TO PROVIDE YOU WITH INFORMATION THAT IS DIFFERENT. THIS DOCUMENT MAY ONLY BE USED WHERE IT IS LEGAL TO SELL THESE SECURITIES. THE INFORMATION IN THIS DOCUMENT MAY ONLY BE ACCURATE ON THE DATE OF THIS DOCUMENT.

DEALER PROSPECTUS DELIVERY OBLIGATION

UNTIL , 2002 (25 DAYS AFTER THE COMMENCEMENT OF THE OFFERING), ALL DEALERS THAT EFFECT TRANSACTIONS IN THESE SECURITIES, WHETHER OR NOT PARTICIPATING IN THIS OFFERING, MAY BE REQUIRED TO DELIVER A PROSPECTUS. THIS IS IN ADDITION TO THE DEALER'S OBLIGATION TO DELIVER A PROSPECTUS WHEN ACTING AS AN UNDERWRITER AND WITH RESPECT TO UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.


SUMMARY

THIS SUMMARY HIGHLIGHTS INFORMATION ABOUT SAFETY INSURANCE GROUP, INC. AND THE OFFERING. IN THIS PROSPECTUS, "SAFETY GROUP" REFERS TO SAFETY INSURANCE GROUP, INC. AND "SAFETY," "OUR COMPANY," "WE" AND "OUR" REFER TO SAFETY INSURANCE GROUP, INC. AND ITS CONSOLIDATED SUBSIDIARIES. BECAUSE THIS IS A SUMMARY, IT MAY NOT CONTAIN ALL THE INFORMATION YOU SHOULD CONSIDER BEFORE INVESTING IN OUR COMMON STOCK. YOU SHOULD CAREFULLY READ THIS ENTIRE PROSPECTUS.

SAFETY INSURANCE GROUP, INC.

OUR BUSINESS

We are a leading provider of private passenger automobile insurance in Massachusetts. In addition to private passenger automobile insurance (which represented 83.1% of our direct written premiums in 2001), we offer a portfolio of property and casualty insurance products, including commercial automobile (9.0% of 2001 direct written premiums), homeowners (6.8% of 2001 direct written premiums), dwelling fire, umbrella and business owner policies. Operating exclusively in Massachusetts through our insurance company subsidiaries, Safety Insurance Company, or Safety Insurance, and Safety Indemnity Insurance Company, we have established strong relationships with approximately 500 independent insurance agents in approximately 600 locations throughout Massachusetts. We have used these relationships and our extensive knowledge of the Massachusetts market to become the third largest private passenger insurance carrier in Massachusetts, capturing approximately a 10.4% share of the Massachusetts private passenger automobile insurance market in 2001, according to statistics compiled by Commonwealth Automobile Reinsurers, or CAR, a state-established body which runs the residual market reinsurance programs for private passenger automobile insurance in Massachusetts. These statistics total, for each vehicle insured, the number of months during the year insurance for that vehicle is in effect, to arrive at an aggregate number of car-months for each insurer; this aggregate number, divided by 12, equals the insurer's number of car-years, a measure we refer to in this prospectus as automobile exposures.

We have been profitable in every year since our founding in 1979, notwithstanding changing market conditions during that time. Since 1997, we have increased our direct written premiums by 73%, from $272.5 million to $471.9 million in 2001. We have achieved this growth by increasing our share of the Massachusetts private passenger automobile insurance market from 7.6% to 10.4% over the same time period and by expanding our product offerings. We have maintained our profitability during this period in part by managing our cost structure through, for example, the use of technology. Over the same period, our insurance subsidiaries have maintained an "A" rating from A.M. Best Company. Although private passenger automobile insurance remains our primary product, its overall share of our direct written premiums has declined from 88.1% in 1999 to 83.1% in 2001 while overall private passenger auto premiums increased from $307.6 million to $392.3 million over the same period. The primary reason for the decline in the overall share of our direct written premiums from private passenger automobile insurance has been an increase in direct written premiums from other products or the introduction of new products. For example, over the same period, commercial automobile insurance has increased from 7.2% to 9.0% of our direct written premiums, and homeowners insurance has increased from 4.4% to 6.8% of our direct written premiums.

OUR COMPETITIVE STRENGTHS

WE HAVE STRONG RELATIONSHIPS WITH INDEPENDENT AGENTS. In 2000, independent agents accounted for approximately 77% of the Massachusetts private passenger automobile insurance market measured by direct written premiums as compared to only about 33% nationwide, according to A.M. Best. For that reason, our strategy is centered around, and we sell exclusively through, a network of approximately

1

500 independent agents in approximately 600 locations throughout Massachusetts. In order to support our independent agents and enhance our relationships with them we:

- Provide our agents with a portfolio of property and casualty insurance products at competitive prices to help our agents address effectively the insurance needs of their clients;

- Provide our agents with a variety of technological resources which enable us to deliver superior service and support to them; and

- Offer our agents competitive commission schedules and profit sharing programs.

Through these measures, we strive to become the preferred provider of the independent agents in our agency network and capture a growing share of the total insurance business written by these agents. We must compete with other insurance carriers for the business of independent agents. Some of our competitors offer a larger variety of products, lower prices for insurance coverage or higher commissions. Nonetheless, we believe our mix of products, pricing, support and commissions allows us to compete effectively for agents' business in the current market environment.

WE HAVE AN UNINTERRUPTED RECORD OF PROFITABLE OPERATIONS. In every year since our inception in 1979, we have been profitable and increased our direct written premiums from the prior year. We have achieved profitable growth over the past five years by:

- Increasing the number of private passenger automobile exposures we underwrite from 287,000 in 1997 to 427,000 in 2001 and the average premium we receive per automobile exposure from $748 to $918;

- Maintaining an adjusted statutory combined ratio that is consistently below industry averages, as shown below;

- Taking advantage of the institutional knowledge our management has amassed during our long operating history in the unique Massachusetts market;

- Introducing new lines of insurance products, such as homeowners, which unlike personal auto do not have state-established maximum premium rates;

- Investing in technology, to simplify internal processes and enhance our relationships with our agents;

- Taking a conservative approach to reserving for losses. As a result of our focus on core business lines since our founding in 1979, we believe we have no exposure to asbestos or environmental liabilities; and

- Maintaining a high-quality investment portfolio.

The following table shows, on a statutory accounting basis, our loss ratio, expense ratio and combined ratio as compared to the average for all property and casualty insurers nationwide. The combined ratio indicates the profitability of an insurer's underwriting. Although a combined ratio of

2

greater than 100% indicates unprofitable underwriting, the insurer may be profitable after including investment and fee income.

                                                                                                                THREE
                                                                                                               MONTHS
                                                                     YEAR ENDED DECEMBER 31,                    ENDED
                                                       ----------------------------------------------------   MARCH 31,
RATIOS(1)                                                1997       1998       1999       2000       2001       2002
---------                                              --------   --------   --------   --------   --------   ---------
Safety
  Loss ratio(2)...............................           74.0%      75.3%      74.9%      72.3%       78.8%      74.7%
  Expense ratio...............................           30.6       29.9       29.0       28.2        26.1       23.9
                                                        -----      -----      -----      -----     -------     ------
  Combined ratio..............................          104.6%     105.2%     103.9%     100.5%      104.9%      98.6%
Property and casualty industry(3)
  Loss ratio..................................           73.0%      76.5%      78.8%      81.4%           (4)        (5)
  Expense ratio...............................           28.8       29.5       29.3       28.9            (4)        (5)
                                                        -----      -----      -----      -----     -------     ------
  Combined ratio..............................          101.8%     106.0%     108.1%     110.3%      115.8%(4)        (5)


(1) The loss ratio is the ratio of losses and loss adjustment expenses to net earned premiums. The expense ratio, when calculated on a statutory accounting basis, is the ratio of underwriting expenses to net written premiums. The combined ratio is the sum of the loss ratio and the expense ratio.

(2) Our loss ratios and expense ratios for the years 1997 through 2000 have been restated from amounts previously reported in our filings with state regulators to conform to a change in how we began to present our residual automobile market participation for statutory accounting purposes effective as of January 1, 2001. See footnote 1 to the table in "Management's Discussion and Analysis of Financial Condition and Results of Operations--General--Insurance Ratios." Our expense ratios include certain compensation and interest costs charged to our insurance subsidiaries under our prior majority owner, which are also described in that footnote. If these costs were excluded from our expense ratios, our adjusted expense and combined ratios, respectively, would have been 25.8% and 99.8% for 1997, 25.6% and 100.9% for 1998, 25.4% and 100.3% for 1999, 25.2% and 97.5% for 2000 and 24.8% and 103.6% for 2001. See "Summary Historical Financial Data" for a presentation of our ratios as originally reported.

(3) Source: A.M. Best, AGGREGATES & AVERAGES, 2001 Edition. For property and casualty industry data, the expense ratios include dividends to policyholders.

(4) Source: A.M. Best April 8, 2002 Statistical Study. Separate 2001 loss ratio and expense ratio are not yet available.

(5) Property and casualty industry ratios for the three months ended March 31, 2002 are not yet available.

WE ARE A TECHNOLOGICAL LEADER. We have dedicated significant human and financial resources to the development of information systems. Our technology efforts have benefited us in two distinct ways. First, we continue to develop technology that empowers our independent agent customers to make it easier for them to transact business with their clients and with Safety. In our largest business line, private passenger auto insurance, our agents now submit approximately 90% of all applications for new policies or endorsements for existing policies to us electronically through our proprietary information portal, the Agents Virtual Community. Second, our investment in technology has allowed us to re-engineer internal back office processes to provide more efficient service at lower cost. Our adjusted statutory expense ratios have been below the average industry statutory expense ratio in each of the last five years, as shown above. Our systems have also improved our overall productivity, as evidenced by our direct written premiums per employee increasing to $928,870 in fiscal 2001 from $612,348 in fiscal 1997.

WE HAVE AN EXPERIENCED, COMMITTED AND KNOWLEDGEABLE MANAGEMENT TEAM. Following this offering, our executive management team will own approximately 13% of our common stock on a fully diluted basis. The executive management team, led by our Chief Executive Officer and President David F. Brussard, has an average of over 25 years of industry experience per executive, as well as an average of over 20 years of experience with Safety. The team has demonstrated an ability to operate successfully within the regulated Massachusetts private passenger automobile insurance market.

3

OUR STRATEGY

To achieve our goal of increasing stockholder value, our strategy is to maintain and develop strong relationships with independent agents by providing our agents with a full package of insurance products and information technology services. We believe this strategy will allow us to:

- Further penetrate the Massachusetts private passenger automobile insurance market;

- Continue to selectively cross-sell homeowners, dwelling fire, personal umbrella and business owner policies in order to capture a larger share of selected Massachusetts property and casualty insurance business written by each of our independent agents;

- Continue to expand our technology to enable independent agents to more easily serve their customers and conduct business with Safety, thereby strengthening their relationships with Safety; and

- If opportunities arise, selectively expand our business outside the Massachusetts market into other markets with strong independent agent distribution channels, where we can capitalize on our core strength of serving independent agents.

Our ability to capitalize on our business strengths and implement our strategies entails risks. For example, our exclusive focus on the Massachusetts market means that, unlike most other insurers, we have no operations in other states that could offset unfavorable changes in regulatory, economic, demographic, competitive or other conditions in Massachusetts. Unlike in other states, in Massachusetts the insurance commissioner sets the maximum premium rates that insurers may charge for private passenger auto insurance. In three of the last five years, Massachusetts has mandated a decrease, or no increase, in average rates, and in the two other years, the permitted rate increase has been negligible. Although in the future we may attempt to selectively expand our business outside Massachusetts, we may not have an opportunity to do so successfully. Despite our exclusive focus on Massachusetts, we believe our detailed knowledge of the Massachusetts market allows us to operate effectively within its unique regulatory framework.

RECENT HISTORY AND ACQUISITION

Safety Insurance was founded in 1979 and wrote exclusively auto insurance until 1997. In October 2001, senior management of Safety Insurance, together with certain investors, purchased the holding company for Safety Insurance and its affiliates from the prior owners. This purchase, which we refer to in this prospectus as the Acquisition, was financed with a combination of bank debt and the issuance of senior subordinated notes, redeemable preferred stock and common stock of Safety Group, which was formed in 2001 to make the Acquisition.

Concurrently with this offering, all of our outstanding redeemable preferred shares will convert into shares of our common stock, valued at the initial offering price, an event we refer to in this prospectus as the Preferred Share Exchange. We are offering to sell directly to Fairholme Partners, L.P., one of our existing stockholders, 350,000 shares of our common stock at the initial public offering price, a transaction which we refer to as the Direct Sale. The Direct Sale would be consummated at the same time as this offering. The consummation of the Direct Sale is not a condition to the consummation of this offering. We will use proceeds from this offering and the Direct Sale, together with borrowings under a new bank credit facility, to repay our existing bank loans and thereby reduce our level of debt and to pay accrued dividends on our preferred stock. We believe that this offering, the Direct Sale, our new bank credit facility and the Preferred Share Exchange will improve our financial flexibility and enhance our overall ability to grow our business. See "The Acquisition."


Our principal executive offices are located at 20 Custom House Street, Boston, MA 02110. Our telephone number is (617) 951-0600.

4

THE OFFERING(1)

Common Shares Offered in the Offering........  5,000,000 Shares

Common Shares Offered in the Direct Sale.....  350,000 Shares

Common Shares to be Outstanding after the
  Offering and the Direct Sale(2)............  12,477,647 Shares

NASDAQ Symbol................................  SAFT

Use of Proceeds..............................  We will receive net proceeds from the initial
                                               public offering and the Direct Sale of
                                               approximately $82.5 million, or $94.4 million
                                               if the underwriters exercise in full their
                                               option to purchase additional shares. We
                                               intend to use the proceeds from the offering
                                               and the Direct Sale, together with
                                               approximately $22.4 million in borrowings
                                               under a new bank credit facility, assuming
                                               the underwriters do not exercise their
                                               over-allotment option, to repay an aggregate
                                               of $99.9 million of indebtedness and accrued
                                               interest and pay $1.0 million in accrued
                                               dividends on our outstanding preferred stock,
                                               with any remaining net proceeds to be used
                                               for our general corporate purposes.

Dividend Policy..............................  Our board of directors currently intends to
                                               declare an annual dividend on our common
                                               stock of $      per share. For more
                                               information on dividends, including potential
                                               limitations on our ability to pay them, see
                                               "Dividend Policy."


(1) Prior to completing this offering, we will declare a stock split in the form of a dividend of shares of our common stock to our existing stockholders. This prospectus presents all share and per share data for periods following the Acquisition as if this stock dividend had already occurred.

(2) Includes 1,317,647 shares assumed issued in connection with the Preferred Share Exchange (assuming an initial public offering price of $17.00 per share). Includes 350,000 shares assumed sold in connection with the Direct Sale upon consummation of this offering (assuming an initial public offering price of $17.00 per share). Excludes 369,000 shares that are subject to employee stock options to be granted effective as of the closing of this offering, none of which may be exercised within 60 days after the date of this offering.

5

SUMMARY HISTORICAL FINANCIAL DATA

The following table sets forth our summary historical consolidated financial data as of and for each of the five years ended December 31, 2001 and as of and for the three months ended March 31, 2001 and 2002. Prior to October 16, 2001, Thomas Black Corporation was the parent company of Safety Insurance. In the columns below and throughout this prospectus, we refer to the period before the Acquisition, between January 1 and October 15, 2001, as the predecessor period. In the Acquisition, on October 16, 2001 Safety Group became the parent company of Thomas Black Corporation. We refer to the period after the Acquisition, between October 16 and December 31, 2001, as the successor period.

The summary historical consolidated financial data for the predecessor period January 1, 2001 to October 15, 2001 and the successor period October 16, 2001 to December 31, 2001, and as of December 31, 2001 have been derived from the financial statements of Safety Group and Thomas Black Corporation included in this prospectus which have been audited by PricewaterhouseCoopers LLP, independent accountants. The summary historical consolidated financial data for the years ended December 31, 1999 and 2000 and as of December 31, 2000 have been derived from Thomas Black Corporation's financial statements included in this prospectus which have been audited by PricewaterhouseCoopers LLP. The summary historical consolidated financial data for the years ended December 31, 1997 and 1998 and as of December 31, 1997, 1998 and 1999 have been derived from Thomas Black Corporation's consolidated financial statements not included in this prospectus, which have been audited by PricewaterhouseCoopers LLP. As a result of the Acquisition, financial data for periods prior to the Acquisition may not be comparable with financial data for periods following the Acquisition.

The summary historical consolidated income statement data for the three months ended March 31, 2001 and 2002 and the summary historical consolidated balance sheet data as of March 31, 2002 have been derived from our unaudited interim condensed consolidated financial statements included in this prospectus. The summary historical consolidated balance sheet data as of March 31, 2001 have been derived from our unaudited interim condensed balance sheet data not included in this prospectus.

We have prepared the summary historical consolidated financial data, other than statutory data, in conformity with accounting principles generally accepted in the United States of America, or GAAP. We have derived the statutory data from the annual statements of our insurance subsidiaries filed with insurance regulatory authorities, which were prepared in accordance with statutory accounting practices, which vary in certain respects from GAAP.

The following is a summary and should be read in conjunction with "Selected Historical Financial Data," "Management's Discussion and Analysis of Financial Condition and Results of Operations" and the consolidated financial statements and the accompanying notes included in this prospectus in order to more fully understand our historical consolidated financial data.

6

                                                                            PREDECESSOR    SUCCESSOR     PREDECESSOR   SUCCESSOR
                                                                              PERIOD         PERIOD      -----------   ----------
                                                                            -----------   ------------      THREE MONTHS ENDED
                                   PREDECESSOR YEAR ENDED DECEMBER 31,      JANUARY 1-    OCTOBER 16-           MARCH 31,
                                -----------------------------------------   OCTOBER 15,   DECEMBER 31,   ------------------------
                                  1997       1998       1999       2000       2001(1)       2001(1)         2001          2002
                                --------   --------   --------   --------   -----------   ------------   -----------   ----------
                                                       ($ IN THOUSANDS, EXCEPT PER SHARE DATA AND RATIOS)
INCOME STATEMENT DATA:
Revenues:
  Direct written premiums.....  $272,495   $287,507   $349,206   $427,457    $391,628      $   80,238     $141,765     $  152,649
  Net written premiums........   243,688    259,153    330,961    430,030     382,486          82,980      138,750        151,706
  Net earned premiums.........   242,760    246,507    300,020    381,413     347,098         100,175      107,237        119,041
  Investment income...........    22,349     22,965     23,870     26,889      22,246           5,359        7,110          6,874
  Finance and other service
    income....................     6,222      9,343     10,989     12,656      10,559           2,950        3,256          3,823
  Net realized gain (loss) on
    investments...............     8,551     10,119      8,102     (1,246)       (766)         (4,284)        (642)           (43)
                                --------   --------   --------   --------    --------      ----------     --------     ----------
  Total revenues..............   279,882    288,934    342,981    419,712     379,137         104,200      116,961        129,695

Expenses:
  Losses and loss adjustment
    expenses..................   180,643    188,913    225,241    275,138     276,383          75,559       85,803         90,573
  Underwriting, operating and
    related expenses..........    78,261     76,115     91,357    115,567      89,297          30,212       29,572         33,494
  Transaction expenses(2).....        --         --         --        406       5,605           3,874           --            439
  Interest expense............     2,040      1,716      1,418      1,072         550           1,823          241          2,300
                                --------   --------   --------   --------    --------      ----------     --------     ----------
  Total expenses..............   260,944    266,744    318,016    392,183     371,835         111,468      115,616        126,806

Income (loss) before taxes....    18,938     22,190     24,965     27,529       7,302          (7,268)       1,345          2,889

Income tax....................     5,688      7,778      8,667      8,255       1,678          (1,666)         444            924
                                --------   --------   --------   --------    --------      ----------     --------     ----------
Net income (loss) before
  extraordinary item..........    13,250     14,412     16,298     19,274       5,624          (5,602)         901          1,965
Excess of fair value of
  acquired net assets over
  purchase price..............        --         --         --         --          --         117,523           --             --
                                --------   --------   --------   --------    --------      ----------     --------     ----------
Net income....................  $ 13,250   $ 14,412   $ 16,298   $ 19,274    $  5,624      $  111,921     $    901     $    1,965
Dividends on mandatorily
  redeemable preferred
  stock.......................        --         --         --         --          --            (280)          --           (336)
                                --------   --------   --------   --------    --------      ----------     --------     ----------
Net income available to common
  stockholders................  $ 13,250   $ 14,412   $ 16,298   $ 19,274    $  5,624      $  111,641     $    901     $    1,629
                                ========   ========   ========   ========    ========      ==========     ========     ==========
Net income (loss) per common
  share before extraordinary
  item
  Basic.......................  $  17.77   $  18.47   $  19.95   $  22.50    $   6.26      $    (1.07)    $   1.02     $     0.30
                                ========   ========   ========   ========    ========      ==========     ========     ==========
  Diluted.....................  $  17.77   $  18.47   $  19.95   $  22.50    $   6.26      $    (1.07)    $   1.02     $     0.28
                                ========   ========   ========   ========    ========      ==========     ========     ==========
Extraordinary item per common
  share
  Basic.......................  $     --   $     --   $     --   $     --    $     --      $    21.30     $     --     $       --
                                ========   ========   ========   ========    ========      ==========     ========     ==========
  Diluted.....................  $     --   $     --   $     --   $     --    $     --      $    21.30     $     --     $       --
                                ========   ========   ========   ========    ========      ==========     ========     ==========
Net income per common share
  Basic.......................  $  17.77   $  18.47   $  19.95   $  22.50    $   6.26      $    20.23     $   1.02     $     0.30
                                ========   ========   ========   ========    ========      ==========     ========     ==========
  Diluted.....................  $  17.77   $  18.47   $  19.95   $  22.50    $   6.26      $    20.23     $   1.02     $     0.28
                                ========   ========   ========   ========    ========      ==========     ========     ==========
Weighted average number of
  common shares outstanding
  Basic.......................   745,800    780,300    816,800    856,800     898,300       5,519,500      883,284      5,519,500
                                ========   ========   ========   ========    ========      ==========     ========     ==========
  Diluted.....................   745,800    780,300    816,800    856,800     898,300       5,810,000      883,284      5,810,000
                                ========   ========   ========   ========    ========      ==========     ========     ==========

7

                                                                                  SUCCESSOR
                                                   PREDECESSOR                  -------------   PREDECESSOR     SUCCESSOR
                                    -----------------------------------------   AS OF AND FOR   ------------   ------------
                                          AS OF AND FOR THE YEAR ENDED            THE YEAR        AS OF AND FOR THE THREE
                                                  DECEMBER 31,                      ENDED         MONTHS ENDED MARCH 31,
                                    -----------------------------------------   DECEMBER 31,    ---------------------------
                                      1997       1998       1999       2000        2001(1)          2001           2002
                                    --------   --------   --------   --------   -------------   ------------   ------------
                                                      ($ IN THOUSANDS, EXCEPT PER SHARE DATA AND RATIOS)
BALANCE SHEET DATA:
  Total cash & investments........  $404,702   $434,356   $447,836   $505,006     $529,286        $508,607       $543,907
  Total assets....................   717,400    734,647    770,009    833,339      859,174         826,261        877,241
  Losses and loss adjustment
    expenses reserves.............   319,453    311,846    315,226    302,131      302,556         292,319        301,047
  Total debt......................    27,000     22,500     18,000     13,383       99,500          13,383         98,500
  Total liabilities...............   567,537    563,499    594,905    620,388      727,512         609,206        747,562
  Mandatorily redeemable preferred
    stock.........................        --         --         --         --       22,680              --         23,016
  Total stockholders' equity......   149,863    171,148    175,105    212,951      108,982         217,055        106,663

STATUTORY DATA:
  Policyholders' surplus (at
    period end)...................  $163,566   $179,926   $185,529   $192,577     $220,081        $197,278       $221,067
  Loss ratio(3)...................      76.0%      77.1%      76.1%      73.5%        78.8%           80.0%          74.7%
  Expense ratio(3)................      29.9       29.1       28.6       27.3         25.0            22.1           23.9
                                    --------   --------   --------   --------     --------        --------       --------
  Combined ratio(3)...............     105.9%     106.2%     104.7%     100.8%       103.8%          102.1%          98.6%
                                    ========   ========   ========   ========     ========        ========       ========


(1) In this financial presentation, the financial data for 2001 has been split into a predecessor period from January 1, 2001 to October 15, 2001 and a successor period from October 16, 2001 to December 31, 2001.

(2) Our transaction expenses reflect the costs we incurred in connection with the Acquisition and this offering. See "The Acquisition."

(3) The loss ratio is the ratio of losses and loss adjustment expenses to net earned premiums. The expense ratio, when calculated on a statutory accounting basis, is the ratio of underwriting expenses to net written premiums. The combined ratio is the sum of the loss ratio and the expense ratio. Our expense ratios and combined ratios shown include certain compensation and interest expenses charged to our insurance subsidiaries under our prior majority owner which are described in footnote 1 to the table shown under "Management's Discussion and Analysis of Financial Condition and Results of Operations--General--Insurance Ratios."

8

SUMMARY UNAUDITED PRO FORMA FINANCIAL DATA

We have derived the following summary unaudited pro forma financial data from the pro forma financial data and the accompanying notes included elsewhere in this prospectus. See "Unaudited Pro Forma Financial Data." The following data give effect to the initial public offering, the Direct Sale and the Preferred Share Exchange as if they had occurred as of March 31, 2002 for purposes of the unaudited pro forma condensed consolidated balance sheet, and to the Acquisition, the initial public offering, the Direct Sale, the replacement of our existing credit facility with our new credit facility and the Preferred Share Exchange as if they had occurred as of January 1, 2001 for purposes of the unaudited pro forma condensed consolidated income statement for the year ended December 31, 2001 and the three months ended March 31, 2002. We have prepared these unaudited pro forma data based on the assumptions described in "Unaudited Pro Forma Financial Data."

THE UNAUDITED PRO FORMA DATA ARE BASED ON AVAILABLE INFORMATION AND ON ASSUMPTIONS WE BELIEVE ARE REASONABLE. THE UNAUDITED PRO FORMA DATA SHOULD NOT BE CONSTRUED TO BE INDICATIVE OF OUR CONSOLIDATED FINANCIAL POSITION OR OUR CONSOLIDATED RESULTS OF OPERATIONS HAD THESE TRANSACTIONS BEEN CONSUMMATED ON THE DATES ASSUMED, AND DO NOT IN ANY WAY REPRESENT A PROJECTION OR FORECAST OF OUR CONSOLIDATED FINANCIAL POSITION OR CONSOLIDATED RESULTS OF OPERATIONS FOR OR AS OF ANY FUTURE PERIOD OR DATE.

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
AS OF MARCH 31, 2002
($ IN THOUSANDS)

                                                               UNAUDITED
                                                              PRO FORMA,
                                                              AS ADJUSTED
                                                              -----------
ASSETS
Cash and investments........................................   $552,141
Accounts receivable.........................................    129,828
Reinsurance recoverables....................................    105,446
Deferred policy acquisition costs...........................     35,458
Deferred income taxes.......................................     23,448
Other assets................................................     39,255
                                                               --------
  Total assets..............................................   $885,576
                                                               ========

LIABILITIES
Loss and loss adjustment expense reserves...................   $301,047
Unearned premium reserves...................................    273,310
Debt........................................................     22,350
Other liabilities...........................................     79,523
                                                               --------
  Total liabilities.........................................    676,230
                                                               --------

STOCKHOLDERS' EQUITY
Common stock................................................        125
Additional paid-in capital..................................    112,504
Accumulated other comprehensive income, net of taxes........     (8,397)
Promissory notes receivable from management.................       (711)
Retained earnings...........................................    105,825
                                                               --------
  Total stockholders' equity................................    209,346
                                                               --------
Total liabilities and stockholders' equity..................   $885,576
                                                               ========

9

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED INCOME STATEMENT
FOR THE YEAR ENDED DECEMBER 31, 2001
($ IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)

                                                               UNAUDITED
                                                              PRO FORMA,
                                                              AS ADJUSTED
                                                              -----------
REVENUES:
Net earned premiums.........................................   $447,273
Investment income...........................................     26,302
Finance and other service income............................     13,509
Realized investment losses..................................     (5,050)
                                                               --------
  Total revenues............................................    482,034
                                                               --------

BENEFITS AND EXPENSES:
Losses and loss adjustment expenses.........................    351,942
Underwriting, operating and related expenses................    112,855
Transaction expenses........................................     10,374
Interest expense............................................      3,461
                                                               --------
  Total benefits and expenses...............................    478,632
                                                               --------

Income from continuing operations before income taxes.......      3,402
Income taxes................................................      2,020
                                                               --------
Net income from continuing operations.......................   $  1,382
                                                               ========
Earnings per common share from continuing operations
  Basic.....................................................   $   0.11
                                                               ========
  Diluted...................................................   $   0.11
                                                               ========
Weighted average number of common shares outstanding
  Basic.....................................................  12,187,100
                                                               ========
  Diluted...................................................  12,187,100
                                                               ========

10

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED INCOME STATEMENT
FOR THE THREE MONTHS ENDED MARCH 31, 2002
($ IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)

                                                               UNAUDITED
                                                              PRO FORMA,
                                                              AS ADJUSTED
                                                              -----------
REVENUES:
Net earned premiums.........................................   $119,041
Investment income...........................................      6,874
Finance and other service income............................      3,823
Realized investment losses..................................        (43)
                                                               --------
  Total revenues............................................    129,695
                                                               --------

BENEFITS AND EXPENSES:
Losses and loss adjustment expenses.........................     90,573
Underwriting, operating and related expenses................     31,756
Interest expense............................................        196
                                                               --------
  Total benefits and expenses...............................    122,525
                                                               --------

Income from continuing operations before income taxes.......      7,170
Income taxes................................................      2,577
                                                               --------
Net income from continuing operations.......................   $  4,593
                                                               ========
Earnings per common share from continuing operations
  Basic.....................................................   $   0.38
                                                               ========
  Diluted...................................................   $   0.38
                                                               ========
Weighted average number of common shares outstanding
  Basic.....................................................  12,187,100
                                                               ========
  Diluted...................................................  12,187,100
                                                               ========

11

RISK FACTORS

AN INVESTMENT IN OUR COMMON STOCK INVOLVES A NUMBER OF RISKS. YOU SHOULD CAREFULLY CONSIDER THE FOLLOWING INFORMATION ABOUT THESE RISKS, TOGETHER WITH THE OTHER INFORMATION CONTAINED IN THIS PROSPECTUS, BEFORE INVESTING IN SHARES OF OUR COMMON STOCK. ANY OF THE RISKS DESCRIBED BELOW COULD RESULT IN A SIGNIFICANT OR MATERIAL ADVERSE EFFECT ON OUR RESULTS OF OPERATIONS OR FINANCIAL CONDITION, AND A CORRESPONDING DECLINE IN THE MARKET PRICE OF OUR COMMON STOCK.

BECAUSE WE ARE PRIMARILY A PRIVATE PASSENGER AUTOMOBILE INSURANCE CARRIER, OUR BUSINESS MAY BE ADVERSELY AFFECTED BY CONDITIONS IN THIS INDUSTRY.

Approximately 83% of our direct written premiums for the year ended December 31, 2001 were generated from private passenger automobile insurance policies. As a result of our focus on that line of business, negative developments in the economic, competitive or regulatory conditions affecting the private passenger automobile insurance industry could have a material adverse effect on our results of operations and financial condition. In addition, these developments would have a disproportionate effect on us, compared to insurers which conduct operations in multiple business lines.

BECAUSE WE WRITE INSURANCE ONLY IN MASSACHUSETTS, OUR BUSINESS MAY BE ADVERSELY AFFECTED BY CONDITIONS IN MASSACHUSETTS.

All of our direct written premiums are generated in Massachusetts. Our revenues and profitability are therefore subject to prevailing regulatory, economic, demographic, competitive and other conditions in Massachusetts. Changes in any of these conditions could make it more costly or difficult for us to conduct our business. Adverse regulatory developments in Massachusetts, which could include, among others, reductions in the maximum rates permitted to be charged, inadequate rate increases or more fundamental changes in the design or implementation of the Massachusetts automobile insurance regulatory framework, could have a material adverse effect on our results of operations and financial condition. In addition, these developments would have a disproportionate effect on us, compared to insurers which conduct operations in multiple states.

WE HAVE EXPOSURE TO CLAIMS RELATED TO SEVERE WEATHER CONDITIONS, WHICH MAY RESULT IN AN INCREASE IN CLAIMS FREQUENCY AND SEVERITY.

We are subject to claims arising out of severe weather conditions, such as rainstorms, snowstorms and ice storms, that may have a significant effect on our results of operations and financial condition. The incidence and severity of weather conditions are inherently unpredictable. There is generally an increase in claims frequency and severity under the private passenger automobile insurance we write when severe weather occurs because a higher incidence of vehicular accidents and other insured losses tend to occur as a result of severe weather conditions. In addition, we have exposure to an increase in claims frequency and severity under the homeowners and other property insurance we write because property damage may result from severe weather conditions.

Because some of our insureds live near the Massachusetts coastline, we also have a potential exposure to losses from hurricanes and major coastal storms such as Nor'easters. Although we purchase catastrophe reinsurance to limit our exposure to these types of natural catastrophes, in the event of a major catastrophe resulting in property losses to us in excess of $100.0 million, our losses would exceed the limits of this reinsurance.

IF WE ARE NOT ABLE TO ATTRACT AND RETAIN INDEPENDENT AGENTS, IT COULD ADVERSELY AFFECT OUR BUSINESS.

We market our insurance solely through independent agents. We must compete with other insurance carriers for the business of independent agents. Some of our competitors offer a larger variety of products, lower prices for insurance coverage or higher commissions. While we believe that the commissions and services we provide to our agents are competitive with other insurers, changes in

12

commissions, services or products offered by our competitors could make it harder for us to attract and retain independent agents to sell our insurance products.

ESTABLISHED COMPETITORS WITH GREATER RESOURCES MAY MAKE IT DIFFICULT FOR US TO MARKET OUR PRODUCTS EFFECTIVELY AND OFFER OUR PRODUCTS AT A PROFIT.

The property and casualty insurance business is highly competitive and many of our competitors have substantially greater financial and other resources than us. We compete with both large national writers and smaller regional companies. Further, our competitors include other companies which, like us, serve the independent agency market, as well as companies which sell insurance directly to customers. Direct writers may have certain competitive advantages over agency writers, including increased name recognition, loyalty of the customer base to the insurer rather than to an independent agency and, potentially, lower cost structures. A material reduction in the amount of business independent agents sell would directly and negatively affect our profitability and our ability to compete with insurers that do not rely solely on the independent agency market to sell their products. In the past, competition in the Massachusetts personal auto insurance market has included offering significant discounts from the maximum permitted rates, and there can be no assurance that these conditions will not recur. Further, our Company and others compete on the basis of the commissions and other cash and non-cash incentives provided to agents. Although a number of national insurers that are much larger than we are do not currently compete in a material way in the Massachusetts personal auto market, if one or more of these companies decided to aggressively enter the market it could reduce our share of the Massachusetts market and thereby have a material adverse effect on us. These companies include some that would be able to sustain significant losses in order to acquire market share, as well as others which use distribution methods that compete with the independent agent channel.

WE ARE CONTROLLED BY PRINCIPAL STOCKHOLDERS THAT HAVE THE ABILITY TO EXERT SIGNIFICANT INFLUENCE OVER OUR OPERATIONS, INCLUDING CONTROLLING THE ELECTION OF DIRECTORS.

Prior to this offering, our principal stockholders were certain investors assembled by The Jordan Company LLC, the investment firm that sponsored the Acquisition, which beneficially owned directly or indirectly, on a fully diluted basis, 72.2% of our common stock. This group of investors includes JZ Equity Partners plc, a publicly-traded investment trust listed on the London Stock Exchange with an independent board of directors whose investment advisor is affiliated with The Jordan Company, as well as Fairholme Partners, L.P., which we anticipate will consummate a purchase of 350,000 shares of our common stock simultaneously with this offering. See "The Direct Sale." We refer to this group of investors in this prospectus as the Investors. See "The Acquisition." After this offering, the Direct Sale and the Preferred Share Exchange, the Investors will beneficially own directly or indirectly, on a fully diluted basis, approximately 47% of our common stock. In addition, after the offering, the Direct Sale and the Preferred Share Exchange, David F. Brussard, our Chief Executive Officer and President, and the six other members of our executive management team (including all of the Named Executive Officers described in "Management"), will collectively own approximately 13% of our outstanding common stock on a fully-diluted basis. We refer to this group of seven officers in this prospectus as our Management Team. Until such time as the Investors and our Management Team sell or dispose of the common stock held by them, they would have the ability, if they were to vote together, to exert significant influence over our policies and affairs. If they were to act together, the Investors and our Management Team would have the power to elect our board of directors, appoint new management and approve any action requiring stockholder vote, including amendments to our Certificate of Incorporation and approving mergers or sales of substantially all of our assets. The interests of the Investors and our Management Team may differ from the interests of other stockholders. See "Certain Relationships and Related Transactions."

13

AS A HOLDING COMPANY, SAFETY GROUP IS DEPENDENT ON THE RESULTS OF OPERATIONS OF SAFETY INSURANCE.

Safety Group is a company and a legal entity separate and distinct from Safety Insurance, our principal operating subsidiary, which is directly owned by Thomas Black Corporation, an intermediate holding company and the primary borrower under our existing credit facility. As a holding company without significant operations of its own, the principal sources of Safety Group's funds are dividends and other distributions from Thomas Black Corporation. In turn, Thomas Black Corporation's principal sources of funds are dividends and other distributions from Safety Insurance. Our rights, and consequently your rights as stockholders, to participate in any distribution of assets of Safety Insurance are subject to prior claims of policyholders, creditors and preferred stockholders, if any, of Safety Insurance and Thomas Black Corporation (except to the extent that our rights, if any, as a creditor are recognized). Consequently, our ability to pay debts, expenses and cash dividends to our stockholders may be limited.

The ability of Safety Insurance to pay dividends is subject to limits under Massachusetts insurance law. Further, the ability of Thomas Black Corporation to pay dividends, and our subsidiaries' ability to incur indebtedness or to use the proceeds of equity offerings, will be subject to limits under our new credit facility. See "Management's Discussion and Analysis of Financial Condition and Results of Operations--Liquidity and Capital Resources."

WE ARE SUBJECT TO COMPREHENSIVE REGULATION BY MASSACHUSETTS AND OUR ABILITY TO EARN PROFITS MAY BE RESTRICTED BY THESE REGULATIONS.

GENERAL REGULATION. We are subject to regulation by government agencies in Massachusetts, and we must obtain prior approval for certain corporate actions. We must comply with regulations involving:

- transactions between an insurance company and any of its affiliates;

- the payment of dividends;

- the acquisition of an insurance company or of any company controlling an insurance company;

- approval or filing of premium rates and policy forms;

- solvency standards;

- minimum amounts of capital and surplus which must be maintained;

- limitations on types and amounts of investments;

- restrictions on the size of risks which may be insured by a single company;

- limitation of the right to cancel or non-renew policies in some lines;

- regulation of the right to withdraw from markets or terminate involvement with agencies;

- requirements to participate in residual markets;

- licensing of insurers and agents;

- deposits of securities for the benefit of policyholders; and

- reporting with respect to financial condition.

In addition, insurance department examiners from Massachusetts perform periodic financial and market conduct examinations of insurance companies. Such regulation is generally intended for the protection of policyholders rather than security holders.

Massachusetts requires that all licensed property and casualty insurers bear a portion of the losses suffered by some insureds as a result of impaired or insolvent insurance companies. In 1999, 2000 and 2001, we were assessed $0, $5.2 million and $1.4 million, respectively, as our portion of these losses due to the insolvencies of The Trust Insurance Company, Reliance Insurance Company and New England Fidelity. These assessments were made by the Massachusetts Insurers Insolvency Fund to cover the cost

14

of paying eligible claims of policyholders of these insolvent insurers, and by CAR, to recover the shares of net CAR losses that would have been assessed to the insolvent companies but for their insolvencies. In addition, Massachusetts has established an underwriting association in order to ensure that property insurance is available for owners of high risk property who are not able to obtain insurance from private insurers. The losses of this underwriting association are shared by all insurers that write property and casualty insurance in Massachusetts. We are assessed from time to time to pay these losses. The effect of these assessments could reduce our profitability in any given period and limit our ability to grow our business.

Because we are unable to predict with certainty changes in the political, economic or regulatory environments in Massachusetts in the future, there can be no assurance that existing insurance-related laws and regulations will not become more restrictive in the future or that new restrictive laws will not be enacted and, therefore, it is not possible to predict the potential effects of these laws and regulations on us. See "Business--Regulation."

MASSACHUSETTS PERSONAL AUTO REGULATION. We are subject to the extensive regulation of the private passenger automobile insurance industry in Massachusetts. Owners of registered automobiles are required to maintain minimum automobile insurance coverages. Generally, we are required by law to issue a policy to any applicant who seeks it. We are assigned certain agents that have been unable to obtain a voluntary contract with another insurer, on the basis of our market share. We call these agents Exclusive Representative Producers or ERPs. In addition, we are required to participate in a state-mandated reinsurance program run by CAR, to which we cede certain undesirable risks and from which we are allocated a portion of the program's overall losses. This program operates at an underwriting deficit and results in expense for us. Our ability to earn profits may be restricted by these requirements. Proposals to change certain of CAR's rules are under consideration.

Our marketing and underwriting strategies are limited by maximum premium rates and minimum agency commission levels for personal automobile insurance, which are mandated by the Massachusetts Commissioner of Insurance, to whom we refer as the Commissioner. The Commissioner mandated an average 8.3% decrease in personal automobile premiums for 2001, as compared to an average rate increase of 0.7% in 2000. There is no change in personal automobile premium rates for 2002. During the period from 1996 through 1999, average premium rates decreased in three out of four years. Coinciding with the 2001 premium rate decrease, the Commissioner also approved an increase in the minimum commission rate agents receive for selling private passenger automobile insurance as a percentage of premiums, from 11.8% in 2000 to 12.3% in 2001. The Commissioner reduced commission rates to 11.7% in 2002. Premium rates are set following a proceeding in which the Commissioner considers historic information relating to claims costs as well as outside factors affecting insurance costs. If the information considered does not accurately predict the future benefit and expense costs of insurers, or if the Commissioner otherwise sets inadequate premium rates, our future profitability could be decreased. Future increases in commission rates would also decrease our profitability.

WE MAY ENTER NEW MARKETS AND THERE CAN BE NO ASSURANCE THAT OUR DIVERSIFICATION STRATEGY WILL BE EFFECTIVE.

Although we intend to concentrate on our core businesses in Massachusetts, we also may seek to take advantage of prudent opportunities to expand our core businesses into other states where we believe the independent agent distribution channel is strong. As a result of a number of factors, including the difficulties of finding appropriate expansion opportunities and the challenges of operating in an unfamiliar market, we may not be successful in this diversification. Additionally, in order to carry out any such strategy we would need to obtain the appropriate licenses from the insurance regulatory authority of any such state. Today, we do not possess any licenses outside of Massachusetts and we could encounter unexpected regulatory obstacles that prevent us from obtaining these licenses in a timely fashion, or at all.

15

OUR FAILURE TO MAINTAIN A COMMERCIALLY ACCEPTABLE FINANCIAL STRENGTH RATING WOULD SIGNIFICANTLY AND NEGATIVELY AFFECT OUR ABILITY TO IMPLEMENT OUR BUSINESS STRATEGY SUCCESSFULLY.

A.M. Best has currently assigned Safety Insurance an "A (Excellent)" rating. An "A" rating is A.M. Best's third highest rating, out of 13 possible rating classifications for solvent companies. An "A" rating is assigned to insurers that in A.M. Best's opinion have a strong ability to meet their ongoing obligations to policyholders. Moreover, an "A" rating is assigned to companies that have, on balance, excellent balance sheet strength, operating performance and business profile when compared to the standards established by A.M. Best.
A.M. Best bases its ratings on factors that concern policyholders and not upon factors concerning investor protection. Such ratings are subject to change and are not recommendations to buy, sell or hold securities. An important factor in an insurer's ability to compete effectively is its A.M. Best rating. Our A.M. Best rating is lower than those of some of our competitors. Any future decrease in our rating could affect our competitive position. See "Business--Ratings."

OUR LOSSES AND LOSS ADJUSTMENT EXPENSES MAY EXCEED OUR RESERVES, WHICH COULD SIGNIFICANTLY AFFECT OUR BUSINESS.

The reserves for losses and loss adjustment expenses that we have established are estimates of amounts needed to pay reported and unreported claims and related expenses based on facts and circumstances known to us as of the time we established the reserves. Reserves are based on historical claims information, industry statistics and other factors. The establishment of appropriate reserves is an inherently uncertain process. If our reserves are inadequate and are strengthened, we would have to treat the amount of such increase as a charge to our earnings in the period that the deficiency is recognized. As a result of these factors, there can be no assurance that our ultimate liability will not materially exceed our reserves and have a negative effect on our results of operations and financial condition.

Due to the inherent uncertainty of estimating reserves, it has been necessary, and may over time continue to be necessary, to revise estimated future liabilities as reflected in our reserves for claims and policy expenses. The historic development of reserves for losses and loss adjustment expenses may not necessarily reflect future trends in the development of these amounts. Accordingly, it may not be appropriate to extrapolate redundancies or deficiencies based on historical information. See "Business--Reserves."

IF WE LOSE KEY PERSONNEL, OUR ABILITY TO IMPLEMENT OUR BUSINESS STRATEGY COULD BE DELAYED OR HINDERED.

Our future success depends significantly upon the efforts of certain key management personnel, including David F. Brussard, our Chief Executive Officer and President. We maintain a $10.0 million key man life insurance policy on Mr. Brussard, the proceeds of which are payable to us, but do not maintain any key man insurance on any other executive. We have entered into employment agreements with Messrs. Brussard, Begley, Crimmins, Kerton, Krupa, Loranger and Patrick, the seven members of our Management Team. The loss of key personnel could prevent us from fully implementing our business strategy and could significantly and negatively affect our financial condition and results of operations. As we continue to grow, we will need to recruit and retain additional qualified management personnel, and our ability to do so will depend upon a number of factors, such as our results of operations and prospects and the level of competition then prevailing in the market for qualified personnel. See "Management--Directors and Officers."

MARKET FLUCTUATIONS AND CHANGES IN INTEREST RATES CAN HAVE SIGNIFICANT AND NEGATIVE EFFECTS ON OUR INVESTMENT PORTFOLIO.

Our results of operations depend in part on the performance of our invested assets. As of March 31, 2002, 98.2% of our investment portfolio was invested in debt securities and 1.8% in equity securities, which did not include any common equity securities. Certain risks are inherent in connection

16

with debt securities including loss upon default and price volatility in reaction to changes in interest rates and general market factors. See "Business--Investments."

WE MAY NOT BE ABLE TO SUCCESSFULLY ALLEVIATE RISK THROUGH REINSURANCE ARRANGEMENTS WHICH COULD CAUSE US TO REDUCE OUR PREMIUMS WRITTEN IN CERTAIN LINES OR COULD RESULT IN LOSSES.

In order to reduce risk and to increase our underwriting capacity, we purchase reinsurance. The availability and the cost of reinsurance protection is subject to market conditions, which are outside of our control. As a result, we may not be able to successfully alleviate risk through these arrangements. For example, if reinsurance capacity for homeowners risks were reduced as a result of terrorist attacks or other causes, we would seek to reduce the amount of homeowners business we write. In addition, we are subject to credit risk with respect to our reinsurance because the ceding of risk to reinsurers does not relieve us of our liability to our policyholders. A significant reinsurer's insolvency or inability to make payments under the terms of a reinsurance treaty could have a material adverse effect on our results of operations and financial condition.

INVESTORS WILL SUFFER IMMEDIATE AND SUBSTANTIAL DILUTION UPON INVESTING IN OUR COMPANY.

Based on an assumed initial offering price of $17.00 per share (the midpoint of the range set forth on the cover page of the prospectus), assuming the Direct Sale is consummated simultaneously with this offering at the initial offering price and after deducting the estimated underwriting discounts and estimated offering expenses we must pay and assuming the underwriters' over-allotment option is not exercised, our net tangible book value per share of common stock as of March 31, 2002, after giving effect to this offering, the Direct Sale and the Preferred Share Exchange, would be $16.78. Accordingly, purchasers of our common stock offered hereby would suffer immediate dilution in net tangible book value per share of $0.22. See "Dilution."

THERE ARE ANTI-TAKEOVER PROVISIONS CONTAINED IN OUR ORGANIZATIONAL DOCUMENTS AND IN LAWS OF THE STATE OF DELAWARE AND MASSACHUSETTS THAT COULD IMPEDE AN ATTEMPT TO REPLACE OR REMOVE OUR MANAGEMENT OR PREVENT THE SALE OF OUR COMPANY, WHICH COULD DIMINISH THE VALUE OF OUR COMMON STOCK.

Our certificate of incorporation, bylaws and the laws of Delaware contain provisions that may delay, deter or prevent a takeover attempt that stockholders might consider in their best interests. For example, our organizational documents provide for a classified board of directors with staggered terms, prevent stockholders from taking action by written consent, prevent stockholders from calling a special meeting of stockholders, provide for supermajority voting requirements to amend our certificate of incorporation and certain provisions of our bylaws and provide for the filling of vacancies on our board of directors by the vote of a majority of the directors then in office. These provisions will render the removal of the incumbent board of directors or management more difficult. In addition, these provisions may prevent stockholders from receiving the benefit of any premium over the market price of our common stock offered by a bidder in a potential takeover. Even in the absence of a takeover attempt, the existence of these provisions may adversely affect the prevailing market price of our common stock if they are viewed as discouraging takeover attempts in the future.

The Massachusetts insurance law prohibits any person from acquiring control of us, and thus indirect control of Safety Insurance, without the prior approval of the Commissioner. That law presumes that control exists where any person, directly or indirectly, owns, controls, holds the power to vote or holds proxies representing 10% or more of our outstanding voting stock. Even persons who do not acquire beneficial ownership of more than 10% of the outstanding shares of our common stock may be deemed to have acquired such control if the Commissioner determines that such control exists in fact. Therefore, any person seeking to acquire a controlling interest in us would face regulatory obstacles which could delay, deter or prevent an acquisition that stockholders might consider in their best interests.

17

Section 203 of the General Corporation Law of Delaware, the jurisdiction in which Safety Group is organized, may affect the ability of an "interested stockholder" to engage in certain business combinations including mergers, consolidations or acquisitions of additional shares, for a period of three years following the time that the stockholder becomes an interested stockholder. An interested stockholder is defined to include persons owning directly or indirectly 15% or more of the outstanding voting stock of the corporation.

WE WILL NOT HAVE SUBSTANTIAL PROCEEDS FROM THE OFFERING, THE DIRECT SALE AND OUR NEW CREDIT FACILITY TO EXPAND OR INVEST IN OUR BUSINESS.

Substantially all of the proceeds from the offering, the Direct Sale and our new credit facility will be used to repay our existing indebtedness. We therefore do not expect to have available to us significant proceeds from the offering or the Direct Sale to expand or invest in our business. See "Use of Proceeds."

FUTURE SALES OF SHARES OF OUR COMMON STOCK BY OUR EXISTING STOCKHOLDERS IN THE PUBLIC MARKET, OR THE POSSIBILITY OR PERCEPTION OF SUCH FUTURE SALES, COULD ADVERSELY AFFECT THE MARKET PRICE OF OUR STOCK.

Our Management Team in the aggregate currently owns 27.8% of the common stock of Safety Group. The Investors currently hold the remaining 72.2% of the common stock of Safety Group. After the offering, the Direct Sale and the Preferred Share Exchange, the Management Team and the Investors will hold approximately 13% and 47%, respectively, of the common stock of Safety Group on a fully-diluted basis, assuming the underwriters do not exercise their over-allotment option. Furthermore, we granted the Investors and our Management Team demand and "piggyback" registration rights with respect to our common stock pursuant to a stockholders agreement entered in connection with the Acquisition. Their demand registration rights allow them to require Safety Group to register their shares for public sale, while their "piggyback" registration rights allow them to include their shares in other registered offerings of Safety Group's shares. No prediction can be made as to the effect, if any, that future sales of shares by our existing stockholders, or the availability of shares for future sale, will have on the prevailing market price of our common stock from time to time. Sales of substantial amounts of our common stock in the public market by our existing stockholders, or the possibility or perception that such sales could occur, could cause the prevailing market prices for our common stock to decrease. If such sales reduce the market price of our common stock, our ability to raise additional capital in the equity markets may be adversely affected. As more fully described in "Underwriting," the Management Team and the Investors have agreed not to sell their shares or exercise any registration rights with respect to their shares without the prior written consent of Credit Suisse First Boston Corporation during the period of 180 days following the date of this prospectus.

BECAUSE THERE HAS BEEN NO PRIOR PUBLIC MARKET FOR OUR COMMON STOCK, THERE CAN BE NO ASSURANCE THAT A PUBLIC MARKET WILL DEVELOP.

Prior to this offering, there has been no public market for our common stock and there can be no assurance that an active trading market will develop and continue upon completion of this offering or that the market price for our common stock will not decline below the initial public offering price. The initial public offering price will be determined through negotiations between us and the underwriters. The initial public offering price of our common stock will be based on numerous factors and may not be indicative of the market price for our common stock after the initial public offering. Factors such as variations in our actual or anticipated operating results, changes in or failure to meet earnings estimates of securities analysts, market conditions in the insurance industry, regulatory actions and general economic and securities market conditions, among other factors, could cause the market price of our common stock to decline below the initial public offering price.

18

THE ACQUISITION

On October 16, 2001, Safety Group acquired Thomas Black Corporation, the holding company for our insurance and other subsidiaries, from a group of stockholders including Thomas Black Corporation's founder and members of his immediate family, as well as Thomas Black Corporation's employee stock ownership plan. In order to arrange the financing of the transaction and to negotiate the terms of the Acquisition, our Management Team obtained the assistance of The Jordan Company LLC, a private investment firm that specializes in buying and building companies in partnership with management. The Jordan Company assembled a group of equity investors to complete the Acquisition, consisting of institutional investors (including JZ Equity Partners plc), individual investors employed by or serving as consultants to The Jordan Company and our Management Team. JZ Equity Partners is an investment trust that is publicly traded in London. Its principal business is to invest, primarily in the United States, in debt and equity securities recommended by Jordan/Zalaznick Advisers, Inc., its sole investment adviser and an affiliate of The Jordan Company. Additional acquisition capital consisted of senior subordinated notes and preferred stock purchased by JZ Equity Partners and a term loan and revolving credit facility arranged by Fleet National Bank.

The following table sets forth the aggregate sources and uses of funds for the Acquisition.

SOURCES OF FUNDS

                                                              ($ IN MILLIONS)
                                                              ---------------
Existing credit facility....................................
  Term loan.................................................       $ 55.0
  Revolving credit facility.................................         14.5
  Senior subordinated notes.................................         30.0
  Senior redeemable cumulative preferred stock..............         22.4
Common equity purchased by certain of the Investors.........          1.8
                                                                   ------
    Total sources...........................................       $123.7
                                                                   ======

USES OF FUNDS

                                                              ($ IN MILLIONS)
                                                              ---------------
Payment for shares..........................................       $103.1
  Repayment of existing indebtedness, including interest and
    prepayment penalties....................................          8.0
Management employment obligations...........................          3.4
Fees, expenses and working capital..........................          9.2
                                                                   ------
    Total uses..............................................       $123.7
                                                                   ======

To finance the Acquisition, we entered into our existing credit facility, which consists of a $55 million term loan and a $20 million revolving credit facility. At the closing of the Acquisition, the $14.5 million we borrowed under our revolving credit facility had an interest rate of LIBOR plus 3.75% and the $55 million we borrowed under our term loan had an interest rate of LIBOR plus 3.75%. "LIBOR" stands for London Inter-bank Offered Rate, and means the interest rate that the largest international banks charge each other for loans. We secured our obligations under our existing credit facility with our assets, the assets of our non-insurance subsidiaries and the capital stock of all our subsidiaries (except Safety Indemnity Insurance Company). The $30 million we obtained through the issuance of our senior subordinated notes has an interest rate of 13%. Our senior redeemable cumulative preferred stock accrues a cumulative dividend of 6% per year. We believe that the interest

19

rates on the debt and the dividend rate on the preferred stock represented prevailing market rates at the time of the Acquisition. At the closing of the Acquisition, Thomas Black Corporation refinanced $8.0 million of indebtedness which had a weighted average interest rate of 7.0%.

In addition, in connection with the Acquisition, Safety Group loaned our Management Team an aggregate of $695,000 in order to purchase shares of our common stock. These recourse loans are secured by a pledge of the shares of common stock each executive purchased and bear interest payable semiannually at a rate equal to 5%. The loans are due and payable on the earlier of December 31, 2011 or 90 days after any such executive is no longer employed with us, but may be prepaid by the executive at any time. Our Management Team used these loans to purchase an aggregate of 27.8% of our outstanding common stock.

At the time of the Acquisition, Safety Group paid an aggregate of $3.4 million in bonuses to the members of the Management Team and to certain of our other employees. These bonuses were payable upon a change in control of our Company under the employment contracts these employees had with our Company prior to the Acquisition. The members of our Management Team also were parties to an agreement with our Company that would have resulted in their receiving certain other bonuses following a change of control of our Company, provided that following the change of control they remained employed by us or left employment for good reason. These bonuses, which would have been payable to them in installments of 30%, 30% and 40%, respectively, on each of the first, second and third anniversaries of the change of control, would have totaled up to $16.0 million in the aggregate. Prior to the closing of the Acquisition, the members of our Management Team entered into agreements with Safety Insurance under which they agreed not to receive these bonuses. In addition, we entered into new employment agreements with members of our Management Team and granted certain stock appreciation rights to the members of our Management Team. See "Management--Management Compensation" and "Certain Relationships and Related Transactions."

Upon the closing of the Acquisition, we entered into a management consulting agreement with TJC Management Corporation, an affiliate of The Jordan Company. Under this agreement, TJC Management provides consulting services to us in connection with our financial and business affairs, our relationships with lenders, stockholders and other third parties, and the expansion of our business. Under the agreement, TJC Management is entitled to a management fee of $1.0 million per year, as well as up to a 2.0% fee on the closing of certain purchase or sale transactions and a 1.0% fee with respect to certain financing transactions. We have paid TJC Management approximately $460,989 under this agreement through June 1, 2002.

We have agreed with TJC Management to amend the management consulting agreement as of the closing of this offering. Under the agreement as amended, we will no longer be obligated to pay the $1.0 million annual management fee and TJC Management will no longer be obligated to provide consulting services to us other than in connection with the acquisition, sale or financing transactions described above. In consideration for their agreement to terminate the annual fee and their services to us under the agreement prior to the closing, we have agreed to pay TJC Management $4.0 million upon the closing. TJC Management will not receive any other fee upon the closing of the offering or of our new bank credit facility or in respect of the portion of the annual management fee accrued and unpaid through the closing.

Following the closing of the Acquisition, JZ Equity Partners sold a portion of its notes, preferred stock and common stock to affiliates of Trust Company of the West and of Fairholme Capital Management. Following these purchases, Safety Group's common stock was owned by our Management Team (27.8%), executives of and consultants to The Jordan Company (26.9%), JZ Equity Partners plc (17.9%), affiliates of Trust Company of the West (9.7%), Leucadia Investors, Inc. (9.0%), Fairholme Partners, L.P. (8.1%) and J/Z CBO (Delaware), LLC, a fund managed by Jordan/Zalaznick Advisors

20

Inc., an affiliate of The Jordan Company (0.2%). An affiliate of Leucadia Investors, Inc. is an investor in The Jordan Company.

For further discussion of the transactions we consummated in connection with the Acquisition, as well as a description of the management consulting agreement, the stockholders' agreement entered into by all of our stockholders, the registration rights of holders of our common stock and certain other matters, see "Certain Relationships and Related Transactions."

THE PREFERRED SHARE EXCHANGE

The holders of our outstanding preferred stock have agreed in principle to amend the terms of the preferred stock to make it automatically convert into our common stock upon the closing of this offering. Currently, the preferred stock is not convertible into common stock under any circumstances. The conversion price will be equal to the initial public offering price of our common stock in this offering. Assuming an initial public offering price of $17.00 per share (the midpoint of the range set forth on the cover page of this prospectus), an aggregate of 1,317,647 shares of our common stock will be issued upon conversion. This agreement in principle will be effected by our amended and restated certificate of incorporation to be filed prior to this offering.

THE DIRECT SALE

We have offered to sell, and Fairholme Partners, L.P., one of the Investors, has indicated an interest in purchasing for investment directly from us on a non-underwritten basis, an aggregate of 350,000 shares of our common stock. This purchase will be consummated simultaneously with the consummation of this offering, at the initial public offering price, for an aggregate price of $6.0 million assuming an initial public offering price of $17.00 per share. We refer to this sale in this prospectus as the Direct Sale. The consummation of the Direct Sale is not a condition to the consummation of this offering.

As a holder of outstanding shares of our common stock, Fairholme Partners, L.P. has entered into the lock-up agreement described in "Underwriting" which would apply to the shares purchased in the Direct Sale.

CAUTIONARY STATEMENT CONCERNING FORWARD LOOKING STATEMENTS

Some of the statements under "Summary," "Risk Factors," "Management's Discussion and Analysis of Financial Condition and Results of Operations," "Business" and elsewhere in this prospectus may include forward-looking statements which reflect our current views with respect to future events and financial performance. These statements include forward-looking statements both with respect to us in general and the insurance sector specifically. Statements which include the words "expect," "intend," "plan," "believe," "project," "anticipate," "will," and similar statements of a future or forward-looking nature identify forward-looking statements for purposes of the federal securities laws or otherwise.

All forward-looking statements address matters that involve risks and uncertainties. Accordingly, there are or will be important factors that could cause actual results to differ materially from those indicated in these statements. We believe that these factors include but are not limited to those described under "Risk Factors" above. We undertake no obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise.

21

USE OF PROCEEDS

We estimate that our net proceeds from this offering and the Direct Sale will be approximately $82.5 million, based on an assumed initial public offering price of $17.00 per share (the midpoint of the range set forth on the cover page of this prospectus), and after deducting estimated underwriting discounts and estimated offering expenses we must pay. If the underwriters exercise their over-allotment option in full, we estimate that our net proceeds from this offering and the Direct Sale will be approximately $94.4 million. We anticipate that, concurrently with the completion of this offering, we will enter into a new $30.0 million revolving credit facility with Fleet National Bank to provide additional funds to accomplish the repayments described below and to obtain additional borrowing capacity under a revolving line of credit. We intend to borrow the remaining amount necessary for the purposes set forth below (which would be approximately $22.4 million based on the assumptions above) under this new credit facility at the closing of the offering. We intend to use the net proceeds of this offering and the Direct Sale and of our borrowings under our new credit facility for the following purposes:

- Approximately $69.3 million will be used to repay our existing credit facility. This indebtedness with Fleet National Bank consists of a $20.0 million senior secured revolving credit facility (of which $14.5 million is outstanding as of May 31, 2002), which is due and payable on October 16, 2006, and a $55.0 million senior secured term loan (of which $54.0 million is outstanding as of May 31, 2002), which is due and payable on December 31, 2007, together with accrued and unpaid interest on the credit facility and the term loan. The current interest rate under our existing credit facility is 5.5519%. The proceeds from these borrowings and the issuance of our senior subordinated notes were used to fund, in part, the Acquisition, including to purchase Thomas Black Corporation's stock, refinance Thomas Black Corporation's indebtedness, pay existing management obligations and acquisition expenses and provide working capital.

- Approximately $30.7 million will be used to repay $30.0 million principal amount of 13.0% senior subordinated notes, together with accrued and unpaid interest.

- Approximately $1.0 million will be used to pay accrued and unpaid dividends on our 6.0% cumulative senior preferred stock.

- Any remaining net proceeds will be used for our general corporate purposes.

Our senior subordinated notes and preferred stock are held by the following Investors: JZ Equity Partners plc; J/Z CBO (Delaware), LLC; TCW/Crescent Mezzanine Trust III; TCW/Crescent Mezzanine Partners III, L.P.; TCW/Crescent Mezzanine Partners III Netherlands, L.P.; and Fairholme Partners, L.P.

22

DIVIDEND POLICY

Our board of directors currently intends to declare an annual dividend on our common stock of $ per share. The declaration and payment of dividends is subject to the discretion of our board of directors, and will depend on our financial condition, results of operations, cash requirements, future prospects, regulatory and contractual restrictions on the payment of dividends by our subsidiaries, and other factors deemed relevant by the board. There is no requirement or assurance that we will declare and pay any dividends. For a discussion of our cash resources and needs, see "Management's Discussion and Analysis of Financial Condition and Results of Operations--Liquidity and Capital Resources."

Safety Group is a holding company and a legal entity separate and distinct from Safety Insurance, our principal operating subsidiary, which is directly owned by Thomas Black Corporation, an intermediate holding company which is the primary borrower under our existing credit facility. As a holding company without significant operations of its own, the principal sources of Safety Group's funds are dividends and other distributions from Thomas Black Corporation. Thomas Black Corporation's principal sources of funds are dividends and other distributions from Safety Insurance.

The ability of Safety Insurance to pay dividends is subject to limits under Massachusetts insurance law. Further, the ability of Thomas Black Corporation to pay dividends, and our ability to incur indebtedness or to use the proceeds of equity offerings, will be subject to limits under our new credit facility. See "Management's Discussion and Analysis of Financial Condition and Results of Operations--Liquidity and Capital Resources."

23

CAPITALIZATION

The following table sets forth, at March 31, 2002, the total capitalization of Safety on an actual basis and as adjusted to give effect to:

- the issuance in this offering and the Direct Sale of 5,350,000 shares of our common stock (at an assumed initial public offering price of $17.00 per share, after deducting estimated underwriting discounts and estimated offering expenses we must pay and assuming that the underwriters' over-allotment option is not exercised);

- the use of the net proceeds of the offering and the Direct Sale as set forth in "Use of Proceeds"; and

- the issuance of 1,317,647 shares of our Common Stock in the Preferred Share Exchange.

This table should be read in conjunction with "Unaudited Pro Forma Financial Data" and the consolidated financial statements and the accompanying notes appearing elsewhere in this prospectus.

                                                               AS OF MARCH 31, 2002
                                                              ----------------------
                                                                          UNAUDITED
                                                                         PRO FORMA,
                                                               ACTUAL    AS ADJUSTED
                                                              --------   -----------
                                                                 ($ IN THOUSANDS)
DEBT:
  Existing senior secured revolving credit facility.........  $ 14,500          --
  New revolving credit facility(1)..........................        --    $ 22,350
  Senior secured term loan..................................    54,000          --
  Senior subordinated notes.................................    30,000          --
                                                              --------    --------
    Total debt..............................................    98,500      22,350
                                                              --------    --------

MANDATORILY REDEEMABLE PREFERRED STOCK......................    23,016          --
                                                              --------    --------

STOCKHOLDERS' EQUITY:

  Common stock..............................................        58         125

  Additional paid-in capital................................     2,442     112,504

  Retained earnings.........................................   113,271     105,825

  Accumulated other comprehensive income, net of taxes......    (8,397)     (8,397)

  Promissory notes receivable from management...............      (711)       (711)
                                                              --------    --------

    Total stockholders' equity..............................  $106,663    $209,346
                                                              --------    --------

TOTAL CAPITALIZATION........................................  $228,179    $231,696
                                                              ========    ========


(1) We anticipate that, concurrently with the completion of this offering, we will enter into a new $30.0 million revolving credit facility.

24

DILUTION

At March 31, 2002, our net tangible book value was $106.7 million, or $18.36 per share of common stock. As used below, our net tangible book value per share of common stock represents stockholders' equity divided by the number of shares of common stock outstanding. After giving effect to the issuance of 6,667,647 shares of our common stock (at an assumed initial public offering price of $17.00 per share of common stock, assuming the Direct Sale and the Preferred Share Exchange are consummated simultaneously with this offering at the initial offering price, and after deducting estimated underwriting discounts and estimated offering expenses we must pay and assuming that the underwriters' over-allotment option is not exercised), the application of the estimated net proceeds therefrom, as set forth in "Use of Proceeds," our net tangible book value as of March 31, 2002, would have been $209.3 million, or $16.78 per share of common stock. This amount represents an immediate decrease of $1.58 per share of common stock to the existing stockholders and an immediate dilution of $0.22 per share of common stock issued to the new investors purchasing stock offered hereby at the assumed public offering price. The following table illustrates this per share dilution:

Assumed initial public offering price per share of common                 $17.00
  stock.....................................................

  Net tangible book value per share of common stock before
    the offering, the Direct Sale and Preferred Share
    Exchange................................................              $18.36

  Net tangible book value per share of common stock after
    the offering, the Direct Sale and the Preferred Share
    Exchange................................................              $16.78

Decrease attributable to the offering, the Direct Sale and
  the Preferred Share Exchange..............................              $(1.58)

Dilution per share of common stock to new investors after
  the offering, the Direct Sale and the Preferred Share
  Exchange..................................................              $ 0.22

The following table sets forth the number of our shares of common stock issued, the total consideration paid and the average price per share of common stock paid by all existing stockholders and new investors, after giving effect to the issuance of 5,350,000 shares of common stock in the offering and the Direct Sale at an assumed initial public offering price of $17.00 per share (before deducting estimated underwriting discounts and estimated offering expenses we must pay and assuming that the underwriters' over-allotment option is not exercised) and the occurrence of the Preferred Share Exchange.

                                                 SHARES ISSUED         TOTAL CONSIDERATION      AVERAGE
                                             ---------------------   -----------------------   PRICE PER
                                               NUMBER     PERCENT       AMOUNT      PERCENT      SHARE
                                             ----------   --------   ------------   --------   ---------
Existing stockholders(1)...................   7,127,647     57.1%    $ 24,900,000     21.5%     $ 3.49
                                                            ----                      ----      ------
Offering...................................   5,000,000     40.1       85,000,000     73.4       17.00
                                                            ----                      ----      ------
Direct Sale................................     350,000      2.8        5,950,000      5.1       17.00
                                             ----------     ----     ------------     ----      ------
    Total..................................  12,477,647      100%    $115,850,000      100%     $ 9.28
                                             ==========     ====     ============     ====      ======


(1) Including shares issued in the Preferred Share Exchange.

25

SELECTED HISTORICAL FINANCIAL DATA

The following table sets forth our selected historical consolidated financial data as of and for each of the five years ended December 31, 2001 and as of and for the three months ended March 31, 2001 and 2002. Prior to October 16, 2001, Thomas Black Corporation was the parent company of Safety Insurance. In the Acquisition, on October 16, 2001, Safety Group became the parent company of Thomas Black Corporation.

The selected historical consolidated financial data for the predecessor period January 1, 2001 to October 15, 2001 and the successor period October 16, 2001 to December 31, 2001 and as of December 31, 2001 have been derived from the financial statements of Safety Group and Thomas Black Corporation included in this prospectus which have been audited by PricewaterhouseCoopers LLP, independent accountants. The selected historical consolidated financial data for the years ended December 31, 1999, and 2000 and as of December 31, 2000 have been derived from Thomas Black Corporation's financial statements included in this prospectus which have been audited by PricewaterhouseCoopers LLP. The selected historical consolidated financial data for the years ended December 31, 1997 and 1998 and as of December 31, 1997, 1998 and 1999 have been derived from Thomas Black Corporation's consolidated financial statements not included in this prospectus, which have been audited by PricewaterhouseCoopers LLP. As a result of the Acquisition, financial data for periods prior to the Acquisition may not be comparable with financial data for periods following the Acquisition.

The selected historical consolidated income statement data for the three months ended March 31, 2001 and 2002 and the selected historical consolidated balance sheet data as of March 31, 2002 have been derived from our unaudited interim condensed consolidated financial statements included in this prospectus. The selected historical consolidated balance sheet data as of March 31, 2001 have been derived from our unaudited interim condensed balance sheet data not included in this prospectus.

We have prepared the selected historical consolidated financial data, other than statutory data, in conformity with GAAP. We have derived the statutory data from the annual statements of our insurance subsidiaries filed with insurance regulatory authorities, which were prepared in accordance with statutory accounting practices, which vary in certain respects from GAAP.

The selected financial data presented below should be read in conjunction with "Management's Discussion and Analysis of Financial Condition and Results of Operations" and the consolidated financial statements and the accompanying notes included in this prospectus in order to more fully understand the historical consolidated financial data.

26

                                      PREDECESSOR YEAR ENDED DECEMBER 31,
                           ---------------------------------------------------------
                               1997           1998           1999           2000
                           ------------   ------------   ------------   ------------
                              ($ IN THOUSANDS, EXCEPT PER SHARE DATA AND RATIOS)
INCOME STATEMENT DATA:

Revenues:
Direct written
  premiums...............    $272,495       $287,507       $349,206       $427,457
Net written premiums.....     243,688        259,153        330,961        430,030
  Net earned premiums....     242,760        246,507        300,020        381,413
  Investment income......      22,349         22,965         23,870         26,889
  Finance and other
    service income.......       6,222          9,343         10,989         12,656
  Net realized gain
    (loss) on
    investments..........       8,551         10,119          8,102         (1,246)
                             --------       --------       --------       --------
    Total revenues.......     279,882        288,934        342,981        419,712

Expenses:
  Losses and loss
    adjustment
    expenses.............     180,643        188,913        225,241        275,138
  Underwriting, operating
    and related
    expenses.............      78,261         76,115         91,357        115,567
  Transaction
    expenses(2)..........          --             --             --            406
  Interest expense.......       2,040          1,716          1,418          1,072
                             --------       --------       --------       --------
    Total expenses.......     260,944        266,744        318,016        392,183
Income (loss) before
  taxes..................      18,938         22,190         24,965         27,529
Income tax...............       5,688          7,778          8,667          8,255
                             --------       --------       --------       --------
Net income (loss) before
  extraordinary item.....      13,250         14,412         16,298         19,274
Excess of fair value of
  acquired net assets
  over purchase price....          --             --             --             --
                             --------       --------       --------       --------
Net income...............    $ 13,250       $ 14,412       $ 16,298       $ 19,274
Dividends on mandatorily
  redeemable preferred
  stock..................          --             --             --             --
                             --------       --------       --------       --------
Net income available to
  common stockholders....    $ 13,250       $ 14,412       $ 16,298       $ 19,274
                             ========       ========       ========       ========
Net income (loss) per
  common share before
  extraordinary item
  Basic..................    $  17.77       $  18.47       $  19.95       $  22.50
                             ========       ========       ========       ========
  Diluted................    $  17.77       $  18.47       $  19.95       $  22.50
                             ========       ========       ========       ========
Extraordinary item per
  common share
  Basic..................    $     --       $     --       $     --       $     --
                             ========       ========       ========       ========
  Diluted................    $     --       $     --       $     --       $     --
                             ========       ========       ========       ========

Net income per common
  share
  Basic..................    $  17.77       $  18.47       $  19.95       $  22.50
                             ========       ========       ========       ========
  Diluted................    $  17.77       $  18.47       $  19.95       $  22.50
                             ========       ========       ========       ========
Weighted average number
  of common shares
  outstanding
  Basic..................     745,800        780,300        816,800        856,800
                             ========       ========       ========       ========
  Diluted................     745,800        780,300        816,800        856,800
                             ========       ========       ========       ========

                                  PREDECESSOR      SUCCESSOR       PREDECESSOR   SUCCESSOR
                                    PERIOD           PERIOD        -----------   ----------
                                  -----------   ----------------      THREE MONTHS ENDED
                                  JANUARY 1-      OCTOBER 16-             MARCH 31,
                                  OCTOBER 15,     DECEMBER 31,     ------------------------
                                    2001(1)         2001(1)           2001          2002
                                  -----------   ----------------   -----------   ----------
                               ($ IN THOUSANDS, EXCEPT PER SHARE DATA AND RATIOS)
INCOME STATEMENT DATA:
Revenues:
Direct written
  premiums...............          $391,628        $   80,238       $141,765     $  152,649
Net written premiums.....           382,486            82,980        138,750        151,706
  Net earned premiums....           347,098           100,175        107,237        119,041
  Investment income......            22,246             5,359          7,110          6,874
  Finance and other
    service income.......            10,559             2,950          3,256          3,823
  Net realized gain
    (loss) on
    investments..........              (766)           (4,284)          (642)           (43)
                                   --------        ----------       --------     ----------
    Total revenues.......           379,137           104,200        116,961        129,695
Expenses:
  Losses and loss
    adjustment
    expenses.............           276,383            75,559         85,803         90,573
  Underwriting, operating
    and related
    expenses.............            89,297            30,212         29,572         33,494
  Transaction
    expenses(2)..........             5,605             3,874             --            439
  Interest expense.......               550             1,823            241          2,300
                                   --------        ----------       --------     ----------
    Total expenses.......           371,835           111,468        115,616        126,806
Income (loss) before
  taxes..................             7,302            (7,268)         1,345          2,889
Income tax...............             1,678            (1,666)           444            924
                                   --------        ----------       --------     ----------
Net income (loss) before
  extraordinary item.....             5,624            (5,602)           901          1,965
Excess of fair value of
  acquired net assets
  over purchase price....                --           117,523             --             --
                                   --------        ----------       --------     ----------
Net income...............          $  5,624        $  111,921       $    901     $    1,965
Dividends on mandatorily
  redeemable preferred
  stock..................                --              (280)            --           (336)
                                   --------        ----------       --------     ----------
Net income available to
  common stockholders....          $  5,624        $  111,641       $    901     $    1,629
                                   ========        ==========       ========     ==========
Net income (loss) per
  common share before
  extraordinary item
  Basic..................          $   6.26        $    (1.07)      $   1.02     $     0.30
                                   ========        ==========       ========     ==========
  Diluted................          $   6.26        $    (1.07)      $   1.02     $     0.28
                                   ========        ==========       ========     ==========
Extraordinary item per
  common share
  Basic..................          $     --        $    21.30       $     --     $       --
                                   ========        ==========       ========     ==========
  Diluted................          $     --        $    21.30       $     --     $       --
                                   ========        ==========       ========     ==========
Net income per common
  share
  Basic..................          $   6.26        $    20.23       $   1.02     $     0.30
                                   ========        ==========       ========     ==========
  Diluted................          $   6.26        $    20.23       $   1.02     $     0.28
                                   ========        ==========       ========     ==========
Weighted average number
  of common shares
  outstanding
  Basic..................           898,300         5,519,500        883,284      5,519,500
                                   ========        ==========       ========     ==========
  Diluted................           898,300         5,810,000        883,284      5,810,000
                                   ========        ==========       ========     ==========

27

                                                                                  SUCCESSOR     PREDECESSOR   SUCCESSOR
                                                                                -------------   -----------   ---------
                                                                                                       AS OF AND
                                                                                  AS OF AND             FOR THE
                                            AS OF AND FOR THE                      FOR THE        THREE MONTHS ENDED
                                   PREDECESSOR YEAR ENDED DECEMBER 31,           YEAR ENDED            MARCH 31,
                            -------------------------------------------------   DECEMBER 31,    -----------------------
                               1997         1998         1999         2000          2001           2001         2002
                            ----------   ----------   ----------   ----------   -------------   -----------   ---------
                                                ($ IN THOUSANDS, EXCEPT PER SHARE DATA AND RATIOS)
BALANCE SHEET DATA:
  Total cash and
    investments...........   $404,702     $434,356     $447,836     $505,006      $529,286        $508,607    $543,907
  Total assets............    717,400      734,647      778,009      833,339       859,174         826,261     877,241
  Losses and loss
    adjustment expenses
    reserves..............    319,453      311,846      315,226      302,131       302,556         292,319     301,047
  Total debt..............     27,000       22,500       18,000       13,383        99,500          13,383      98,500
  Total liabilities.......    567,537      563,499      594,905      620,388       727,512         609,206     747,562
  Mandatorily redeemable
    preferred stock.......         --           --           --           --        22,680              --      23,016
  Total stockholders'
    equity................    149,863      171,148      175,105      212,951       108,982         217,055     106,663

STATUTORY DATA:
  Policyholders' surplus
    (at period end).......   $163,566     $179,926     $185,529     $192,577      $220,081        $197,278    $221,067

  Loss ratio(3)...........       76.0%        77.1%        76.1%        73.5%         78.8%           80.0%       74.7%
  Expense ratio(3)........       29.9         29.1         28.6         27.3          25.0            22.1        23.9
                             --------     --------     --------     --------      --------        --------    --------
  Combined ratio(3).......      105.9%       106.2%       104.7%       100.8%        103.8%          102.1%       98.6%
                             ========     ========     ========     ========      ========        ========    ========


(1) In this financial presentation, the financial data for 2001 has been split into a predecessor period from January 1, 2001 to October 15, 2001 and a successor period from October 16, 2001 to December 31, 2001.

(2) Our transaction expenses reflect the costs we incurred in connection with the Acquisition and this offering. See "The Acquisition" and "The Offering."

(3) The loss ratio is the ratio of losses and loss adjustment expenses to net earned premiums. The expense ratio, when calculated on a statutory accounting basis, is the ratio of underwriting expenses to net written premiums. The combined ratio is the sum of the loss ratio and the expense ratio. Our expense ratios and combined ratios shown include certain compensation and interest expenses charged to our insurance subsidiaries under our prior majority owner which are described in footnote 1 to the table shown under "Management's Discussion and Analysis of Financial Condition and Results of Operations--General--Insurance Ratios."

28

UNAUDITED PRO FORMA FINANCIAL DATA

The unaudited pro forma condensed consolidated balance sheet presented below gives effect to:

- the sale of 5,000,000 shares of our common stock in the initial public offering (at an assumed initial public offering price of $17.00 per share (the midpoint of the price range set forth on the cover page of this prospectus), and after deducting estimated underwriting discounts and estimated offering expenses payable by us and assuming that the underwriters' over-allotment option is not exercised);

- the sale of 350,000 shares of our common stock in the Direct Sale (at an assumed initial public offering price of $17.00 per share);

- the Preferred Share Exchange;

- the replacement of our existing credit facility with our new credit facility; and

- the application of the net proceeds of the initial public offering, the Direct Sale and our new credit facility as set forth in "Use of Proceeds",

as if they had all occurred as of March 31, 2002.

The unaudited pro forma condensed consolidated income statement presented below gives effect to:

- the sale of 5,000,000 shares of our common stock in the initial public offering (at an assumed initial public offering price of $17.00 per share, and after deducting estimated underwriting discounts and estimated offering expenses payable by us and assuming that the underwriters' over-allotment option is not exercised);

- the sale of 350,000 shares of our common stock in the Direct Sale (at an assumed initial public offering price of $17.00 per share);

- the Preferred Share Exchange;

- the Acquisition;

- the replacement of our existing credit facility with our new credit facility; and

- the application of the net proceeds of the initial public offering, the Direct Sale and our new credit facility as set forth in "Use of Proceeds",

as if they had all occurred as of January 1, 2001 for the year ended December 31, 2001 and the three months ended March 31, 2002.

THE UNAUDITED PRO FORMA DATA ARE BASED ON AVAILABLE INFORMATION AND ON ASSUMPTIONS WE BELIEVE ARE REASONABLE. THE UNAUDITED PRO FORMA DATA SHOULD NOT BE CONSTRUED TO BE INDICATIVE OF OUR CONSOLIDATED FINANCIAL POSITION OR OUR CONSOLIDATED RESULTS OF OPERATIONS HAD THESE TRANSACTIONS BEEN CONSUMMATED ON THE DATES ASSUMED, AND DO NOT IN ANY WAY REPRESENT A PROJECTION OR FORECAST OF OUR CONSOLIDATED FINANCIAL POSITION OR CONSOLIDATED RESULTS OF OPERATIONS FOR OR AS OF ANY FUTURE PERIOD OR DATE.

You should read the unaudited pro forma data in conjunction with our consolidated financial statements and the accompanying notes included in this prospectus and with the other information included in this prospectus, including the information set forth under "Management's Discussion and Analysis of Financial Condition and Results of Operations."

29

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
AS OF MARCH 31, 2002
($ IN THOUSANDS)





                                                              SAFETY INSURANCE    OFFERING     UNAUDITED
                                                                GROUP, INC.      ADJUSTMENTS   PRO FORMA
                                                              ----------------   -----------   ---------
ASSETS
Cash and investments........................................      $543,907        $  8,234 (1) $552,141
Accounts receivable.........................................       129,828                      129,828
Reinsurance recoverables....................................       105,446                      105,446
Deferred policy acquisition costs...........................        35,458                       35,458
Deferred income taxes.......................................        20,784           2,664 (3)   23,448
Other assets................................................        41,818          (2,563)(2)   39,255
                                                                  --------        --------     --------

    Total assets............................................      $877,241        $  8,335     $885,576
                                                                  ========        ========     ========

LIABILITIES
Loss and loss adjustment expense reserves...................      $301,047                     $301,047
Unearned premium reserves...................................       273,310                      273,310
Debt........................................................        98,500        $(98,500)(4)   22,350
                                                                                    22,350(4)

Other liabilities...........................................        74,705           4,000 (5)   79,523
                                                                                    (2,729)(5)
                                                                                     2,500 (5)
                                                                                     1,047 (5)
                                                                  --------        --------     --------

  Total liabilities.........................................       747,562         (71,332)     676,230
                                                                  --------        --------     --------

MANDATORILY REDEEMABLE PREFERRED STOCK......................        23,016         (23,016)(6)       --
                                                                  --------        --------     --------

STOCKHOLDERS' EQUITY
Common stock................................................            58              54 (6)      125
                                                                                        13 (6)
Additional paid-in capital..................................         2,442          84,946 (6)  112,504
                                                                                    22,387 (6)
                                                                                     2,729 (7)
Accumulated other comprehensive income, net of taxes........        (8,397)                      (8,397)
Promissory notes receivable from management.................          (711)                        (711)
Retained earnings...........................................       113,271          (1,666)(8)  105,825
                                                                                    (2,600)(8)
                                                                                    (2,500)(8)

                                                                                      (680)(8)
                                                                  --------        --------     --------
  TOTAL STOCKHOLDERS' EQUITY................................       106,663         102,683      209,346
                                                                  --------        --------     --------
  TOTAL LIABILITIES, MANDATORILY REDEEMABLE PREFERRED STOCK
    AND STOCKHOLDERS' EQUITY................................      $877,241        $  8,335     $885,576
                                                                  ========        ========     ========

The accompanying notes are an integral part of these unaudited pro forma financial statements.

30

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED INCOME STATEMENT
FOR THE YEAR ENDED DECEMBER 31, 2001
($ IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)

                                                                                                                     UNAUDITED
                                                                     UNAUDITED                                     COMBINED PRO
                                 PREDECESSOR       SUCCESSOR         COMBINED                                       FORMA YEAR,
                                   PERIOD           PERIOD             YEAR                                         AS ADJUSTED
                                -------------   ---------------   ---------------                                 ---------------
                                 JANUARY 1 -     OCTOBER 16 -       JANUARY 1 -      UNAUDITED      UNAUDITED       JANUARY 1 -
                                 OCTOBER 15,     DECEMBER 31,      DECEMBER 31,     ACQUISITION      OFFERING      DECEMBER 31,
                                    2001             2001              2001         ADJUSTMENTS    ADJUSTMENTS         2001
                                -------------   ---------------   ---------------   ------------   ------------   ---------------
Revenues:
Net earned premiums...........    $347,098      $      100,175       $447,273                                     $      447,273
Investment income.............      22,246               5,359         27,605         $ (1,303)(9)                        26,302
Finance and other service
  income......................      10,559               2,950         13,509                                             13,509
Net realized investment
  losses......................        (766)             (4,284)        (5,050)                                            (5,050)
                                  --------      --------------       --------         --------                    --------------
Total revenues................     379,137             104,200        483,337           (1,303)                          482,034
                                  --------      --------------       --------         --------                    --------------

Benefits and expenses:
  Losses and loss adjustment
    expenses..................     276,383              75,559        351,942                                            351,942
  Underwriting, operating and
    related expenses..........      89,297              30,212        119,509           (3,547)(10)   $ (1,000)(19)        112,855
                                        --                  --             --              791 (11)      1,047 (5)
                                        --                  --             --           (1,304)(12)     (1,241)(7)
                                        --                  --             --           (2,000)(13)
                                        --                  --             --              600 (14)
  Transaction expenses........       5,605               3,874          9,479           (5,605)(16)      6,500 (21)         10,374
  Interest expense............         550               1,823          2,373            6,950 (15)      2,679 (20)          3,461
                                        --                  --             --               --         (9,323)(20)             --
                                        --                  --             --               --            782 (20)
                                  --------      --------------       --------         --------       --------     --------------
    Total benefits and
      expenses................     371,835             111,468        483,303           (4,115)          (556)           478,632
                                  --------      --------------       --------         --------       --------     --------------
Income from continuing
  operations before income
  taxes.......................       7,302              (7,268)            34            2,812            556              3,402
Income taxes..................       1,678              (1,666)            12              504 (17)      1,504 (17)          2,020
                                  --------      --------------       --------         --------       --------     --------------
Net (loss) income from
  continuing operations.......       5,624              (5,602)            22            2,308           (948)             1,382
Dividends on mandatorily
  redeemable preferred
  stock.......................          --                (280)          (280)          (1,064 )(18)      1,344 (22)             --
                                  --------      --------------       --------         --------       --------     --------------
Net income from continuing
  operations and before
  extraordinary item available
  to common stockholders......    $  5,624      $       (5,882)      $   (258)        $  1,244       $    396     $        1,382
                                  ========      ==============       ========         ========       ========     ==============
Earnings (loss) per common
  share from continuing
  operations
  Basic.......................    $   6.26      $        (1.07)                                                   $         0.11
                                  ========      ==============                                                    ==============
  Diluted.....................    $   6.26      $        (1.07)                                                   $         0.11
                                  ========      ==============                                                    ==============
Weighted average number of
  common shares outstanding
  Basic.......................     898,300           5,519,500                                                        12,187,100
                                  ========      ==============                                                    ==============
  Diluted.....................     898,300           5,810,000                                                        12,187,100
                                  ========      ==============                                                    ==============

The accompanying notes are an integral part of these unaudited pro forma financial statements.

31

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED INCOME STATEMENT
FOR THE THREE MONTHS ENDED MARCH 31, 2002
($ IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)

                                                               UNAUDITED
                                                             THREE MONTHS      UNAUDITED       UNAUDITED
                                                                 ENDED         OFFERING        PRO FORMA
                                                            MARCH 31, 2002    ADJUSTMENTS   MARCH 31, 2002
                                                            ---------------   -----------   ---------------
Revenues:
  Net earned premiums.....................................  $      119,041                  $      119,041
  Investment income.......................................           6,874                           6,874
  Finance and other service income........................           3,823                           3,823
  Net realized investment losses..........................             (43)                            (43)
                                                            --------------     ---------    --------------
    Total revenues........................................         129,695                         129,695
                                                            --------------     ---------    --------------

Benefits and expenses:
  Losses and loss adjustment expenses.....................          90,573                          90,573
  Underwriting, operating and related expenses............          33,494     $    (250)(11)         31,756
                                                                                  (1,488)(7)
  Transaction expenses....................................             439          (439)(23)             --
  Interest expense........................................           2,300        (2,300)(20)            196
                                                                                     196 (20)
                                                            --------------     ---------    --------------
    Total benefits and expenses...........................         126,806        (4,281)          122,525
                                                            --------------     ---------    --------------

Income from continuing operations before income taxes.....           2,889         4,281             7,170
Income taxes..............................................             924 (9)      1,653 (9)          2,577
                                                            --------------     ---------    --------------
Net income from continuing operations.....................           1,965         2,628             4,593
Dividends on mandatorily redeemable preferred stock.......            (336)          336 (22)             --
                                                            --------------     ---------    --------------
Net income from continuing operations available to common
  shareholders............................................  $        1,629     $   2,964    $        4,593
                                                            ==============     =========    ==============
Earnings per common share from continuing operations
  Basic...................................................  $         0.30                  $         0.38
                                                            ==============                  ==============
  Diluted.................................................  $         0.28                  $         0.38
                                                            ==============                  ==============
Weighted average number of common shares outstanding
  Basic...................................................       5,519,500                      12,187,100
                                                            ==============                  ==============
  Diluted.................................................       5,810,000                      12,187,100
                                                            ==============                  ==============

The accompanying notes are an integral part of these unaudited pro forma financial statements.

32


Unaudited Notes to Unaudited Pro Forma Financial Information

1. Represents net cash proceeds from the offering, Direct Sale and new credit facility borrowing available for general corporate purposes after repayment of existing debt.

2. Represents write-down of deferred debt issuance costs related to indebtedness in connection with the Acquisition.

3. Represents net tax benefit of write-down of deferred debt issuance costs and accrued expenses adjustments except for accrued transaction expenses which are non-deductible for tax purposes. The income tax benefit of all deductible adjustments has been calculated at the statutory rate of 35%.

4. Represents repayment of Acquisition-related indebtedness of $98.5 million and borrowings under our new credit facility of $22.4 million.

5. Represents accrued liabilities related to (i) $4.0 million to be paid to TJC Management at the closing of this offering in consideration for services rendered to us pursuant to the TJC Management Agreeement and for the termination of the annual management fee, (ii) transaction expenses of $2.5 million related to the offering and (iii) compensation expense of $1.0 million related to management stock appreciation rights which become automatically vested and are in-the-money upon the offering. In addition, represents a reduction of accrued compensation expense of $2.7 million related to call and put options on the shares held by management, including the restricted stock. The call and put options terminate upon the offering and the related liability is extinguished, increasing stockholders' equity.

6. Represents (i) issuance of 5,350,000 shares of $0.01 par value common stock at an assumed initial offering price of $17.00 per share (the midpoint of the price range set forth on the cover page of this prospectus) for assumed gross proceeds of $90.95 million net of underwriting discounts and commissions of $6.0 million and related expenses of $2.5 million in connection with the offering and (ii) the issuance of 1,317,647 shares of common stock upon conversion of all outstanding preferred stock in the Preferred Share Exchange.

7. Represents impact on additional paid-in capital of the portion of the adjustment in note 5 related to call and put options on the shares held by management, because the put and call options terminate upon the offering.

8. Represents after tax impact on retained earnings from adjustments in notes 2 and 5 except for the adjustment related to call and put options on the shares held by management.

9. Represents the net effect of amortization or accretion of purchase premium or discount, respectively, on fixed maturities over the estimated remaining life of the securities. Net investment income is adjusted to include the effect of restating the historical yield on fixed maturity securities to the estimated market yield as of the date of the Acquisition as though it had been restated as of the beginning of the period. The change to a market yield is estimated based on our aggregate net unrealized gain on fixed maturities at the date of the Acquisition, amortized over the estimated average life of the portfolio (5 years).

10. Represents elimination of employee stock ownership plan and supplemental executive stock ownership plan compensation related expenses incurred during the predecessor period. Interest expense associated with debt related to employee stock ownership plan and supplemental executive stock ownership plan of $550,000 is included in the interest expense adjustment in footnote
15. Upon the Acquisition, the employee stock ownership plan and supplemental executive stock ownership plan were terminated. These plans represented a much larger retirement benefit than was provided prior to their implementation or than has been provided under our 401(k) plan since

33

January 1, 2002. We do not believe that expenses of a comparable magnitude will be needed to attract and motivate our employees in the future. Accordingly, management believes that this adjustment is appropriate.

11. Represents incremental management fee expense for TJC Management for the predecessor period. Under the management agreement with TJC Management, we are obligated to pay $1.0 million in annual management fees, $209,000 of which has been recognized in the successor period. We have agreed with TJC Management to terminate the annual management fee at the closing of the offering.

12. Represents the elimination of depreciation expense on property, plant and equipment. In connection with the Acquisition, property, plant and equipment were written down to $0 under the purchase method of accounting.

13. Represents compensation expense for the former majority owner recognized in the predecessor period. As of the date of the Acquisition, we no longer employed the former majority owner. Management believes that this adjustment is appropriate because of the limited role our former majority owner played in our operations, and the fact that he did not participate in day-to-day decisions, following late 1998 and the appointment of David Brussard as our President and Chief Executive Officer in January 1999. In addition, no comparable expense has been incurred since the Acquisition, and no need to hire an additional person to fill this function is foreseen.

14. Represents estimated employee benefit expense for the predecessor period and the successor period related to implementation of a Section 401(k) retirement plan. Prior to the Acquisition, our retirement benefit plan was solely comprised of the employee stock ownership plan and supplemental executive stock ownership plan. Upon termination of these plans in connection with the Acquisition, we implemented a Section 401(k) retirement plan for the benefit of our employees effective January 1, 2002.

15. Represents estimated incremental interest expense of $7.5 million for the predecessor period for borrowings made in connection with the Acquisition (which includes the $55.0 million term loan, $14.5 million borrowed under the $20.0 million revolving credit facility and the $30.0 million senior subordinated notes). Approximately $1.8 million of interest expense related to the borrowings made in connection with the Acquisition was expensed in the successor period. In addition, represents elimination of $550,000 of interest expense in the predecessor period related to the long-term note payable related to the creation of the employee stock ownership plan. This long-term note payable was paid down in connection with the Acquisition.

16. Represents elimination of transaction expenses related to the Acquisition incurred during predecessor period. As the pro forma presentation assumes an Acquisition date of January 1, 2001, the predecessor transaction expenses would have been incurred prior to January 1, 2001 and thus are eliminated from the unaudited pro forma income statement for the combined pro forma year ended December 31, 2001.

17. Represents the income tax expense of the above adjustments except for certain transaction, employee stock ownership plan and supplemental executive stock ownership plan related expenses, which are non-deductible for tax purposes. The income tax benefit of all other adjustments is at 35%.

18. Represents addition of dividends on mandatorily redeemable preferred stock for full year for the Acquisition.

19. Represents elimination of TJC Management fee for the full year and three months for the offering. These fees were paid in respect of continuing services that will no longer be provided after this offering. We have agreed to terminate this aspect of our management consulting

34

agreement with TJC Management for several reasons, including the ability of our current management to perform the equivalent functions following the offering. We do not expect to hire additional employees or retain a new consultant on an annual or other periodic fee basis to perform these services following the offering. We will still be required to pay fees to TJC Management in connection with consulting services they render on certain purchase, sale and financing transactions.

20. Represents (i) elimination of interest expense related to debt repaid with proceeds of the offering of approximately $9.3 and $2.3 million, (ii) incremental costs of $782,000 and $196,000 (assuming 3.5% interest) associated with $22.4 million of assumed borrowings under our new credit facility and (iii) an approximate $2.7 million charge related to the write-off of Acquisition related deferred debt issuance costs for the full year.

21. Represents accrual of TJC termination fee of $4.0 million and offering expenses of $2.5 million.

22. Represents elimination of dividends on mandatorily redeemable preferred stock which is converted to common stock concurrently with the offering.

23. Represents elimination of transaction expenses related to the offering incurred during the quarter ended March 31, 2002 because the pro forma presentation assumes an offering date of January 1, 2001.

35

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

The following discussion should be read in conjunction with the consolidated financial statements and accompanying notes which appear elsewhere in this prospectus. It contains forward-looking statements that involve risks and uncertainties. Our actual results could differ materially from those anticipated in these forward-looking statements as a result of various factors, including those discussed below and elsewhere in this prospectus, particularly under the heading "Risk Factors."

GENERAL

OVERVIEW

We are a leading provider of private passenger automobile insurance in Massachusetts. In addition to private passenger automobile insurance (which represented 83.1% of our direct written premiums in 2001), we offer a portfolio of insurance products, including commercial automobile (9.0% of 2001 direct written premiums), homeowners (6.8% of 2001 direct written premiums), dwelling fire, umbrella and business owner policies. Operating exclusively in Massachusetts through our insurance company subsidiaries, Safety Insurance Company, or Safety Insurance, and Safety Indemnity Insurance Company, we have established strong relationships with approximately 500 independent insurance agents in approximately 600 locations throughout Massachusetts. We have used these relationships and our extensive knowledge of the Massachusetts market to become the third largest private passenger carrier in Massachusetts, capturing an approximately 10.4% share of the Massachusetts private passenger automobile market in 2001 based on automobile exposures. These statistics total, for each vehicle insured, the number of months during the year insurance for that vehicle is in effect, to arrive at an aggregate number of car-months for each insurer; this aggregate number, divided by 12, equals the insurer's number of car-years, a measure we refer to in this prospectus as automobile exposures.

THE ACQUISITION

On October 16, 2001, Safety Group acquired Thomas Black Corporation, the holding company for our insurance and other subsidiaries, from a group of stockholders consisting primarily of Thomas Black Corporation's founder and members of his immediate family. See "The Acquisition." We accounted for the Acquisition using the purchase method of accounting, in accordance with the treatment of a business combination under Statement of Financial Accounting Standards No. 141, "Business Combinations." Under purchase accounting: (i) we recorded the assets and liabilities of Thomas Black Corporation at their estimated fair value at the date of Acquisition; (ii) we used the excess of acquired net assets over the purchase price to reduce the estimated fair values of all non-current, non-financial assets, principally equipment and leasehold improvements; and (iii) we recorded the remaining $117.5 million excess of the estimated fair value of net assets over purchase price as an extraordinary gain in the consolidated statement of operations for the period October 16, 2001 through December 31, 2001 in accordance with SFAS No. 141.

The fair value of our reserves for losses and loss adjustment expenses and related reinsurance recoverables was estimated based on the present value of the expected underlying cash flows of the loss reserves and reinsurance recoverables, and included a profit and risk margin. In determining the fair value estimate, management adjusted our historical GAAP undiscounted net loss reserves to present value assuming a 4.0% discount rate, which approximated the U.S. Treasury rate on the date of the Acquisition. The discounting pattern was actuarially developed from our historical loss data. A profit and risk margin of 6.0% was applied to the discounted loss reserves, to reflect management's estimate of the cost we would incur to reinsure the full amount of our net loss and loss adjustment expense reserves with a third party reinsurer. This margin was based upon management's assessment of the uncertainty inherent in the net loss reserves and their knowledge of the reinsurance marketplace.

36

Management determined that there was no material difference between the historical carrying basis of the reserves for losses and loss adjustment expenses and related reinsurance recoverables at the date of Acquisition and their fair value.

As noted above, as part of the application of purchase accounting, equipment and leasehold improvements with a net book value of $3.3 million at October 16, 2001 were reduced to zero. In addition, the cost of all investment securities held was increased by an aggregate of $12.7 million to adjust to fair market value the cost basis of the investment securities. As a result, the amortization and accretion of bond discount and premium and the realized and unrealized gain/loss on investment securities for the successor period are different from what they would have been on an historical accounting basis. The effect of this increase in the cost basis of our investment securities will be amortized over the period we hold the respective securities. In the event that we sell any of these securities prior to maturity, the remaining amount of the premium or discount will be recognized on the date of sale.

In connection with the Acquisition, we incurred approximately $9.5 million and $406,000, respectively, of transaction-related expenses for the years ended December 31, 2001 and December 31, 2000, respectively. These expenses incurred are non-recurring in nature and are required to be expensed under GAAP.

As a result of the Acquisition, the capital structure and basis of accounting of our Company differ from those of Thomas Black Corporation prior to the Acquisition. Therefore, our financial data with respect to periods prior to the Acquisition may not be comparable to data for periods subsequent to the Acquisition. In addition, this offering, the use of its proceeds and the Preferred Share Exchange will alter the capital structure of our Company. See "Use of Proceeds" and "Unaudited Pro Forma Financial Data." The results of operation data set forth and discussed below for the year ended December 31, 2001 consist of the combined historical results of Thomas Black Corporation for the period prior to the Acquisition and the results of operations of the Company for the period after the Acquisition. It is generally not permissible under GAAP to combine pre-Acquisition and post-Acquisition periods; however, for the purpose of comparison only, the combined results will generally serve as comparable amounts to the year ended December 31, 2000 and will be utilized for purposes of providing discussion and analysis of results of operations.

Assuming the price to the public in the initial public offering is $17.00 per share, we will incur approximately $1.0 million in compensation expense under our outstanding stock appreciation rights agreements in the quarter in which the offering occurs.

ADJUSTED AFTER-TAX OPERATING INCOME

In managing our business, one measure we use to evaluate our performance is our adjusted after-tax operating income. In calculating these amounts, we exclude realized investment gains and certain other items that we do not believe reflect overall operating trends. The size and timing of realized investment gains are often subject to management's discretion. The other excluded items are related to costs incurred as a result of our prior ownership structure and certain expenses in the successor period which will no longer be incurred after the date of this offering. While some of these items may be significant components of our GAAP net income, we believe that adjusted operating income is an appropriate measure that is more reflective of the net income attributable to the ongoing operations of the business.

Items are excluded from adjusted after-tax operating income based on management's judgment after a thorough review of our results of operations for the relevant period. Because discretion is exercised in compiling these amounts, adjusted operating income is an imperfect measure of operating trends, and inconsistencies may exist in the adjustments made by management. After-tax adjusted operating income is not a substitute for net income determined in accordance with GAAP, and

37

investors should not place undue reliance on this analysis. Our adjusted after-tax operating income may be different from similarly titled measures of other companies. The following are the adjustments we made to GAAP net income to arrive at adjusted after-tax operating income.

                                                                     PREDECESSOR                       PREDECESSOR   SUCCESSOR
                                                                       PERIOD       SUCCESSOR PERIOD   -----------   ---------
                                        PREDECESSOR YEAR ENDED      -------------   ----------------     THREE MONTHS ENDED
                                             DECEMBER 31,            JANUARY 1-       OCTOBER 16-             MARCH 31,
                                      ---------------------------    OCTOBER 15,      DECEMBER 31,     -----------------------
                                          1999           2000           2001              2001            2001         2002
                                      ------------   ------------   -------------   ----------------   -----------   ---------
                                                                          ($ IN THOUSANDS)
Adjusted after-tax operating
  income............................    $19,269        $ 29,375        $14,294          $  1,718         $ 3,572      $ 3,563
                                        -------        --------        -------          --------         -------      -------

Adjustments
  Net realized gains (losses) on
    sales of investments............      5,266            (810)          (498)           (2,785)           (417)         (28)
  Extraordinary gain(1).............         --              --             --           117,523              --           --
  Employee stock ownership plan/
    supplemental executive stock
    ownership plan compensation
    expenses(2).....................     (5,531)         (6,371)        (2,180)               --          (1,609)          --
  Chairman salary and bonus(3)......     (1,784)         (1,960)        (1,300)               --            (488)          --
  Transaction expenses(4)...........         --            (264)        (4,334)           (3,874)             --         (439)
  Interest expense(2)...............       (922)           (696)          (358)               --            (157)          --
  TJC Management fees(5)............         --              --             --              (136)             --         (163)
  Put and call options on shares
    held by management(6)...........         --              --             --              (805)             --         (968)
                                        -------        --------        -------          --------         -------      -------
  Total after-tax adjustments.......     (2,971)        (10,101)        (8,670)          109,923          (2,671)      (1,598)
                                        -------        --------        -------          --------         -------      -------
GAAP reported:
  Net income........................    $16,298        $ 19,274        $ 5,624          $111,641         $   901      $ 1,965
                                        =======        ========        =======          ========         =======      =======


(1) Represents extraordinary gain related to the excess of the estimated fair value of net assets over purchase price in connection with the Acquisition in accordance with Statement of Financial Accounting Standards No. 141, "Business Combinations."

(2) Represents interest and other expenses related to the elimination of employee stock ownership plan and supplemental executive stock ownership plan compensation expenses incurred during the predecessor period. We established these plans in 1995 under our prior majority owner. These plans represented a much larger retirement benefit than was provided prior to their implementation or than has been provided under our 401(k) plan since January 1, 2002. We do not believe that expenses of a comparable magnitude will be needed to attract and motivate our employees in the future. Accordingly, management believes that this adjustment is appropriate. We estimate that our 401(k) expense will be approximately $600,000 in 2002. We plan to take the absence of an amount equivalent to the 2002 401(k) expense into account when comparing our 2001 and prior adjusted operating income to our adjusted operating income for 2002 and subsequent periods.

(3) Represents salary and bonus paid to our former owner. Management believes that this adjustment is appropriate because of the limited role our former owner played in our operations, and the fact that he did not participate in day-to-day decisions, following late 1998 and the appointment of David Brussard as our President and Chief Executive Officer in January 1999. In addition, no comparable expense has been incurred since the Acquisition, and no need to hire an additional person to fill this function is foreseen.

(4) Represents transaction expenses incurred in connection with the Acquisition and this offering.

(5) Represents management fees paid to TJC Management. These fees were paid in respect of services that will no longer be provided after this offering. We have agreed to terminate this aspect of our management consulting agreement with TJC Management for several reasons, including the ability of our current management to perform the equivalent functions following the offering. We do not expect to hire additional employees or retain a new consultant on an annual or other periodic fee basis to perform these services following the offering. We will still be required to pay fees to TJC Management in connection with consulting services they render on certain purchase, sale and financing transactions.

(6) Represents elimination of compensation expenses related to put and call options on shares held by management. These options terminate upon completion of this offering.

38

CRITICAL ACCOUNTING POLICIES

LOSS AND LOSS ADJUSTMENT EXPENSES RESERVES. Significant periods of time can elapse between the occurrence of an insured loss, the reporting to us of that loss and our final payment of that loss. To recognize liabilities for unpaid losses, we establish reserves as balance sheet liabilities. Our reserves represent estimates of amounts needed to pay reported and unreported losses and the expenses of investigating and paying those losses, or loss adjustment expenses. Every quarter, we review our previously established reserves and adjust them, if necessary.

When a claim is reported, claims personnel establish a "case reserve" for the estimated amount of the ultimate payment. The amount of the reserve is primarily based upon an evaluation of the type of claim involved, the circumstances surrounding each claim and the policy provisions relating to the loss. The estimate reflects informed judgment of such personnel based on general insurance reserving practices and on the experience and knowledge of the claims person. During the loss adjustment period, these estimates are revised as deemed necessary by our claims department based on subsequent developments and periodic reviews of the cases.

In accordance with industry practice, we also maintain reserves for estimated losses incurred but not yet reported. Incurred but not yet reported reserves are determined in accordance with commonly accepted actuarial reserving techniques on the basis of our historical information and experience. We review and make adjustments to incurred but not yet reported reserves quarterly.

When reviewing reserves, we analyze historical data and estimate the impact of various loss development factors, such as our historical loss experience and that of the industry, trends in claims frequency and severity, our mix of business, our claims processing procedures, legislative enactments, judicial decisions, legal developments in imposition of damages, and changes and trends in general economic conditions, including the effects of inflation. A change in any of these factors from the assumption implicit in our estimate can cause our actual loss experience to be better or worse than our reserves, and the difference can be material. There is no precise method, however, for evaluating the impact of any specific factor on the adequacy of reserves, because the eventual development of reserves is affected by many factors. Establishment of appropriate reserves is an inherently uncertain process, and currently established reserves may not prove adequate in light of subsequent actual experience. To the extent that reserves are inadequate and are strengthened, the amount of such increase is treated as a charge to earnings in the period that the deficiency is recognized. To the extent that reserves are redundant and are released, the amount of the release is a credit to earnings in the period the redundancy is recognized.

The changes we have recorded in our reserves in the past three years illustrate the uncertainty of estimating reserves. In 1999, 2000 and 2001, our reserve reviews indicated that our reserves established in prior years were slightly higher than necessary, and so in those years we released $26.1 million, $27.0 million and $7.3 million, respectively, of previously established reserves for losses and loss adjustment expenses. We released $2.7 million in reserves in the first quarter of 2002. It is not appropriate to extrapolate future favorable or unfavorable development of reserves from this past experience. For further information, see "Business--Reserves."

See note 3 to our consolidated financial statements for a discussion of our other significant accounting policies.

MASSACHUSETTS AUTOMOBILE INSURANCE MARKET

We are subject to the extensive regulation of the private passenger automobile insurance industry in Massachusetts. Owners of registered automobiles are required to maintain minimum automobile insurance coverages. Generally, we are required by law to issue a policy to any applicant who seeks it. Based on our market share, we are assigned certain agents that have been unable to obtain a voluntary

39

contract with another insurer. We call these agents Exclusive Representative Producers, or ERPs. In addition, we are required to participate in a state-mandated reinsurance program run by CAR to which we cede certain unprofitable risks and from which we are allocated a portion of the overall losses. This program operates at an underwriting deficit. This deficit is allocated among every Massachusetts automobile insurance company, including us, based on a complex formula that takes into consideration a company's voluntary market share, the rate at which it cedes business to CAR, and the company's utilization of a credit system CAR has designed to encourage carriers to reduce their use of CAR.

Each year, the Commissioner sets maximum premium rates that may be charged and minimum commissions that may be paid to agents for personal automobile insurance. The Commissioner approved no change in personal automobile premiums for 2002, as compared to an average rate decrease of 8.3% in 2001. During the period from 1995 through 2002 average rates decreased in five out of eight of those years. Coinciding with the 2002 rate decision, the Commissioner also approved a decrease in the commission rate agents receive for selling private passenger automobile insurance, as a percentage of premiums, from 12.3% in 2001 to 11.7% in 2002.

Although average maximum personal automobile premium rates decreased 8.3% in 2001, our average rate per automobile exposure remained unchanged. This was primarily the result of decreases in the Safe Driver Insurance Plan discounts we offered for Step 9 and Step 10 drivers, the two best driver Safe Driver Insurance Plan classifications under the classification system developed by the Commissioner. In addition, we reduced our affinity group discounts from a range of 5-10% to 3-5%. Further, beginning in late 2000, we began a new rate pursuit initiative that validated insured rating classifications and discount eligibility, and which we believe contributed to our average premiums received per automobile exposure. Our ability to maintain our average automobile exposure was also due in part to purchases of new automobiles by our insureds. Further, although state-mandated average maximum private passenger automobile insurance rates did not increase in 2002, our average premium per automobile exposure in the three months ended March 31, 2002 increased from the three months ended March 31, 2001 approximately 6.0%. This increase was primarily the result of our elimination of Safe Driver Insurance Plan discounts, reduced affinity group discounts and purchases of new automobiles by our insureds. The table below shows average Massachusetts-mandated personal automobile premium rate changes and changes in our average premium per automobile exposure from 1991-2002.

MASSACHUSETTS PRIVATE PASSENGER RATE DECISIONS

                                                   STATE MANDATED    SAFETY CHANGE IN
                                                    AVERAGE RATE    AVERAGE PREMIUM PER
YEAR                                                 CHANGE(1)      AUTOMOBILE EXPOSURE
----                                               --------------   -------------------
2002............................................               0%               6.0%
2001............................................            (8.3)%              0.0%
2000............................................             0.7%               7.4%
1999............................................             0.7%              10.9%
1998............................................            (4.0)%              2.8%
1997............................................            (6.2)%             (5.1)%
1996............................................            (4.5)%             (7.7)%
1995............................................            (6.1)%             (3.6)%
1994............................................             2.9%               1.0%
1993............................................             5.7%               5.3%
1992............................................             8.0%               4.9%
1991............................................             6.9%               5.7%


(1) Source: Division of Insurance rate decisions for 1991 - 2002.

40

INSURANCE RATIOS. The property and casualty insurance industry uses the combined ratio as a measure of underwriting profitability. On a statutory accounting basis, the combined ratio is the sum of the loss ratio (losses and loss adjustment expenses incurred as a percent of net earned premiums) plus the expense ratio (underwriting expenses, which include acquisition costs, as a percent of net written premiums). The combined ratio reflects only underwriting results, and does not include income from investments or finance and other service income. Underwriting profitability is subject to significant fluctuations due to competition, catastrophic events, economic and social conditions and other factors.

Our adjusted insurance ratios for the years ended December 31, 1999 through 2001 and the three months ended March 31, 2002 are outlined in the following table:

                                               YEAR ENDED DECEMBER 31,
                                          ---------------------------------   THREE MONTHS ENDED
                                            1999        2000        2001        MARCH 31, 2002
                                          ---------   ---------   ---------   ------------------
Safety ratio(1)
  Loss ratio............................   74.9%       72.3%       78.8%             74.7%
  Expense ratio.........................   29.0        28.2        26.1              23.9
                                          ---------   ---------   ---------         -----
  Combined ratio........................  103.9%      100.5%      104.9%             98.6%
Property and casualty industry
  Combined ratio(2).....................  108.1%(2)   110.3%(2)   115.8%(3)               (4)


(1) The above adjusted statutory expense and combined ratios for the years 1999 through 2001 include certain expenses that management believes are not indicative of ongoing statutory underwriting performance, as described under "Management's Discussion and Analysis of Financial Condition and Results of Operation--General--Adjusted After-Tax Operating Income." These expenses consist of compensation and interest expenses related to our employee stock ownership plan and our supplemental executive stock ownership plan which were terminated effective with the Acquisition and compensation expense related to the former majority owner whom we no longer employ. If these costs were excluded from our expense ratios, our adjusted expense and combined ratios, respectively, would have been 25.4% and 100.3% for 1999, 25.2% and 97.5% for 2000 and 24.8% and 103.6% for 2001. The ratios shown for 1999 and 2000 have also been adjusted from amounts previously reported to present our business assumed from CAR on a gross basis. Each insurer writing private passenger automobile insurance in Massachusetts must assume a share of premiums, losses, loss adjustment expenses and underwriting expenses from a state-mandated reinsurance pool run by CAR. Prior to 2001, we recorded our share of premiums assumed from this pool and the related losses, loss adjustment expenses and underwriting expenses by netting these items and reflecting the resulting net loss in losses and loss adjustment expenses. Effective January 1, 2001, we began recording these premiums and the related losses, loss adjustment expenses and underwriting expenses on a gross basis in our statutory financial statements. For a presentation of our statutory ratios as originally reported, see "Selected Historical Financial Data."

(2) Source: A.M. Best, AGGREGATES & AVERAGES, 2001 Edition. For property and casualty industry data, the combined ratios include dividends to policyholders. Our property and casualty industry combined ratio is based on data compiled by A.M. Best. This data aggregates the performance of 2,455 national and regional property and casualty insurance companies and does not include these companies' life and other non-property and casualty insurance results. The mix of products that we offer may be different from the mix offered by these other property and casualty companies.

(3) Source: A.M. Best April 8, 2002 Statistical Study.

(4) Property and casualty industry combined ratio for the three months ended March 31, 2002 is not yet available.

41

RESULTS OF OPERATIONS

The table below shows certain of our selected financial results for the years ended December 31, 1999, 2000 and 2001 and for the three months ended March 31, 2001 and 2002. For comparative purposes, the predecessor and successor periods have been combined under the caption "For the Year Ended December 31, 2001."

                                                                                FOR THE THREE
                                                  FOR THE YEAR ENDED            MONTHS ENDED
                                                     DECEMBER 31,                 MARCH 31,
                                            ------------------------------   -------------------
                                              1999       2000       2001       2001       2002
                                            --------   --------   --------   --------   --------
                                                              ($ IN THOUSANDS)
Direct written premiums...................  $349,206   $427,457   $471,866   $141,765   $152,649
Net written premiums......................   330,961    430,030    465,466    138,750    151,706
Net earned premiums.......................   300,020    381,413    447,273    107,237    119,041
Investment income.........................    23,870     26,889     27,605      7,110      6,874
Finance and other service income..........    10,989     12,656     13,509      3,256      3,823
Net realized gains (losses)...............     8,102     (1,246)    (5,050)      (642)       (43)
                                            --------   --------   --------   --------   --------
Total revenues............................   342,981    419,712    483,337    116,961    129,695
                                            --------   --------   --------   --------   --------
Losses and loss adjustment expenses.......   225,241    275,138    351,942     85,803     90,573
Underwriting, operating and related
  expenses................................    91,357    115,567    119,509     29,572     33,494
Transaction expenses......................        --        406      9,479                   439
                                                                                 ----
Interest expense..........................     1,418      1,072      2,373        241      2,300
                                            --------   --------   --------   --------   --------
Total expenses............................   318,016    392,183    483,303    115,616    126,806
                                            --------   --------   --------   --------   --------
Income before taxes.......................    24,965     27,529         34      1,345      2,889
Income taxes..............................     8,667      8,255         12        444        924
                                            --------   --------   --------   --------   --------
Net income before extraordinary item and
  preferred dividends.....................  $ 16,298   $ 19,274   $     22   $    901   $  1,965
                                            ========   ========   ========   ========   ========

THREE MONTHS ENDED MARCH 31, 2002 COMPARED TO THREE MONTHS ENDED MARCH 31,
2001

DIRECT WRITTEN PREMIUMS. Direct written premiums for the three months ended March 31, 2002 increased by $10.8 million, or 7.6%, to $152.6 million from $141.8 million for the three months ended March 31, 2001. The increase was primarily due to an approximately 6% increase in the average written premium per automobile exposure on our private passenger automobile business. We also increased our average rates on commercial automobile insurance by 7.2% effective January 1, 2002, and in addition we increased our average rates on homeowners insurance by 9.8% effective February 19, 2002.

NET WRITTEN PREMIUMS. Net written premiums for the three months ended March 31, 2002 increased by $12.9 million, or 9.3%, to $151.7 million from $138.8 million for the three months ended March 31, 2001. The increase was primarily due to the increase in direct written premiums, and an increase in assumed premiums from CAR.

NET EARNED PREMIUMS. Net earned premiums for the three months ended March 31, 2002 increased by $11.8 million, or 11.0%, to $119.0 million from $107.2 million for the three months ended March 31, 2001. The increase was primarily due to an approximately 7% increase in automobile exposures for which we earned premiums in our private passenger automobile business.

INVESTMENT INCOME. Investment income for the three months ended March 31, 2002 decreased by $0.2 million, or 2.8%, to $6.9 million from $7.1 million for the three months ended March 31, 2001. An increase in average invested assets to $536.6 million for the three months ended March 31, 2002 from

42

$506.8 million for the three months ended March 31, 2001 was primarily offset by a decrease in annualized effective yield on our investment portfolio from 5.60% to 5.12% during the same period.

FINANCE AND OTHER SERVICE INCOME. Finance and other service income includes revenues from premium installment charges, which we recognize when assessed, and other miscellaneous income and fees. Finance and service fee income for the three months ended March 31, 2002 increased by $0.5 million, or 15.1%, to $3.8 million from $3.3 million for the three months ended March 31, 2001. The increase was primarily due to increased premium installment billing fees due to growth in the number of policies as well as an increase in the fee charged per policy.

NET REALIZED LOSSES. Net realized investment losses for the three months ended March 31, 2002 and 2001 were $0.0 million and $0.6 million, respectively.

LOSSES AND LOSS ADJUSTMENT EXPENSES. Losses and loss adjustment expenses incurred for the three month period ended March 31, 2002 increased $4.8 million, or 5.6%, to $90.6 million from $85.8 million for the three months ended March 31, 2001. As a percentage of premiums earned, losses and loss adjustment expenses incurred for the three month period ended March 31, 2002 was 76.1% compared to 80.0% for the three month period ended March 31, 2001. The percentage decrease in losses and loss adjustment expenses was the result of a $4.1 million reduction in loss adjustment expenses incurred from the 2001 amount, due to a strengthening of loss adjustment expense reserves in respect of prior periods which was recorded in the first quarter of 2001. The ratio of net incurred losses, excluding loss adjustment expenses, to premiums earned was 68.5% for the three months ended March 31, 2002 compared to 67.8% for the three months ended March 31, 2001. We experienced higher assumed residual market losses during the first quarter of 2002 than the first quarter of 2001, which were the result of a higher CAR loss ratio.

UNDERWRITING, OPERATING AND RELATED EXPENSES. Underwriting, operating and related expenses for the three month period ended March 31, 2002 increased by $3.9 million, or 13.2%, to $33.5 million from $29.6 million for the three month period ended March 31, 2001. As a percentage of net written premiums, our underwriting expense ratio for the three month period ended March 31, 2002 was 22.1% compared to 21.3% for the three month period ended March 31, 2001. Underwriting, operating and related expenses for the three months ended March 31, 2001 included $2.5 million of expense incurred under the employee stock ownership plan and the supplemental executive stock ownership plan, both of which were terminated as of the Acquisition, and $0.8 million in compensation paid to our former majority owner, while the 2002 period included $0.3 million in fees paid to TJC Management and $1.5 million in compensation expenses related to put and call options on shares held by management.

TRANSACTION EXPENSES. Transaction expenses increased to $0.4 million for the three month period ended March 31, 2002, as compared to $0 for the three month period ended March 31, 2001. The transaction expenses for the three month period ended March 31, 2002 represent costs incurred in connection with this offering. These costs were non-recurring in nature and did not result from ongoing insurance operations. Such costs primarily included legal and accounting fees.

INTEREST EXPENSE. Interest expenses increased from $0.2 million for the three months ended March 31, 2001 to $2.3 million for the three months ended March 31, 2002. The increase was due to indebtedness incurred in connection with the Acquisition, offset by the elimination in the first quarter of 2002 of interest expense related to the terminated employee stock ownership plan.

INCOME TAXES. Our effective tax rate on net income before extraordinary item was 32.0% and 33.0% for the three months ended March 31, 2002 and 2001, respectively. For the three months ended March 31, 2002, the effective rate was lower than the statutory rate of 35% primarily due to adjustments for tax-exempt investment income, offset by non-deductible transaction expenses. For the three month period ended March 31, 2001, the effective tax rate was lower than the statutory rate of

43

35% primarily due to adjustments for tax-exempt investment income, offset by non-deductible employee stock ownership plan and supplemental executive stock ownership plan expenses.

NET INCOME BEFORE EXTRAORDINARY ITEM AND PREFERRED DIVIDENDS. Net income and preferred dividends increased $1.1 million, or 122.2% to $2.0 million during the three month period ended March 31, 2002 as compared to $0.9 million for the three month period ended March 31, 2001, as a result of the factors previously mentioned.

YEAR ENDED DECEMBER 31, 2001 COMPARED TO YEAR ENDED DECEMBER 31, 2000

DIRECT WRITTEN PREMIUMS. Direct written premiums for the year ended December 31, 2001 increased by $44.4 million, or 10.4%, to $471.9 million from $427.5 million for the year ended December 31, 2000. The increase was primarily due to policy growth, as reflected by an increase of approximately 6% for the number of private passenger automobile policies, 20% for the number of commercial automobile policies and 17% for the number of homeowners policies. As described above, although the mandated average personal automobile rates declined 8.3% in 2001 from 2000, our average premium per automobile exposure remained flat as a result of factors including our reduced offering of discounts, our rate pursuit initiatives and new automobile purchases by our insureds.

NET WRITTEN PREMIUMS. Net written premiums for the year ended December 31, 2001 increased by $35.5 million, or 8.3%, to $465.5 million from $430.0 million for the year ended December 31, 2000. The increase was due primarily to increased policy growth on our direct business.

NET EARNED PREMIUMS. Net earned premiums for the year ended December 31, 2001 increased by $65.9 million, or 17.3%, to $447.3 million from $381.4 million for the year ended December 31, 2000. This increase was due primarily to increased policy growth on our direct business.

INVESTMENT INCOME. Investment income for the year ended December 31, 2001 increased by $0.7 million, or 2.6%, to $27.6 million from $26.9 million for the year ended December 31, 2000. The increase was primarily due to an increase in average invested assets to $517.1 million from $476.4 million for the year ended December 31, 2000, which was offset by a decrease in effective yield on our investment portfolio from 5.6% in 2000 to 5.3% in 2001.

FINANCE AND OTHER SERVICE INCOME. Finance and service fee income for the year ended December 31, 2001 increased by $0.8 million, or 6.3%, to $13.5 million from $12.7 million for the year ended December 31, 2000. The increase was primarily due to policy growth as described above.

NET REALIZED LOSSES. Net realized investment losses for the year ended December 31, 2001 were $5.0 million and were $1.2 million for the year ended December 31, 2000. The 2001 net realized losses resulted primarily from the sale of certain securities which had significantly declined in credit quality from the date of purchase and from sales of securities in the ordinary course following the resetting of their carrying value under purchase accounting as of the date of the Acquisition.

LOSSES AND LOSS ADJUSTMENT EXPENSES. Losses and loss adjustment expenses incurred for the year ended December 31, 2001 increased $76.8 million, or 27.9%, to $351.9 million from $275.1 million for the year ended December 31, 2000. As a percentage of premiums earned, losses and loss adjustment expenses incurred for 2001 was 78.7% compared to 72.1% in 2000. Poor weather in the first quarter of 2001 impacted our personal and commercial automobile loss ratios, and poor weather in the first and second quarters of 2001 impacted our homeowners loss ratio. We ceded less business to the residual market in 2001, thereby increasing our loss ratio, which was partially offset by a lower share of the residual market. We experienced higher assumed residual market losses during 2001, which were the result of a higher CAR loss ratio. Finally, in 2001 we released $7.3 million of loss reserves related to prior years, compared to $27.0 million in 2000. The ratio of net incurred losses, excluding loss adjustment expenses, to premiums earned was 67.9% in 2001 compared to 60.7% in 2000.

44

UNDERWRITING, OPERATING AND RELATED EXPENSES. Underwriting, operating and related expenses for the year ended December 31, 2001 increased $3.9 million, or 3.4%, to $119.5 million from $115.6 million for the year ended December 31, 2000. As a percentage of net written premiums, our underwriting expense ratio for 2001 was 25.7% compared to 26.9% in 2000. The lower underwriting expense ratio in 2001 resulted from lower expenses primarily due to the continued effects of our technology program with respect to our agents, which allowed us to achieve economies of scale, and to a lesser extent to reductions in contingent commissions paid to our agents. Massachusetts law requires that we participate in the Massachusetts Insurers Insolvency Fund, which pays claims up to $300,000 of a policyholder of an insolvent insurer if the claim existed prior to the declaration of insolvency or arose within sixty days after the declaration of insolvency. We account for allocations from the Massachusetts Insurers Insolvency Fund as underwriting expenses. The underwriting ratio in 2001 included a $1.4 million charge (0.3% of the underwriting expense ratio) representing our allocation from the Massachusetts Insurers Insolvency Fund for the insolvencies of The Trust Insurance Company and Reliance Insurance Company. Underwriting, operating and related expenses for the year ended December 31, 2001 included $3.5 million of expense incurred under the employee stock ownership plan and the supplemental executive stock ownership plan, both of which were terminated as the Acquisition, $2.0 million in compensation paid to our former majority owner, and $0.2 million in fees paid to TJC Management. Underwriting, operating and related expenses for the year ended December 31, 2000 included $8.9 million of expense incurred under the employee stock ownership plan and the supplemental executive stock ownership plan, both of which were terminated as of the Acquisition, and $3.0 million in compensation paid to our prior majority owner and $1.2 million in compensation expense related to put and call options on shares held by management.

TRANSACTION EXPENSES. Transaction expenses increased to $9.5 million in 2001, as compared to $0.4 million in 2000. These expenses represent costs incurred in connection with the Acquisition. These costs were non-recurring in nature and did not result from ongoing insurance operations. Such costs primarily included transaction bonuses earned by employees, fees paid to Thomas Black Corporation's investment banker and legal fees.

INTEREST EXPENSE. Interest expense for the year ended December 31, 2001 was $2.4 million compared to $1.1 million for the year ended December 31, 2000. The increase in 2001 was the result of indebtedness incurred in connection with the Acquisition, offset, in part, by a reduction in interest expense incurred in connection with the employee stock ownership plan to $0.5 million in 2001 from $1.1 million in 2000. Upon the Acquisition, our employee stock ownership plan and supplemental executive stock ownership plan were terminated.

INCOME TAXES. Our effective tax rate on net income before extraordinary item was 35.3% and 30.0% for the years ended December 31, 2001 and 2000, respectively. In 2001, the effective rate approximated the statutory rate of 35% due to a reduction in taxable income related to tax-exempt investment income, offset by non-deductible transaction expenses and state income tax expense. In 2000, the effective rate was lower than the statutory rate of 35% primarily due to tax-exempt interest income and the corporate dividends received deduction offset by non-deductible state income tax and employee stock ownership plan expenses. See note 13 to our consolidated financial statements.

45

NET INCOME BEFORE EXTRAORDINARY ITEM AND PREFERRED DIVIDENDS. Net income before extraordinary item and preferred dividends decreased $19.2 million, or 100.0%, to $0.1 million during for the year ended December 31, 2001 as compared to $19.3 million for the year ended December 31, 2000, as a result of the factors previously mentioned.

YEAR ENDED DECEMBER 31, 2000 COMPARED TO YEAR ENDED DECEMBER 31, 1999

DIRECT WRITTEN PREMIUMS. Direct written premiums for the year ended December 31, 2000 increased by $78.3 million, or 22.4%, to $427.5 million from $349.2 million for the year ended December 31, 1999. The increase was primarily due to policy growth, as reflected by an increase of approximately 10% for the number of private passenger automobile policies, 20% for the number of commercial automobile policies and 71.0% for the number of homeowner policies.

NET WRITTEN PREMIUMS. Net written premiums for the year ended December 31, 2000 increased by $99.0 million, or 29.9%, to $430.0 million from $331.0 million for the year ended December 31, 1999. The increase was due to increased policy growth on our direct business, and a reduction in ceded business of $14.7 million, or 23.2%, to $48.6 million from $63.3 million for the year ended December 31, 1999.

NET EARNED PREMIUMS. Net earned premiums for the year ended December 31, 2000 increased by $81.4 million, or 27.1%, to $381.4 million from $300.0 million for the year ended December 31, 1999. The increase was primarily due to the factors described under "Net Written Premiums" above.

INVESTMENT INCOME. Investment income for the year ended December 31, 2000 increased by $3.0 million, or 12.6%, to $26.9 million from $23.9 million for the year ended December 31, 1999. The increase was primarily due to an increase in average invested assets to $476.4 million from $441.1 million for the year ended December 31, 1999 and an increase in the effective yield on our investment portfolio from 5.4% in 1999 to 5.6% in 2000.

FINANCE AND SERVICE INCOME. Finance and service fee income for the year ended December 31, 2000 increased by $1.7 million, or 15.5%, to $12.7 million from $11.0 million for the year ended December 31, 1999. The increase was primarily due to policy growth as described above.

NET REALIZED GAINS (LOSSES). Net realized investment losses for the year ended December 31, 2000 were $1.2 million compared to net realized gains of $8.1 million for the year ended December 31, 1999. During 1999, we chose to moderate investment risk by reducing our equity exposure to approximately 17% of surplus from approximately 39% of statutory surplus for the year ended December 31, 1999. To reduce equity exposure, we sold equity positions and recognized capital gains of $11.0 million in 1999, which were offset by realized capital losses in the bond portfolio.

LOSSES AND LOSS ADJUSTMENT EXPENSES. Losses and loss adjustment expenses incurred for the year ended December 31, 2000 increased $49.9 million, or 22.2%, to $275.1 million from $225.2 million for the year ended December 31, 1999. As a percentage of premiums earned, losses and loss adjustment expenses incurred for 2000 were 72.1% compared to 75.1% in 1999. We experienced lower assumed residual market losses during 2000 as a percentage of earned premiums due to ceding less business to CAR than in 1999. In 2000, the loss ratio was adversely impacted by approximately $3.0 million of expense (0.8% of the loss ratio) attributable to The Trust Insurance Company and New England Fidelity insolvencies, offset by an increase in redundancies arising from prior accident years. This expense results from assessments made by CAR to recover the share of net CAR losses that would have been assessed to the insolvent companies but for their insolvencies. The ratio of net incurred losses, excluding loss adjustment expenses, to premiums earned was 60.7% in 2000 compared to 63.3% in 1999.

46

UNDERWRITING, OPERATING AND RELATED EXPENSES. Underwriting, operating and related expenses for the year ended December 31, 2000 increased $24.2 million, or 26.5%, to $115.6 million from $91.4 million for the year ended December 31, 1999. As a percentage of net written premiums, our underwriting expense ratio for 2000 was 26.9% compared to 27.6% in 1999. The decrease in the underwriting expense ratio for 2000 resulted primarily from lower direct automobile commissions associated with a decrease in the state mandated minimum commissions and lower expenses due to the continued effects of our technology program with respect to our agents, which allowed us to achieve economies of scale, partially offset by The Trust Insurance Company and New England Fidelity insolvency assessments. The underwriting expense ratio for 2000 includes a $2.2 million charge (0.5% of the underwriting expense ratio) representing our allocation from the Massachusetts Insurers Insolvency Fund for these insolvencies. Underwriting, operating and related expenses for the year ended December 31, 1999 included $7.7 million of expense incurred under the employee stock ownership plan and the supplemental executive stock ownership plan, both of which were terminated as of the Acquisition, and $2.7 million in compensation paid to our prior majority owner.

TRANSACTION EXPENSES. Transaction expenses were $0.4 million in 2000 as compared to $0 in 1999.

INTEREST EXPENSE. Interest expense decreased from $1.4 million for the year ended December 31, 1999 to $1.1 million for the year ended December 31, 2000. The decrease was due to principal payments made on the employee stock ownership plan loan which reduced the outstanding debt from $18.0 million as of December 31, 1999 to $13.4 million as of December 31, 2000.

INCOME TAXES. Our effective tax rate on net income before extraordinary item was 30.0% and 34.7% for the years ended December 31, 2000 and 1999, respectively. In both years the effective rate was lower than the statutory rate of 35% primarily due to tax-exempt interest income and the corporate dividends received deduction, offset by non-deductible state income tax and employee stock ownership plan expenses. See note 13 to our consolidated financial statements.

NET INCOME. Net income increased $3.0 million, or 18.4%, to $19.3 million for the year ended December 31, 2000 as compared to $16.3 million for the year ended December 31, 1999, as a result of the factors previously mentioned.

LIQUIDITY AND CAPITAL RESOURCES

As a holding company, Safety Group's assets consist primarily of the stock of direct and indirect subsidiaries. Safety Group's principal source of funds to meet our obligations and pay dividends to stockholders, therefore, are dividends and other permitted payments from our subsidiaries, principally our indirect subsidiary, Safety Insurance. Safety Group's direct subsidiary, Thomas Black Corporation, directly owns Safety Insurance. Thomas Black Corporation is the borrower under our existing credit facility. As a holding company, its principal source of cash to pay amounts under the credit facility and its other obligations and dividends to us are dividends and other permitted payments from Safety Insurance.

Safety Insurance's sources of funds primarily include premiums received, investment income and proceeds from sales and redemptions of investments. Its principal uses of cash are the payment of claims, operating expenses and taxes, the purchase of investments and payment of dividends to Thomas Black Corporation.

For the three months ended March 31, 2002 and March 31, 2001 and for the years ended December 31, 2001, 2000 and 1999, our consolidated cash flow from operations was $22.6 million, $2.7 million, $30.1 million, $47.8 million and $41.1 million, respectively. The $19.9 million increase between the three months ended March 31, 2002 and March 31, 2001 was primarily a result of cash flow from growth in written premium. The $17.7 million decrease in cash flow from operations in 2001 was the result of a decrease in net income.

47

For the three months ended March 31, 2002 and March 31, 2001 and for the years ended December 31, 2001, 2000 and 1999, our consolidated cash flow used for investing activities was $10.6 million, $9.6 million, $150.9 million, $33.0 million and $34.8 million, respectively. The $117.9 million difference between 2001 and 2000 was primarily attributable to the Acquisition, which resulted in a $121.1 million use of cash and a $38.8 million increase in net bond investments, offset by a $40.5 million increase in net stock proceeds and a $1.5 million decrease in purchases of fixed assets.

Financing activities have also been a source of liquidity for us. We obtained cash to pay for the Acquisition and related expenses principally from borrowings under our existing credit facilities and the issuance of our notes and preferred stock, each of which are described below. We also received cash for the Acquisition from issuing our common stock.

EXISTING CREDIT FACILITY. In connection with the Acquisition, Thomas Black Corporation borrowed a total of $69.5 million under our existing credit facility. Fleet National Bank is the arranger under this facility, which consists of a $55 million term loan and a $20.0 million revolving credit facility. We borrowed the entire amount of the term loan and $14.5 million under the revolving credit facility to fund the Acquisition. Loans under the existing credit facility bear interest at our option at either (i) the LIBOR rate plus an applicable margin or (ii) the higher of Fleet National Bank's prime rate or 1/2% above the federal funds rate, in either case plus an applicable margin. The applicable margin for any period is based on the ratio of our consolidated debt to the combined statutory surplus of our insurance subsidiaries. The current interest rate under our existing credit facility is 5.5519%. The term loan is repayable in 24 increasing quarterly payments, the first of which was due, and was paid, on April 1, 2002. The revolving credit facility is repayable in full at maturity. We secured our obligations under our existing credit facility with our assets, the assets of our non-insurance subsidiaries and the capital stock of all our subsidiaries (except Safety Indemnity Insurance Company). The existing credit facility contains covenants including requirements to maintain certain financial and operating ratios as well as restrictions on incurring debt or liens, paying dividends and other restricted payments and other matters.

NEW CREDIT FACILITY. In connection with the offering, we will repay our existing credit facility. Thomas Black Corporation at that time will obtain a new $30.0 million revolving credit facility. Fleet National Bank will be the lender under this new credit facility. Thomas Black Corporation intends to borrow approximately $20.0 million under this new credit facility at the closing of the offering, based on the assumptions set forth in "Use of Proceeds." Loans under the new credit facility will bear interest at our option at either
(i) the LIBOR rate plus 1.50% per annum or (ii) the higher of Fleet National Bank's prime rate or 1/2% above the federal funds rate plus 1.50% per annum. The new credit facility is due and payable at maturity, which is three years from the closing of the offering. Interest only is payable prior to maturity. The obligations of Thomas Black Corporation under the new credit facility will be secured by pledges of the assets of Thomas Black Corporation and the capital stock of Thomas Black Corporation's operating subsidiaries. The new credit facility will be guaranteed by the non-insurance company subsidiaries of Thomas Black Corporation. The new credit facility will contain covenants including requirements to maintain minimum risk based capital ratios and statutory surplus of Safety Insurance as well as limitations or restrictions on indebtedness, liens, dividends, and other matters.

SENIOR SUBORDINATED NOTES. Safety Group also issued $30 million principal amount of its 13.0% senior subordinated notes to obtain funds for the Acquisition. Interest is payable semiannually on each April 30 and October 31. The senior subordinated notes mature December 31, 2011. The notes may be redeemed at our option prior to maturity with no redemption premium or penalty. The notes also contain specified financial and operating covenants.

SENIOR REDEEMABLE PREFERRED STOCK. Safety Group issued $22.4 million of its senior redeemable cumulative preferred stock in connection with the Acquisition. This preferred stock is entitled to

48

cumulative dividends at a rate of 6% per year, a liquidation preference of $22.4 million and must be redeemed on the earlier of October 16, 2012 or the date of a change in control of our Company. As of February 28, 2002, we had accrued $0.5 million for unpaid dividends on our preferred stock.

We will use proceeds from the offering, the Direct Sale and our new credit facility to repay in full all outstanding principal and interest on the senior subordinated notes. We estimate that the amount we will be required to pay holders of the notes will be approximately $30.7 million, assuming redemption on June 30, 2002. We will also use proceeds from the offering, the Direct Sale and our new credit facility to repay all principal and accrued interest outstanding under our existing credit facility.

Further, we plan to complete the Preferred Share Exchange at the closing of the offering. In the Preferred Share Exchange, all of our outstanding preferred stock will be converted into shares of our common stock, valued at the offering price. We have negotiated the terms of the Preferred Share Exchange with the holders of the preferred stock. Based on an assumed public offering price of $17.00 per share (the midpoint of the price range set forth on the cover page of this prospectus), we will issue an aggregate of 1,317,647 shares of common stock in the Preferred Share Exchange. We will use proceeds from this offering to pay all dividends on the preferred shares that have accrued up to the date of the conversion of approximately $1.0 million.

The insurance holding company laws of Massachusetts regulate the distribution of dividends and other payments by our insurance subsidiaries. Our insurance company subsidiaries may not declare an "extraordinary dividend" until thirty days after the Commissioner has received notice of the intended dividend and has not objected. As historically administered by the Commissioner, this provision requires the Commissioner's prior approval of an extraordinary dividend. An extraordinary dividend is defined as any dividend or distribution that, together with other distributions made within the preceding twelve months, exceeds the greater of (i) 10% of the insurer's surplus as of the preceding December 31, or (ii) the insurer's net income for the twelve-month period ending the preceding December 31, in each case determined in accordance with statutory accounting practices. Under Massachusetts law an insurer may pay cash dividends only from its unassigned funds, also known as earned surplus, and the insurer's remaining surplus must be both reasonable in relation to its outstanding liabilities and adequate to its financial needs. At year-end 2001, the statutory surplus of Safety Insurance was $220.1 million, and its statutory net income for 2001 was $10.3 million.

The maximum dividend permitted by law is not indicative of an insurer's actual ability to pay dividends, which may be constrained by business and regulatory considerations, such as the impact of dividends on surplus, which could affect an insurer's ratings or competitive position, the amount of premiums that can be written and the ability to pay future dividends.

We currently intend to pay common stock dividends of $ per share, or an aggregate, based on shares outstanding immediately following the offering, of $ million annually. See "Dividend Policy."

Management believes that the current level of cash flow from operations provides us with sufficient liquidity to meet our operating needs over the next 12 months. We expect to be able to continue to meet our operating needs after the next 12 months from internally generated funds. Since our ability to meet our obligations in the long term (beyond such 12-month period) is dependent upon such factors as market changes, insurance regulatory changes and economic conditions, no assurance can be given that the available net cash flow will be sufficient to meet our operating needs. We expect that we would need to borrow or issue capital stock if we needed additional funds, for example, to pay for an acquisition or a significant expansion of our operations, either inside or outside Massachusetts. There can be no assurance that sufficient funds for any of the foregoing purposes would be available to us at such time.

49

QUANTITATIVE AND QUALITATIVE INFORMATION ABOUT MARKET RISK

Market risk is the risk that we will incur losses due to adverse changes in market rates and prices. We have exposure to market risk through our investment activities and our financing activities. Our primary market risk exposure is to changes in interest rates. We use both fixed and variable rate debt as sources of financing. We have not entered, and do not plan to enter, into any derivative financial instruments for trading or speculative purposes.

INTEREST RATE RISK. Interest rate risk is the risk that we will incur economic losses due to adverse changes in interest rates. Our exposure to interest rate changes primarily results from our significant holdings of fixed rate investments and from our financing activities. Our fixed maturity investments include U.S. and foreign government bonds, securities issued by government agencies, obligations of state and local governments and governmental authorities, corporate bonds and mortgage-backed securities, most of which are exposed to changes in prevailing interest rates.

We manage our exposure to risks associated with interest rate fluctuations through active review of our investment portfolio by our management and board of directors and consultation with third-party financial advisors. As a general matter, we do not attempt to match the durations of our assets with the durations of our liabilities, and the majority of our liabilities are "short tail." Our goal is to maximize the total return on all of our investments. An important strategy that we employ to achieve this goal is to try to hold enough in cash and short-term investments in order to avoid liquidating longer-term investments to pay claims.

The tables below show the interest rate sensitivity of our fixed income financial instruments measured in terms of fair value (which is equal to the book value for all our securities) for the periods indicated.

                                                                    AS OF DECEMBER 31, 2000
                                                                           FAIR VALUE
                                                                        ($ IN THOUSANDS)
                                                            ----------------------------------------
                                                             -100 BASIS      AS OF       +100 BASIS
                                                            POINT CHANGE   12/31/2000   POINT CHANGE
                                                            ------------   ----------   ------------
Bonds and preferred stocks................................    $489,113      $463,206      $437,702
Cash and cash equivalents.................................      13,676        13,676        13,676
                                                              --------      --------      --------
  Total...................................................    $502,789      $476,882      $451,378

                                                                    AS OF DECEMBER 31, 2001
                                                                           FAIR VALUE
                                                                        ($ IN THOUSANDS)
                                                            ----------------------------------------
                                                             -100 BASIS      AS OF       +100 BASIS
                                                            POINT CHANGE   12/31/2001   POINT CHANGE
                                                            ------------   ----------   ------------
Bonds and preferred stocks................................    $543,296      $517,008      $491,080
Cash and cash equivalents.................................      12,278        12,278        12,278
                                                              --------      --------      --------
  Total...................................................    $555,574      $529,286      $503,358

                                                                     AS OF MARCH 31, 2002
                                                                          FAIR VALUE
                                                                       ($ IN THOUSANDS)
                                                            --------------------------------------
                                                             -100 BASIS     AS OF      +100 BASIS
                                                            POINT CHANGE   3/31/02    POINT CHANGE
                                                            ------------   --------   ------------
Bonds and preferred stocks................................    $549,836     $520,586     $494,007
Cash and cash equivalents.................................      23,321       23,321       23,321
                                                              --------     --------     --------
  Total...................................................    $573,157     $543,907     $517,328

An important market risk for all of our outstanding long-term debt is interest rate risk at the time of refinancing. We expect to enter into a new credit facility with Fleet National Bank as arranger concurrently with this offering. We intend to use the proceeds from the new credit facility and from the offering to pay down our existing credit facility, redeem our outstanding senior subordinated notes and

50

pay accrued and unpaid dividends on our preferred stock. We will continue to monitor the interest rate environment and to evaluate refinancing opportunities as maturity dates approach. With respect to floating rate debt, we are also exposed to the effects of changes in prevailing interest rates. At December 31, 2001, we had approximately $69.5 million principal amount of debt outstanding at a variable rate of approximately 6.125%. A 2.0% change in the prevailing interest rate on our variable rate debt would have resulted in interest expense fluctuating approximately $1.4 million for 2001, assuming that all of such debt had been outstanding for the entire year.

EQUITY RISK. Equity risk is the risk that we will incur economic losses due to adverse changes in equity prices. In the past, our exposure to changes in equity prices primarily resulted from our holdings of common stocks, mutual funds and other equities. While we have in the past held common equity securities in our investment portfolio, presently we hold none. We continuously evaluate market conditions and we expect in the future to purchase equity securities. We principally managed equity price risk through industry and issuer diversification and asset allocation techniques.

EFFECTS OF INFLATION

We do not believe that inflation has had a material effect on our consolidated results of operations, except insofar as inflation may affect interest rates. See "Risk Factors--Market fluctuation and changes in interest rates can have significant and negative effects on our investment portfolio."

CHANGES IN ACCOUNTING STANDARDS

In June 2001, the Financial Accounting Standards Board issued Statement of Financial Accounting Standards No. 141, "Business Combinations." SFAS No. 141 requires all business combinations initiated after June 30, 2001 to be accounted for using the purchase method. With respect to deferred credits (i.e. negative goodwill), SFAS No. 141 calls for the recognition of all existing deferred credits arising from business combinations for which the acquisition date was after June 30, 2001 to be recognized through the income statement as an extraordinary gain. Effective with the Acquisition, we adopted SFAS No. 141 and accounted for the Acquisition under the purchase method. We recognized the resultant deferred credit of $117.5 million through earnings as an extraordinary gain in the successor period of 2001.

51

BUSINESS

GENERAL

We are a leading provider of personal passenger automobile insurance in Massachusetts. In addition to private passenger automobile insurance (which represented 83.1% of our direct written premiums in 2001), we offer a portfolio of property and casualty insurance products, including commercial automobile, homeowners, dwelling fire, umbrella and business owner policies. Operating exclusively in Massachusetts through our insurance subsidiaries, Safety Insurance and Safety Indemnity Insurance Company, we have established strong relationships with approximately 500 independent insurance agents in approximately 600 locations throughout Massachusetts. We have used these relationships and our extensive knowledge of the Massachusetts market to become the third largest private passenger carrier, capturing a 10.4% share of the Massachusetts private passenger automobile insurance market in 2001, according to statistics compiled by CAR.

Our share of the Massachusetts private passenger automobile insurance market has grown from 7.6% in 1997 to 10.4% in 2001. As a result of this increased market share and expanding our product offerings, our direct written premiums have increased by 73% between 1997 and 2001, from $272.5 million to $471.9 million. We have also maintained profitability in part by managing our cost structure through, for example, the use of technology.

OUR COMPETITIVE STRENGTHS

WE HAVE STRONG RELATIONSHIPS WITH INDEPENDENT AGENTS. In 2000, independent agents accounted for approximately 77% of the Massachusetts private passenger automobile insurance market measured by direct written premiums as compared to only about 33% nationwide, according to A.M. Best. For that reason, our strategy is centered around, and we sell exclusively through, a network of approximately 500 independent agents in approximately 600 locations throughout Massachusetts. In order to support our independent agents and enhance our relationships with them we:

- Provide our agents with a portfolio of property and casualty insurance products at competitive prices to help our agents address effectively the insurance needs of their clients;

- Provide our agents with a variety of technological resources which enable us to deliver superior service and support to them; and

- Offer our agents competitive commission schedules and profit sharing programs.

Through these measures, we strive to become the preferred provider of the independent agents in our agency network and capture a growing share of the total insurance business written by these agents. We must compete with other insurance carriers for the business of independent agents.

WE HAVE AN UNINTERRUPTED RECORD OF PROFITABLE OPERATIONS. In every year since our inception in 1979, we have been profitable and increased our direct written premiums from the prior year. We have achieved profitable growth over the past five years by:

- Increasing the number of private passenger automobile exposures we underwrite from 287,000 in 1997 to 427,000 in 2001 and the average premium we receive per automobile exposure from $748 to $918;

- Maintaining an adjusted statutory combined ratio that is consistently below industry averages;

- Taking advantage of the institutional knowledge our management has amassed during our long operating history in the unique Massachusetts market;

- Introducing new lines of insurance products, such as homeowners, which unlike personal auto do not have state-established maximum premium rates;

52

- Investing in technology, to simplify internal processes and enhance our relationships with our agents;

- Taking a conservative approach to reserving for losses. As a result of our focus on core business lines since our founding in 1979, we believe we have no exposure to asbestos or environmental liabilities; and

- Maintaining a high-quality investment portfolio.

WE ARE A TECHNOLOGICAL LEADER. We have dedicated significant human and financial resources to the development of advanced information systems. Our technology efforts have benefited us in two distinct ways. First, we continue to develop technology that empowers our independent agent customers to make it easier for them to transact business with their clients and with Safety. In our largest business line, private passenger auto insurance, our agents now submit approximately 90% of all applications for new policies or endorsements for existing policies to us electronically through our proprietary information portal, the Agents Virtual Community. Second, our investment in technology has allowed us to re-engineer internal back office processes to provide more efficient service at lower cost. Our adjusted statutory expense ratios have been below the average industry statutory expense ratio in each of the past five years. Our systems have also improved our overall productivity, as evidenced by our direct written premiums per employee increasing to $928,870 in fiscal 2001 from $612,348 in fiscal 1997.

WE HAVE AN EXPERIENCED, COMMITTED AND KNOWLEDGEABLE MANAGEMENT TEAM. Following this offering, our Management Team will own approximately 13% of the common stock of Safety on a fully diluted basis. Our Management Team, led by our Chief Executive Officer and President David F. Brussard, has an average of over 25 years of industry experience per executive, as well as an average of over 20 years of experience with Safety. The team has demonstrated an ability to operate successfully within the regulated Massachusetts private passenger automobile insurance market.

OUR STRATEGY

To achieve our goal of increasing stockholder value, our strategy is to maintain and develop strong independent agent relationships by providing our agents with a full package of insurance products and information technology services. We believe this strategy will allow us to:

- Further penetrate the Massachusetts private passenger automobile insurance market;

- Continue to selectively cross-sell homeowners, dwelling fire, personal umbrella and business owner policies in order to capture a larger share of the total Massachusetts property and casualty insurance business written by each of our independent agents;

- Continue to expand our technology to enable independent agents to more easily serve their customers and conduct business with Safety, thereby strengthening their relationships with Safety; and

- If opportunities arise, selectively expand our business outside the Massachusetts market into other markets with strong independent agent distribution channels where we can capitalize on our core strength of serving independent agents.

DESCRIPTION OF THE MASSACHUSETTS PROPERTY AND CASUALTY INSURANCE MARKET

INTRODUCTION. We are licensed by the Commissioner to transact property and casualty insurance in Massachusetts. All of our business is extensively regulated by the Commissioner, as described elsewhere in this prospectus. In March 2002, a new Commissioner was appointed by the Governor. We do not expect this change to have a material effect on how our business is regulated.

53

THE MASSACHUSETTS MARKET FOR PRIVATE PASSENGER AUTOMOBILE

INSURANCE. Private passenger automobile insurance is heavily regulated in Massachusetts. In many respects, the private passenger automobile insurance market in Massachusetts is unique, in comparison to other states. This is due to a number of factors, including unusual regulatory conditions, the market dominance of domestic companies, the relative absence of large national companies, and the heavy reliance on independent insurance agents as the market's principal distribution channel. For many insurance companies, these factors present substantial challenges, but we believe they provide us a competitive advantage, because, as our financial history shows, we have a thorough understanding of this market.

The principal factors that generally distinguish the Massachusetts private passenger automobile insurance market from that market in other states are as follows:

- COMPULSORY INSURANCE. Massachusetts motorists must obtain automobile insurance prior to registering a vehicle with the Registry of Motor Vehicles. Insurers are required to notify the Registry of Motor Vehicles when coverage is cancelled and the Registry of Motor Vehicles is authorized to seize the license plates of uninsured motor vehicles.

- "TAKE ALL COMERS." With very few exceptions, insurers may not refuse to cover an applicant. Insurers may not refuse to issue a policy to an applicant based on the applicant's driving record or other underwriting criteria commonly used by insurers in other states to decide whether to insure a motorist.

- STANDARD POLICY FORM. The policy form that is used by all auto insurers is developed by the Commissioner and must be used by all companies. The policy consists of several mandatory coverages: no fault coverage (I.E., "personal injury protection"); minimum limits of bodily injury and property damage liability coverage; and coverage for accidents caused by uninsured or hit-and-run motorists. In addition to these standard mandatory coverages, several additional optional coverages (such as higher bodily injury and property damage coverages, and collision and comprehensive coverages) must be offered. No carrier may offer any other type of coverage or deductible or use any form of policy endorsement without the prior approval of the Commissioner, which can be granted only after a formal hearing.

- PREMIUM RATES ARE "FIXED AND ESTABLISHED" BY THE COMMISSIONER. In Massachusetts, automobile insurance companies are obligated to use premium rates that are determined on an annual basis by the Commissioner. As a matter of law, the Commissioner's rate must be adequate, which the Massachusetts courts have ruled requires that the rate be sufficient to allow insurers the opportunity to earn a reasonable rate of return. The rate setting process involves a lengthy and complex administrative proceeding in which the Commissioner considers historic information related to claim costs as well as outside factors affecting insurance costs. Different data is presented for the Commissioner's consideration by the Automobile Insurers Bureau (on behalf of the insurance industry), the Division of Insurance, and the Massachusetts Attorney General. At the close of this proceeding, the Commissioner sets a premium rate for each of several classes of drivers, many different types of vehicles, and twenty-seven different geographic territories within Massachusetts. The Commissioner usually sets the rate during the last quarter of the year. In addition, the Commissioner annually establishes the minimum commission rate that insurers must pay their private passenger auto insurance agents. The Commissioner mandated an average 8.3% decrease in personal automobile premiums for 2001, as compared to an average rate increase of 0.7% in 2000. For 2002, the Commissioner's decision was that there would be no rate change.

- PRICE COMPETITION IS LIMITED. An insurer may charge less than the Commissioner's fixed and established premium rates by offering discounts to all members of a particular class of motorists but only if the discount is approved by the Commissioner after a public hearing. During the years 1996 to 2001, most insurance companies offered rate discounts for drivers with the best

54

driving records. Only five companies are offering such discounts in 2002. We offered competitively priced discounts during the 1996 to 2001 time period, but like most of our competitors, we have discontinued using discounts for 2002.

- AFFINITY GROUP MARKETING. In addition to the use of class discounts, insurers can charge lower rates than the Commissioner's fixed rate by providing discounts to all members of an affinity group. An affinity group consists of all of the employees of a particular employer or the members of a trade union, association or other organization. These discounts must be filed with the Commissioner and are subject to the Commissioner's disapproval. We currently offer discounts to 261 groups representing 12.9% of the private passenger policies we issued in 2001, with discounts ranging from 3% to 5%.

- SAFE DRIVER INSURANCE PLAN. In other states, insurance companies are free to design their own systems for rewarding drivers with superior driving records by providing lower prices to such drivers and charging higher prices for drivers who have caused claims or who have poor driving records. In Massachusetts, all companies must use the system the Commissioner has developed. Known as the Safe Driver Insurance Plan, the system consists of a series of steps, ranging from Step 9 to Step 35, with each step above or below Step 15 granting premium credits to motorists in lower steps (Steps 9 to 14) or imposing surcharges on motorists in higher steps (Steps 16 to 35). Each driver is assigned a step classification by the state. The Safe Driver Insurance Plan system is revenue neutral, which means that the aggregate cost of the discounts must be funded by the aggregate income of the surcharges. The effect of this system is that bad drivers actually pay less than the actuarially correct premium and are subsidized by better drivers, who pay more than the actuarially correct premium. At Safety, we have a number of strategies which we use to maximize the number of credit eligible drivers that we insure.

- EXCLUSIVE REPRESENTATIVE PRODUCERS. As noted above, the Commissioner sets a different rate for each of twenty-seven territories in Massachusetts. The methodology the Commissioner uses to adjust the rates among each territory results in the reduction of rates in high cost urban communities from the actuarially appropriate rate while increasing rates in suburban and rural parts of Massachusetts. As a result, in the aggregate, rates in urban communities are considered inadequate by most insurers. In order to ensure that motorists living in such communities have access to automobile insurance, licensed insurance brokers located in such areas who have not been appointed as a voluntary agent of a company may apply to CAR, to be appointed as an involuntary agent of an insurer selected by CAR. ERPs are randomly assigned to all insurers writing personal auto insurance in Massachusetts. ERP assignments are intended to be based upon an insurer's market share. We have developed certain strategies to avoid being oversubscribed with ERPs. See "--Distribution."

- COMMONWEALTH AUTOMOBILE REINSURERS. In order to protect insurers from the potential adverse effect of the Commonwealth's take-all-comers law and the random assignment of ERPs, the Massachusetts Legislature created CAR, which runs a reinsurance pool. CAR is governed by a committee that is appointed by the Commissioner, but its rules and decisions are subject to the review and approval of the Commissioner. Companies may cede to the reinsurance pool policies that they determine are not likely to be profitable. As a result, CAR operates at an underwriting deficit. This deficit is allocated among every automobile insurance company based on a complex formula that takes into consideration a company's voluntary market share, the amount of business it cedes to CAR and credits the company earns under a system CAR has designed to encourage carriers not to cede their worst risks to CAR. Proposals to change certain of CAR's rules are under consideration. We have developed underwriting and actuarial analysis systems to evaluate the profitability of ceding a risk to CAR or writing it voluntarily.

55

- DOMINANCE OF DOMESTIC COMPANIES. Many large national private passenger automobile insurance writers, such as State Farm, Allstate, Nationwide, and Farmers, write very little or no personal automobile insurance business in Massachusetts. We actively participate in major industry policy making organizations in Massachusetts, such as the Automobile Insurers Bureau and CAR, where our employees serve on a number of committees.

- PROMINENCE OF INDEPENDENT INSURANCE AGENTS. Finally, and perhaps most importantly to our Company's success, approximately 77% of the direct written premiums in the Massachusetts private passenger automobile insurance market are placed by independent agents, according to A.M. Best. Nationally, independent agents write only about 33% of the private passenger automobile insurance market, according to A.M. Best. Accordingly, to be successful, a company must have a strategy designed to encourage the best agents to place their best business with that company. At Safety, we have designed a system of agent commissions, profit sharing, bonuses and other strategies (such as our information technology capabilities) that we believe favorably distinguishes our company among agents. We aggressively market our company among the independent agents in attempting to get the best agents and the best business.

PRODUCTS

Historically, we have focused on underwriting private passenger automobile insurance. Since 1997, we have expanded the breadth of our product line in order for agents to address a greater portion of their clients' insurance needs through selling multiple Safety products. The table below shows our premiums in each of these product lines from 1999 through 2001 and the portions of our total premiums each product line represented.

                                                                                                       THREE MONTHS
                                                     YEARS ENDED DECEMBER 31,                         ENDED MARCH 31,
                                  ---------------------------------------------------------------   -------------------
DIRECT WRITTEN PREMIUMS                  1999                  2000                  2001                  2001
-----------------------           -------------------   -------------------   -------------------   -------------------
                                                                    ($ IN THOUSANDS)
Private passenger auto..........  $307,597     88.1%    $365,651     85.6%    $392,334     83.1%    $120,861     85.3%
Commercial auto.................    25,196      7.2       31,614      7.4       42,591      9.0       14,201     10.0
Homeowners......................    15,264      4.4       26,522      6.2       31,863      6.8        5,744      4.1
Business owners.................         0      0.0        1,396      0.3        2,251      0.5          395      0.3
Personal umbrella...............       748      0.2        1,252      0.3        1,469      0.3          326      0.2
Dwelling fire...................       401      0.1          959      0.2        1,263      0.3          220      0.1
Commercial umbrella.............         0      0.0           63      0.0           95      0.0           18      0.0
                                  --------    -----     --------    -----     --------    -----     --------    -----
  TOTAL.........................  $349,206      100%    $427,457      100%    $471,866      100%    $141,765      100%
                                  ========    =====     ========    =====     ========    =====     ========    =====

                                     THREE MONTHS
                                    ENDED MARCH 31,
                                  -------------------
DIRECT WRITTEN PREMIUMS                  2002
-----------------------           -------------------
                                   ($ IN THOUSANDS)
Private passenger auto..........  $129,778     85.0%
Commercial auto.................    14,365      9.4
Homeowners......................     7,216      4.7
Business owners.................       615      0.4
Personal umbrella...............       358      0.3
Dwelling fire...................       288      0.2
Commercial umbrella.............        29      0.0
                                  --------    -----
  TOTAL.........................  $152,649      100%
                                  ========    =====

Our product lines are as follows:

PRIVATE PASSENGER AUTOMOBILE (83.1% OF 2001 DIRECT WRITTEN

PREMIUMS). Private passenger automobile insurance is our primary product, and we support all Massachusetts policy forms and limits of coverage. Private passenger automobile policies provide coverage for bodily injury and property damage to others, no-fault personal injury coverage for the insured/insured's car occupants, and physical damage coverage for an insured's own vehicle for collision or other perils. We have priced our private passenger coverage competitively by offering group discounts since 1995 and Safe Driver Insurance Plan rate deviations since 1996. For policy year 2001, our only Safe Driver Insurance Plan deviation was a 2.0% discount for step 9 drivers. In 2002, we did not file for any Safe Driver Insurance Plan deviation. We currently offer approximately 261 affinity group discount programs ranging from 3.0% to 5.0% discounts.

COMMERCIAL AUTOMOBILE (9.0% OF 2001 DIRECT WRITTEN PREMIUMS). Our commercial automobile program supports all Massachusetts policy forms and limits of coverage including endorsements that broaden coverage over and above that offered on the standard Massachusetts policy forms. Commercial automobile policies provide coverage for bodily injury and property damage to others, no-fault personal injury coverage, and physical damage coverage for an insured's own vehicle for collision or other perils

56

resulting from the ownership or use of commercial vehicles in a business. We offer insurance for commercial vehicles used for business purposes such as private passenger-type vehicles, trucks, tractors and trailers, and insure individual vehicles as well as commercial fleets. Commercial automobile policies are written at a standard rate with qualifying risks eligible for preferred lower rates. We received approval for a rate increase of 7.2% for our commercial automobile line effective January 1, 2002.

HOMEOWNERS (6.8% OF 2001 DIRECT WRITTEN PREMIUMS). We offer a broad selection of coverage forms for qualified policyholders. Homeowners policies provide coverage for losses to a dwelling and its contents from numerous perils, and coverage for liability to others arising from ownership or occupancy. We write policies on homes, condominiums, and apartments. We offer loss-free credits of up to 16% for eight years of loss free experience, along with a discount of 10.0% when a home is written together with an automobile. All forms of homeowners coverage are written at a standard rate with qualifying risks eligible for preferred lower rates. We received approval for a rate increase of 9.8% effective February 19, 2002.

BUSINESS OWNER (LESS THAN 1.0% OF 2001 DIRECT WRITTEN PREMIUMS). We serve eligible small and medium sized commercial accounts with a program that covers apartments and residential condominiums; mercantile establishments, including limited cooking restaurants; offices, including office condominiums; processing and services businesses; special trade contractors; and wholesaling businesses. Business owner policies provide liability and property coverage for many perils, including business interruption from a covered loss. Equipment breakdown coverage is automatically included, and a wide range of additional coverage is available to qualified customers. We write policies for business owners at standard rates with qualifying risks eligible for preferred lower rates.

COMMERCIAL PACKAGE POLICIES (LESS THAN 1.0% OF 2001 DIRECT WRITTEN PREMIUMS). For larger commercial accounts, or those clients that require more specialized or tailored coverages, we offer a commercial package policy program that covers a more extensive range of business enterprises. Commercial package policies provide any combination of property, general liability, crime and inland marine insurance. Property automatically includes equipment breakdown coverage, and a wide range of additional coverage is available to qualified customers. We write commercial package policies at standard rates with qualifying risks eligible for preferred lower rates.

PERSONAL UMBRELLA (LESS THAN 1.0% OF 2001 DIRECT WRITTEN PREMIUMS). We offer personal excess liability coverage over and above the limits of individual automobile, watercraft, and homeowners insurance policies to clients. We offer a discount of 10% when an umbrella policy is written together with an automobile insurance policy. We write policies at standard rates with limits of $1.0 million to $5.0 million.

DWELLING FIRE (LESS THAN 1.0% OF 2001 DIRECT WRITTEN PREMIUMS). We underwrite dwelling fire insurance, which is a limited form of a homeowners policy for non-owner occupied residences. We offer superior construction and protective device credits, with a discount of 5.0% when a dwelling fire policy is issued along with an automobile policy. We write all forms of dwelling fire coverage at standard rates with qualifying risks eligible for preferred lower rates.

COMMERCIAL UMBRELLA (LESS THAN 1.0% OF 2001 DIRECT WRITTEN PREMIUMS). We offer an excess liability product to clients for whom we underwrite both commercial automobile and business owner policies. The program is directed at commercial automobile risks with private passenger-type automobiles or light and medium trucks. We write commercial umbrella policies at standard rates with limits ranging from $1.0 million to $5.0 million.

INLAND MARINE (LESS THAN 1.0% OF 2001 DIRECT WRITTEN PREMIUMS). We offer inland marine coverage as an endorsement for all homeowners and business owner policies, and as part of our commercial package policy. Inland marine provides additional coverage for jewelry, fine arts and other items that a

57

homeowners or business owner policy would limit or not cover. Scheduled items valued at more than $5,000 must meet our underwriting guidelines and be appraised.

WATERCRAFT (LESS THAN 1.0% OF 2001 DIRECT WRITTEN PREMIUMS). We offer watercraft coverage for small and medium sized pleasure craft with maximum lengths of 32 feet, values less than $75,000, and maximum speeds of 39 knots. We write this coverage as an endorsement to our homeowners policies.

DISTRIBUTION

We distribute our products exclusively through independent agents, unlike some of our competitors which use multiple distribution channels. We believe this gives us a competitive advantage with the agents. We have two types of independent agents, those with which we have voluntarily entered into an agreement, which we refer to as voluntary agents, and those which CAR has assigned to us as ERPs. Our voluntary agents have authority pursuant to our voluntary agency agreement to bind Safety Insurance for any coverage that is within the scope of their authority. We reserve the ability under Massachusetts law to cancel any coverage, other than private passenger automobile insurance, within the first 30 days after it is bound. In total, our independent agents have approximately 600 offices (some agencies have more than one office) and approximately 3,000 customer service representatives.

VOLUNTARY AGENTS. In 2001, we obtained approximately 75% of our direct written premiums for automobile insurance and 100% of our direct written premiums for all of our other lines of business through our voluntary agents. As of May 31, 2002, we had agreements with approximately 400 voluntary agents. Our voluntary agents are located in all regions of Massachusetts.

We look for agents with profitable portfolios of business. To become a voluntary agent for our Company, we generally require that an agency: (i) have been in business for at least five years; (ii) have exhibited a three-year average loss ratio (excluding loss adjustment expenses) of 64.0% or less on the portion of the agent's portfolio that we would underwrite; (iii) currently write policies for a minimum of two automobile carriers; (iv) make a commitment for us to underwrite at least 500 policies from the agency during the first twelve months after entering an agreement with us; and (v) offer multiple product lines. Every year, we review the performance of our agents during the prior year. If an agent fails to meet our profitability standards, we try to work with the agent to improve the profitability of the business it places with us. We generally terminate contracts each year with a few agencies which, despite our efforts, have been consistently unable to meet our standards. Although independent agents usually represent several unrelated insurers, our goal is to be one of the top two insurance companies represented in each of our agencies, as measured by premiums. No individual agency generated more than 3% of our direct written premiums in 2001 or the three months ended March 31, 2002.

EXCLUSIVE REPRESENTATIVE PRODUCERS. In 2001, our ERPs generated approximately 25% of our direct written premiums for automobile insurance. As of May 31, 2002, we had 84 ERPs. CAR defines ERPs as licensed dwelling fire or casualty insurance agents or brokers who have a place of business in Massachusetts, but have no existing voluntary independent agency relationship with an auto insurer conducting business in Massachusetts. An ERP's policy portfolio typically includes a significant percentage of what are considered to be under-priced policies.

Massachusetts law guarantees the provision of motor vehicle insurance coverage to all qualified applicants. To facilitate this system, any independent agent that is unable to obtain a voluntary relationship with an insurer becomes an ERP and is assigned to an insurer, which is then required to write that agent's policies. The number of mandated ERP policies assigned to a Massachusetts insurance carrier is intended to be proportionate to its voluntary market share. However, because no insurer can control the relative volumes of voluntary and ERP business with certainty, carriers are usually either relatively oversubscribed or undersubscribed with ERP policies. Periodically, CAR assigns or re-assigns an ERP to the most undersubscribed insurer.

58

We continuously monitor our ERP subscription level to attempt to reduce our exposure to becoming oversubscribed with ERP business. By properly managing our ERP subscription levels, we reduce the probability that we will be forced to write excessive levels of ERP business, which is usually unprofitable. Our goal is to be undersubscribed, but not undersubscribed at a level which would result in being assigned new ERPs. We have succeeded in achieving this goal, having been undersubscribed on 20 of the last 25 CAR subscription reports. According to the May 2002 CAR Private Passenger Subscription Report, as of March 31, 2002, our ERP policies totaled 101,803, or approximately 96.2% of our market share percentage of ERP policies, making us the second most undersubscribed carrier as of that date.

From time to time, as our market share grows, however, we are required to add a new ERP. We regularly monitor the oversubscribed carriers and evaluate which of their ERPs are less undesirable than others. When we need to add an ERP, we prefer to negotiate an agreement to obtain one we select from an oversubscribed carrier rather than have CAR assign one to us.

MARKETING

We view the independent agent as our customer and business partner. As a result, our marketing efforts focus on developing interdependent relationships with leading Massachusetts agents that write profitable business and positioning ourselves as the preferred insurance carrier of those agents, thereby receiving a larger portion of each agent's aggregate business. We generally do not market ourselves to potential policyholders.

Our principal marketing strategies are:

- To offer a range of products, which we believe enables our agents to meet the insurance needs of their clients, and overcomes agents' resistance to placing their clients' auto insurance and other coverages with different insurers;

- To price our products competitively, including offering discounts when and where appropriate for safer drivers and for affinity groups;

- To offer agents competitive commissions, with incentives for placing their more profitable business with us; and

- To provide a level of support and service that enhances the agent's ability to do business with its clients and with us.

COMMISSION SCHEDULE AND PROFIT SHARING PLAN. We have several programs designed to attract profitable new personal auto business from agents by paying them more than the minimum commissions the law requires (which are 11.7% of premiums for 2002). We recognize our top performing agents by making them members of our President's Club or Executive Club. In 2002, President's Club members receive a commission equal to 15.0% of premiums for each new policy with a driver in Safe Driver Insurance Plan step 9 or 10, while Executive Club members receive a commission equal to 13% of premiums for such policies. President's Club members can earn an additional bonus of 5% of premiums, and Executive Club members can earn an additional bonus of up to 3% of premiums, on all new step 9 and 10 business, in each case if the average of the Safe Driver Insurance Plan steps of all new business based on automobile exposures they submit during the year is 11.5 or less. In part as a result of these programs, in the first six months of 2001 70.6% of our drivers were in Safe Driver Insurance Plan steps 9 or 10, as compared to 69.4% for the Massachusetts personal auto industry as a whole, based on the number of drivers per month in each step according to the Automobile Insurers Bureau.

Further, we have a competitive profit sharing program under which we pay agents up to 50% of the underwriting profits on their business, depending on the total volume and loss ratio of all business the agents submit.

59

SERVICE AND SUPPORT. We believe that the level and quality of service and support we provide helps differentiate us from other insurers. We have made a significant investment in information technology designed to facilitate our agents' business. This investment includes providing each of our agents with high-speed access to the internet through a network which we own. In addition, our Agents Virtual Community website helps agents manage their work efficiently. We provide a substantial amount of information online that agents need to serve their customers, such as information about the status of new policies, bill payments and claims. Providing this type of content reduces the number of customer calls we receive and empowers the agency's customer service representatives by enabling them to respond to customers' inquiries while the customer is on the telephone. Finally, we believe that the knowledge and experience of our employees enhance the quality of support we provide.

UNDERWRITING

Our underwriting department is responsible for a number of key decisions affecting the profitability of our business, including:

- Pricing of discounts offered on our policies;

- Determining which policies to cede to CAR's reinsurance pool and which to retain; and

- Evaluating whether to accept transfers of a portion of an existing or potential new agent's portfolio from another insurer.

In addition to our private passenger auto underwriting unit, our underwriting department includes a separate unit of underwriters for homeowners, dwelling fire, personal umbrella and inland marine coverages, as well as a separate unit for commercial coverages, including commercial auto, business owner, commercial umbrella and commercial package policies.

PRICING. Our pricing strategy for personal auto insurance primarily depends on the maximum permitted premium rates and minimum permitted commission levels mandated by the Division of Insurance. For several years prior to 2002, we offered discounts off the state-mandated rates to drivers in the lower Safe Driver Insurance Plan steps, as did a number of other insurers. However, starting in 1998, we began to reduce the discounts we offered, in light of the reductions or minimal increases in average rates the Commissioner has required in each year since 1998. We currently do not offer any Safe Driver Insurance Plan step-based discounts. As a result primarily of reducing discounts and of our insureds purchasing new cars (for which we are permitted to charge higher premiums), our average premium received per policy increased 10.9% and 7.4% in 1999 and 2000, respectively, and did not change in 2001.

In addition to Safe Driver Insurance Plan discounts, we also offer group discounts to members of approximately 300 affinity groups, including the Boston College Alumni Association, the Massachusetts Bar Association and the Massachusetts Medical Society. In general, we target affinity groups with a mature and stable membership base along with favorable driving records, offering between a 3% and 5% discount (with 4% being the average discount offered). Approximately 12.9% of the private passenger policies we issue receive an affinity group discount.

CAR and the Division of Insurance set the premium rates for commercial automobile policies reinsured through CAR. Subject to Division of Insurance review, we set rates for commercial automobile policies that are not reinsured through CAR, and for all other insurance lines we offer, including homeowners, dwelling fire, personal umbrella, commercial umbrella, commercial package policies and business owner policies. We base our rates on industry loss cost data, our own loss experience, catastrophe modeling and prices charged by our competitors in the Massachusetts market. We received approval for a rate increase of 7.2% for our commercial automobile line effective January 1, 2002, and also received approval for a rate increase of 9.8% for our homeowners line effective February 19, 2002.

60

CEDE/RETAIN DECISIONS. Under CAR's rules, we must decide, within 23 days after the effective date of a new policy or before renewing an existing policy, whether to cede it to CAR's reinsurance pool. Each Massachusetts auto insurer must bear a portion of the losses of the reinsurance pool. Under CAR's rules, we are able to reduce our total allocated share of the losses of the reinsurance pool by ceding less business to the pool than our proportionate share. As a result, in determining whether to cede an underpriced policy to CAR's personal auto reinsurance pool, we attempt to evaluate whether we are likely to incur greater total losses by ceding it to the pool or by retaining it. In 2001, we ceded approximately 5% of our personal auto business, based on automobile exposures, to the pool, compared to an average of 7.7% for the rest of the industry according to CAR. In 2002, we intend to slightly increase the amount we cede to the pool. Our goal is still to cede less than the industry average to the pool.

CAR also runs a reinsurance pool for commercial auto policies. We analyze whether to cede or retain our business in that line in a similar fashion.

BULK POLICY TRANSFERS AND NEW VOLUNTARY AGENTS. From time to time, we receive proposals from existing voluntary agents to transfer a portfolio of the agent's business from another insurer to us. Our underwriters model the profitability of these portfolios before we accept these transfers. Among other things, we usually require that the portfolio have a pure loss ratio (which refers to the ratio of losses, excluding loss adjustment expenses, to net earned premiums) of not more than approximately 64%. In addition, we require any new voluntary agent to commit to transfer a portfolio to us consisting of at least 500 policies. In 2001, we issued approximately 17,800 policies that came to us through portfolio transfers. In the same year, we lost approximately 950 policies through portfolio transfers to other carriers.

POLICY PROCESSING AND RATE PURSUIT. Our underwriting department assists in processing policy applications, endorsements, renewals and cancellations. In the past three years, we have introduced new proprietary software that enables agents to connect to our network and enter policy and endorsement applications for personal auto insurance from their office computers. In our personal automobile insurance line, our agents now submit approximately 90% of all applications for new policies or endorsements for existing policies through our proprietary information portal, the Agents Virtual Community.

Our rate pursuit team aggressively monitors all insurance transactions to make sure we receive the correct premium for the risk insured. We accomplish this by verifying Massachusetts pricing criteria, such as proper classification of drivers, the make, model and age of insured vehicles and the availability of discounts. We verify that operators are properly listed and classified, assignment of operators to vehicles, vehicle garaging, vehicle preinspection requirements and in some cases the validity of discounts. In our homeowners and dwelling fire lines, our team is currently undertaking a project to update the replacement costs for each dwelling. We are using newly acquired third-party software to assist in this appraisal effort.

TECHNOLOGY

The focus of our information technology effort is:

- constant reengineering of internal processes to allow more efficient operations, resulting in lower operating costs;

- making it easier for independent agents to transact business with us; and

- enabling agents to efficiently provide their clients with a high level of service.

We believe that our technology initiatives have increased revenue and decreased cost. For example, these initiatives have allowed us to reduce the number of call-center transactions which we perform and to transfer many manual processing functions from our internal operations to our independent agents.

61

We also believe that these initiatives have contributed to our overall increases in productivity. In 1990, we had 399 employees and $155.0 million in direct written premiums. In 2001, we had 508 employees and $471.9 million in direct written premiums, which represents an increase from $388,464 direct written premiums per employee in 1990 to $928,870 direct written premiums per employee in 2001.

INTERNAL APPLICATIONS (INTRANET). Our employees access our proprietary applications through our corporate intranet. Our intranet applications streamline internal processes and improve overall operational efficiencies in areas including:

CLAIMS. Our claims workload management application allows our claims and subrogation adjusters to better manage injury claims. Subrogation refers to the process by which we are reimbursed by other insurers for claims costs we incur due to the fault of their insureds. The use of this application has reduced the time it takes for us to respond to and settle casualty claims, which we believe helps reduce the total amount of our claims expense.

The automated adjuster assignment system categorizes our new claims by severity and assigns them to the appropriate adjuster responsible for investigation. Once assigned, the integrated workload management tools facilitate the work of promptly assigning appraisers, investigating liability, issuing checks and receiving subrogation receipts.

FINANCE. Proprietary billing systems, integrated with the systems of our print and lock-box vendors, expedite the processing and collection of premium receipts and finance charges from agents and policyholders. We believe the sophistication of our direct bill system helps us to limit our bad debt expense. In 2001, our bad debt expense as a percentage of direct written premiums was 0.2%.

EXTERNAL APPLICATIONS. Agency employees can securely access business critical applications through our corporate extranet which we call Agents Virtual Community. Agents Virtual Community includes Web-enabled applications, advanced security and an internet-enabled communications network, which we believe constitutes many of our agents' only high-speed internet connection. We believe that Agents Virtual Community is unique to the Massachusetts private passenger automobile insurance industry because using Agents Virtual Community allows an agent to access a variety of vendors and other carriers over the internet through a single portal. We currently have a patent application pending on Agents Virtual Community. The patent application pertains to the method and system by which Agents Virtual Community delivers customer services to independent insurance agents. The capability for agency personnel to schedule online appointments with third-party vendors (such as glass repair retailers and rental car agencies) for their clients is also available. We designed Agents Virtual Community to be scalable so that these types of vendors and potentially, other insurers, can link to the network and create a "once and done" environment for the independent agent.

Listed below are examples of the business critical applications agents may access through Agents Virtual Community.

NEW BUSINESS AND ENDORSEMENT PROCESSING. Agents can perform new business and endorsement processing with our point of sale application. Agents can upload policy data to our system directly from their agency system or rate quote software in Agents Virtual Community's secure Web environment without having to re-enter policy information.

INQUIRY ACCESS. Inquiry Access is a customer service application designed to provide agency customer service representatives with real-time access to our database of insured information. This application allows agents to view the status of claims, billing and policy detail.

POLICYHOLDER INQUIRY. Policyholder Inquiry provides 24 hours a day, 7 days a week self-service account information to our policyholders through our website or through their independent agent's

62

website. This application provides policyholders with round-the-clock access to billing and claims information.

OTHER TOOLS AND SERVICES. Agents Virtual Community gives agents access to electronic versions of underwriting manuals, which include updated guidelines for acceptable risks, commission levels and product pricing. Further, we have recently launched a new initiative to have our agents use third-party software (the XNET Cost Estimator from Marshall Swift/Boeck) which we make available through Agents Virtual Community to help assess home replacement costs. This initiative helps ensure that we receive the correct premium with respect to homeowners policies and provide the correct level of coverage against home loss. Finally, we provide agents a daily report of all their insurance transactions processed through Agents Virtual Community. This report allows our agents to monitor their performance and review profitability goals.

CLAIMS

Because of the unique differences between the management of casualty claims and property claims, we use separate departments for each of these types of claims.

CASUALTY CLAIMS

We have a proven record of settling casualty claims below the industry average in Massachusetts. According to the Automobile Insurers Bureau, our average casualty claim settlement during the period from January 1994 through December 31, 2001 was $5,200, approximately 8% lower than the Massachusetts industry average of $5,660.

We have adopted stringent claims settlement procedures, which include guidelines that establish maximum settlement offers for soft tissue injuries, which constituted approximately 80% of our third-party bodily injury claims in 2001. If we are unable to settle these claims within our guidelines, we generally take the claim to litigation. We believe that these procedures result in providing our adjusters with a uniform approach to negotiation.

We believe an important component of handling claims efficiently is prompt investigation and settlement. We find that faster claims settlements often result in less expensive claims settlements. Our Bodily Injury Hotline is a telephone and fax system that reduces the time it takes for agents to notify our adjusters about claims, thereby enabling us to contact third-party claimants and other witnesses quickly. After business hours during the week and on Saturdays, we outsource claims adjustment support to an independent firm whose employees contact third-party claimants and other witnesses. We believe that early notification results in our adjusters conducting prompt investigations of claims and compiling more accurate information about those claims. Our claims workload management software also assists our adjusters in handling claims quickly.

We believe the structure of our casualty claims unit allows us to respond quickly to claimants anywhere in the Commonwealth. Comprising 121 people, the department is organized geographically by territories, each with a territorial claims unit located at our headquarters in Boston and a claims adjuster in the field. Our casualty claims unit makes limited use of independent adjusters.

Additionally, we utilize a special unit to investigate fraud in connection with casualty claims. This special unit has one manager and eight employees. In cases where adjusters suspect fraud in connection with a claim, we deploy this special unit to conduct investigations. We deny payment to claimants in cases in which we have succeeded in accumulating sufficient evidence of fraud.

PROPERTY CLAIMS

Our property claims unit handles property claims arising in our personal and commercial auto, homeowners and other insurance lines. Process automation has streamlined our property claims function. Many of our property claims are now handled by the agents through Agents Virtual

63

Community using our Power Desk software application. As agents receive calls from claimants, Power Desk permits the agent to immediately send information related to the claim directly to us and to an independent appraiser selected by the agent to value the claim. Once we receive this information, an automated system redirects the claim to the appropriate internal adjuster responsible for investigating the claim to determine liability. Upon determination of liability, the system automatically begins the process of seeking a subrogation recovery from another insurer, if liable. Our agents also have the authority to order auto glass or body repair or reserve a rental car for our insureds without getting pre-approval from us. We believe this process results in a shorter time period from when the claimant first contacts the agent to when the claimant receives a claim payment, while enabling the agents to build credibility with their clients by responding to claims in a timely and efficient manner. We benefit from decreased labor expenses from the need for fewer employees to handle the reduced property claims call volume.

Another important factor in keeping our overall property claims costs low is collecting subrogation recoveries. Subrogation refers to the process by which we are reimbursed by other insurers for claims costs we incur due to the fault of their insureds. We track the amounts we pay out in claims costs and identify cases in which we believe we can reclaim some or all of those costs through the use of our automated workload management tools.

RESERVES

Significant periods of time can elapse between the occurrence of an insured loss, the reporting of the loss to the insurer and the insurer's payment of that loss. To recognize liabilities for unpaid losses, insurers establish reserves as balance sheet liabilities representing estimates of amounts needed to pay reported and unreported losses and the expenses associated with investigating and paying the losses, or loss adjustment expenses. Every quarter, we review our reserves internally. Regulations of the Division of Insurance require us to annually obtain a certification from either a qualified actuary or an approved loss reserve specialist that our loss and loss adjustment expenses reserves are reasonable.

When a claim is reported, claims personnel establish a "case reserve" for the estimated amount of the ultimate payment. The amount of the reserve is primarily based upon an evaluation of the type of claim involved, the circumstances surrounding each claim and the policy provisions relating to the loss. The estimate reflects informed judgment of such personnel based on general insurance reserving practices and on the experience and knowledge of the claims person. During the loss adjustment period, these estimates are revised as deemed necessary by our claims department based on subsequent developments and periodic reviews of the cases.

In accordance with industry practice, we also maintain reserves for estimated losses incurred but not yet reported. Incurred but not yet reported reserves are determined in accordance with commonly accepted actuarial reserving techniques on the basis of our historical information and experience. We make adjustments to incurred but not yet reported reserves quarterly to take into account changes in the volume of business written, claims frequency and severity, our mix of business, claims processing and other items that can be expected to affect our liability for losses and loss adjustment expenses over time.

When reviewing reserves, we analyze historical data and estimate the impact of various loss development factors, such as our historical loss experience and that of the industry, legislative enactments, judicial decisions, legal developments in imposition of damages, and changes and trends in general economic conditions, including the effects of inflation. There is no precise method, however, for evaluating the impact of any specific factor on the adequacy of reserves, because the eventual development of reserves is affected by many factors. After taking into account all relevant factors, management believes that our provision for unpaid losses and loss adjustment expenses at December 31, 2001 is adequate to cover the ultimate net cost of losses and claims incurred as of that date. The ultimate liability may be greater or less than reserves. Establishment of appropriate reserves

64

is an inherently uncertain process, and there can be no certainty that currently established reserves will prove adequate in light of subsequent actual experience. To the extent that reserves are inadequate and are strengthened, the amount of such increase is treated as a charge to earnings in the period that the deficiency is recognized.

Under purchase accounting, the fair value of our reserves for losses and loss adjustment expenses and related reinsurance recoverables was estimated as of the date of the Acquisition based on the present value of the expected underlying cash flows of the loss reserves and reinsurance recoverables, and included a profit and risk margin. In determining the fair value estimate, management adjusted our historical GAAP undiscounted net loss reserves to present value assuming a 4.0% discount rate, which approximated the U.S. Treasury rate on the date of the Acquisition. The discounting pattern was actuarially developed from our historical loss data. A profit and risk margin of 6.0% was applied to the discounted loss reserves, to reflect management's estimate of the cost we would incur to reinsure the full amount of our net loss and loss adjustment expense reserves with a third party reinsurer. This margin was based upon management's assessment of the uncertainty inherent in the net loss reserves and their knowledge of the reinsurance marketplace. Management determined that there was no material difference between the historical carrying basis of the reserves for losses and loss adjustment expenses and related reinsurance recoverables at the date of Acquisition and their fair value. Accordingly, loss and loss adjustment expense reserves and related reinsurance recoverables on unpaid losses as of October 16, 2001 are recorded at estimated fair value as at October 16, 2001, which approximated carrying value at that date.

The following table presents development information on changes in the reserve for losses and loss adjustment expenses of our insurance subsidiaries for the three years ended December 31, 2001 and the three months ended March 31, 2002.

                                                                   PREDECESSOR     SUCCESSOR
                                         PREDECESSOR YEAR ENDED     JANUARY 1,    OCTOBER 16,
                                              DECEMBER 31,         2001 THROUGH   2001 THROUGH   SUCCESSOR THREE
                                         -----------------------   OCTOBER 15,      DECEMBER      MONTHS ENDED
                                            1999         2000          2001         31, 2001     MARCH 31, 2002
                                         ----------   ----------   ------------   ------------   ---------------
                                                                    ($ IN THOUSANDS)
Reserves for losses and loss adjustment
  expenses, beginning year.............  $ 311,846    $ 315,226      $302,131       $307,655         $302,556
Less reinsurance recoverable on unpaid
  losses and loss adjustment
  expenses.............................   (115,856)    (108,613)      (90,297)       (83,501)         (75,179)
                                         ---------    ---------      --------       --------         --------
Net reserves for losses and loss
  adjustment expenses, beginning of
  year.................................    195,990      206,613       211,834        224,154          227,377
                                         ---------    ---------      --------       --------         --------
Incurred losses and loss adjustment
  expenses, related to:
  Current year.........................    251,291      302,102       282,983         76,262           93,237
  Prior years..........................    (26,050)     (26,963)       (6,600)          (703)          (2,664)
                                         ---------    ---------      --------       --------         --------
Total incurred losses and loss
  adjustment expenses..................    225,241      275,139       276,383         75,559           90,573
                                         ---------    ---------      --------       --------         --------
Paid losses and loss adjustment
  expenses related to:
  Current year.........................    121,827      161,981       164,215         58,168           38,904
  Prior year...........................     92,791      107,937        99,848         14,168           48,718
                                         ---------    ---------      --------       --------         --------
Total paid losses and loss adjustment
  expenses.............................    214,618      269,918       264,063         72,336           87,622
                                         ---------    ---------      --------       --------         --------
Net reserves for losses and loss
  adjustment expenses, end of year.....    206,613      211,834       224,154        227,377          230,328
Plus reinsurance recoverables on unpaid
  losses and loss adjustment
  expenses.............................    108,613       90,297        83,501         75,179           70,719
                                         ---------    ---------      --------       --------         --------
Reserves for losses and loss adjustment
  expenses, end of year................  $ 315,226    $ 302,131      $307,655       $302,556         $301,047
                                         =========    =========      ========       ========         ========

65

The following table represents the development of reserves, net of reinsurance, for calendar years 1991 through 2001. The top line of the table shows the reserves at the balance sheet date for each of the indicated years. This represents the estimated amounts of losses and loss adjustment expenses for claims arising in all years that were unpaid at the balance sheet date, including losses that had been incurred but not yet reported to us. The upper portion of the table shows the cumulative amounts paid as of the end of each successive year with respect to those claims. The lower portion of the table shows the re-estimated amount of the previously recorded reserves based on experience as of the end of each succeeding year, including cumulative payments made since the end of the respective year. The estimate changes as more information becomes known about the payments, frequency and severity of claims for individual years. Favorable loss development, shown as a cumulative redundancy in the table, exists when the original reserve estimate is greater than the re-estimated reserves at December 31, 2001.

Information with respect to the cumulative development of gross reserves (that is, without deduction for reinsurance ceded) also appears at the bottom portion of the table.

In evaluating the information in the table, it should be noted that each amount entered incorporates the effects of all changes in amounts entered for prior periods. Thus, if the 1998 estimate for a previously incurred loss was $150,000 and the loss was reserved at $100,000 in 1994, the $50,000 deficiency (later estimate minus original estimate) would be included in the cumulative redundancy (deficiency) in each of the years 1995-1998 shown in the table. It should further be noted that the table does not present accident or policy year development data. In addition, conditions and trends that have affected the development of liability in the past may not necessarily recur in the future. Accordingly, it may not be appropriate to extrapolate future redundancies or deficiencies from the table.

66

AS OF AND FOR THE YEAR ENDED DECEMBER 31,
($ IN THOUSANDS)

                                  1991       1992       1993       1994       1995       1996       1997       1998       1999
                                --------   --------   --------   --------   --------   --------   --------   --------   --------
RESERVES FOR LOSSES AND LOSS
  ADJUSTMENT EXPENSE
  ORIGINALLY ESTIMATED........  $51,223    $87,100    $123,720   $149,197   $175,125   $189,420   $195,145   $195,990   $206,613
CUMULATIVE AMOUNTS PAID AS OF:
  One year later..............   21,248     27,648      38,238     45,098     56,912     68,246     75,233     92,791    107,937
  Two years later.............   28,954     38,319      55,639     66,041     82,299     96,219    105,046    113,323    133,414
  Three years later...........   32,433     45,722      65,354     78,052     93,866    111,706    125,574    135,024
  Four years later............   34,330     49,411      70,713     82,918     99,854    121,100    136,730
  Five years later............   35,299     51,428      73,212     84,597    103,384    126,924
  Six years later.............   35,933     52,033      73,678     85,201    105,284
  Seven years later...........   36,087     52,172      73,917     85,678
  Eight years later...........   36,098     52,256      73,928
  Nine years later............   36,115     52,269
  Ten years later.............   36,115

                                  2000       2001
                                --------   --------
RESERVES FOR LOSSES AND LOSS
  ADJUSTMENT EXPENSE
  ORIGINALLY ESTIMATED........  $211,834   $227,377
CUMULATIVE AMOUNTS PAID AS OF:
  One year later..............   114,016
  Two years later.............
  Three years later...........
  Four years later............
  Five years later............
  Six years later.............
  Seven years later...........
  Eight years later...........
  Nine years later............
  Ten years later.............

                                  1991       1992       1993       1994       1995       1996       1997       1998       1999
                                --------   --------   --------   --------   --------   --------   --------   --------   --------
RESERVES RE-ESTIMATED AS OF:
  One year later..............  $47,103    $74,245    $103,866   $128,012   $140,728   $161,083   $171,803   $169,940   $179,650
  Two years later.............   42,342     63,939      96,002    108,979    125,496    144,727    153,846    156,590    176,008
  Three years later...........   39,294     60,831      85,774     99,167    114,597    134,721    147,455    154,867
  Four years later............   38,261     57,204      80,193     91,086    108,705    131,694    146,059
  Five years later............   37,424     55,432      76,885     87,335    106,763    131,051
  Six years later.............   36,949     53,823      74,571     86,352    106,578
  Seven years later...........   36,848     52,443      74,072     86,429
  Eight years later...........   36,154     52,288      74,158
  Nine years later............   36,128     52,377
  Ten years later.............   36,129
CUMULATIVE DEFICIENCY/
  (REDUNDANCY)................  (15,094)   (34,723)    (49,562)   (62,768)   (68,547)   (58,369)   (49,086)   (41,123)   (30,605)

                                  2000       2001
                                --------   --------
RESERVES RE-ESTIMATED AS OF:
  One year later..............  $204,531
  Two years later.............
  Three years later...........
  Four years later............
  Five years later............
  Six years later.............
  Seven years later...........
  Eight years later...........
  Nine years later............
  Ten years later.............
CUMULATIVE DEFICIENCY/
  (REDUNDANCY)................    (7,303)

                             1991        1992        1993       1994        1995        1996        1997       1998       1999
                           ---------   ---------   --------   ---------   ---------   ---------   --------   --------   --------
Gross liability--end of
  year...................  $ 171,660   $ 203,731   $243,402   $ 276,835   $ 303,330   $ 326,802   $319,453   $311,846   $315,226
Reinsurance
  recoverables...........    120,437     116,631    119,682     127,638     128,205     137,382    124,308    115,856    108,613
Net liability--end of
  year...................     51,223      87,100    123,720     149,197     175,125     189,420    195,145    195,990    206,613
Gross estimated
  liability--latest......    119,816     128,255    143,006     158,361     181,951     212,243    223,630    229,684    249,125
Reinsurance
  recoverables--
  latest.................     83,687      75,878     68,848      71,932      75,373      81,192     77,571     74,817     73,117
Net estimated liability--
  latest.................     36,129      52,377     74,158      86,429     106,578     131,051    146,059    154,867    176,008
Gross cumulative
deficiency/(redundancy)..    (51,844)    (75,476)  (100,396)   (118,474)   (121,379)   (114,559)   (95,823)   (82,162)   (66,101)

                             2000       2001
                           --------   --------
Gross liability--end of
  year...................  $302,131   $302,556
Reinsurance
  recoverables...........    90,297     75,179
Net liability--end of
  year...................   211,834    227,377
Gross estimated
  liability--latest......   279,942
Reinsurance
  recoverables--
  latest.................    75,411
Net estimated liability--
  latest.................   204,531
Gross cumulative
deficiency/(redundancy)..   (22,189)

67

As the table shows, our net reserves grew at a faster rate than our gross reserves over the ten year period. As we have grown, we have been able to retain a greater percentage of our direct business. Additionally, we used to conduct substantial business as a servicing carrier for other insurers, in which we would service the residual market personal automobile insurance business assigned to other carriers for a fee. All business generated through this program was ceded to the other carriers. As we reduced the amount of our servicing carrier business, our proportion of reinsurance ceded diminished.

The table also shows that we have substantially benefited in certain years from releasing redundant reserves. Massachusetts private passenger automobile insurance pricing was very favorable in the early to mid-1990s and the reserves we established for business written during that period developed favorably, allowing us to release substantial reserves in following years. As maximum permitted rates declined in the latter part of the 1990s, and the redundancies resulting from favorable development of earlier years were released, our redundancies in subsequent years began to diminish. In the year ended December 31, 2000 we released $27.0 million in reserves relating to prior years, compared to $7.3 million in 2001.

REINSURANCE

We reinsure with other insurance companies a portion of our potential liability under the policies we have underwritten, thereby protecting us against an unexpectedly large loss or a catastrophic occurrence that could produce large losses. Reinsurance involves an insurance company transferring (ceding) a portion of its exposure on insurance underwritten by it to another insurer (reinsurer). The reinsurer assumes a portion of the exposure in return for a share of the premium. Reinsurance does not legally discharge an insurance company from its primary liability for the full amount of the policies, but it does make the reinsurer liable to the company for the reinsured portion of any loss realized.

We are very selective in choosing our reinsurers, seeking only those companies that we consider to be financially stable and adequately capitalized. In an effort to minimize exposure to the insolvency of a reinsurer, we continuously evaluate and review the financial condition of our reinsurers. All of our reinsurers have an A.M. Best rating of "A" or better, except for Lloyd's of London and Folksamerica Reinsurance Company which are both rated "A-." Swiss Re, our primary reinsurer, maintains an A.M. Best rating of "A++" (Superior).

We maintain reinsurance coverage to help lessen the effect of losses from catastrophic events, maintaining coverage that protects us in the event of a 100-year storm (that is, a storm of a severity expected to occur once in a 100 year period). We use Catalyst software provided under license by our reinsurance broker Benfield Blanch to model the probable maximum loss to us for catastrophe losses such as hurricanes. At present, we have excess catastrophe reinsurance contracts for 95.0% of catastrophic property losses in excess of $5.0 million up to a maximum of $100.0 million.

We also have a casualty excess of loss reinsurance contract for large casualty losses occurring in our automobile, homeowners, dwelling fire, business owners policies, commercial package policies, personal umbrella and commercial umbrella lines of business in excess of $1.0 million up to a maximum of $5.0 million, with an annual aggregate deductible of $0.5 million. In addition, we have a quota share reinsurance agreement under which we cede 90.0% of the premiums and losses under our personal and commercial umbrella policies. We also have a reinsurance agreement with Hartford Steam Boiler Inspection and Insurance Company, which is a quota share agreement under which we cede 100% of the premiums and losses for the equipment breakdown coverage under our business owner policies and commercial package policies. We have property excess of loss reinsurance coverage for large property losses, with coverage in excess of $1.0 million up to a maximum of $10.0 million, for our homeowners, business owner, and commercial package policies.

In the wake of the September 11, 2001 tragedies, reinsurers have begun to exclude coverage for claims in connection with any act of terrorism. Our reinsurance program for 2002 excludes coverage for

68

acts of terrorism, except for fire or collapse losses as a result of terrorism, under homeowners, dwelling fire, private passenger automobile and commercial automobile policies. For business owner policies and commercial package policies, terrorism is excluded if the total insured value is greater than $20.0 million. We have received approval from the Division of Insurance effective January 1, 2002 to exclude terrorism coverage for our business owner, commercial umbrella and commercial package policies.

As of May 31, 2002, we had no amounts recoverable from any reinsurer, excluding the residual markets described below.

In addition to the above mentioned reinsurance programs, we are a participant in CAR, the Massachusetts mandated residual market under which premiums, expenses, losses and loss adjustment expenses on ceded business are shared by all insurers writing automobile insurance in Massachusetts. We also participate in the Massachusetts Property Insurance Underwriting Association in which premiums, expenses, losses and loss adjustment expenses on homeowners business that cannot be placed in the voluntary market are shared by insurers writing homeowners insurance in Massachusetts.

INVESTMENTS

Investment income is an important source of revenue for us and the return on our investment portfolio has a material effect on our net earnings. Our investment objective is to focus on maximizing total returns while investing conservatively. We maintain a high quality investment portfolio consistent with our established investment policy. As of March 31, 2002, there were no fixed income securities below investment grade in our portfolio. According to our investment guidelines, no more than 1% of our portfolio may be invested in the securities of any one issuer, and no more than 0.5% of our portfolio may be invested in securities rated "BBB," or the lowest investment grade assigned by Moody's. We continually monitor the mix of taxable and tax-exempt securities, in an attempt to maximize our total after-tax return. Since 1986, our investment manager has been Deutsche Asset Management, formerly known as Scudder Investments.

69

The following table reflects the composition of our investment portfolio at December 31, 1999, 2000 and 2001 and March 31, 2002.

                                                                 AT DECEMBER 31,
                                ---------------------------------------------------------------------------------
                                          1999                        2000                        2001
                                -------------------------   -------------------------   -------------------------
                                 AMOUNT    % OF PORTFOLIO    AMOUNT    % OF PORTFOLIO    AMOUNT    % OF PORTFOLIO
                                --------   --------------   --------   --------------   --------   --------------
                                                                ($ IN THOUSANDS)
DEBT SECURITIES:
U.S. Treasury securities and
  obligations of U.S.
  Government agencies(1)......  $191,331        43.0%       $194,851        39.6%       $176,370        34.1%
Obligations of states and
  political subdivisions......    73,640        16.7         127,527        26.0         127,797        24.7
Mortgage-backed securities....    45,890        10.3          42,287         8.6          78,723        15.2
Corporate and other
  securities..................   102,908        23.1          85,420        17.4         124,402        24.1
                                --------        ----        --------        ----        --------        ----
  Total debt securities.......   413,769        93.1         450,085        91.6         507,292        98.1

EQUITY SECURITIES:
Preferred stocks..............        --          --          13,121         2.7           9,716         1.9
Common stocks.................    30,880         6.9          28,124         5.7              --          --
                                --------        ----        --------        ----        --------        ----
  Total equity securities.....    30,880         6.9          41,245         8.4           9,716         1.9
                                --------        ----        --------        ----        --------        ----

TOTAL INVESTMENTS.............  $444,649         100%       $491,330         100%       $517,008         100%
                                ========        ====        ========        ====        ========        ====


                                    AT MARCH 31, 2002
                                -------------------------
                                 AMOUNT    % OF PORTFOLIO
                                --------   --------------
                                    ($ IN THOUSANDS)
DEBT SECURITIES:
U.S. Treasury securities and
  obligations of U.S.
  Government agencies(1)......  $165,583        31.8%
Obligations of states and
  political subdivisions......   143,225        27.5
Mortgage-backed securities....    86,488        16.6
Corporate and other
  securities..................   115,817        22.3
                                --------        ----
  Total debt securities.......   511,113        98.2
EQUITY SECURITIES:
Preferred stocks..............     9,473         1.8
Common stocks.................        --          --
                                --------        ----
  Total equity securities.....     9,473         1.8
                                --------        ----
TOTAL INVESTMENTS.............  $520,586         100%
                                ========        ====


(1) Obligations of U.S. Government agencies include collateralized mortgage obligations issued, guaranteed and/or insured by the following issuers:
Government National Mortgage Association, Federal Home Loan Mortgage Corporation, and Federal National Mortgage Association. The total of these debt securities was $125.2 million, $124.1 million, $117.6 million and $126.6 million at December 31, 1999, December 31, 2000, December 31, 2001 and March 31, 2002, respectively.

While we have held common equity securities in our investment portfolio in the past, as of December 31, 2001 we held no common equity securities in our investment portfolio. We made the decision to divest common equity securities in order to maximize the current investment income earned by our portfolio and to reduce our overall investment risk. We continuously evaluate market conditions and we expect in the future to purchase common equity securities.

The principal risks inherent in holding mortgage-backed securities and other pass-through securities are prepayment and extension risks, which affect the timing of when cash flows will be received. When interest rates decline, mortgages underlying mortgage-backed securities tend to be prepaid more rapidly than anticipated, causing early repayments. When interest rates rise, the underlying mortgages tend to be prepaid at a slower rate than anticipated, causing the principal repayments to be extended. Although early prepayments may result in acceleration of income from recognition of any unamortized discount, the proceeds typically are reinvested at a lower current yield, resulting in a net reduction of future investment income.

70

The following table reflects our investment results for each year in the three-year period ended December 31, 2001 and for the three months ended March 31, 2002:

INVESTMENT RESULTS

                                          YEAR ENDED DECEMBER 31,
                                       ------------------------------   THREE MONTHS ENDED
                                         1999       2000       2001       MARCH 31, 2002
                                       --------   --------   --------   ------------------
                                                        ($ IN THOUSANDS)
Average invested assets..............  $441,096   $476,421   $517,146        $536,597
Net investment income(1).............    23,870     26,889     27,605           6,874
Net effective yield(2)...............      5.41%      5.64%      5.34%           5.12%(4)
Net realized capital gains
  (losses)...........................  $  8,102   $ (1,246)  $ (5,050)       $    (43)
Effective yield including realized
  capital gains (losses)(3)..........      7.25%      5.38%      4.36%           5.08%(4)


(1) After investment expenses, excluding realized investment gains (losses).

(2) Net investment income for the period divided by average invested assets for the same period.

(3) Net investment income plus realized capital gains (losses) for the period divided by average invested assets for the same period.

(4) Represents annualized effective yield.

The following table indicates the composition of our fixed income security portfolio (at carrying value) by rating, as of March 31, 2002:

COMPOSITION OF FIXED INCOME SECURITY PORTFOLIO
BY RATING(1)

                                                              MARCH 31, 2002
                                                            -------------------
                                                             AMOUNT    PERCENT
                                                            --------   --------
                                                             ($ IN THOUSANDS)
U.S. Government and Government Agency Fixed Income
  Securities..............................................  $165,583     32.4%
Aaa/Aa....................................................   225,516     44.1
A.........................................................    67,067     13.1
Baa.......................................................    52,947     10.4
                                                            --------     ----
    Total.................................................  $511,113      100%
                                                            ========     ====


(1) Rating as assigned by Moody's Investors Services, Inc., or Moody's. Such ratings are generally assigned upon the issuance of the securities and are subject to revision on the basis of ongoing evaluations. Ratings in the table are as of the date indicated.

Moody's rating system utilizes nine symbols to indicate the relative investment quality of a rated bond. Aaa rated bonds are judged to be of the best quality and are considered to carry the smallest degree of investment risk. Aa rated bonds are also judged to be of high quality by all standards. Together with Aaa bonds, these bonds comprise what are generally known as high grade bonds. Bonds rated A possess many favorable investment attributes and are considered to be upper medium grade obligations. Baa rated bonds are considered as medium grade obligations; they are neither highly protected nor poorly secured. Bonds rated Ba or lower (those rated B, Caa, Ca and C) are considered to be too speculative to be of investment quality.

The Securities Valuation Office of the National Association of Insurance Commissioners evaluates all public and private bonds purchased as investments by insurance companies. The Securities Valuation Office assigns one of six investment categories to each security it reviews. Category 1 is the highest

71

quality rating and Category 6 is the lowest. Categories 1 and 2 are the equivalent of investment grade debt as defined by rating agencies such as Standard & Poor's Ratings Services and Moody's, while Categories 3-6 are the equivalent of below investment grade securities. Securities Valuation Office ratings are reviewed at least annually. At March 31, 2002, approximately 89% of our fixed maturity investments were rated "Class 1," and the remaining 11% of our fixed maturity investments were rated "Class 2," the two highest ratings assigned by the Securities Valuation Office.

The following table indicates the composition of our fixed income security portfolio (at carrying value) by time to maturity as of March 31, 2002.

COMPOSITION OF FIXED INCOME SECURITY PORTFOLIO
BY MATURITY

                                                                MARCH 31, 2002
                                                              -------------------
                                                               AMOUNT    PERCENT
                                                              --------   --------
                                                               ($ IN THOUSANDS)
1 year or less..............................................  $  5,118       1.0%
Over 1 year through 5 years.................................    81,018      15.9
Over 5 years through 10 years...............................   107,586      21.0
Over 10 years through 20 years..............................    51,251      10.0
Over 20 years...............................................    53,030      10.4
Asset-backed securities(1)..................................   213,110      41.7
                                                              --------   -------
  Total.....................................................  $511,113       100%


(1) Actual maturities of asset-backed securities differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. Prepayment rates are influenced by a number of factors that cannot be predicted with certainty, including: the relative sensitivity of the underlying mortgages or other collateral to changes in interest rates; a variety of economic, geographic and other factors; and the repayment priority of the securities in the overall securitization structures.

COMPETITION

The property and casualty insurance business is highly competitive and many of our competitors have substantially greater financial and other resources than us. We compete with both large national writers and smaller regional companies. In Massachusetts in 2000, we competed across all our lines of business, according to A.M. Best, with 274 other property and casualty insurers. According to A.M. Best, of these 274 insurers, 20 are national companies which use independent agents to sell their products, 165 are regional or Massachusetts-only companies which use independent agents to sell their products (including us), and 90 are national and Massachusetts-only companies which sell their products directly to policyholders. Further, our competitors include other companies which, like us, serve the independent agency market, as well as companies which sell insurance directly to customers. Direct writers may have certain competitive advantages over agency writers, including increased name recognition, loyalty of the customer base to the insurer rather than to an independent agency and, potentially, lower cost structures. A material reduction in the amount of business independent agents sell would adversely affect us. In the past, competition in the Massachusetts personal auto market has included offering significant discounts from the maximum permitted rates, and there can be no assurance that these conditions will not recur. Further, we and others compete on the basis of the commissions and other cash and non-cash incentives provided to agents. Although a number of national insurers that are much larger than we are do not currently compete in a material way in the Massachusetts personal auto market, if one or more of these companies decided to aggressively enter the market it could have a material adverse effect on us. These companies include some that would be able to sustain significant losses in order to acquire market share, as well as others which use distribution methods that compete with the independent agent channel. There can be no assurance that we will be able to compete effectively against these companies in the future.

72

In Massachusetts in 2001, 28 insurers wrote private passenger auto insurance, according to CAR. Of these 28 insurers, 6 are national companies which use independent agents to sell their products, 11 are regional or Massachusetts-only companies which use independent agents to sell their products (including us) and 11 are national and Massachusetts-only companies which sell their products directly to policyholders. Our principal competitors within the Massachusetts private passenger automobile insurance industry are Commerce Group, Inc. and Arbella Mutual Insurance Company which held 23.3% and 10.8% market shares based on automobile exposures, respectively, in 2001 according to CAR.

RATINGS

A.M. Best, which rates insurance companies based on factors of concern to policyholders, currently assigns Safety Insurance an "A (Excellent)" rating. Our "A" rating was reaffirmed by A.M. Best in November 2001. Such rating is the third highest rating of 13 ratings that A.M. Best assigns to solvent insurance companies, which currently range from "A++ (Superior)" to "D (Very Vulnerable)." Publications of A.M. Best indicate that the "A" rating is assigned to those companies that in A.M. Best's opinion have a strong ability to meet their obligations to policyholders over a long period of time. In evaluating a company's financial and operating performance, A.M. Best reviews the company's profitability, leverage and liquidity, as well as its book of business, the adequacy and soundness of its reinsurance, the quality and estimated market value of its assets, the adequacy of its loss reserves, the adequacy of its surplus, its capital structure, the experience and competence of its management and its market presence. A.M. Best's ratings reflect its opinion of an insurance company's financial strength, operating performance and ability to meet its obligations to policyholders and are not evaluations directed to purchasers of an insurance company's securities.

In reaffirming Safety Insurance's rating, A.M. Best recognized the occurrence of the Acquisition and noted certain of our positive attributes, including our conservative reserving philosophy, our strict underwriting discipline, our favorable market position as the third largest automobile writer in Massachusetts, our efforts at product diversification, our long-term commitment to the independent agency force, our proven track record of dealing successfully with the changes in the Massachusetts automobile insurance market and our substantial reinsurance protection. A.M. Best cited certain factors that partially offset these attributes, including our geographic concentration in Massachusetts and our focus in the private passenger automobile market. We are subject to the competitive and highly regulated Massachusetts personal automobile market, which has been characterized by aggressive discount programs and mandated rate reductions by the Division of Insurance.

PROPERTIES

We conduct our operations in approximately 84,625 square feet of leased space at 20 Custom House Street in downtown Boston, Massachusetts. Our lease expires in December 2008.

EMPLOYEES

At May 31, 2002, we employed 511 employees. Our employees are not covered by any collective bargaining agreement. Management considers our relationship with our employees to be good.

LEGAL PROCEEDINGS

Our insurance subsidiaries are parties to a number of lawsuits arising in the ordinary course of their insurance business. We believe that the ultimate resolution of these lawsuits will not, individually or in the aggregate, have a material adverse effect on our financial condition. Other than these lawsuits, we are not involved in any legal proceedings.

73

SUPERVISION AND REGULATION

INTRODUCTION. Our principal operating subsidiaries, Safety Insurance and Safety Indemnity, are subject to comprehensive regulation by the Division of Insurance, of which the Commissioner is the senior official. The Commissioner is appointed by the Governor and serves at the pleasure of the Governor. We are subject to the authority of the Commissioner in many areas of our business under Massachusetts law, including:

- our licenses to transact insurance;

- the premium rates and policy forms we may use;

- our financial condition including the adequacy of our reserves and provisions for unearned premium;

- the solvency standards that we must maintain;

- the type and size of investments we may make;

- the type of accounting we must use; and

- the nature of the transactions we may engage in with our affiliates.

In addition, the Commissioner periodically examines licensees. We were most recently examined for the five-year period ending December 31, 1998. The Commissioner made no material findings as a result of this examination.

INSURANCE HOLDING COMPANY REGULATION. Our principal operating subsidiaries are insurance companies, and therefore we are subject to certain laws in Massachusetts regulating insurance holding company systems. These laws require that we file a registration statement with the Commissioner that discloses the identity, financial condition, capital structure and ownership of each entity within our corporate structure and any transactions among the members of our holding company system. In some instances, we must obtain the prior approval of the Commissioner for material transactions between our insurance company subsidiaries and other affiliates in our holding company system. These holding company statutes also require, among other things, prior approval of the payment of extraordinary dividends or distributions and any acquisition of a domestic insurer.

INSURANCE REGULATION CONCERNING DIVIDENDS. We rely on dividends from our insurance company subsidiaries for our cash requirements. The insurance holding company law of Massachusetts requires notice to the Commissioner of any dividend to the stockholders of an insurance company. Our insurance company subsidiaries may not make an "extraordinary dividend" until thirty days after the Commissioner has received notice of the intended dividend and has not objected in such time. As historically administered by the Commissioner, this provision requires the prior approval by the Commissioner of an extraordinary dividend. An extraordinary dividend is defined as any dividend or distribution that, together with other distributions made within the preceding twelve months exceeds the greater of 10% of the insurer's surplus as of the preceding December 31, or the insurer's net income for the twelve-month period ending the preceding December 31, in each case determined in accordance with statutory accounting practices. Under Massachusetts law, an insurer may pay cash dividends only from its unassigned funds, also known as its earned surplus, and the insurer's remaining surplus must be both reasonable in relation to its outstanding liabilities and adequate to its financial needs.

ACQUISITION OF CONTROL OF A MASSACHUSETTS DOMICILED INSURANCE

COMPANY. Massachusetts law requires advance approval by the Commissioner of any change in control of an insurance company that is domiciled in Massachusetts. That law presumes that control exists where any person, directly or indirectly, owns, controls, holds the power to vote or holds proxies representing 10% or more of our outstanding voting stock. Even persons who do not acquire beneficial ownership of more than 10% of the outstanding shares of our common stock may be deemed to have acquired control if the

74

Commissioner determines that control exists in fact. Any purchaser of shares of common stock representing 10% or more of the voting power of our capital stock will be presumed to have acquired control of our Massachusetts insurance subsidiaries unless, following application by that purchaser the Commissioner determines that the acquisition does not constitute a change of control or is otherwise not subject to regulatory review. These requirements may deter, delay or prevent transactions affecting the control of or the ownership of our common stock, including transactions that could be advantageous to our stockholders.

PROTECTION AGAINST INSURER INSOLVENCY. Massachusetts law requires that insurers licensed to do business in Massachusetts participate in the Massachusetts Insurers Insolvency Fund. The Massachusetts Insurers Insolvency Fund must pay any claim up to $300,000 of a policyholder of an insolvent insurer if the claim existed prior to the declaration of insolvency or arose within sixty days after the declaration of insolvency. Members of the Massachusetts Insurers Insolvency Fund are assessed the amount the Massachusetts Insurers Insolvency Fund deems necessary to pay its obligations and its expenses in connection with handling covered claims. Subject to certain exceptions, assessments are made in the proportion that each member's net written premiums for the prior calendar year for all property and casualty lines bore to the corresponding net written premiums for Massachusetts Insurers Insolvency Fund members for the same period. As a matter of Massachusetts law, insurance rates and premiums include amounts to recoup any amounts paid by insurers for the costs of the Massachusetts Insurers Insolvency Fund. With respect to private passenger auto insurance rates and premiums, the Commissioner has historically made an adjustment in his or her annual rate decision reflecting any Massachusetts Insurers Insolvency Fund-related costs reported by the industry in its rate filing. By statute, no insurer in Massachusetts may be assessed in any year an amount greater than two percent of that insurer's direct written premium for the calendar year prior to the assessment. In 2001, we were assessed $1.4 million, primarily as the result of the insolvencies of The Trust Insurance Company and Reliance Insurance Company. CAR also assesses its members as a result of insurer insolvencies. Because CAR is not able to recover an insolvent company's share of the net CAR losses from the Massachusetts Insurers Insolvency Fund, CAR must increase each of its member's share of the deficit in order to compensate for the insolvent carrier's inability to pay its deficit assessment. It is anticipated that there will be additional assessments from time to time relating to various insolvencies.

THE INSURANCE REGULATORY INFORMATION SYSTEM. The Insurance Regulatory Information System was developed to help state regulators identify companies that may require special financial attention. The Insurance Regulatory Information System consists of a statistical phase and an analytical phase whereby financial examiners review annual statements and financial ratios. The statistical phase consists of 12 key financial ratios based on year-end data that are generated from the National Association of Insurance Commissioners' database annually; each ratio has an established "usual range" of results. These ratios assist state insurance departments in executing their statutory mandate to oversee the financial condition of insurance companies.

A ratio result falling outside the usual range of Insurance Regulatory Information System ratios is not considered a failing result; rather, unusual values are viewed as part of the regulatory early monitoring system. Furthermore, in some years, it may not be unusual for financially sound companies to have several ratios with results outside the usual ranges. Generally, an insurance company will become subject to regulatory scrutiny if it falls outside the usual ranges of four or more of the ratios. For 2001, our subsidiaries had one ratio falling outside the normal range. The test that measures estimated current reserve deficiency to surplus generated a value of 30.3% for Safety Insurance and 27.6% for Safety Indemnity Insurance Company, each exceeding the normal value of 25%. The value is partially a result of our adoption of statutory accounting principles promulgated by the National Association of Insurance Commissioners in 2001. In particular, our treatment for assumed obligations for underwriting pool business from CAR and the Massachusetts Property Insurance Underwriting Association plan changed from "netting" (recording the combined obligation from premiums, expenses and losses) to "straight" (recording separate amounts for premiums, expenses and losses, which

75

resulted in reporting a net loss). The level of premiums earned for 2001 is thereby increased relative to the levels reported during 1999 and 2000, influencing the results of this ratio.

RISK BASED CAPITAL REQUIREMENTS. The National Association of Insurance Commissioners has adopted a formula and model law to implement risk based capital requirements for most property and casualty insurance companies, which are designed to determine minimum capital requirements and to raise the level of protection that statutory surplus provides for policyholder obligations. The risk based capital formula for property and casualty insurance companies measures three major areas of risk facing property and casualty insurers:

- underwriting, which encompasses the risk of adverse loss developments and inadequate pricing;

- declines in asset values arising from market and/or credit risk; and

- off-balance sheet risk arising from adverse experience from non-controlled assets, guarantees for affiliates or other contingent liabilities and reserve and premium growth.

Under Massachusetts law, insurers having less total adjusted capital than that required by the risk based capital calculation will be subject to varying degrees of regulatory action, depending on the level of capital inadequacy.

The risk based capital law provides for four levels of regulatory action. The extent of regulatory intervention and action increases as the level of total adjusted capital to risk based capital falls. The first level, the company action level as defined by the National Association of Insurance Commissioners, requires an insurer to submit a plan of corrective actions to the Commissioner if total adjusted capital falls below 200% of the risk based capital amount. The regulatory action level as defined by the National Association of Insurance Commissioners requires an insurer to submit a plan containing corrective actions and requires the Commissioner to perform an examination or other analysis and issue a corrective order if total adjusted capital falls below 150% of the risk based capital amount. The authorized control level, as defined by the National Association of Insurance Commissioners, authorizes the Commissioner to take whatever regulatory actions he or she considers necessary to protect the best interest of the policyholders and creditors of the insurer which may include the actions necessary to cause the insurer to be placed under regulatory control,
i.e., rehabilitation or liquidation, if total adjusted capital falls below 100% of the risk based capital amount. The fourth action level is the mandatory control level as defined by the National Association of Insurance Commissioners, which requires the Commissioner to place the insurer under regulatory control if total adjusted capital falls below 70% of the risk based capital amount.

The formulas have not been designed to differentiate among adequately capitalized companies that operate with higher levels of capital. Therefore, it is inappropriate and ineffective to use the formulas to rate or to rank these companies. At December 31, 2001, our insurance subsidiaries had total adjusted capital in excess of amounts requiring company or regulatory action at any prescribed risk based capital action level.

REGULATION OF PRIVATE PASSENGER AUTOMOBILE INSURANCE IN MASSACHUSETTS. Our principal line of business is Massachusetts private passenger automobile insurance. As described in more detail elsewhere in this prospectus, regulation of private passenger automobile insurance in Massachusetts differs significantly from how this line of insurance is regulated in other states. These differences include the requirements that we not deny coverage to any applicant; that the premium rate we and all insurers must charge is fixed and established by the Commissioner; that our ability and that of our competitors to deviate from the rate set by the Commissioner is restricted, and that some of our insurance producers are assigned to us as a matter of law. See "--Description of the Massachusetts Property and Casualty Insurance Market."

76

MANAGEMENT

DIRECTORS AND EXECUTIVE OFFICERS

The table below sets forth certain information concerning our directors and executive officers as of the date of this prospectus.

                                                                                                  YEARS
                                                                                                EMPLOYED
           NAME                AGE                            POSITION                          BY SAFETY
---------------------------  --------   -----------------------------------------------------   ---------
David F. Brussard..........     50      Chief Executive Officer and President, Director            26
William J. Begley, Jr......     47      Chief Financial Officer, Vice President and Secretary      17
Daniel F. Crimmins.........     63      Vice President--Marketing                                  17
Robert J. Kerton...........     55      Vice President--Casualty Claims                            16
David E. Krupa.............     41      Vice President--Property Claims                            20
Daniel D. Loranger.........     62      Vice President--Management Information Systems             22
Edward N. Patrick, Jr......     53      Vice President--Underwriting                               29
A. Richard Caputo, Jr......     36      Director                                                   --
John W. Jordan II..........     54      Director                                                   --
David W. Zalaznick.........     48      Director                                                   --
Bruce R. Berkowitz.........     43      Nominee for Director                                       --
David K. McKown............     64      Nominee for Director                                       --

DAVID F. BRUSSARD was appointed President and Chief Executive Officer in June 2001 and has served as a director of Safety Group since October 2001. Since January 1999, Mr. Brussard has been the Chief Executive Officer and President of Safety Insurance. Previously, Mr. Brussard served as Executive Vice President of Safety Insurance from 1985 to 1999 and as Chief Financial Officer and Treasurer of Safety Insurance from 1979 to 1999. Mr. Brussard is also a member of the governing committee, budget committee, executive committee and nominating committee of the Automobile Insurers Bureau and is a member of the actuarial and defaulted broker committee of CAR. Mr. Brussard is also on the Board of Trustees of the Insurance Library Association of Boston.

WILLIAM J. BEGLEY, JR. was appointed Chief Financial Officer, Vice President and Secretary of Safety Group on March 4, 2002. Since January 1999, Mr. Begley has been the Chief Financial Officer and Treasurer of Safety Insurance. Previously, Mr. Begley served as Assistant Controller of Safety Insurance from 1985 to 1987, as Controller of Safety Insurance from 1987 to 1990 and as Assistant Vice President/Controller of Safety Insurance from 1990 to 1999. Mr. Begley also serves on the audit committee of CAR.

DANIEL F. CRIMMINS was appointed Vice President of Marketing of Safety Group on March 4, 2002. Mr. Crimmins has been employed by Safety for over 17 years and has served as Vice President of Marketing of Safety Insurance since 1985. Mr. Crimmins has over 40 years of experience in the insurance industry. Mr. Crimmins is a member of the market review committee of CAR and the Insurance Managers Association.

ROBERT J. KERTON was appointed Vice President of Casualty Claims of Safety Group on March 4, 2002. Mr. Kerton has been employed by Safety for over 16 years and has served as Vice President of Casualty Claims of Safety Insurance since 1986. Mr. Kerton previously served 18 years with Allstate Insurance Company in various Massachusetts claim management assignments. Mr. Kerton serves as Chairman of the Automobile Insurers Bureau claims committee, vice chairman of the CAR claims committee and on the governing board of the Massachusetts Insurance Fraud Bureau.

DAVID E. KRUPA was appointed Vice President of Property Claims of Safety Group on March 4, 2002. Mr. Krupa has been employed by Safety Insurance for over 20 years and has served as Vice President of Property Claims of Safety Insurance since July 1990. Mr. Krupa was first employed by

77

Safety Insurance in 1982 and held a series of management positions in the Claims Department of Safety Insurance before being appointed Vice President of Safety Insurance in 1990. In addition, Mr. Krupa has been a member of several claims committees both at the Automobile Insurers Bureau and CAR.

DANIEL D. LORANGER was appointed Vice President of Management Information Systems of Safety Group on March 4, 2002. Mr. Loranger has been employed by Safety Insurance for over 22 years and has served as Vice President of Management Information Systems and Chief Information Officer of Safety Insurance since 1980. Mr. Loranger began his data processing career with Raytheon Manufacturing in 1960. BEYOND COMPUTING MAGAZINE awarded Mr. Loranger the first place 2000 Partnership Award for the strategic alliance of technology with Safety's business objectives and for development of internal software for Safety.

EDWARD N. PATRICK, JR. was appointed Vice President of Underwriting of Safety Group on March 4, 2002. Mr. Patrick has been employed by Safety Insurance for over 28 years and has served as Vice President of Underwriting of Safety Insurance since July 1977 and as Secretary of Safety Insurance since 1999. Mr. Patrick has served on several committees of CAR, including the market review, servicing carrier, statistical, automation and reinsurance operations committees. Mr. Patrick has also served on the CAR operations committee since 1984 and has served as its chairman since 1998.

A. RICHARD CAPUTO, JR. has served as a director of Safety Group since June 2001. Mr. Caputo has been a partner of The Jordan Company LLC, a private merchant banking firm, since 1990. Mr. Caputo is also a director of AmeriKing, Inc., GSFI, Inc., Jackson Products, Inc., and Universal Technical Institute, Inc., as well as other privately held companies.

JOHN W. JORDAN II has served as a director of Safety Group since October 2001. Mr. Jordan has been a managing partner of The Jordan Company LLC since 1982. Mr. Jordan is also a director of AmeriKing, Inc., Carmike Cinemas, Inc., GSFI, Inc., Jackson Products, Inc., Jordan Industries, Inc., and Kinetek, Inc. (formerly known as Motors and Gears, Inc.), as well as other privately held companies.

DAVID W. ZALAZNICK has served as a director of Safety Group since October 2001. Mr. Zalaznick has been a managing partner of The Jordan Company LLC since 1982. Mr. Zalaznick is also a director of AmeriKing, Carmike Cinemas, Inc., GFSI, Inc., Jackson Products, Inc., Jordan Industries, Inc., Marisa Christina, Inc., and Kinetek, Inc. (formerly Motors and Gears, Inc.), as well as other privately held companies.

BRUCE R. BERKOWITZ is a nominee for director of Safety Group and will become a director concurrently with the closing of the offering. In December 2001, Mr. Berkowitz became a Deputy Chairman and a director of Olympus Re Holdings, Ltd. Mr. Berkowitz has been a member of the board of trustees of First Union Real Estate and Mortgage Investments since 2000, President and a director of Fairholme Funds, Inc. since 1999, and managing member of Fairholme Capital Management, L.L.C. since 1997.

DAVID K. MCKOWN is a nominee for director of Safety Group and will become a director concurrently with the closing of the offering. Mr. McKown served as a Senior Advisor to Eaton Vance Management from 2000 to 2002, focusing on business origination in real estate and asset-based loans. Mr. McKown retired in March 2000 having served as a Group Executive with BankBoston since 1993, where he focused on acquisitions and high-yield bank debt financings. Mr. McKown worked for BankBoston for over 40 years and had previously been the head of BankBoston's real estate department, corporate finance department and a director of BankBoston's private equity unit. Mr. McKown is currently a director of Equity Office Properties Trust, as well as other privately held companies.

78

Messrs. Brussard, Caputo, Jordan and Zalaznick are currently serving as directors pursuant to rights granted to the Investors and the Management Team under a stockholders agreement. These provisions of the stockholders agreement will terminate upon completion of the offering. See "Certain Relationship and Related Transactions--Agreements Related to the Acquisition."

BOARD OF DIRECTORS

Safety Group's directors are divided into three classes of approximately equal size and serve for staggered three-year terms. Our initial class 1 directors, whose terms expire in 2003, are Messrs. Jordan and McKown. Our initial class 2 directors, whose terms expire in 2004, are Messrs. Berkowitz and Zalaznick. Our initial class 3 directors, whose terms expire in 2005, are Messrs. Brussard and Caputo.

BOARD COMMITTEES

Prior to the completion of the offering, Safety Group's board of directors intends to appoint an audit committee and a compensation committee. The audit committee will make recommendations to the board of directors regarding the selection of independent accountants, will review the results and scope of the independent accountants' audit and the services provided by them and will review and evaluate our audit and control functions. The compensation committee will administer our stock plans and make recommendations concerning salaries and incentive compensation for our employees.

DIRECTOR COMPENSATION

Safety Group's bylaws provide that at the discretion of the board of directors, the directors may be paid their expenses, if any, at each meeting of the board of directors and may be paid a fixed sum for attendance at each meeting of the board of directors or a stated salary as a director. At the discretion of the board, members of special or standing committees may be allowed like compensation for attending committee meetings. Since our incorporation in June 2001, none of our directors has received compensation for his services as a board or committee member. It is anticipated that after the initial public offering, directors who are employees of Safety will not receive any compensation for serving as directors and that those directors who are not employees of Safety will receive an annual retainer of $20,000 per year.

MANAGEMENT COMPENSATION

EXECUTIVE COMPENSATION

Safety Group's bylaws provide that the board of directors will fix the salaries of all officers of Safety Group. Since Safety Group's formation in June 2001, none of Safety Group's officers have received compensation in their capacity as Safety Group's officers. All compensation has been paid to Safety Group's officers in their capacities as officers of one of Safety Group's subsidiaries. We expect that after the initial public offering, most of Safety Group's employees will continue to be paid only by Safety Group's subsidiaries with an allocation or charge to be made for services rendered to Safety Group.

The following table sets forth information with respect to compensation earned by our Chief Executive Officer and President and by our four other most highly compensated executive officers for the fiscal year ended December 31, 2001. In this prospectus, we refer to these individuals as our Named Executive Officers.

79

SUMMARY COMPENSATION TABLE

                                                              LONG TERM COMPENSATION
                                                             -------------------------
                                       ANNUAL COMPENSATION            AWARDS
                                       -------------------   -------------------------      ALL OTHER
NAME AND PRINCIPAL POSITION             SALARY     BONUS     STOCK APPRECIATION RIGHTS   COMPENSATION(1)
---------------------------            --------   --------   -------------------------   ---------------
David F. Brussard....................  $500,460   $758,750            36,463                $1,062,477
  President and Chief
  Executive Officer

Daniel F. Crimmins...................   162,756         --             9,902                   361,737
  Vice President

Robert J. Kerton.....................   181,656         --             9,548                   316,089
  Vice President

Daniel D. Loranger...................   236,256    151,750            18,222                   543,005
  Vice President

Edward N. Patrick, Jr................   225,756    151,750            14,146                   533,889
  Vice President


(1) Includes (A) a change-in-control bonus paid in October 2001 upon the Acquisition pursuant to employment contracts with Safety Insurance's prior owners (Mr. Brussard--$430,154; Mr. Crimmins--$214,796; Mr. Kerton--$183,138; Mr. Loranger--$324,034; and Mr. Patrick--$324,034); (B) a transaction bonus earned in 2001 for achieving certain operating results of the business of Safety up to the closing of the Acquisition payable by Safety Group in March 2002 in the following amounts:
Mr. Brussard--$217,863 (additional $200,000 in March 2003), Mr. Crimmins--$53,699, Mr. Kerton--$45,785, Mr. Loranger--$80,634, and Mr. Patrick--$80,634; (C) term life insurance premiums (Mr. Brussard--$2,659, Mr. Crimmins--$5,635, Mr. Kerton--$3,536, Mr. Loranger--$8,483, and Mr. Patrick--$1,555); (D) contributions to Safety Insurance's former employee stock ownership plan ($35,000 worth of Thomas Black Corporation stock for each Named Executive Officer); and (E) contributions to Safety Insurance's former supplemental executive stock ownership plan (Mr. Brussard--$176,801, Mr. Crimmins--$52,607, Mr. Kerton-- $48,630, Mr. Loranger--$94,854, and Mr. Patrick--$92,666). Both the employee stock ownership plan and the supplemental executive stock ownership plan were terminated in connection with the Acquisition; therefore, no additional contributions were made to any Named Executive Officer under these two plans following October 16, 2001. For a description of the rights granted to the Management Team, including the Named Executive Officers, upon the closing of the Acquisition, see "Certain Relationships and Related Transactions."

STOCK APPRECIATION RIGHTS

The following table sets forth the stock appreciation rights granted during the fiscal year ended December 31, 2001 to each of our Named Executive Officers. The assumed rates of appreciation of 5% and 10% compounded annually are mandated by the rules of the Securities and Exchange Commission and do not represent our estimate of future stock price performance. Since all outstanding stock appreciation rights will be automatically exercised at the offering price upon the closing of this offering, the actual gains on the grant of stock appreciation rights shown below depend on the price to the public in this offering.

80

STOCK APPRECIATION RIGHTS GRANTED IN LAST FISCAL YEAR

                                    INDIVIDUAL GRANTS
------------------------------------------------------------------------------------------    POTENTIAL REALIZABLE
                                                   PERCENT OF                                   VALUE AT ASSUMED
                                                   TOTAL STOCK                                ANNUAL RATES OF STOCK
                                               APPRECIATION RIGHTS                           PRICE APPRECIATION FOR
                           NUMBER OF STOCK         GRANTED TO                                  A FIVE-YEAR TERM(3)
                         APPRECIATION RIGHTS      EMPLOYEES IN       EXERCISE   EXPIRATION   -----------------------
NAME                         GRANTED(1)            FISCAL YEAR        PRICE      DATE(2)        5%            10%
----                     -------------------   -------------------   --------   ----------   --------       --------
David F. Brussard......         36,463                 35.2%          $ 6.88                  $    0         $    0

Daniel F. Crimmins.....          9,902                  9.6%          $ 6.88                  $    0         $    0

Robert J. Kerton.......          9,548                  9.2%          $ 6.88                  $    0         $    0

Daniel D. Loranger.....         18,222                 17.6%          $ 6.88                  $    0         $    0

Edward N. Patrick,
  Jr...................         14,146                 13.7%          $ 6.88                  $    0         $    0


(1) Upon the date of this offering, all stock appreciation rights awarded to our Management Team, including to the Named Executive Officers, will become fully vested and exercised.

(2) The stock appreciation rights have no expiration date. If the employment of a Named Executive Officer is terminated before this offering for material breach, cause, or voluntary termination, all of the officer's stock appreciation rights are forfeited. If the employment of a Named Executive Officer is terminated for any other reason, all of the officers' nonvested stock appreciation rights are forfeited and all of the officer's vested stock appreciation rights are subject to repurchase by Safety Group.

(3) Because the expiration date of the stock appreciation rights is not certain, we have chosen to set forth in this column the potential realizable value of each grant of stock appreciation rights, assuming that the market price of the underlying security appreciates in value from the date of the grant of the stock appreciation rights, October 16, 2001, for a five-year term, at the annual compounded rates of 5% and 10%, respectively. The appreciation amounts shown assume that the market price of the underlying securities on the date of grant was $0.43.

The following table provides information with respect to each Named Executive Officer, concerning the number of unexercised stock appreciation rights held as of December 31, 2001 and the value of unexercised in-the-money stock appreciation rights held as of December 31, 2001.

FISCAL YEAR-END STOCK APPRECIATION RIGHTS VALUES

                                                      NUMBER OF STOCK     VALUE OF UNEXERCISED
                                                    APPRECIATION RIGHTS    IN-THE-MONEY STOCK
                                                         AT FISCAL        APPRECIATION RIGHTS
                                                         YEAR-END          AT FISCAL YEAR-END
NAME                                                 UNEXERCISABLE(1)       UNEXERCISABLE(1)
----                                                -------------------   --------------------
David F. Brussard.................................         36,463               $      0

Daniel F. Crimmins................................          9,902               $      0

Robert J. Kerton..................................          9,548               $      0

Daniel D. Loranger................................         18,222               $      0

Edward N. Patrick, Jr.............................         14,146               $      0


(1) There were no stock appreciation rights exercisable as of December 31, 2001.

81

EMPLOYMENT-RELATED AGREEMENTS

Safety Insurance has entered into certain agreements with the Named Executive Officers and with a number of our other key executives.

DAVID F. BRUSSARD. Under his employment agreement with Safety Insurance, Mr. Brussard has agreed to serve as Chief Executive Officer and President of Safety Insurance for an initial term ending December 31, 2006 and automatically renewing for successive one-year terms thereafter, subject to at least 180 days' advance notice by either party of a decision not to renew the employment agreement. Under the terms of the employment agreement, Mr. Brussard is entitled to receive a minimum annual salary of $500,460, as increased on an annual basis to reflect increases in the cost of living index specified therein. As determined in the sole discretion of the board of directors, Mr. Brussard will also be paid an annual bonus of not less than 35% of the total amount of bonuses paid in such year to persons that were high-ranking officers of Safety Insurance on October 16, 2001. In addition, Mr. Brussard was paid a transaction bonus of $217,863 on March 31, 2002 and will be paid a transaction bonus of $200,000 on March 31, 2003, respectively, as a result of the consummation of the Acquisition. Mr. Brussard is also entitled to certain perquisites, including reimbursement of expenses, paid vacations, health, life and other similar insurance benefits and a car, all as determined by the board of directors of Safety Insurance.

OTHER NAMED EXECUTIVE OFFICERS. On October 16, 2001, Safety Insurance entered into employment contracts with each of Mr. Crimmins, Mr. Kerton, Mr. Loranger and Mr. Patrick. Each of these employment agreements has an initial term ending December 31, 2004 and automatically renews for successive one-year terms unless either party provides written notice not to renew at least 180 days prior to the scheduled expiration date.

Under their respective employment agreements, Messrs. Crimmins, Kerton, Loranger and Patrick are paid annual salaries of $162,756, $181,656, $236,256 and $225,756, respectively, as increased on an annual basis to reflect increases in the cost of living index specified therein. As determined in the sole discretion of the board of directors of Safety Insurance, Messrs. Crimmins, Kerton, Loranger and Patrick are paid an annual bonus based on their performance. In addition, Messrs. Crimmins, Kerton, Loranger and Patrick were paid transaction bonuses of $53,699, $45,785, $80,634 and $80,634, respectively, on March 31, 2002 as a result of the consummation of the Acquisition, and are also entitled to certain perquisites, including reimbursement of expenses, paid vacations, health, life and other similar insurance benefits. Mr. Crimmins will also be provided the use of a Company car of such make and model and upon such terms and conditions as the board of directors of Safety Insurance shall determine.

PROVISIONS COMMON TO EACH NAMED EXECUTIVE OFFICER'S EMPLOYMENT AGREEMENT. Certain provisions are common to each of the Named Executive Officers' employment agreements. These common provisions include, among other things, the following:

- if the executive's employment is terminated by us for a reason other than cause, death, disability or continuous poor performance, or is terminated by the executive for good reason or as a result of Safety Insurance's willful and material violation of the Named Executive Officer's employment agreement or certain other agreements between the executive and the Company, then Safety Insurance will pay the executive his full annual salary and provide other customary benefits through the remaining portion of the term of his employment agreement;

- each executive has agreed not to disclose confidential information of Safety Insurance; and

- each executive has agreed not to compete against Safety Insurance during any period in which he is being paid pursuant to the terms of his employment agreement.

82

EXECUTIVE INCENTIVE COMPENSATION PLAN

Safety Insurance established its Executive Incentive Compensation Plan so that it and related companies may provide executive and management employees selected by Safety Insurance's board of directors, including the Named Executive Officers, with an opportunity to build additional financial security, thereby attracting and retaining key employees. All of our Named Executive Officers are eligible for this plan. Under the plan, an annual allocation amount is made to a bonus pool as of the last day of each calendar year, beginning with calendar year 2002 and ending with the calendar year before the calendar year in which a change of control occurs. The annual allocation amount for each year is based on a percentage of Safety Insurance's and Safety Indemnity's combined statutory net income.

At the end of each calendar year, the board of Safety Insurance reviews the performance of eligible individuals, and in its sole discretion, allocates the entire amount in the bonus pool among such eligible individuals. The portion of the bonus pool allocated to an eligible individual is credited to an account established for the individual. Amounts credited to individual accounts do not accrue interest or earn income of any kind. The balance of an individual's account is distributed in a lump sum as soon as practicable after the first day on which the individual is no longer employed by Safety Insurance or any related company, regardless of the reason for termination of employment. The plan may be amended or terminated by the board of Safety Insurance at any time, provided that no amendment or termination may materially adversely affect the rights of any participant with respect to the calendar years ended prior to the date on which such amendment or termination is adopted by the board of Safety Insurance.

STOCK APPRECIATION RIGHT AGREEMENTS WITH OUR NAMED EXECUTIVE OFFICERS

We entered into stock appreciation rights agreements with our Named Executive Officers and a limited number of other employees of Safety on October 16, 2001. The agreements designate the number of "covered shares" for each Named Executive Officer. The number of covered shares granted to the Named Executive Officers is 36,463 for Mr. Brussard, 9,902 for Mr. Crimmins, 9,548 for Mr. Kerton, 18,222 for Mr. Loranger and 14,146 for Mr. Patrick. The exercise price for each stock appreciation right is $6.88 per share. The number of covered shares and the exercise price of such shares is subject to adjustment to reflect stock splits, stock dividends, and other changes in Safety Group's capital structure. The stock appreciation rights do not entitle their holders to acquire actual shares of common stock, but instead only to receive payments based on any appreciation of our share price.

The stock appreciation rights will become fully vested and will be exercised upon the date of this offering. As soon as practicable after the exercise of the stock appreciation rights with respect to a share of our common stock, the participant will receive a cash payment from us equal to the public offering price over the exercise price per share.

2001 RESTRICTED STOCK PLAN

On October 16, 2001, we adopted the 2001 Restricted Stock Plan for employees and other persons providing services to any related company. The purpose of the plan is to promote our success and to attract and retain valuable employees and other persons providing services to our related companies by linking the personal interests of such persons to those of our stockholders. The maximum number of shares of common stock with respect to which awards may be granted under the plan is 290,500; provided, however, that this limitation is subject to adjustment to reflect stock splits, stock dividends, and other changes in Safety Group's capital structure.

Our board of directors has the authority to determine the persons to whom restricted shares are granted, the times when such shares will be granted, the number of shares to be granted and the terms and conditions of each award, including, without limitation, those related to dividends. Participants may

83

vote the restricted shares granted under the plan. Restricted share awards will vest according to the terms established by the board of directors at the time restricted shares are granted. Vesting, however, is contingent upon continuous employment. Unless otherwise determined by our board, upon a participant's termination of employment, all of the participant's restricted shares not yet vested will be forfeited. Our board of directors has the right to amend or terminate this plan at any time, subject to certain limitations, but no amendment or termination may alter the rights of a participant under any awards previously granted.

On October 16, 2001, we entered into restricted stock agreements with Mr. Brussard and Mr. Loranger. Under our Restricted Stock Plan and these restricted stock agreements, 232,400 and 58,100 shares are subject to restricted stock agreements between us and Messrs. Brussard and Loranger, respectively. The restricted shares will vest in full upon the earlier of the consummation of a change of control, a public offering or according to the schedule contained in the 2001 Restricted Stock Plan. See "Certain Relationships and Related Transactions."

2002 MANAGEMENT OMNIBUS INCENTIVE PLAN

Our board of directors has adopted the 2002 Management Omnibus Incentive Plan to attract, retain and motivate selected officers and key employees of Safety through the granting of stock-based compensation awards. The plan provides for a variety of awards, including nonqualified stock options, incentive stock options (within the meaning of Section 422 of the Internal Revenue Code), and restricted stock awards. The maximum number of shares of common stock with respect to which awards may be granted under the plan is 1,250,000 after adjustment for the stock dividend declared in connection with this offering. This share limitation and the per-share price of such shares is subject to adjustment to reflect stock splits, stock dividends and changes in Safety Group's capital structure. Shares of stock covered by an award under the plan that are forfeited will again be available for issuance in connection with future grants of awards under the plan.

The compensation committee of our board of directors will have broad authority to administer the plan, including the authority to select plan participants, determine when awards will be made, determine the type and amount of awards, determine the exercise price of options and stock appreciation rights, determine any limitations, restrictions or conditions applicable to each award, determine the terms of any instrument that evidences an award, determine the manner in which awards may be exercised and interpret the plan's provisions. Awards under the plan are generally granted for a ten-year term, but may terminate earlier if the participant's employment terminates before the end of such term. The exercise price for each option granted under the plan will be the fair market value of a share of common stock on the date of grant.

If, while any award granted under the plan remains outstanding, a change of control of Safety Group occurs, then all stock options and stock appreciation rights outstanding at the time of the change of control will become exercisable in full immediately prior to the change of control and all restrictions with respect to restricted stock awards settled by a payment in cash or shares (at the committee's discretion) to each holder.

The plan may be suspended, amended or terminated at any time by the board, including amending any form of award agreement or instrument to be executed pursuant to the plan. However, no amendment or termination of the plan may, without the affected individual's consent, alter or impair any rights or obligations under any award previously granted under the plan.

A compensation committee of our board of directors administers the stock plans and determines the terms of awards granted, including the exercise price, the number of shares subject to individual awards and the vesting period of awards. In the case of options intended to qualify as "performance-based compensation" within the meaning of Section 162(m) of the Internal Revenue Code granted under the 2002 Omnibus Incentive Plan, the compensation committee will consist of two or more "outside directors" within the meaning of
Section 162(m). In addition, before such performance-based

84

compensation is paid, the material terms of our stock plans will be presented to and approved by a majority vote of our stockholders. The compensation committee determines the exercise price of options granted under the 2002 Management Omnibus Incentive Plan.

Our board of directors approved the grant of options to purchase 369,000 shares of our common stock (as adjusted for the stock dividend declared in connection with this offering) upon the consummation of this offering with an exercise price equal to the initial public offering price of our common stock. The grants will be made to seven members of our Management Team, including all of the Named Executive Officers, in the amounts shown in the schedule below.

                                                         SHARES OF COMMON STOCK
NAME                                                   UNDERLYING OPTIONS GRANTED
----                                                   --------------------------
David F. Brussard....................................            166,050
Daniel F. Crimmins...................................             29,520
Robert J. Kerton.....................................             22,140
Daniel D. Loranger...................................             55,350
Edward N. Patrick, Jr................................             36,900
William J. Begley, Jr................................             36,900
David E. Krupa.......................................             22,140

These options will have a term of ten years and will vest in five equal annual installments beginning on the first anniversary of the date of grant.

SAFETY INSURANCE 401(K) RETIREMENT PLAN

Prior to the adoption of our employee stock ownership plan, our subsidiary, Thomas Black Insurance Agency, which is the employer of all our employees, adopted the Thomas Black Insurance Agency, Inc. and Affiliates Profit Sharing Retirement Plan. After the adoption of our employee stock ownership plan, none of the Named Executive Officers received any contributions under this profit- sharing retirement plan. On January 1, 2002, we amended and restated this plan to be a 401(k) retirement plan only and renamed it the Safety Insurance 401(k) Retirement Plan. This new plan provides that participants may elect to defer up to 15% of their compensation for investment in various accounts designated by the participant. All employees over age 21 are participants in the plan, although each participant elects whether to defer salary under the plan. Safety Insurance makes matching contributions on behalf of participants employed by Safety on the last day of the year in an amount equal to 50% of the first 8% of the participant's compensation contributed to the plan. Matching contributions vest ratably over a five-year period. Contributions by participants or by us to the plan, and income earned on contributions, are generally not taxable until withdrawn from the plan.

SECTION 162(M)

Section 162(m) of the Internal Revenue Code limits publicly-held companies to an annual deduction for federal income tax purposes of $1.0 million for compensation paid to their chief executive officer and the four highest compensated executive officers (other than the chief executive officer) determined at the end of each year. Under a special rule that applies to corporations that become public through an initial public offering, this limitation in Section 162(m) generally will not apply to compensation that is paid under our Executive Incentive Compensation Plan and 2001 Restricted Stock Plan before the first meeting of our stockholders in 2006 at which directors will be elected.

Performance-based compensation that meets certain requirements, including shareholder approval, is excluded from this limitation under Section 162(m). In general, compensation qualifies as performance-based compensation under
Section 162(m) if (1) it is conditioned on the achievement of one or more pre-established, objective performance goals, (2) such goal or goals are established by a committee of the board of directors consisting solely of two or more outside directors and (3) material terms of the performance goals under which the compensation is payable are disclosed to, and subsequently approved by, the corporation's stockholders prior to payment. The 2002 Management Omnibus Incentive Plan is designed to permit the compensation committee to grant awards that qualify as performance-based compensation for purposes of satisfying the conditions of Section 162(m). The compensation committee will consist of two or more "outside directors" within the meaning of Section 162(m) and before such performance-based compensation is paid, the material terms of our stock plans will be presented to and approved by a majority vote of our stockholders.

85

OWNERSHIP OF COMMON STOCK

The following table sets forth certain information regarding the beneficial ownership of our common stock as of the date hereof and as of the date of the initial public offering (assuming the occurrence of the Direct Sale and the Preferred Share Exchange at an assumed initial public offering price of $17.00 per share) by:

- each person that owns beneficially more than 5% of the outstanding shares of our common stock;

- each director, director nominee and executive officer; and

- all of our directors, director nominees and executive officers as a group.

Except as stated below, each holder listed below has sole investment and voting power with respect to the shares of common stock beneficially owned by the holder. As of May 31, 2002, there were 23 holders of shares of our common stock. Fairholme Partners, L.P., one of the Investors described below, has expressed an intention to purchase 350,000 shares of our common stock in the Direct Sale.

                                          NUMBER OF SHARES   PERCENT PRIOR   NUMBER OF SHARES   PERCENT AFTER
NAME                                      BEFORE OFFERING     TO OFFERING     AFTER OFFERING      OFFERING
----                                      ----------------   -------------   ----------------   -------------
David F. Brussard,......................        569,090           9.8%            569,090            4.6%
  Chief Executive Officer,
  President and Director
William J. Begley, Jr.,.................        104,871           1.8             104,871            0.8
  Chief Financial Officer and Secretary
A. Richard Caputo, Jr.,.................        260,361           4.5             260,361            2.1
  Director(1)
Daniel F. Crimmins,.....................        154,546           2.7             154,546            1.2
  Vice President--Marketing
John W. Jordan II,......................        275,982           4.8             275,982            2.2
  Director(2)
Robert J. Kerton,.......................        149,027           2.6             149,027            1.2
  Vice President--Casualty Claims
David E. Krupa,.........................        132,468           2.3             132,468            1.1
  Vice President--Property Claims
Daniel D. Loranger,.....................        284,400           4.9             284,400            2.3
  Vice President--Management
  Information Systems
Edward N. Patrick, Jr...................        220,780           3.8             220,780            1.8
  Vice President--Underwriting
David W. Zalaznick,.....................        275,982           4.8             275,982            2.2
  Director(1)
Bruce R. Berkowitz,.....................              0             0                   0              0
  Nominee for Director(3)
David W. McKown,........................              0             0                   0              0
  Nominee for Director
  TOTAL
  Directors, Director Nominees and
  Officers as a group...................      2,427,507          41.8%          2,427,507           19.5%
                                             ----------          ----           ---------           ----

86

                                          NUMBER OF SHARES   PERCENT PRIOR   NUMBER OF SHARES   PERCENT AFTER
NAME                                      BEFORE OFFERING     TO OFFERING     AFTER OFFERING      OFFERING
----                                      ----------------   -------------   ----------------   -------------
Jonathan F. Boucher(1)..................        374,919           6.5%            374,919            3.0%
  c/o The Jordan Company LLC
  767 Fifth Avenue
  48th Floor
  New York, NY 10153
Fairholme Partners, L.P.(4).............        468,649           8.1           1,115,119            8.9
  51 JFK Parkway
  Short Hills, NJ 07078
JZ Equity Partners plc(5)...............      1,041,338          17.9           1,706,749           13.7
  17a Curzon Street
  London, W1J 5HS England
Leucadia Investors, Inc.(6).............        520,721           9.0             520,721            4.2
  315 Park Avenue South
  New York, NY 10010
TCW/Crescent Mezzanine III, L.P.(7).....        469,962           8.1             767,262            6.1
  11100 Santa Monica Blvd.
  Suite 2000
  Los Angeles, CA 90025
  TOTAL
  Five Percent and Greater                    2,875,589          49.5%          4,484,770           35.9%
    Stockholders........................
                                             ----------          ----           ---------           ----


(1) Mr. Caputo is a partner, Mr. Zalaznick is a managing partner and Mr. Boucher is a partner of The Jordan Company LLC, the private merchant banking firm that sponsored the Acquisition.

(2) Mr. Jordan is a managing partner of The Jordan Company LLC, the private merchant banking firm that sponsored the Acquisition. The John W. Jordan, II Rev. Trust, a revocable trust of which Mr. Jordan is the trustee, is the record owner of these shares of our common stock. Mr. Jordan has the power to direct the voting of these shares.

(3) Mr. Berkowitz is the managing member of the general partner of Fairholme Partners, L.P., and as such Mr. Berkowitz has investment and voting power with respect to the shares owned by Fairholme Partners, L.P. and may be deemed a beneficial owner of our shares of common stock owned by Fairholme Partners, L.P. Mr. Berkowitz's address is c/o Fairholme Capital Management L.L.C., 51 JFK Parkway, Short Hills, NJ 07078.

(4) Number of shares after offering includes 350,000 shares that Fairholme Partners, L.P. has indicated an interest in purchasing directly from us simultaneously with the offering. See "The Direct Sale." The managing general partner of Fairholme Partners, L.P. is Fairholme Capital Management L.L.C., which may be deemed a beneficial owner of our shares of common stock owned by Fairholme Partners, L.P. Fairholme Capital Management L.L.C.'s address is 51 JFK Parkway, Short Hills, NJ 07078.

(5) JZ Equity Partners plc is an investment trust listed on the London Stock Exchange. Its business is to invest, primarily in the United States, in debt and equity securities recommended by Jordan/ Zalanick Advisors, Inc., a Delaware corporation, based in New York, that is its sole investment advisor. The Jordan Company LLC is an affiliate of Jordan/Zalanick Advisors, Inc. JZ Equity Partners plc is governed by a board of independent directors.

(6) Leucadia Investors, Inc. is an indirect subsidiary of Leucadia National Corporation, which may be deemed a beneficial owner of our shares of common stock owned by Leucadia Investors, Inc. An affiliate of Leucadia National Corporation is a minority investor in The Jordan Company LLC. Leucadia National Corporation's address is 315 Park Avenue South, New York, NY 10010.

87

(7) TCW/Crescent Mezzanine III, L.P., of which TCW/Crescent Mezzanine III, LLC is the general partner and TCW/Crescent Mezzanine Management III, LLC is the investment advisor, is the record owner of 469,962 shares of our common stock; TCW/Crescent Mezzanine Trust III, a trust of which Wilmington Trust Company is the Trustee, TCW/Crescent Mezzanine III, LLC is the managing owner and TCW/Crescent Mezzanine Management III, LLC is the investment advisor, is the record owner of 73,216 shares of our common stock; and TCW/Crescent Mezzanine Partners III Netherlands, L.P., of which TCW/Crescent Mezzanine III, LLC is the general partner and TCW/Crescent Mezzanine Management III, LLC is the investment advisor, is the record owner of 19,201 shares of our common stock. TCW/Crescent Mezzanine III, L.P. is a voting member of TCW/Crescent Mezzanine III, LLC. TCW Asset Management Company is a member of and a sub-adviser to TCW/Crescent Mezzanine Management III, LLC and has investment and voting power with respect to each of TCW/Crescent Mezzanine III, L.P., TCW/Crescent Mezzanine Trust III and TCW/Crescent Mezzanine Partners III Netherlands, L.P. TCW Asset Management Company is a wholly-owned subsidiary of The TCW Group, Inc. Voting control over The TCW Group, Inc. and approximately 52% of the equity of The TCW Group, Inc. are held by Societe Generale Asset Management, S.A. Societe Generale Asset Management, S.A. is a wholly owned subsidiary of Societe Generale, S.A. Societe Generale, S.A., a corporation organized under the laws of France, may be deemed under the securities laws to be a beneficial owner of the shares of common stock owned by TCW/Crescent Mezzanine III, L.P., TCW/Crescent Mezzanine Trust III and TCW/Crescent Mezzanine Partners III Netherlands, L.P. Societe Generale, S.A.'s address is 2 place de la Coupole, 92078 Paris-La Defense Cedex, France.

88

CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

Our Management Team and the Investors consummated the Acquisition of Thomas Black Corporation in October 2001. See "The Acquisition." The following discussion summarizes material agreements we entered in connection with the Acquisition.

We entered into a subscription agreement with members of our Management Team. Under the subscription agreement, the members of the team purchased an aggregate of 1,615,180 shares of our common stock, representing 27.8% of our outstanding common stock as of the closing of the Acquisition. The aggregate cash consideration for the shares purchased was $695,000, which we loaned to them pursuant to the arrangements described below. Of these 1,615,180 shares, 232,400 shares are subject to a restricted stock agreement between us and Mr. Brussard and 58,100 shares are subject to a restricted stock agreement between us and Mr. Loranger. These agreements provide that the restricted stock is forfeited unless the holders of the restricted stock remain employed with us. If any portion of the restricted stock is forfeited, these officers will still be obligated to pay that portion of the loan relating to such forfeited stock. Under these restricted stock agreements, the restricted shares will vest upon the consummation of the offering.

Each member of our Management Team issued a recourse promissory note to, and entered into a pledge agreement with, us. Pursuant to the notes, we loaned these officers an aggregate of $695,000 in order to purchase our common stock in connection with the Acquisition. Pursuant to the pledge agreements, the Management Team members pledged our common stock to us as security for the loans made under the notes. Each note bears interest at a rate of 5% annually and is due and payable on the earlier of December 31, 2011 or 90 days after the Management Team member ceases to be our employee. Each employee may prepay his note at any time without penalty. At May 31, 2002, there was $695,000 outstanding under these loans.

Further, at the time of the closing of the Acquisition, each member of our Management Team entered into an agreement under which he agreed not to receive certain bonuses to which he would have been entitled following the closing. These bonuses, which would have been payable over the three years following the closing assuming the members of our Management Team remained employed by us or left employment for good reason, would have totaled $16 million in the aggregate.

The subscription agreement we entered into with our Management Team provides that if the employment by us of a member of our Management Team is terminated, we may repurchase from the terminated manager, or the terminated manager may cause us to repurchase, the manager's common stock for a minimum price per share as specified in the subscription agreement. Depending upon the reason for and date of a manager's termination, the aggregate purchase price for the common stock held by our Management Team, for purposes of this provision, ranges from $695,000 to $10.2 million. These repurchase provisions in the subscription agreement will terminate automatically upon the closing of this offering.

In connection with the Acquisition, we entered into an agreement with members of our Management Team to indemnify them for any tax loss they may incur in connection with the purchase of our common stock at the time that Safety Group acquired Thomas Black Corporation, due to a determination by the Internal Revenue Service that the value of such stock was higher than the purchase price agreed upon by Safety Group and our Management Team. The agreement provides that in such case we would pay the executives an amount such that, after payment of taxes on the payment, they would retain an amount equal to (i) the excess value of the common stock multiplied by a percentage equal to the difference between the combined U.S. federal, state and local tax rate on ordinary income and the combined U.S. federal, state and local tax rate on long-term capital gains, plus
(ii) related interest, penalties or additions, and the executive's portion of applicable payroll taxes, if any. Under the agreement, we would also loan to members of our Management Team an amount equal to the excess value of the common stock (as determined by the Internal Revenue Service) multiplied by

89

the applicable capital gains tax rate, which loan would be secured by the common stock owned by such executive.

We also entered into a subscription agreement with certain of our other stockholders in connection with the Acquisition. The parties included, among others, Leucadia Investors, Inc., and Messrs. Jordan, Zalaznick and Caputo, who are directors of our Company. Under these agreements, these stockholders purchased an aggregate of 1,333,046 shares of our common stock for an aggregate purchase price of $0.9 million. We also entered into a purchase agreement with JZ Equity Partners plc, an investment trust listed on the London Stock Exchange which is advised by an affiliate of The Jordan Company. Under this agreement, JZ Equity Partners purchased 2,082,885 shares of our common stock for an aggregate purchase price of $0.9 million, 22,400 shares of our preferred stock for a purchase price of $22.4 million, and $30 million aggregate principal amount of our senior subordinated notes for $30 million. JZ Equity Partners subsequently sold a portion of the common stock, preferred stock and subordinated notes it purchased to other third parties. Concurrently with the offering, we will enter into the Preferred Share Exchange with all the holders of our preferred stock. Further, the senior subordinated notes will be repaid in full with a portion of the net proceeds of the offering. See "Use of Proceeds."

At the closing of the Acquisition, we entered into a stockholders agreement with our Management Team and the Investors. Under the stockholders agreement, the parties agreed to vote for the board of directors nominated in the agreement. The stockholders agreement restricts each stockholder's ability to transfer or otherwise dispose of shares of our common stock, except to certain of their affiliates, charitable organizations or us, or pursuant to a public offering or a Rule 144 sale under the Securities Act of 1933. The stockholders agreement entitles the parties to certain other rights in connection with the shares of common stock, including rights of first refusal and rights to participate in sales made by other stockholders. Further, the stockholders agreement provides that a change of control of the Company requires the consent of our Management Team's representative on the board of directors. In the event such consent has not been obtained, we may repurchase the common stock held by our Management Team for an aggregate price of $10.2 million. The stockholders agreement also entitles the parties to rights to register their common stock in specified circumstances. See "Common Stock Eligible For Future Sale." All the foregoing provisions of the stockholders agreement will terminate upon the offering, other than the registration rights.

We also entered into a management consulting agreement with TJC Management Corporation, an affiliate of The Jordan Company. Under the management consulting agreement, TJC Management renders consulting services to us in connection with our financial and business affairs, our relationships with lenders, stockholders and other third parties, and the expansion of our business. The management consulting agreement continues until December 31, 2011, after which it renews automatically for successive one-year terms unless terminated pursuant to its provisions. Under the agreement, TJC Management is entitled to a management fee of $1.0 million per year, as well as:

- an investment banking and sponsorship fee of up to 2% of the aggregate consideration (i) paid by us in connection with any acquisition by us of all or substantially all the outstanding capital stock, warrants or options or substantially all the business or assets of another individual or business entity, or (ii) paid to us in connection with any sale by us of all or substantially all of our stock, warrants, options, business or assets or the stock, warrants, options, business or assets of any of our subsidiaries;

- a financial consulting fee of up to 1% of the amount obtained or made available to us pursuant to any debt, equity or other financing by us with the assistance of TJC Management; and

- an amount equal to TJC Management's out-of-pocket expenses, including an allocable amount of TJC Management's overhead expenses, attributable to services provided to us.

90

Since the inception of the management consulting agreement in October 2001, the services that TJC Management has rendered have included, among others,
(i) working with the lenders under our existing credit facility in connection with the lenders' reviews of compliance with its terms, (ii) assisting in negotiating the terms of our new credit facility, (iii) advising on our executive incentive compensation and management omnibus incentive plans,
(iv) reviewing and advising us on our investment portfolio and strategy and
(v) working with our management and outside auditors to prepare historical and pro forma financial statements. Since October 16, 2001, we have paid TJC Management approximately $460,989 under the management consulting agreement.

We have agreed with TJC Management to amend the management consulting agreement as of the closing of the offering. Under the agreement as amended, we will no longer be obligated to pay the $1.0 million annual management fee and TJC Management will no longer be obligated to provide consulting services to us other than in connection with the acquisition, sale or financing transactions described above. In consideration for their agreement to terminate the annual fee and their services to us under the agreement prior to the closing of the offering, we have agreed to pay TJC Management $4.0 million upon the closing. TJC Management will not receive any other fee upon the closing of the offering or of our new bank credit facility or in respect of the portion of the annual management fee accrued and unpaid through the closing.

In consideration for services rendered in connection with the Acquisition and the related financings, we paid TJC Management approximately $2.5 million upon the closing of the Acquisition in lieu of the amounts that otherwise would have been due under the management consulting agreement.

Fairholme Partners, L.P., one of the Investors, has indicated an interest in purchasing 350,000 shares of our common stock directly from us at the initial offering price in the Direct Sale. See "The Direct Sale."

91

COMMON STOCK ELIGIBLE FOR FUTURE SALE

Upon completion of the offering, the Direct Sale and the Preferred Share Exchange, we will have a total of 12,477,647 common shares outstanding. All of the 5,000,000 shares (5,750,000 shares if the underwriters exercise the over-allotment option in full) sold in the offering will be freely tradeable without restriction or further registration under the Securities Act by persons other than our "affiliates." All of the common shares sold in the Direct Sale are "restricted securities" as defined in Rule 144 under the Securities Act and may not be sold in the absence of registration under the Securities Act unless an exemption from registration is available, including the exemptions contained in Rule 144. Under the Securities Act, an "affiliate" of a company is a person that directly or indirectly controls, is controlled by, or is in common control with that company.

The remaining 7,127,647 common shares outstanding will be "restricted securities" within the meaning of Rule 144 under the Securities Act and may not be sold in the absence of registration under the Securities Act unless an exemption from registration is available, including the exemptions contained in Rule 144.

In general, under Rule 144, a person (or persons whose shares are aggregated), including any person who may be deemed our affiliate, is entitled to sell within any three-month period, a number of restricted securities that does not exceed the greater of 1% of the then outstanding shares of common stock and the average weekly trading volume in the over-the-counter market during the four calendar weeks preceding each such sale, provided that at least one year has elapsed since such shares were acquired from us or any affiliate of ours and certain manner of sale, notice requirements and requirements as to availability of current public information about us are satisfied. Any person who is deemed to be our affiliate must comply with the provisions of Rule 144 (other than the one-year holding period requirement) in order to sell shares of common stock which are not restricted securities (such as shares acquired by affiliates either in the offering or through purchases in the open market following the offering). In addition, under Rule 144(k), a person who is not our affiliate, and who has not been our affiliate at any time during the 90 days preceding any sale, is entitled to sell such shares without regard to the foregoing limitations, provided that at least two years have elapsed since the shares were acquired from us or any affiliate of ours.

Pursuant to the stockholders agreement, our Management Team and the Investors have certain demand registration rights which will continue to apply to all of such shares after the offering. At any time after one year following the date of this offering, such stockholders may request that we file a registration statement under the Securities Act covering their shares, as long as the aggregate purchase price for the proposed registration is greater than $25 million and represents an offering of at least 5% of our outstanding common stock. Upon receipt of any such request, we generally will be required to use our best efforts to effect such registration. We are not required to effect any registration requested by a stockholder if we have effected two or more registration statements for such stockholder or if we have effected any registration (other than on Form S-3 or any successor form relating to secondary offerings) within six months prior to such request. We are generally obligated to bear the expenses, other than underwriting discounts and sales commissions, of all such registrations.

Pursuant to the stockholders agreement, our Management Team and the Investors also have certain "piggyback" registration rights with respect to our shares of common stock. Accordingly, if we propose to register any of our securities, either for our own account or for the account of other stockholders, with certain exceptions, we are required to notify such stockholders and to include in such registration all the shares of common stock requested to be included by them, subject to rejection of such shares under certain circumstances by an underwriter. All holders with registration rights have agreed not to exercise their registration rights until 180 days following the date of this prospectus without the prior written consent of Credit Suisse First Boston Corporation.

92

No prediction can be made as to the effect, if any, future sales of shares, or the availability of shares for future sales, will have on the market price of our common stock prevailing from time to time. The sale of substantial amounts of our common stock in the public market, or the perception that such sales could occur, could harm the prevailing market price of our common stock. See "Risk Factors--Future sales of substantial amounts of our common stock in the public market, or the possibility of such future sales, could adversely affect the market price of our common stock."

Our officers and directors and all holders of our outstanding shares of common stock have entered into the lock-up agreements described in "Underwriting."

93

DESCRIPTION OF CAPITAL STOCK

The following description of select provisions of our amended and restated certificate of incorporation, our amended and restated bylaws, and of the Delaware General Corporation Law is necessarily general and does not purport to be complete. This summary is qualified in its entirety by reference in each case to the applicable provisions of our certificate of incorporation and bylaws, which are filed as exhibits to our registration statement of which this prospectus forms a part, and to the provisions of Delaware law. See "Where You Can Find More Information" for information on where to obtain a current copy of our certificate of incorporation and our bylaws.

GENERAL

At the time of the closing of the offering, the authorized capital stock of Safety Insurance Group, Inc. will consist of 30,000,000 shares of common stock and 5,000,000 shares of preferred stock.

COMMON STOCK

Holders of our common stock are entitled to receive such dividends as may be declared by our board of directors out of funds legally available therefor. See "Dividend Policy." Holders of our common stock are entitled to one vote per share on all matters on which the holders of common stock are entitled to vote and do not have any cumulative voting rights. In the event of our liquidation or dissolution, holders of our common stock would be entitled to share equally and ratably in our assets, if any, remaining after the payment of all liabilities and the liquidation preference of any outstanding class or series of preferred stock. The outstanding shares of our common stock are, and the shares of common stock issued by us in the initial public offering, when issued, will be, fully paid and nonassessable. The rights and privileges of holders of our common stock are subject to the rights and preferences of the holders of any series of preferred stock that we may issue in the future, as described below. For a discussion of certain registration rights held by our Management Team and the Investors under the stockholders agreement, please see "Common Stock Eligible For Future Sale."

AUTHORIZED PREFERRED STOCK

Upon the closing of this offering, we will convert all of our outstanding preferred shares into our common shares in the Preferred Share Exchange.

Subject to the approval by holders of shares of any class or series of preferred stock, to the extent such approval is required, our board of directors will have the authority following the closing of the offering to issue preferred stock in one or more series and to fix the number of shares constituting any such series and the designations, powers, preferences, limitations and relative rights, including dividend rights, dividend rate, voting rights, terms of redemption, redemption price or prices, conversion rights and liquidation preferences of the shares constituting any series, without any further vote or action by stockholders.

CERTAIN PROVISIONS OF OUR CERTIFICATE AND BYLAWS AND OF DELAWARE LAW

A number of provisions of our certificate of incorporation and our bylaws deal with matters of corporate governance and the rights of stockholders. The following discussion is a general summary of select provisions of our certificate of incorporation, our bylaws and certain Delaware laws that might be deemed to have a potential "anti-takeover" effect. These provisions may have the effect of discouraging a future takeover attempt which is not approved by our board of directors but which individual stockholders may deem to be in their best interest or in which stockholders may be offered a substantial premium for their shares over then current market prices. As a result, stockholders who might desire to participate in such a transaction may not have an opportunity to do so. Such provisions will also render the removal of the incumbent board of directors or management more difficult. Some of the provisions of Massachusetts insurance law may also have an anti-takeover effect. See "Business--Supervision and Regulation--Acquisition of Control of a Massachusetts Domiciled Insurance Company."

94

COMMON STOCK. Our unissued shares of authorized common stock will be available for future issuance without additional stockholder approval. While the authorized but unissued shares are not designed to deter or prevent a change of control, under some circumstances we could use the authorized but unissued shares to create voting impediments or to frustrate persons seeking to effect a takeover or otherwise gain control by, for example, issuing those shares in private placements to purchasers who might side with our board of directors in opposing a hostile takeover bid.

PREFERRED STOCK. The existence of authorized but unissued preferred stock could reduce our attractiveness as a target for an unsolicited takeover bid since we could, for example, issue shares of the preferred stock to parties that might oppose such a takeover bid or issue shares of the preferred stock containing terms the potential acquiror may find unattractive. This ability may have the effect of delaying or preventing a change of control, may discourage bids for our common stock at a premium over the market price of our common stock, and may adversely affect the market price of, and the voting and the other rights of the holders of, our common stock.

CLASSIFIED BOARD OF DIRECTORS AND RELATED PROVISIONS. Our certificate of incorporation provides that our board of directors must be divided into three classes of directors (each class containing approximately one-third of the total number of directors) serving staggered three-year terms. As a result, approximately one-third of our board of directors will be elected each year. This classified board provision will prevent a third party who acquires control of a majority of our outstanding voting stock from obtaining control of our board of directors until the second annual stockholder meeting following the date the acquiror obtains the controlling interest. The number of directors constituting our board of directors is determined from time to time by our board of directors. Our certificate of incorporation also provides that directors may be removed only for "cause" and by the affirmative vote of the holders of a majority of all outstanding voting stock entitled to vote. This provision, in conjunction with the provisions of our certificate of incorporation authorizing our board of directors to fill vacancies on the board, will prevent stockholders from removing incumbent directors without cause and filling the resulting vacancies with their own nominees.

NO STOCKHOLDER ACTION BY WRITTEN CONSENT; SPECIAL MEETINGS. Our certificate of incorporation provides that stockholder action can be taken only at an annual or special meeting of stockholders and cannot be taken by written consent in lieu of a meeting. Our certificate of incorporation also provides that, except as otherwise required by law, special meetings of the stockholders can only be called by a majority of our entire board of directors or our president. Stockholders may not call a special meeting or require that our board of directors call a special meeting of stockholders.

ADVANCE NOTICE REQUIREMENTS FOR STOCKHOLDER PROPOSALS AND DIRECTOR NOMINEES. Our bylaws provide that, if one of our stockholders desires to submit a proposal or nominate persons for election as directors at an annual stockholders' meeting, the stockholder's written notice must be received by us not less than 120 days prior to the anniversary date of the date of the proxy statement for the immediately preceding annual meeting of stockholders. However, if the annual meeting is called for a date that is not within 30 days before or after such anniversary date, notice by a stockholder must be received by us not later than the close of business on the 10th day following the day on which public disclosure of the date of the annual meeting was made. The notice must describe the proposal or nomination and set forth the name and address of, and stock held of record and beneficially by, the stockholder. Notices of stockholder proposals or nominations must set forth the reasons for the proposal or nomination and any material interest of the stockholder in the proposal or nomination and a representation that the stockholder intends to appear in person or by proxy at the annual meeting. Director nomination notices must set forth the name and address of the nominee, arrangements between the stockholder and the nominee and other information required under Regulation 14A of the Exchange Act. The presiding officer of the meeting may refuse to acknowledge a proposal or nomination not made in compliance with the procedures contained in our bylaws. The advance notice requirements regulating stockholder nominations and proposals may have the effect of precluding a contest for the election of directors or the introduction of a stockholder proposal if the requisite

95

procedures are not followed and may discourage or deter a third-party from conducting a solicitation of proxies to elect its own slate of directors or to introduce a proposal.

VOTING REQUIREMENTS ON AMENDING OUR CERTIFICATE OF INCORPORATION OR BYLAWS. Our certificate of incorporation and our bylaws provide that amendments to certain provisions of our bylaws, including those related to stockholder proposals and calling special meetings of stockholders, must be approved by both our board of directors and by the vote, at a regular or special stockholders' meeting, of the holders of at least two-thirds of the votes entitled to be cast by the holders of all our capital stock then entitled to vote. All other amendments to our bylaws require either: (i) approval by a majority of our entire board of directors (without stockholder consent) or (ii) the vote, at a regular or special stockholders' meeting, of the holders of at least two-thirds of the votes entitled to be cast by the holders of all our capital stock then entitled to vote. In addition our certificate of incorporation provides that amendments to our certificate of incorporation must be approved by the vote, at a regular or special stockholders' meeting, of the holders of at least two-thirds of the votes entitled to be cast by the holders of all of our capital stock then entitled to vote (in addition to the approval of our board of directors).

BUSINESS COMBINATION STATUTE. Following the offering, we will be subject to
Section 203 of the Delaware General Corporation Law, an anti-takeover law. In general, Section 203 prohibits a publicly held Delaware corporation from engaging in a business combination with an interested stockholder for a period of three years following the date the person became an interested stockholder, unless the business combination or the transaction in which the person became an interested stockholder is approved in a prescribed manner. Generally, a "business combination" includes a merger, asset or stock sale, or other transaction resulting in a financial benefit to the interested stockholder. Generally, an "interested stockholder" is a person who, together with affiliates and associates, owns or within three years prior to the determination of interested stockholder status did own, 15% or more of a corporation's voting stock. Because we were not subject to Section 203 prior to the offering, none of our current stockholders would as of the time of the offering be considered an interested stockholder.

LIMITATIONS ON DIRECTOR LIABILITY

Under the Delaware General Corporation Law, we may indemnify any person who was or is a party or is threatened to be made a party to any threatened, pending or completed action, suit or proceeding, whether civil, criminal, administrative or investigative (other than an action by or in the right of the corporation), by reason of the fact that he or she is or was our director, officer, employee or agent, or is or was serving at our request as a director, officer, employee or agent of another corporation, partnership, joint venture, trust or other enterprise, against expenses (including attorneys' fees), judgments, fines and amounts paid in settlement actually and reasonably incurred in connection with such action, suit or proceeding if he or she acted in good faith and in a manner he or she reasonably believed to be in or not opposed to our best interests, and, with respect to any criminal action or proceeding, had no reasonable cause to believe his or her conduct was unlawful.

In addition, Section 102(b)(7) of the Delaware General Corporation Law provides that a certificate of incorporation may contain a provision eliminating or limiting the personal liability of a director to the corporation or its stockholders for monetary damages for breach of fiduciary duty as a director, provided that such provision shall not eliminate or limit the liability of a director (i) for any breach of the director's duty of loyalty to the corporation or its stockholders, (ii) for acts or omissions not in good faith or which involve intentional misconduct or a knowing violation of law, (iii) under
Section 174 of the Delaware General Corporation Law (relating to liability for unauthorized acquisitions or redemptions of, or dividends on, capital stock), or
(iv) for any transaction from which the director derived an improper personal benefit. Our certificate of incorporation contains the provisions permitted by
Section 102(b)(7) of the Delaware General Corporation Law.

TRANSFER AGENT AND REGISTRAR

The transfer agent and registrar for our common stock is EquiServe Trust Company, N.A.

96

FEDERAL INCOME AND ESTATE TAX
CONSIDERATIONS FOR NON-U.S. HOLDERS OF COMMON STOCK

The following is a description of the material United States federal income and estate tax consequences of the ownership and disposition of our common stock by non-U.S. holders. As used herein, "non-U.S. holder" means any person or entity that holds our common stock, other than:

- an individual citizen or resident of the U.S.;

- a corporation or partnership created or organized in or under the laws of the U.S., or of any state of the U.S. or the District of Columbia, other than any partnership treated as foreign under U.S. Treasury Regulations;

- an estate the income of which is includable in gross income for U.S. federal income tax purposes regardless of its source; or

- (1) a trust if a court within the U.S. is able to exercise primary supervision over the administration of the trust and if one or more U.S. persons have the authority to control all substantial decisions of the trust, or (2) a trust which has made an election to be treated as a United States person.

The summary is based on provisions of the Internal Revenue Code, existing, temporary and proposed U.S. Treasury Regulations promulgated thereunder and administrative and judicial interpretations of each, all as of the date hereof and all of which are subject to change, possibly on a retroactive basis. We assume in the summary that a non-U.S. holder holds shares of our common stock as a capital asset within the meaning of Section 1221 of the Internal Revenue Code (generally property held for investment). This summary is for general information only. It does not address aspects of U.S. federal taxation other than income and estate taxation. This summary does not discuss all the tax consequences that may be relevant to a non-U.S. holder in light of the holder's particular circumstances, nor does it consider any specific facts or circumstances that may apply to a non-U.S. holder subject to special treatment under the U.S. federal income tax laws. In particular, this summary does not address the tax treatment of special classes of non-U.S. holders, such as banks, insurance companies, tax-exempt entities, financial institutions, broker-dealers, persons holding our common stock as part of a hedging or conversion transaction or as part of a "straddle," or U.S. expatriates. In addition, this summary does not address any state, local, or foreign tax considerations that may be relevant to a non-U.S. holder's decision to purchase shares of our common stock.

PROSPECTIVE PURCHASERS ARE URGED TO CONSULT THEIR TAX ADVISORS REGARDING THE PARTICULAR U.S. FEDERAL INCOME AND ESTATE TAX CONSEQUENCES, AS WELL AS OTHER U.S. FEDERAL, STATE, AND LOCAL TAX CONSEQUENCES, AND THE NON-U.S. TAX CONSEQUENCES, TO THEM OF OWNING AND DISPOSING OF SHARES OF OUR COMMON STOCK.

INCOME TAX

DIVIDENDS

If we pay dividends on our common stock, those payments will constitute dividends for U.S. tax purposes to the extent paid from our current or accumulated earnings and profits, as determined under U.S. income tax principles. To the extent those dividends exceed our current and accumulated earnings and profits, the dividends will constitute a return of capital and first reduce a holder's basis, but not below zero, and then will be treated as gain from the sale of stock.

In general, dividends we pay to a non-U.S. holder will be subject to U.S. withholding tax at a 30% rate of the gross amount (or a lower rate prescribed by an applicable income tax treaty) unless the dividends are effectively connected with a trade or business carried on by the non-U.S. holder within the United States and, if a treaty applies, are attributable to a permanent establishment of the non-U.S.

97

holder within the United States. Dividends effectively connected with such a U.S. trade or business, and, if a treaty applies, attributable to such a permanent establishment of a non-U.S. holder, generally will not be subject to U.S. withholding tax if the non-U.S. holder files certain forms, including Internal Revenue Service Form W-8ECI (or any successor form), with the payor of the dividend, and generally will be subject to U.S. federal income tax on a net income basis, in the same manner as if the non-U.S. holder were a resident of the United States. A non-U.S. holder that is a corporation may be subject to an additional branch profits tax at a rate of 30% (or such lower rate as may be specified by an applicable income tax treaty) on the repatriation or deemed repatriation from the U.S. of its "effectively connected earnings and profits," subject to certain adjustments and exceptions. Under applicable Treasury Regulations a non-U.S. holder (including, in certain cases of non-U.S. holders that are entities, the owner or owners of such entities) will be required to satisfy certain certification requirements in order to claim a reduced rate of withholding pursuant to an applicable income tax treaty.

DISPOSITION OF OUR COMMON STOCK

Generally, non-U.S. holders will not be subject to U.S. federal income tax, or withholding thereof, in respect of gain recognized on a disposition of our common stock unless:

- the gain is effectively connected with the holder's conduct of a trade or business within the U.S., or if a tax treaty applies, is attributable to a permanent establishment or fixed base of the holder in the U.S.; in any such case gain will be subject to regular graduated U.S. income tax rates and the branch profits tax described above may also apply if the non-U.S. holder is a corporation;

- in the case of a non-U.S. holder who is a non-resident alien individual and holds our common stock as a capital asset, the holder is present in the U.S. for 183 or more days in the taxable year of the sale and other conditions are met;

- we are or have been a "United States real property holding corporation" for U.S. federal income tax purposes and certain other conditions are met; we do not believe we are or have been a United States real property holding corporation and do not expect to become one in the future; or

- the holder is subject to tax pursuant to U.S. federal income tax provisions applicable to certain U.S. expatriates.

ESTATE TAX

If an individual non-U.S. holder owns, or is treated as owning, our common stock at the time of his or her death, such stock would generally be includable in the individual's gross estate for U.S. federal estate tax purposes. In such case, our common stock may be subject to U.S. federal estate tax imposed on the estates of nonresident aliens, in the absence of a contrary provision contained in an applicable estate tax treaty.

BACKUP WITHHOLDING AND INFORMATION REPORTING

Generally, we must report annually to the IRS and to each non-U.S. holder the amount of dividends that we paid to a holder, and the amount of tax that we withhold on those dividends. These reporting requirements apply regardless of whether withholding was reduced or eliminated by an applicable tax treaty. This information may also be made available to the tax authorities of a country in which the non-U.S. holder resides or is established.

Dividends paid on our common stock to a non-U.S. holder will generally be subject to backup withholding tax at a 30% rate, if the holder falls to establish an exemption or to furnish other information (which is generally provided by furnishing a properly executed IRS Form W-8BEN or any successor form).

98

Payments of proceeds from the sale of our common stock by a non-U.S. holder made to or through a U.S. office of a broker are generally subject to both information reporting and backup withholding tax unless the holder certifies its non-U.S., status under penalties of perjury or otherwise establishes entitlement to an exemption (for example, that it is a corporation) and the broker has no actual knowledge to the contrary. Payments of proceeds from the sale of our common stock by a non-U.S. holder made to or through a non-U.S. office of a broker generally will not be subject to information reporting or backup withholding. However, payments made to or through certain non-U.S. offices, including the non-U.S. offices of a U.S. broker and foreign brokers with certain types of connections to the U.S. are generally subject to information reporting, but not backup withholding, unless the holder certifies its non-U.S. status under penalties of perjury or otherwise establishes entitlement to an exemption.

Backup withholding is not an additional tax. A non-U.S. holder may obtain a refund of any excess amounts withheld under the backup withholding rules by filing an appropriate claim for refund with the IRS.

Non-U.S. holders should consult their tax advisors regarding the application of information reporting and backup withholding in their particular situation, including the availability of and procedure for obtaining an exemption from backup withholding under current U.S. Treasury Regulations.

99

UNDERWRITING

Under the terms and subject to the conditions contained in an underwriting agreement dated , 2002, we have agreed to sell to the underwriters named below, for whom Credit Suisse First Boston Corporation and Jefferies & Company, Inc. are acting as representatives, the following respective numbers of shares of common stock.

                                                              NUMBER OF
                                                               SHARES
UNDERWRITER                                                   ---------
Credit Suisse First Boston Corporation......................
Jefferies & Company, Inc....................................
                                                              ---------

  Total.....................................................  5,000,000
                                                              =========

The underwriting agreement provides that the underwriters are obligated to purchase all the shares of common stock in the offering if any are purchased, other than those shares covered by the over-allotment option described below. The underwriting agreement also provides that if an underwriter defaults the purchase commitments of non-defaulting underwriters may be increased or the offering may be terminated.

We have granted to the underwriters a 30-day option to purchase on a pro rata basis up to additional shares at the initial public offering price less the underwriting discounts and commissions. The option may be exercised only to cover any over-allotments of common stock.

The underwriters propose to offer the shares of common stock initially at the public offering price on the cover page of this prospectus and to selling group members at that price less a selling concession of $ per share. The underwriters and selling group members may allow a discount of $ per share on sales to other broker/dealers. After the initial public offering, the representatives may change the public offering price and concession and discount to broker/dealers.

The following table summarizes the compensation and estimated expenses we will pay:

                                                     PER SHARE                           TOTAL
                                          -------------------------------   -------------------------------
                                             WITHOUT            WITH           WITHOUT            WITH
                                          OVER-ALLOTMENT   OVER-ALLOTMENT   OVER-ALLOTMENT   OVER-ALLOTMENT
                                          --------------   --------------   --------------   --------------
Underwriting discounts and commissions
  paid by us............................      $                $                $                $
Expenses payable by us..................      $                $                $                $

The representatives have informed us that the underwriters do not expect discretionary sales to exceed 5% of the shares of common stock being offered.

We have agreed that we will not offer, sell, contract to sell, pledge or otherwise dispose of, directly or indirectly, or file with the Securities and Exchange Commission a registration statement under the Securities Act relating to, any shares of our common stock or securities convertible into or exchangeable or exercisable for any shares of our common stock, or publicly disclose the intention to make any offer, sale, pledge, disposition or filing, without the prior written consent of Credit Suisse First Boston Corporation for a period of 180 days after the date of this prospectus. However, during this 180-day period, we may register shares of our common stock on Form S-8 under the Securities Act,

100

grant options to purchase shares of our common stock under our stock option plan (so long as such options are not exercisable within the 180-day period) and issue shares upon the exercise of stock options outstanding on the date of this prospectus.

Our officers and directors and all holders of our outstanding shares of common stock have agreed that they will not offer, sell, contract to sell, pledge or otherwise dispose of, directly or indirectly, any shares of our common stock or securities convertible into or exchangeable or exercisable for any shares of our common stock, enter into a transaction that would have the same effect, or enter into any swap, hedge or other arrangement that transfers, in whole or in part, any of the economic consequences of ownership of our common stock, whether any of these transactions are to be settled by delivery of our common stock or other securities, in cash or otherwise, or publicly disclose the intention to make any offer, sale, pledge or disposition, or to enter into any transaction, swap, hedge or other arrangement, without, in each case, the prior written consent of Credit Suisse First Boston Corporation until 180 days after the date of this prospectus.

We have agreed to indemnify the underwriters against liabilities under the Securities Act, or contribute to payments that the underwriters may be required to make in that respect.

We have applied to list the shares of common stock on The Nasdaq Stock Market's National Market.

Prior to this offering, there has been no public market for our common stock. The initial public offering price will be determined by negotiation between us and the underwriters. The principal factors to be considered in determining the initial public offering price will include:

- our future prospects and those of our industry in general;

- our sales, earnings and other financial and operating information in recent periods; and

- the price-earnings ratios, price-book value ratios, market prices of securities and financial and operating information of companies engaged in activities similar to ours.

We cannot be sure that the initial public offering price will correspond to the price at which the common stock will trade in the public market following this offering or that an active trading market for the common stock will develop and continue after this offering.

In connection with the offering, the underwriters may engage in stabilizing transactions, over-allotment transactions, syndicate covering transactions and penalty bids in accordance with Regulation M under the Securities Exchange Act of 1934.

- Stabilizing transactions permit bids to purchase the underlying security so long as the stabilizing bids do not exceed a specified maximum.

- Over-allotment involves sales by the underwriters of shares in excess of the number of shares the underwriters are obligated to purchase, which creates a syndicate short position. The short position may be either a covered short position or a naked short position. In a covered short position, the number of shares over-allotted by the underwriters is not greater than the number of shares that they may purchase in the over-allotment option. In a naked short position, the number of shares involved is greater than the number of shares in the over-allotment option. The underwriters may close out any covered short position by either exercising their over-allotment option and/or purchasing shares in the open market.

- Syndicate covering transactions involve purchases of the common stock in the open market after the distribution has been completed in order to cover syndicate short positions. In determining the source of shares to close out the short position, the underwriters will consider, among other

101

things, the price of shares available for purchase in the open market as compared to the price at which they may purchase shares through the over-allotment option. If the underwriters sell more shares than could be covered by the over-allotment option, a naked short position, the position can only be closed out by buying shares in the open market. A naked short position is more likely to be created if the underwriters are concerned that there could be downward pressure on the price of the shares in the open market after pricing that could adversely affect investors who purchase in the offering.

- Penalty bids permit the representatives to reclaim a selling concession from a syndicate member when the common stock originally sold by the syndicate member is purchased in a stabilizing or syndicate covering transaction to cover syndicate short positions.

These stabilizing transactions, syndicate covering transactions and penalty bids may have the effect of raising or maintaining the market price of our common stock or preventing or retarding a decline in the market price of the common stock. As a result the price of our common stock may be higher than the price that might otherwise exist in the open market. These transactions may be effected on The Nasdaq National Market and, if commenced, may be discontinued at any time.

A prospectus in electronic format may be made available on the web sites maintained by one or more of the underwriters or selling group members, if any, participating in this offering. Other than the prospectus in electronic format, the information on any underwriter's web site and any information contained in any other web site maintained by an underwriter is not part of the prospectus or the registration statement of which this prospectus forms a part, has not been approved or endorsed by us or any underwriter in its capacity as underwriter and should not be relied upon by investors. The representatives may agree to allocate a number of shares to underwriters and selling group members for sale to their online brokerage account holders. Internet distributions will be allocated by the underwriters and selling group members that will make internet distributions on the same basis as other allocations.

102

NOTICE TO CANADIAN RESIDENTS

RESALE RESTRICTIONS

The distribution of the common stock in Canada is being made only on a private placement basis exempt from the requirement that we prepare and file a prospectus with the securities regulatory authorities in each province where trades of common stock are made. Any resale of the common stock in Canada must be made under applicable securities laws which will vary depending on the relevant jurisdiction, and which may require resales to be made under available statutory exemptions or under a discretionary exemption granted by the applicable Canadian securities regulatory authority. Purchasers are advised to seek legal advice prior to any resale of the common stock.

REPRESENTATIONS OF PURCHASERS

By purchasing common stock in Canada and accepting a purchase confirmation a purchaser is representing to us and the dealer from whom the purchase confirmation is received that:

- the purchaser is entitled under applicable provincial securities laws to purchase the common stock without the benefit of a prospectus qualified under those securities laws;

- where required by law, that the purchaser is purchasing as principal and not as agent; and

- the purchaser has reviewed the text above under Resale Restrictions.

RIGHTS OF ACTION--ONTARIO PURCHASERS ONLY

Under Ontario securities legislation, a purchaser who purchases a security offered by this prospectus during the period of distribution will have a statutory right of action for damages, or while still the owner of the shares, for rescission against us in the event that this prospectus contains a misrepresentation. A purchaser will be deemed to have relied on the misrepresentation. The right of action for damages is exercisable not later than the earlier of 180 days from the date the purchaser first had knowledge of the facts giving rise to the cause of action and three years from the date on which payment is made for the shares. The right of action for rescission is exercisable not later than 180 days from the date on which payment is made for the shares. If a purchaser elects to exercise the right of action for rescission, the purchaser will have no right of action for damages against us. In no case will the amount recoverable in any action exceed the price at which the shares were offered to the purchaser and if the purchaser is shown to have purchased the securities with knowledge of the misrepresentation, we will have no liability. In the case of an action for damages, we will not be liable for all or any portion of the damages that are proven to not represent the depreciation in value of the shares as a result of the misrepresentation relied upon. These rights are in addition to, and without derogation from, any other rights or remedies available at law to an Ontario purchaser. The foregoing is a summary of the rights available to an Ontario purchaser. Ontario purchasers should refer to the complete text of the relevant statutory provisions.

ENFORCEMENT OF LEGAL RIGHTS

All of our directors and officers as well as the experts named herein may be located outside of Canada and, as a result, it may not be possible for Canadian purchasers to effect service of process within Canada upon us or those persons. All or a substantial portion of our assets and the assets of those persons may be located outside of Canada and, as a result, it may not be possible to satisfy a judgment against us or those persons in Canada or to enforce a judgment obtained in Canadian courts against us or those persons outside of Canada.

TAXATION AND ELIGIBILITY FOR INVESTMENT

Canadian purchasers of common stock should consult their own legal and tax advisors with respect to the tax consequences of an investment in the common stock in their particular circumstances and about the eligibility of the common stock for investment by the purchaser under relevant Canadian legislation.

103

VALIDITY OF COMMON STOCK

The validity of the shares of common stock offered hereby will be passed upon for us by LeBoeuf, Lamb, Greene & MacRae, L.L.P., a limited liability partnership including professional corporations, and for the underwriters by Dewey Ballantine LLP, New York, New York.

EXPERTS

The consolidated financial statements of Safety Insurance Group, Inc. and its subsidiaries as of December 31, 2001 and 2000, for the successor period October 16, 2001 through December 31, 2001, for the predecessor period January 1, 2001 through October 15, 2001 and for the predecessor years ended December 31, 2000 and 1999 included in this prospectus 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.

WHERE YOU CAN FIND MORE INFORMATION

We have filed with the Securities and Exchange Commission, a registration statement on Form S-1 under the Securities Act with respect to the common stock offered in this prospectus. This prospectus, filed as part of the registration statement, does not contain all of the information set forth in the registration statement and its exhibits and schedules, portions of which have been omitted as permitted by the rules and regulations of the SEC. For further information about us and our common stock, we refer you to the registration statement and to its exhibits and schedules. Statements in this prospectus about the contents of any contract, agreement or other document are not necessarily complete and, in each instance, we refer you to the copy of such contract, agreement or document filed as an exhibit to the registration statement, with each such statement being qualified in all respects by reference to the document to which it refers. Anyone may inspect the registration statement and its exhibits and schedules without charge at the public reference facilities the SEC maintains at 450 Fifth Street, N.W., Washington, D.C. 20549. You may obtain copies of all or any part of these materials from the SEC upon the payment of certain fees prescribed by the SEC. You may obtain further information about the operation of the SEC's Public Reference Room by calling the SEC at 1-800-SEC-0330. You may also inspect these reports and other information without charge at a web site maintained by the SEC. The address of this site is http://www.sec.gov.

Upon completion of this offering, we will become subject to the informational requirements of the Exchange Act and will be required to file reports, proxy statements and other information with the SEC. You will be able to inspect and copy these reports, proxy statements and other information at the public reference facilities maintained by the SEC at the address noted above. You also will be able to obtain copies of this material from the Public Reference Room of the SEC as described above, or inspect them without charge at the SEC's web site. We intend to furnish our stockholders with annual reports containing consolidated financial statements audited by an independent accounting firm.

104

SAFETY INSURANCE GROUP, INC.

TABLE OF CONTENTS TO CONSOLIDATED FINANCIAL STATEMENTS

                                                                   PAGE(S)
                                                              -----------------
CONSOLIDATED FINANCIAL STATEMENTS:

  Reports of Independent Accountants........................       F-2-F-3

  Statements of Operations..................................         F-4

  Balance Sheets............................................         F-5

  Statements of Changes in Stockholders' Equity.............         F-6

  Statements of Comprehensive Income........................         F-7

  Statements of Cash Flows..................................         F-8

  Notes to Consolidated Financial Statements................      F-9-F-27

INTERIM CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

  Statements of Operations..................................        F-28

  Balance Sheets............................................        F-29

  Statements of Changes in Stockholders' Equity.............        F-30

  Statements of Comprehensive Income........................        F-31

  Statements of Cash Flows..................................        F-32

  Notes to Interim Condensed Consolidated Financial
  Statements (Unaudited)....................................      F-33-F-38

F-1

REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Stockholders of Safety Insurance Group, Inc.

WHEN THE STOCK SPLIT TRANSACTION REFERRED TO IN NOTE 2 OF THE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS HAS BEEN CONSUMMATED, WE WILL BE IN A POSITION TO RENDER THE FOLLOWING REPORT.

"In our opinion, the accompanying consolidated balance sheet and the related consolidated statements of operations, comprehensive income, changes in stockholders' equity and cash flows present fairly, in all material respects, the financial position of Safety Insurance Group, Inc. and its subsidiaries at December 31, 2001 and the results of their operations and their cash flows for the period October 16, 2001 through December 31, 2001 in conformity with accounting practices generally accepted in the United States of America. These financial statements are the responsibility of management; our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit of these statements in accordance with auditing standards generally accepted in the United States of America, 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 audit provides a reasonable basis for our opinion."

Boston, Massachusetts
May 31, 2002, except
as to Note 2, which is as of , 2002

F-2

REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Stockholders of Safety Insurance Group, Inc.

In our opinion, the accompanying consolidated balance sheet and the related consolidated statements of operations, comprehensive income, changes in stockholders' equity and cash flows present fairly, in all material respects, the financial position of Safety Insurance Group, Inc. and its subsidiaries (formerly Thomas Black Corporation) at December 31, 2000 and the results of their operations and their cash flows for the period January 1, 2001 through October 15, 2001 and for the years ended December 31, 2000 and 1999, in conformity with accounting practices generally accepted in the United States of America. These financial statements are the responsibility of 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 of America, 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 our opinion.

/s/ PricewaterhouseCoopers LLP
Boston, Massachusetts
March 15, 2002

F-3

SAFETY INSURANCE GROUP, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

                                                                                         PREDECESSOR     SUCCESSOR
                                                                                         ------------   ------------
                                                             PREDECESSOR YEAR ENDED       JANUARY 1,    OCTOBER 16,
                                                                  DECEMBER 31,           2001 THROUGH   2001 THROUGH
                                                           ---------------------------   OCTOBER 15,    DECEMBER 31,
                                                               1999           2000           2001           2001
                                                           ------------   ------------   ------------   ------------
Premiums earned, net.....................................  $300,019,706   $381,412,772   $347,097,502   $100,174,939
Investment income........................................    23,869,598     26,888,921    22,245,826       5,359,484
Net realized gains (losses) on sales of investments......     8,102,117     (1,245,814)     (765,603)     (4,283,881)
Finance and other service income.........................    10,989,199     12,656,212    10,558,839       2,949,509
                                                           ------------   ------------   ------------   ------------
        Total income.....................................   342,980,620    419,712,091   379,136,564     104,200,051
                                                           ------------   ------------   ------------   ------------
Losses and loss adjustment expenses......................   225,241,489    275,138,498   276,383,024      75,559,483
Underwriting, operating and related expenses.............    91,356,639    115,566,939    89,297,277      30,212,097
Transaction expenses.....................................            --        406,178     5,604,509       3,873,805
Interest expenses........................................     1,418,197      1,070,974       549,839       1,823,052
                                                           ------------   ------------   ------------   ------------
        Total expenses...................................   318,016,325    392,182,589   371,834,649     111,468,437
                                                           ------------   ------------   ------------   ------------
Income (loss) before income taxes........................    24,964,295     27,529,502     7,301,915      (7,268,386)
Income tax expense (benefit).............................     8,666,334      8,255,366     1,677,710      (1,666,632)
                                                           ------------   ------------   ------------   ------------
Net income (loss) before extraordinary item..............    16,297,961     19,274,136     5,624,205      (5,601,754)
Excess of fair value of acquired net assets over cost....            --             --            --     117,522,929
                                                           ------------   ------------   ------------   ------------
        Net income.......................................  $ 16,297,961   $ 19,274,136   $ 5,624,205    $111,921,175
                                                           ============   ============   ============   ============
Dividends on mandatorily redeemable preferred stock......            --             --            --        (280,000)
                                                           ------------   ------------   ------------   ------------
Net income available to common stockholders..............  $ 16,297,961   $ 19,274,136   $ 5,624,205    $111,641,175
                                                           ============   ============   ============   ============
Earnings (loss) per common share:
Net income (loss) available to common stockholders before
  extraordinary item
  Basic..................................................  $      19.95   $      22.50   $      6.26    $      (1.07)
                                                           ============   ============   ============   ============
  Diluted................................................  $      19.95   $      22.50   $      6.26    $      (1.07)
                                                           ============   ============   ============   ============
Extraordinary item per common share
  Basic..................................................  $         --   $         --   $        --    $      21.30
                                                           ============   ============   ============   ============
  Diluted................................................  $         --   $         --   $        --    $      21.30
                                                           ============   ============   ============   ============
Net income available to common stockholders
  Basic..................................................  $      19.95   $      22.50   $      6.26    $      20.23
                                                           ============   ============   ============   ============
  Diluted................................................  $      19.95   $      22.50   $      6.26    $      20.23
                                                           ============   ============   ============   ============
Weighted average number of common shares outstanding
  Basic..................................................       816,800        856,800       898,300       5,519,500
                                                           ============   ============   ============   ============
  Diluted................................................       816,800        856,800       898,300       5,810,000
                                                           ============   ============   ============   ============

The accompanying notes are an integral part of these financial statements.

F-4

SAFETY INSURANCE GROUP, INC.

CONSOLIDATED BALANCE SHEETS

                                                              PREDECESSOR     SUCCESSOR
                                                              DECEMBER 31,   DECEMBER 31,
                                                                  2000           2001
                                                              ------------   ------------
ASSETS
Investment securities available for sale:
  Bonds.....................................................  $450,084,383   $507,292,137
  Preferred stocks..........................................    13,121,542      9,716,404
  Common stocks.............................................    28,123,885             --
                                                              ------------   ------------
    Total investment securities.............................   491,329,810    517,008,541
Cash and cash equivalents...................................    13,675,755     12,277,860
Accounts receivable, net of allowance for doubtful accounts
  of $225,647 in 2001 and $89,850 in 2000...................   105,833,774    118,243,841
Accrued investment income...................................     5,720,940      5,957,569
Taxes receivable............................................     1,539,277      4,224,221
Notes receivable............................................     1,100,000             --
Receivable from reinsurers related to paid loss and loss
  adjustment expenses.......................................    38,934,593     38,453,797
Receivable from reinsurers related to unpaid loss and loss
  adjustment expenses.......................................    90,296,693     75,179,351
Prepaid reinsurance premiums................................    19,870,265     23,121,324
Deferred policy acquisition costs...........................    27,630,501     31,597,671
Deferred income taxes.......................................    17,032,849     18,141,447
Equipment and leasehold improvements, net...................     3,953,972         10,197
Deferred debt issuance costs................................            --      2,679,084
Equity and deposits in pools................................    15,870,708     11,719,588
Other assets................................................       549,763        559,727
                                                              ------------   ------------
  Total assets..............................................  $833,338,900   $859,174,218
                                                              ============   ============
LIABILITIES
Loss and loss adjustment expense reserves...................  $302,130,921   $302,556,177
Unearned premium reserves...................................   214,349,032    235,793,705
Accounts payable and accrued liabilities....................    45,491,529     40,827,512
Accrued transaction expenses................................            --      2,650,103
Outstanding claims drafts...................................    16,750,846     19,015,385
Payable to reinsurers.......................................    27,856,876     27,128,940
Capital lease obligations...................................       425,995         40,294
Debt........................................................    13,382,562     99,500,000
                                                              ------------   ------------
  Total liabilities.........................................   620,387,761    727,512,116
                                                              ------------   ------------

MANDATORILY REDEEMABLE PREFERRED STOCK......................            --     22,680,000

COMMITMENTS AND CONTINGENCIES (NOTE 7)

STOCKHOLDERS' EQUITY
Stockholders' equity:
  Common stock: $0.01 par value; 9,296,000 shares
    authorized, 5,810,000 outstanding.......................            --         58,100
  Capital stock: Class A common, $0.01 par value; 2,000,000
    shares authorized; 1,514,000 shares issued..............        15,140             --
  Additional paid-in capital................................     5,813,561      2,441,900
  Accumulated other comprehensive income, net of taxes......     1,652,818     (4,456,833)
  Promissory notes receivable from management...............            --       (702,240)
  Retained earnings.........................................   221,350,214    111,641,175
                                                              ------------   ------------
                                                               228,831,733    108,982,102
  Less:
    Unearned ESOP shares....................................   (10,063,904)            --
    Treasury stock; 555,000 common shares at cost...........    (5,816,690)            --
                                                              ------------   ------------
        Total stockholders' equity..........................   212,951,139    108,982,102
                                                              ------------   ------------
Total liabilities, mandatorily redeemable preferred stock
  and stockholders' equity..................................  $833,338,900   $859,174,218
                                                              ============   ============

The accompanying notes are an integral part of these financial statements.

F-5

SAFETY INSURANCE GROUP, INC.

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

                                               ACCUMULATED                    PROMISSORY
                                                  OTHER                         NOTES
                                              COMPREHENSIVE    ADDITIONAL     RECEIVABLE
                                  COMMON      INCOME/(LOSS),     PAID-IN         FROM         RETAINED       TREASURY
                                   STOCK       NET OF TAXES      CAPITAL      MANAGEMENT      EARNINGS        STOCK
                                -----------   --------------   -----------   ------------   ------------   ------------
Balance at December 31,
  1998........................  $    15,140    $ 8,821,847     $ 2,516,339   $        --    $185,778,117   $ (5,816,690)
Net income....................                                                                16,297,961
Change in unearned ESOP
  shares......................
Additional paid-in capital....                                   1,527,251
Other comprehensive income,
  net of deferred federal
  income taxes................                 (18,552,545)
                                -----------    -----------     -----------   ------------   ------------   ------------
Balance at December 31,
  1999........................       15,140     (9,730,698)      4,043,590            --     202,076,078     (5,816,690)
                                -----------    -----------     -----------   ------------   ------------   ------------
Net income....................                                                                19,274,136
Change in unearned ESOP
  shares......................
Additional paid-in capital....                                   1,769,971
                                -----------    -----------     -----------   ------------   ------------   ------------
Other comprehensive income,
  net of deferred federal
  income taxes................                  11,383,516
                                -----------    -----------     -----------   ------------   ------------   ------------
Balance at December 31,
  2000........................       15,140      1,652,818       5,813,561            --     221,350,214     (5,816,690)
                                -----------    -----------     -----------   ------------   ------------   ------------
Net income, January 1 to
  October 15, 2001............                                                                 5,624,205
Change in unearned ESOP
  shares......................
Sale of unearned ESOP
  shares......................                                    (360,095)
Additional paid-in capital....                                   5,641,487
Other comprehensive income,
  net of deferred federal
  income taxes................                   6,597,164
                                -----------    -----------     -----------   ------------   ------------   ------------
Balance at October 15, 2001...       15,140      8,249,982      11,094,953            --     226,974,419     (5,816,690)
                                -----------    -----------     -----------   ------------   ------------   ------------
Purchase transaction..........      (15,140)    (8,249,982)    (11,094,953)           --    (226,974,419)     5,816,690
Issuance of common stock and
  promissory notes from
  management..................       58,100                      2,441,900      (695,000)
Net income, October 16 to
  December 31, 2001...........                                                               111,921,175
Accrued interest on promissory
  notes from management.......                                                    (7,240)
Accrued dividends on
  mandatorily redeemable
  preferred stock.............                                                                  (280,000)
Other comprehensive income,
  net of deferred federal
  income taxes................                  (4,456,833)
                                -----------    -----------     -----------   ------------   ------------   ------------
Balance at December 31,
  2001........................  $    58,100    $(4,456,833)    $ 2,441,900   $  (702,240)   $111,641,175   $         --
                                ===========    ===========     ===========   ============   ============   ============


                                  UNEARNED         TOTAL
                                    ESOP       STOCKHOLDERS'
                                   SHARES         EQUITY
                                ------------   -------------
Balance at December 31,
  1998........................  $(20,166,592)  $171,148,161
Net income....................                   16,297,961
Change in unearned ESOP
  shares......................     4,683,738      4,683,738
Additional paid-in capital....                    1,527,251
Other comprehensive income,
  net of deferred federal
  income taxes................                  (18,552,545)
                                ------------   ------------
Balance at December 31,
  1999........................   (15,482,854)   175,104,566
                                ------------   ------------
Net income....................                   19,274,136
Change in unearned ESOP
  shares......................     5,418,950      5,418,950
Additional paid-in capital....                    1,769,971
                                ------------   ------------
Other comprehensive income,
  net of deferred federal
  income taxes................                   11,383,516
                                ------------   ------------
Balance at December 31,
  2000........................   (10,063,904)   212,951,139
                                ------------   ------------
Net income, January 1 to
  October 15, 2001............                    5,624,205
Change in unearned ESOP
  shares......................     5,033,458      5,033,458
Sale of unearned ESOP
  shares......................     5,030,446      4,670,351
Additional paid-in capital....                    5,641,487
Other comprehensive income,
  net of deferred federal
  income taxes................                    6,597,164
                                ------------   ------------
Balance at October 15, 2001...            --    240,517,804
                                ------------   ------------
Purchase transaction..........            --   (240,517,804)
Issuance of common stock and
  promissory notes from
  management..................                    1,805,000
Net income, October 16 to
  December 31, 2001...........                  111,921,175
Accrued interest on promissory
  notes from management.......                       (7,240)
Accrued dividends on
  mandatorily redeemable
  preferred stock.............                     (280,000)
Other comprehensive income,
  net of deferred federal
  income taxes................                   (4,456,833)
                                ------------   ------------
Balance at December 31,
  2001........................  $         --   $108,982,102
                                ============   ============

The accompanying notes are an integral part of these financial statements.

F-6

SAFETY INSURANCE GROUP, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

                                                                            PREDECESSOR     SUCCESSOR
                                                 PREDECESSOR YEAR ENDED      JANUARY 1,    OCTOBER 16,
                                                      DECEMBER 31,          2001 THROUGH   2001 THROUGH
                                               --------------------------   OCTOBER 15,    DECEMBER 31,
                                                   1999          2000           2001           2001
                                               ------------   -----------   ------------   ------------
Net income...................................  $ 16,297,961   $19,274,136   $ 5,624,205    $111,921,175
Other comprehensive income, net of taxes:
  Unrealized gains on securities available
    for sale: Unrealized holding (losses)
    gains arising during the period, net of
    tax expense (benefit) of $(3,899,192) for
    the period October 16, 2001 through
    December 31, 2001 and $3,279,103 for the
    period January 1, 2001 through
    October 15, 2001 and $5,693,550 in 2000
    and $(7,154,091) in 1999.................   (13,286,169)   10,573,737     6,099,522      (7,241,356)
  Plus: reclassification adjustment for
    losses included in net income, net of tax
    expense of $1,499,358 for the period
    October 16, 2001 through December 31,
    2001 and $267,961 for the period January
    1, 2001 through October 15, 2001 and
    $436,035 in 2000 and $2,835,741 in
    1999.....................................    (5,266,376)      809,779       497,642       2,784,523
                                               ------------   -----------   -----------    ------------
Net unrealized (losses) gains on securities
  available for sale.........................   (18,552,545)   11,383,516     6,597,164      (4,456,833)
                                               ------------   -----------   -----------    ------------
  Total other comprehensive (loss) income....   (18,552,545)   11,383,516     6,597,164      (4,456,833)
                                               ------------   -----------   -----------    ------------
  Comprehensive (loss) income................  $ (2,254,584)  $30,657,652   $12,221,369    $107,464,342
                                               ============   ===========   ===========    ============

The accompanying notes are an integral part of these financial statements.

F-7

SAFETY INSURANCE GROUP, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                                       PREDECESSOR             PREDECESSOR      SUCCESSOR
                                                                       YEAR ENDED              JANUARY 1,      OCTOBER 16,
                                                                      DECEMBER 31,            2001 THROUGH    2001 THROUGH
                                                              -----------------------------    OCTOBER 15,    DECEMBER 31,
                                                                  1999            2000            2001            2001
                                                              -------------   -------------   -------------   -------------
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income................................................  $ 16,297,961    $ 19,274,136    $   5,624,205   $ 111,921,175
  Adjustments to reconcile net income to net cash provided
   by operating activities:
    Extraordinary income....................................                            --               --    (117,522,929)
    Depreciation and amortization...........................     1,989,794       1,886,384        1,303,260          98,773
    Amortization of bond premiums...........................       104,508         401,953        1,016,681         730,066
    Provision for deferred income taxes.....................       845,566      (2,219,098)       1,018,038      (1,931,524)
    (Gains) losses on sale of fixed assets..................       (25,581)        (41,585)         (15,648)             --
    Net realized (gains) losses on sale of investments......    (8,102,117)      1,245,814          765,603       4,283,881
    ESOP compensation expense...............................     6,210,989       7,188,921        4,670,628              --
    Changes in assets and liabilities:
      Accounts receivable...................................   (13,222,247)    (21,455,127)     (28,317,712)     15,907,645
      Accrued investment income.............................    (1,122,894)       (859,222)         339,353        (575,982)
      Receivable from reinsurers............................     4,233,650      10,375,824       21,646,511      (6,048,373)
      Prepaid reinsurance premiums..........................     4,223,971       9,602,003       (2,724,196)       (526,863)
      Deferred policy acquisition costs.....................    (5,084,638)     (6,541,422)      (6,652,295)      2,685,125
      Other assets..........................................    (1,179,920)     (1,181,060)      (6,802,215)      8,251,456
      Loss and loss adjustment expense reserves.............     3,380,780     (13,095,571)       5,524,811      (5,099,555)
      Unearned premium reserves.............................    26,716,960      39,015,577       38,112,736     (16,668,063)
      Accounts payable and accrued liabilities..............     7,621,163       5,990,512      (18,014,514)     13,350,497
      Accrued transaction expenses..........................            --              --        5,483,301      (2,833,198)
      Payable to reinsurers.................................      (769,686)     (5,579,292)      (4,425,410)      3,697,474
      Other liabilities.....................................    (1,043,230)      3,769,194         (400,553)      2,279,391
                                                              -------------   -------------   -------------   -------------
Net cash provided by operating activities...................  $ 41,075,029    $ 47,777,941    $  18,152,584   $  11,998,996
CASH FLOWS FROM INVESTING ACTIVITIES:
  Bonds purchased...........................................  $(798,939,088)  $(256,643,874)  $(259,158,720)  $(185,094,942)
  Proceeds from sales of bonds..............................   361,541,346     191,175,583      219,399,363     146,089,624
  Proceeds from maturities of bonds.........................   359,758,500      47,142,688       21,625,000               0
  Stocks purchased..........................................   (39,474,482)    (12,498,810)              --              --
  Proceeds from sales of stocks.............................    84,863,508           9,090               --      27,986,091
  Fixed assets purchased....................................    (2,588,546)     (2,212,682)        (669,764)        (10,540)
  Proceeds from sales of fixed assets.......................        32,150          76,950           62,051              --
  Purchase of TBC...........................................            --              --               --    (121,097,231)
                                                              -------------   -------------   -------------   -------------
  Net cash used for investing activities....................  $(34,806,612)   $(32,951,055)   $ (18,742,070)  $(132,126,998)
                                                              -------------   -------------   -------------   -------------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Decrease in notes receivable..............................  $      6,177    $    279,141    $   1,100,000              --
  Payment of long-term debt.................................    (4,500,000)     (4,617,438)     (13,382,562)             --
  Sale of unearned ESOP shares..............................            --              --        4,670,351              --
  Proceeds from issuance of common stock....................            --              --               --       1,805,000
  Proceeds from issuance of mandatorily redeemable preferred
    stock...................................................            --              --               --      22,400,000
  Net proceeds from issuance of debt........................            --              --               --      96,722,486
  Capital contribution......................................            --              --        6,004,318              --
                                                              -------------   -------------   -------------   -------------
  Net cash (used for) provided by financing activities......    (4,493,823)     (4,338,297)      (1,607,893)    120,927,486

  Net increase (decrease) in cash and cash equivalents......     1,774,594      10,488,589       (2,197,379)        799,484

  Cash and cash equivalents, beginning of year/period.......     1,412,572       3,187,166       13,675,755      11,478,376
                                                              -------------   -------------   -------------   -------------
  Cash and cash equivalents, end of year....................  $  3,187,166    $ 13,675,755    $  11,478,376   $  12,277,860
                                                              =============   =============   =============   =============
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
  Cash paid during the period for:
    Federal and state income taxes..........................  $  8,591,368    $ 11,960,557    $   2,963,000   $     800,000
    Interest................................................     1,418,197         796,708          804,239             864

The accompanying notes are an integral part of these financial statements.

F-8

SAFETY INSURANCE GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. BASIS OF PRESENTATION

The consolidated financial statements have been prepared on the basis of accounting principles generally accepted in the United States of America ("GAAP"). The consolidated financial statements include Safety Insurance Group, Inc. and its subsidiaries (the "Company"). The subsidiaries consist of Safety Insurance Company, Thomas Black Corporation, Safety Indemnity Insurance Company, Thomas Black Insurance Agency, Inc. ("TBIA"), and RBS, Inc., TBIA's holding company. The Company is a leading provider of personal lines property and casualty insurance focused exclusively on the Massachusetts market. Its principal product line is private passenger automobile insurance, which accounted for 83.1% of its direct written premiums in 2001. The Company operates through its insurance company subsidiaries, Safety Insurance Company and Safety Indemnity Insurance Company. TBIA is the managing agent for Safety Insurance Company and Safety Indemnity Insurance Company. All intercompany transactions have been eliminated.

2. ACQUISITION AND IPO

The Company was incorporated on June 25, 2001, in the State of Delaware. On October 16, 2001, the Company acquired (the "Acquisition") all of the issued and outstanding common stock of Thomas Black Corporation ("TBC") and its property and casualty subsidiaries for $121.1 million. In connection with the Acquisition, an allocation of purchase price of $121.1 million was made to the estimated fair values of the assets acquired and the liabilities assumed as of the acquisition date of October 16, 2001 as follows (in millions):

Assets:
Investments and cash........................................   $523.2
Accounts receivable.........................................    128.0
Reinsurance recoverables....................................    107.6
Present value of future profits.............................     34.3
Deferred tax asset..........................................     12.5
Other assets................................................     58.2
                                                               ------
  Total.....................................................    863.8
                                                               ------
Liabilities:
Loss and loss adjustment expenses...........................    307.6
Unearned premium reserves...................................    252.5
Debt........................................................      8.0
Other liabilities...........................................     53.8
  Total.....................................................    621.9
                                                               ------
Estimated fair value of net assets acquired.................    241.9
                                                               ------
Less: write-down of non-current
  Non-financial assets
  Property and leasehold improvements.......................   $ (3.3)
                                                               ------
Adjusted estimated fair value of net assets acquired........    238.6
                                                               ------
Excess of estimated fair value of net assets over purchase
  price.....................................................   $117.5
                                                               ======

In connection with financing the Acquisition, the Company incurred debt of $99.5 million and issued 22,400 shares of Series A senior mandatorily redeemable preferred stock at $1,000 per share. At October 16, 2001, the estimated fair value of net assets acquired approximated their carrying values as net assets are comprised primarily of investments, cash and short term receivables. The excess of estimated fair value of net assets over purchase price of $117.5 million was recorded as an extraordinary gain in accordance with FAS 141, "Business Combinations." See Note 3 for the methodology used in determining the fair value of loss and loss adjustment expense reserves.

F-9

SAFETY INSURANCE GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

2. ACQUISITION AND IPO (CONTINUED)

Approximately 72% of the outstanding common stock of the Company is owned by certain investors assembled by The Jordan Company, LLC, an investment firm that sponsored the Acquisition. The remaining 28% is owned by executive management. (See Note 12 regarding promissory notes received from management.) JZ Equity Partners plc, a London-based publicly traded investment trust, owns approximately 50% of the outstanding mandatorily redeemable preferred stock of the Company; the other 50% is owned by third parties. The preferred stock is cumulative, non-voting with a 6% dividend rate and is mandatorily redeemable on October 16, 2012 or upon a change in control (See Note 9).

In connection with management's announced plan for the sale of its common stock in a proposed initial public offering (the "IPO") in 2002, the Company has changed its name to Safety Insurance Group, Inc. In conjunction with the IPO, the Company declared a 23.24 for 1 common stock split on in the form of a stock dividend that is anticipated to become effective immediately after the time the Company files its amended and restated certificate of incorporation, prior to the offering. In accordance with the provisions of FAS 128, "Earnings Per Share", all earnings per share for the successor period presented in the consolidated financial statements of the Company for the successor period have been adjusted retroactively for the stock split. The SARs and restricted shares referred to in Note 6 have been similarly adjusted for the stock split.

The holders of the preferred stock have agreed in principle to amend the terms of the preferred stock to cause it to automatically convert into common stock upon the closing of the IPO at the IPO price (the "exchange"). Assuming an IPO price of $17.00 per share (the midpoint of the price range set forth on the cover page of the preliminary prospectus for the IPO), it is anticipated that there will be 1.318 million additional common shares issued in connection with the exchange.

3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

CASH EQUIVALENTS

Cash equivalents consist of money market accounts which are stated at fair value.

PREMIUMS AND UNEARNED PREMIUMS

Premiums are earned over the terms of the respective policies, which are generally under one year. Unearned premiums represent the portion of premiums written applicable to the unexpired terms of the policies.

FINANCE AND OTHER SERVICE INCOME

Finance and other service income includes revenues from premium installment charges, which are recognized when earned.

ACCOUNTS RECEIVABLE

Amounts included in accounts receivable represent premiums and finance charges on monthly installment billing. A substantial majority of the Company's premiums are billed on a monthly installment basis.

LOSS AND LOSS ADJUSTMENT EXPENSES

Liabilities for loss and loss adjustment expenses ("LAE") include case basis estimates for open claims reported prior to year-end and estimates of unreported claims and claim adjustment expenses.

F-10

SAFETY INSURANCE GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED) The estimates are continually reviewed and modified to reflect current conditions, and any resulting adjustments are reflected in current operating results. Adjustments for anticipated salvage and subrogation are recorded on incurred and reported and incurred but not reported losses.

As noted in Note 2, in conjunction with the Acquisition, the assets and liabilities acquired were valued at fair market value. Accordingly, loss and loss adjustment expense reserves and related reinsurance recoverables on unpaid losses as of October 16, 2001 are recorded at estimated fair value as at October 16, 2001 which approximated carrying value at that date. The fair value of the Company's reserves for losses and LAE and related reinsurance recoverables was estimated based on the present value of the expected underlying cash flows of the loss and LAE reserves and reinsurance recoverables, and included a risk premium and a profit and risk margin. In determining the fair value estimate, management adjusted the Company's historical GAAP undiscounted net loss and LAE reserves to present value assuming a 4% discount rate, which approximated the U.S. Treasury rate on the date of the Acquisition. The discounting pattern was actuarially developed from the Company's historical loss data. A profit and risk margin of 6% was applied to the discounted loss and LAE reserves, to reflect management's estimate of the cost the Company would incur to reinsure the full amount of its net loss and LAE reserves with a third party reinsurer. This margin was based upon management's assessment of the uncertainty inherent in the net loss and LAE reserves and their knowledge of the reinsurance marketplace.

EQUIPMENT AND LEASEHOLD IMPROVEMENTS

As part of purchase accounting, the carrying value of all equipment and leasehold improvements held on the date of the Acquisition was reduced to zero. Subsequent purchases of equipment and leasehold improvements are carried at cost less accumulated depreciation. Maintenance and repairs are charged to expense as incurred; improvements are capitalized.

Methods of depreciation and useful lives by asset category are as follows:

                                                       LIFE           DEPRECIATION METHOD
                                                     ---------   ------------------------------
Automobiles........................................    3 years   Straight-line
Data processing equipment..........................  3/5 years   Double-declining balance
Equipment..........................................    5 years   Straight-line
Furniture and fixtures.............................    7 years   Straight-line
Leasehold improvements.............................   10 years   Straight-line

DEFERRED ACQUISITION COSTS

Amounts which vary with and are primarily related to acquiring new and renewal business, principally commissions and premium taxes, are deferred and amortized ratably over the effective period of the policies. All other acquisition expenses are charged to expense as incurred. Deferred acquisition costs are reviewed for any potential premium deficiency at each balance sheet date. A premium deficiency represents future estimated losses, loss adjustment expenses and amortization of deferred acquisition costs in excess of the related unearned premiums. If a premium deficiency is determined to exist, the amount thereof is deducted from the Company's deferred acquisition cost asset in respect of the relevant business and is charged to earnings in the current period as an expense. To the extent the amount of the premium deficiency exceeds the related deferred acquisition cost balance, the deficiency is recorded as a liability and is charged to earnings in the current period. Premium deficiency expense during 2001, 2000 and 1999 amounted to $422,403, $471,523 and $509,336,

F-11

SAFETY INSURANCE GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

respectively, related to assumed business from the Massachusetts residual markets facility, with respect to which the Company has no deferred acquisition cost asset and thus was recorded as a liability.

EQUITY AND DEPOSITS IN POOLS

Equity and deposits in pools represents the net receivable cash amounts due from the residual market mechanisms for automobile (CAR) and homeowner (Massachusetts Property Insurance Underwriting Association plan) insurance in Massachusetts. See Note 10 for a discussion of the Company's accounting for amounts ceded to and assumed from residual markets.

INCOME TAXES

The Company and its subsidiaries file a consolidated United States federal income tax return. Due to the Acquisition (see Note 2), Thomas Black Corporation and its subsidiaries will file a consolidated United States federal income tax return for the stub period prior to the Acquisition. For the stub period subsequent to the Acquisition, Thomas Black Corporation and its subsidiaries will join in filing a consolidated United States federal income tax return with the Company as the new parent of the consolidated group.

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". A valuation allowance is established where management has assessed that it is more likely than not that the Company will not be able to utilize the full deferred tax asset.

SEGMENTS

The Company comprises one business segment: property and casualty insurance operations.

INVESTMENTS

Investments in debt and equity securities available-for-sale are reported at fair value. Fair values are derived from external market quotations. Unrealized gains or losses on debt securities, reported at fair value, are excluded from earnings and reported in a separate component of stockholders' equity, net of federal income taxes, until realized. Realized gains or losses on the sale or maturity of investments are determined on the basis of the specific cost identification method and are credited or charged to investment income. Debt and equity securities that experience declines in value that are other than temporary are written down with a corresponding charge to net realized losses on investments. As part of purchase accounting, the cost of all securities held on the date of the Acquisition was increased by $12.7 million to reset the cost to fair value. Investment income is recognized on an accrual basis of accounting. Bonds not backed by other loans are amortized using the interest method. Loan-backed bonds and structured securities are amortized using the interest method and significant changes in estimated cash flows from the original purchase assumptions are accounted for using the retrospective method.

TRANSACTION EXPENSES

Transaction expenses in the predecessor periods represent costs incurred by the seller and paid by the Company in connection with the Acquisition. These costs were non-recurring in nature and did not result from ongoing insurance operations. Such seller costs primarily included transaction expenses in

F-12

SAFETY INSURANCE GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

the predecessor period related primarily to transaction bonuses to employees, fees paid to TBC's investment banker and legal fees.

Transaction expenses in the successor period represent those costs incurred by the buyer that are not capitalized as part of the Acquisition as such costs primarily relate to internal costs associated with the Acquisition.

DEFERRED DEBT ISSUANCE COSTS

Deferred debt issuance costs represent those costs incurred by the Company in connection with securing financing for the Acquisition. These costs include closing and arranger's fees and are being amortized over the life of the related loans.

STOCK-BASED COMPENSATION

As described in Note 6, certain members of management were granted stock appreciation rights ("SARs") on October 16, 2001. The SARs vest 20% per annum commencing on December 31, 2002. The SARs have been accounted for in accordance with the provisions of FASB Interpretation No. 28 "Accounting for Stock Appreciation Rights and Other Variable Stock Options or Awards Plans" ("FIN 28"). Under FIN 28, compensation expense is accrued over the period or periods in which the employee performs the related services and is recognized to the extent that the fair market value of the Company's stock exceeds the exercise price of the SARs. Changes in the fair market value of the stock in an accounting period, to the extent it still exceeds the exercise price, are recorded as compensation expense.

PROMISSORY NOTES RECEIVED FROM MANAGEMENT

In connection with the Acquisition, the Company obtained promissory notes from the executive management team to finance management's purchase of the Company's common stock, including the restricted stock purchased by management.

In accordance with the provisions of EITF 85-1, "Classifying Notes Received for Capital Stock", all outstanding principal and accrued interest related to these notes are recorded as contra-equity in the consolidated financial statements.

See Note 12 for terms of promissory notes received from management.

EARNINGS (LOSS) PER SHARE

Basic earnings (loss) per share ("EPS") amounts are based on the weighted average number of common shares outstanding. Diluted earnings per share amounts are based on the weighted average number of common shares and the net effect of potentially dilutive common shares outstanding. Management has determined that restricted stock of 290,500 shares of restricted stock held by management are potentially dilutive for the successor period. For the successor period ended October 16, 2001 through December 31, 2001, management restricted stock was antidilutive due to the net loss before extraordinary item. In accordance with the provisions of FAS 128, EPS is determined based upon net income, before and after any extraordinary items, less any declared or accrued dividends on the mandatorily redeemable preferred stock. In addition, EPS is calculated for an extraordinary item. EPS for the successor period has been retroactively restated for the stock split (see Note 2).

F-13

SAFETY INSURANCE GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED) USE OF ESTIMATES

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America 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 reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

FINANCIAL INSTRUMENTS

In the normal course of business, the Company enters into transactions involving various types of financial instruments, including investments in debt and equity securities. All investment transactions have credit exposure to the extent that a counter party may default on an obligation to the Company. Credit risk is a consequence of carrying, trading and investing in securities. To manage credit risk, the Company focuses on higher quality fixed income securities, reviews the credit strength of all companies in which it invests, limits its exposure in any one investment and monitors the portfolio quality, taking into account credit ratings assigned by recognized statistical rating organizations.

STATUTORY ACCOUNTING PRACTICES

The Company's insurance subsidiaries, domiciled in the Commonwealth of Massachusetts, prepare statutory financial statements in accordance with the accounting practices prescribed or permitted by the Division of Insurance of the Commonwealth of Massachusetts (the "Division"). Prescribed statutory accounting practices are those practices that are incorporated directly or by reference in state laws, regulations, and general administrative rules applicable to all insurance enterprises domiciled in a particular state. Permitted statutory accounting practices include practices not prescribed by the Division, but allowed by the Division. (See Note 14.)

RECLASSIFICATIONS

Certain 2000 and 1999 amounts have been reclassified to conform to the 2001 presentation.

4. INVESTMENT

DEBT SECURITIES

The gross unrealized appreciation (depreciation) of investments in debt securities was as follows:

                                                           DECEMBER 31, 2001
                                       ----------------------------------------------------------
                                                          GROSS           GROSS       ESTIMATED
                                        AMORTIZED       UNREALIZED     UNREALIZED        FAIR
                                           COST           GAINS          LOSSES         VALUE
                                       ------------   --------------   -----------   ------------
U.S. Treasury securities and
  obligations of U.S. Government
  agencies(1)........................  $179,159,244     $  572,785     $(3,362,189)  $176,369,840
Obligations of states and political
  subdivisions.......................   130,281,738          3,617      (2,488,640)   127,796,715
Mortgage-backed securities...........    80,103,327         55,383      (1,435,616)    78,723,094
Corporate and other securities.......   124,381,838        594,331        (573,681)   124,402,488
                                       ------------     ----------     -----------   ------------
  Totals.............................  $513,926,147     $1,226,116     $(7,860,126)  $507,292,137
                                       ============     ==========     ===========   ============


(1) Obligations of U.S. Government agencies includes collateralized mortgage obligations issued, guaranteed and/or insured by the following issuers:
Government National Mortgage Association (GNMA), Federal Home Loan Mortgage Corporation (FHLMC), and Federal National Mortgage Association (FNMA). The total of these debt securities was $117.6 million, $124.1 million and $125.2 million for 2001, 2000 and 1999, respectively.

F-14

SAFETY INSURANCE GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

4. INVESTMENT (CONTINUED)

                                                           DECEMBER 31, 2000
                                       ----------------------------------------------------------
                                                          GROSS           GROSS       ESTIMATED
                                        AMORTIZED       UNREALIZED     UNREALIZED        FAIR
                                           COST           GAINS          LOSSES         VALUE
                                       ------------   --------------   -----------   ------------
U.S. Treasury securities and
  obligations of U.S. Government
  agencies...........................  $195,533,162     $1,176,604     $(1,859,228)  $194,850,538
Obligations of states and political
  subdivisions.......................   122,625,437      5,081,191        (179,234)   127,527,394
Mortgage-backed securities...........    42,229,811        214,111        (157,293)    42,286,629
Corporate and other securities.......    88,909,445        428,603      (3,918,226)    85,419,822
                                       ------------     ----------     -----------   ------------
  Totals.............................  $449,297,855     $6,900,509     $(6,113,981)  $450,084,383
                                       ============     ==========     ===========   ============

The amortized cost and the estimated market value of debt securities, by maturity, at December 31, 2001 are shown below. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.

                                                                              ESTIMATED
                                                               AMORTIZED         FAIR
                                                                  COST          VALUE
                                                              ------------   ------------
Due in one year or less.....................................  $ 22,021,577   $ 22,032,103
Due after one year through five years.......................    87,883,684     87,836,119
Due after five years through ten years......................   114,811,554    113,260,651
Due after ten years through twenty years....................    34,127,510     33,078,970
Due after twenty years......................................    56,563,069     54,749,245
Asset-backed securities.....................................   198,518,753    196,335,049
                                                              ------------   ------------
  Totals....................................................  $513,926,147   $507,292,137
                                                              ============   ============

Gross gains of $153,421 and $2,832,021 and gross losses of $(5,206,479) and $(3,597,624) were realized on sales of bonds for the period October 16, 2001 through December 31, 2001 and for the period January 1, 2001 through October 15, 2001, respectively. Gross gains of $753,097 and $1,929,330 and gross losses of $2,001,426 and $4,825,559 were realized for the year ended December 31, 2000 and 1999, respectively. Proceeds from bonds maturing were $0, $21,625,000, $47,142,688 and $359,758,500 for the period October 16, 2001 through December 31, 2001, for the period January 1, 2001 through October 15, 2001, for the years ended December 31, 2000 and 1999, respectively.

EQUITY SECURITIES

The cost and fair value of equity securities as of December 31, 2000 and 2001 were as follows:

                                                        2000                       2001
                                              -------------------------   -----------------------
                                                               FAIR                       FAIR
                                                 COST          VALUE         COST        VALUE
                                              -----------   -----------   ----------   ----------
Common Stocks...............................  $27,000,000   $28,123,885   $       --   $       --
Preferred Stocks............................   12,498,911    13,121,542    9,939,060    9,716,404
                                              -----------   -----------   ----------   ----------
  Total Stocks..............................  $39,498,911   $41,245,427   $9,939,060   $9,716,404
                                              ===========   ===========   ==========   ==========

There were gross unrealized gains of $0 and $1,815,266 and gross unrealized losses of $222,656 and $68,750 on stocks at December 31, 2001 and 2000, respectively.

F-15

SAFETY INSURANCE GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

4. INVESTMENT (CONTINUED) There were $856,293 of gross gains and gross losses of $87,115 on sales of stock for the period October 16, 2001 through December 31, 2001. There were no gross gains or losses for the period January 1, 2001 through October 15, 2001 on sales of stock. Gross gains of $9,090 and $13,708,654 and gross losses of $6,575 and $2,710,308 were realized for the years ended December 31, 2000 and 1999, respectively.

The Company has not written down any securities for other than temporary losses for the periods October 16, 2001 through December 31, 2001 and January 1, 2001 through October 15, 2001 or for the years ended December 31, 2000 and 1999.

5. EQUIPMENT AND LEASEHOLD IMPROVEMENTS

As part of the application of purchase accounting, equipment and leasehold improvements with a net book value of $3,274,072 on the date of the Acquisition were reduced to zero. Equipment and leasehold improvements at December 31, 2001 represent those items purchased subsequent to October 16, 2001. At December 31, 2000, the Company held equipment and leasehold improvements with a carrying value of $3,953,972 which is net of accumulated depreciation of $11,288,744.

Depreciation and amortization expense for the period October 15, 2001 through December 31, 2001, for the predecessor period ended October 15, 2001, and the years ended December 31, 2000 and 1999 was $343, $1,303,260, $1,886,384 and $1,989,794, respectively.

6. EMPLOYEE BENEFIT PLANS

STOCK APPRECIATION RIGHTS ("SARS") AGREEMENTS

The Company entered into SARs agreements with executive management on October 16, 2001. Under the terms of the agreements, the Company granted 103,488 SARs on October 16, 2001 for past and future services. The agreements designate the number of "covered shares" for each executive and other employees and established the exercise price of $6.88 per share.

The SARs vest 20% at the end of each year commencing on December 31, 2002. In addition, the SARs will become fully vested and automatically exercised upon an initial public offering. As soon as practicable after the exercise of the SARs with respect to a share of common stock, the participant shall receive a cash payment equal to the fair market value of a share of common stock on the date of exercise over the exercise price of $6.88 per share.

For the successor period ended December 31, 2001, no compensation expense has been recorded related to the SARs. Upon the IPO, compensation expense related to the SARs will be recognized as a charge to earnings as measured by the IPO price taking into account 100% vesting of all SARs in accordance with FIN 28.

MANAGEMENT SUBSCRIPTION AGREEMENTS

On October 16, 2001, the Company entered into a management subscription agreement with certain employees. The management subscription agreement contains certain Company call and employee put options that allow the employee to put the stock owned by the employee at the time of exercise to the Company under certain circumstances outside of the Company's control and within the employee's control (E.G., employee retirement or resignation). The management subscription agreement is being accounted for as a variable plan in accordance with EITF 00-23, "Issues Related to the Accounting for Stock Compensation under APB Opinion No. 25 and FASB Interpretation No. 44," whereby employee compensation expenses are being recorded over the period of service of the employee in accordance with FIN 28. The Company call and employee put options expire upon an

F-16

SAFETY INSURANCE GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

6. EMPLOYEE BENEFIT PLANS (CONTINUED)

IPO, at which point variable plan accounting ceases and the liability accrued at the IPO date would be re-classified to paid-in capital. Compensation expense related to the management subscription agreement totaled $1,120,823 for the Successor Period ended December 31, 2001. See Note 12 for terms of recourse promissory notes received from management.

RESTRICTED STOCK PLAN

On October 16, 2001, Safety Holdings implemented a Restricted Stock Plan. The Restricted Stock Plan permits the board of directors to grant or sell restricted shares of common stock to employees and to other persons providing services to the Company or any of its affiliates. The purpose of the Restricted Stock Plan is to promote the Company's success and to attract and retain employees and other persons providing services to related companies.

The maximum number of shares of common stock which may be granted or sold under this plan is 290,500. The board of directors has the authority to determine the persons to whom restricted shares are granted or sold, the times when such shares will be granted, the number of shares to be granted or sold and the terms and conditions of each award, including, without limitation, those related to dividends. Such restricted share awards, except for awards granted or sold before January 1, 2002, will vest according to the terms established by the board of directors at the time restricted shares are granted or sold. Any awards granted or sold before January 1, 2002, except as described below, shall not become vested until the last day of each calendar year commencing with the 2002 calendar year as set forth in the table below:

                                                               PERCENTAGE OF
                                                               TOTAL SHARES
                                                                  AWARDED
YEAR ENDED                                                    BECOMING VESTED
----------                                                    ---------------
December 31, 2002...........................................         0.0%
December 31, 2003...........................................         0.0%
December 31, 2004...........................................        60.0%
December 31, 2005...........................................        80.0%
December 31, 2006...........................................       100.0%

Vesting, however, is contingent upon continuous employment. Unless otherwise determined by the board of directors, upon a participant's termination of employment prior to December 31, 2006, all of the participant's restricted shares not yet vested will be forfeited. The board of directors has the right to amend or terminate the Restricted Stock Plan at any time, subject to certain limitations, but no amendment or termination may alter the rights of a participant under any awards previously granted or sold.

On October 16, 2001, the Company entered into Executive Restricted Stock Award Agreements under the Restricted Stock Plan with two employees of the Company. Under these agreements, 290,500 restricted shares of common stock were sold by the Company to management at a cost of $0.43 per share, which approximated the fair value of the shares at the date of the sale. These restricted shares will vest in full upon the earlier of the consummation of a change of control, public offering or according to the schedule contained in the Restricted Stock Plan denoted above. The management subscription agreement contains put and call provisions which under certain circumstances may require the Company to purchase the restricted shares at a price based upon a formula calculation. The restricted stock plan is being accounted for in accordance with EITF 00-23 whereby employee compensation expense is being recorded over the period of service of the employee in accordance with FIN 28. The put and call provisions expire upon an IPO or the consummation of a change of control.

F-17

SAFETY INSURANCE GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

6. EMPLOYEE BENEFIT PLANS (CONTINUED)

Compensation expense related to these agreements was $120,085 for the Successor Period ended December 31, 2001. See Note 12 for terms of recourse promissory notes received from Management.

THE SAFETY INSURANCE 401(K) RETIREMENT PLAN

In 1995, upon the inception of the ESOP, as defined below, management discontinued all employer and employee contributions to its then existing qualified defined contribution profit-sharing/retirement plan (the "Retirement Plan"). As a result, the rights of each participant to his/her account on the date of the discontinuance of contributions, to the extent of the fair market value under the general investment fund, became fully vested and nonforfeitable.

With the termination of the ESOP, as described below, the Company reestablished TBC's previously frozen Retirement Plan, effective January 1, 2002. The Retirement Plan is a defined contribution plan which is available to all eligible employees of the Company. An employee must be 21 years of age to be eligible to participate in the Retirement Plan and is allowed to contribute up to 15% of eligible compensation. The Retirement Plan is administered by the Company and is subject to the provisions of the Employee Retirement Income Security Act of 1974 ("ERISA"). Under the Retirement Plan, the Company shall make a matching contribution on behalf of each participant who is employed on the last day of the year in an amount equal to 50% of the first 8% of the participant's compensation contributed to the Retirement Plan.

ESOP PLAN

Prior to the Acquisition, TBC had a leveraged employee stock ownership plan (the "ESOP") with a 30% interest in the issued and outstanding common stock of TBC (287,700 shares). The ESOP covered substantially all the employees and was subject to the applicable provisions of ERISA. The ESOP was noncontributory on the part of participants and employer contributions were made at the discretion of the board of directors. In conjunction with the establishment of the ESOP, TBC obtained a loan of $36,000,000 to finance the purchase of 30% of TBC's shares. The loan was collateralized by shares of TBC held by the ESOP but unallocated to ESOP participants. The ESOP was accounted for in accordance with Statement of Position 93-6, "Employers' Accounting for Employee Stock Ownership Plans." Compensation expense related to the ESOP was $4,670,628, $7,188,921 and $6,210,989 for the period January 1, 2001 through October 15, 2001 and the years ended December 31, 2000 and 1999, respectively. There was no compensation expense for the successor period ended December 31, 2001 related to the ESOP. The Company has filed to terminate the ESOP in conjunction with the Acquisition.

XSOP PLAN

Prior to the Acquisition, TBC also had a supplemental executive stock ownership plan (the "XSOP"). The XSOP provided certain employees not eligible to fully participate in the ESOP under the applicable provisions of the Internal Revenue Code and ERISA with benefits they would have been entitled to under the provisions of the ESOP. Total compensation expense related to the XSOP during the predecessor period ended October 15, 2001 and the years ended December 31, 2000 and 1999 was ($1,119,236), $1,695,855 and $1,547,328, respectively. The net credit to compensation expense for the predecessor period ended October 15, 2001 is comprised of a credit to compensation expense of ($2,478,802) resulting from the revaluation of the December 31, 2000 XSOP obligation at the 2001 fair value of TBC's shares and an expense of $1,359,566 relating to the compensation earned by employees in the 2001 predecessor period. There was no compensation expense for the successor period ended December 31, 2001 related to the XSOP. The XSOP obligations of $7,201,954 and $8,309,398 at

F-18

SAFETY INSURANCE GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

6. EMPLOYEE BENEFIT PLANS (CONTINUED) December 31, 2001 and 2000, respectively, were unfunded. The XSOP Plan was terminated in conjunction with the Acquisition.

7. COMMITMENTS AND CONTINGENCIES

LEASE COMMITMENTS

The Company has various noncancelable long-term operating leases. The approximate minimum annual rental payments due under these lease agreements as of December 31, 2001 are as follows:

2002........................................................  $ 2,472,969
2003........................................................    2,472,969
2004........................................................    2,472,969
2005........................................................    2,472,969
2006 and after..............................................    8,416,407
                                                              -----------
Total minimum lease payments................................  $18,308,283
                                                              ===========

Certain lease agreements contain renewal options and, in addition to the minimum annual rentals, generally provide for payment of a share of the real estate taxes and operating expenses in excess of a base amount. Rental expense was $1,996,976 for the period January 1, 2001 through October 15, 2001; $535,752 for the period October 16, 2001 through December 31, 2001 and $2,478,496 and $2,092,806 for the years ended December 31, 2000 and 1999, respectively. All leases expire prior to 2009. The Company expects that in the normal course of business, leases that expire will be renewed.

OTHER

In connection with the Acquisition, the Company entered into an agreement with members of its management team to indemnify them for any tax loss they may incur in connection with the purchase of its common stock at the time that the Company acquired TBC, due to a determination by the Internal Revenue Service that the value of such stock was higher than the purchase price agreed upon by the Company and its management team. The agreement provides that in such case the Company would pay the executives an amount such that, after payment of taxes on the payment, they would retain an amount equal to (i) the excess value of the common stock multiplied by a percentage equal to the difference between the combined U.S. federal, state and local tax rate on ordinary income and the combined U.S. federal, state and local tax rate on long-term capital gains, plus
(ii) related interest, penalties or additions, and the executive's portion of applicable payroll taxes, if any. Under the agreement, the Company would also loan to members of its management team an amount equal to the excess value of the common stock (as determined by the Internal Revenue Service) multiplied by the applicable capital gains tax rate, which loan would be secured by the common stock owned by such executive.

CONTINGENCIES

Various claims, generally incidental to the conduct of normal business, are pending or alleged against the Company from time to time. In the opinion of management, based in part on the advice of legal counsel, the ultimate resolution of such claims will not have a material adverse effect on the Company's consolidated financial statements. However, liabilities related to those proceedings could be established in the near term if estimates of the ultimate resolutions of those proceedings are revised.

Under the terms of the stock subscription agreement with executive management, in the event employment by the Company of a member of executive management is terminated, whether voluntarily

F-19

SAFETY INSURANCE GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

7. COMMITMENTS AND CONTINGENCIES (CONTINUED) or involuntarily, the Company may repurchase from the terminated manager, or the terminated manager may cause the Company to repurchase, the manager's common stock for a determined price per share, as specified in the management subscription agreement ("calls and puts"). The price is determined based upon the reason for and the date of a manager's termination. None of the calls or puts are exercisable at December 31, 2001 as all members of executive management are employed by the Company.

The stockholders agreement entered into in connection with the Acquisition also provides that a change of control of the Company requires the consent of the executive management's representative on the board of directors. In the event such consent has not been obtained, the Company must repurchase the common stock held by executive management at an aggregate value of $9.7 million.

The above described provisions in the stock subscription agreement and the stockholders agreement terminate in the event of an initial public offering consented to by executive management's representative on the board of directors.

8. DEBT

Debt at December 31, 2000 and 2001 consisted of the following:

                                                                 2000          2001
                                                              -----------   -----------
Term note payable maturing March 31, 2002...................  $13,382,562            --
Senior secured term loan....................................           --   $55,000,000
Senior subordinated notes...................................           --    30,000,000
Senior secured revolving credit facility....................           --    14,500,000
                                                              -----------   -----------
                                                              $13,382,562   $99,500,000
                                                              ===========   ===========

TERM NOTE PAYABLE

On April 1, 1995, TBC obtained a long-term loan relating to the creation of the ESOP (the "Note"), with a principal balance of $36 million. The Note had an interest rate of LIBOR plus 1.25%. The total outstanding balance at December 31, 2000 was $13.4 million. Upon closing of the Acquisition, the Company paid down the outstanding balance on the Note. The interest rate on the loan was 7.69% at December 31, 2000 and an average of 4.86%, 7.81% and 6.53% for the period January 1, 2001 through October 15, 2001 and the years ended December 31, 2000 and 1999, respectively.

SENIOR SECURED REVOLVING CREDIT FACILITY AND TERM LOAN

As part of the funding for the Acquisition, the Company entered into a $20 million revolving credit facility and a $55 million senior secured term loan with a bank group in October 2001. The obligations of the Company on these loans are collateralized by (i) a 100% pledge of the stock of Safety Insurance Company, Inc., RBS, Inc. and TBIA, and (ii) a perfected first priority security interest, subject to permitted liens, in all of the assets, whenever acquired, of TBC, RBS, Inc. and TBIA. Both loans bear interest at LIBOR plus 3.75%. At December 31, 2001, the Company had utilized advances of $14.5 million under the revolving credit facility. The interest rate on both loans was 6.125% at December 31, 2001 and an average of 6.16% for the period October 16, 2001 through December 31, 2001.

F-20

SAFETY INSURANCE GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

8. DEBT (CONTINUED) The revolving credit facility matures on August 31, 2006. The term loan matures in December 2007 and interest is payable in quarterly installments due at the end of each calendar quarter end. Principal repayments under the term loan are due as follows:

                                                               TERM LOAN
                                                              -----------
2002........................................................  $ 4,000,000
2003........................................................    6,000,000
2004........................................................    8,000,000
2005........................................................   10,000,000
2006 and thereafter.........................................   27,000,000
                                                              -----------
Total.......................................................  $55,000,000
                                                              ===========

The revolving credit facility and the term loan also contain specified financial and operating covenants, the most significant of which concern the amounts of risk based capital, debt to capitalization ratios and statutory surplus levels.

SENIOR SUBORDINATED NOTES

The Company also issued $30 million of senior subordinated notes to obtain funds for the Acquisition. Interest is payable semi-annually on each April 30 and October 31. The senior subordinated notes mature December 31, 2011 and may be redeemed at the option of the Company prior to maturity with no redemption premium or penalty. The senior subordinated notes have an interest rate of 13%.

The Company incurred interest expense of $1,823,052 and $549,839 for the period October 16, 2001 through December 31, 2001 and for the period January 1, 2001 through October 15, 2001, respectively, and $1,070,974 and $1,418,197 for the years ended December 1, 2000 and 1999, respectively.

9. MANDATORILY REDEEMABLE PREFERRED STOCK

In connection with the Acquisition (see Note 2), the Company issued 22,400 shares of the 100,000 authorized shares of 6% Series A senior preferred stock at $1,000 per share. The stock has a liquidation preference and entitles its holders to receive dividends of $60 per share per annum. To the extent that the dividends are not paid, they accrue in arrears.

The preferred stock is redeemable at any time at the option of the Company at the stock's liquidation preference plus any accrued dividends. The stock is mandatorily redeemable (at the issue price) at the earlier of October 16, 2012 or upon a change in control of the Company.

The preferred stock at December 31, 2001 is carried in the financial statements at its liquidation preference of $22.4 million plus accrued dividends of $0.28 million.

The preferred stock does not contain a beneficial conversion feature as the pending conversion is outside of the terms of the original preferred stock agreement.

F-21

SAFETY INSURANCE GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

10. REINSURANCE

The Company cedes insurance to the Massachusetts Commonwealth Automobile Reinsurers ("CAR") and to other reinsurers. The Company is subject to concentration of credit risk with respect to reinsurance ceded to CAR. At December 31, 2001 and 2000, respectively, reinsurance receivables on paid and unpaid loss and LAE with a carrying value of $94.9 million and $71.4 million and prepaid reinsurance premiums of $19.3 million and $15.9 million were associated with CAR. The Company's participation in CAR resulted in assumed net losses of $6.9 million for the period October 16, 2001 through December 31, 2001 and $21.3 million for the period January 1, 2001 through October 15, 2001 and $21.7 million and $22.3 million for the years ended December 31, 2000 and 1999, respectively.

As a servicing carrier for CAR, the Company has entered into service contracts with several insurance carriers under which the Company services the residual market business assigned to the carriers by CAR (the "buyout program"). Business generated through the buyout program is 100% ceded to the applicable carrier and serviced for a fee. Servicing carrier fees amounted to $86,679 for the period October 16, 2001 through December 31, 2001 and $371,233 for the period January 1, 2001 through October 15, 2001 and $558,159 and $1,786,506 for the years ended December 31, 2000 and 1999, respectively.

The effect of reinsurance on net written and earned premiums and losses and LAE is as follows:

                                                                      PREDECESSOR     SUCCESSOR
                                          PREDECESSOR YEAR ENDED       JANUARY 1,    OCTOBER 16,
                                               DECEMBER 31,           2001 THROUGH   2001 THROUGH
                                        ---------------------------   OCTOBER 15,    DECEMBER 31,
                                            1999           2000           2001           2001
                                        ------------   ------------   ------------   ------------
WRITTEN PREMIUMS
  Direct..............................  $349,205,831   $427,457,241   $391,627,973   $ 80,238,218
  Assumed.............................    45,049,480     51,174,984     31,587,066     13,581,632
  Ceded...............................   (63,294,704)   (48,601,873)   (40,728,998)   (10,839,839)
                                        ------------   ------------   ------------   ------------
Net written premiums..................  $330,960,607   $430,030,352   $382,486,041   $ 82,980,011
                                        ------------   ------------   ------------   ------------
PREMIUM EARNED
  Direct..............................  $322,838,377   $389,870,942   $351,010,890   $ 97,049,887
  Assumed.............................    44,700,004     49,745,706     34,091,414     13,438,028
  Ceded...............................   (67,518,675)   (58,203,876)   (38,004,802)   (10,312,976)
                                        ------------   ------------   ------------   ------------
Net premiums earned...................  $300,019,706   $381,412,772   $347,097,502   $100,174,939
                                        ------------   ------------   ------------   ------------
LOSS AND LOSS ADJUSTMENT EXPENSES
  Direct..............................  $260,968,735   $297,389,160   $293,802,883   $ 70,139,351
  Assumed.............................    52,925,407     53,846,869     45,884,975     15,643,395
  Ceded...............................   (88,652,653)   (76,097,531)   (63,304,834)   (10,223,263)
                                        ------------   ------------   ------------   ------------
Net loss and LAE expenses.............  $225,241,489   $275,138,498   $276,383,024   $ 75,559,483
                                        ============   ============   ============   ============

The Company has a property catastrophe excess of loss and a casualty excess of loss reinsurance agreement which are designed to protect against large or unusual losses and LAE activity. 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 evaluates the financial condition of its reinsurers and monitors economic characteristics of the reinsurers to minimize its exposure to significant losses from reinsurer insolvencies.

F-22

SAFETY INSURANCE GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

11. LOSS AND LOSS ADJUSTMENT EXPENSE RESERVES

The following table sets forth a reconciliation of beginning and ending reserves for losses and LAE, as shown, in the Company's consolidated financial statements for the periods indicated:

                                                                      PREDECESSOR      SUCCESSOR
                                        PREDECESSOR YEAR ENDED        JANUARY 1,      OCTOBER 16,
                                             DECEMBER 31,            2001 THROUGH    2001 THROUGH
                                     -----------------------------    OCTOBER 15,    DECEMBER 31,
                                         1999            2000            2001            2001
                                     -------------   -------------   -------------   -------------
Reserve for losses and LAE,
  beginning of year................  $ 311,845,712   $ 315,226,492   $ 302,130,921   $ 307,655,732
Less reinsurance recoverable on
  unpaid losses and LAE............   (115,855,940)   (108,613,117)    (90,296,693)    (83,501,444)
                                     -------------   -------------   -------------   -------------
Net reserves for losses and LAE,
  beginning of year................    195,989,772     206,613,375     211,834,228     224,154,288
                                     -------------   -------------   -------------   -------------
Incurred losses and LAE, related
  to: Current year.................    251,291,508     302,101,981     282,983,076      76,262,127
  Prior years......................    (26,050,019)    (26,963,483)     (6,600,052)       (702,644)
                                     -------------   -------------   -------------   -------------
Total incurred losses and LAE......    225,241,489     275,138,498     276,383,024      75,559,483
                                     -------------   -------------   -------------   -------------
Paid losses and LAE related to:
  Current year.....................    121,826,861     161,980,934     164,215,267      58,168,611
  Prior years......................     92,791,025     107,936,711      99,847,697      14,168,334
                                     -------------   -------------   -------------   -------------
Total paid losses and LAE..........    214,617,886     269,917,645     264,062,964      72,336,945
                                     -------------   -------------   -------------   -------------
Net reserves for losses and LAE,
  end of year......................    206,613,375     211,834,228     224,154,288     227,376,826
Plus reinsurance recoverables on
  unpaid losses and LAE............    108,613,117      90,296,693      83,501,444      75,179,351
                                     -------------   -------------   -------------   -------------
Reserves for losses and LAE, end of
  year.............................  $ 315,226,492   $ 302,130,921   $ 307,655,732   $ 302,556,177
                                     =============   =============   =============   =============

At the end of each period, the reserves were re-estimated for all prior accident years and were decreased by $702,644 for the period October 15, 2001 through December 31, 2001, $6,600,052 for the period January 1, 2001 through October 15, 2001, and $26,963,483 and $26,050,019 for the years ended December 31, 2000 and 1999, respectively. Conditions and trends that have affected development of the loss and LAE reserves in the past may not necessarily occur in the future. Accordingly, it may not be appropriate to extrapolate future redundancies or deficiencies upon these developments.

The Company applies a consistent reserving philosophy. The reserve for loss and loss adjustment expenses represents management's best estimate of the ultimate net cost of all loss and loss adjustment expenses incurred after reinsurance. These estimates are based on actuarial studies performed by management and independent actuaries which have inherent limitations as to the accuracy of the estimates due to the fact that the ultimate liability for claims is subject to the outcome of events yet to occur. Accordingly, the amounts the Company will ultimately incur from losses and loss adjustment expenses could differ materially in the near term from the amounts recorded at December 31, 2001.

Due to the nature of the risks that the Company underwrites and has historically underwritten, management does not believe that it has an exposure to environmental liabilities.

F-23

SAFETY INSURANCE GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

12. RELATED PARTY TRANSACTIONS

During 2001, the Company entered into a ten-year management consulting agreement with TJC Management Corporation ("TJC"), an affiliate of The Jordan Company. Under the management consulting agreement, TJC renders consulting services to the Company in connection with financial and business affairs, relationships with lenders, stockholders and other third parties, and the expansion of the Company's business. The Agreement will automatically renew for successive one-year terms starting December 31, 2011 unless terminated pursuant to its provisions. Under the Agreement, the Company is required to pay a management fee of $1.0 million per year, payable in quarterly installments.

In addition to the $1.0 million management fee, the management consulting agreement provides for:

- an investment banking and sponsorship fee payable up to 2% of the aggregate consideration (i) paid by the Company for any Acquisition by the Company of all or substantially all of the outstanding capital stock, warrants or options or substantially all of the business or assets of another individual or business entity, or (ii) paid to the Company in connection with any sale by the Company of all or substantially all of its stock, warrants, options, business or assets or the stock, warrants, options, business or assets of any of its subsidiaries;

- a financial consulting fee of up to 1% of the amount obtained or made available to the Company pursuant to any debt, equity or other financing by the Company with the assistance of TJC; and

- payment by the Company of an amount equal to TJC's out-of-pocket expenses, including an allocable amount of TJC's overhead expenses attributable to services provided to the Company.

Upon consummation of the Acquisition, the Company paid TJC a closing fee of $2.5 million in lieu of any fee otherwise payable to TJC as described above. This has been expensed in the statement of operations for the successor period ended December 31, 2001.

In connection with the Acquisition, each member of the executive management team issued a recourse promissory note to, and entered into a pledge agreement with, the Company. Pursuant to the notes, the Company loaned management an aggregate of $695,000 in order to purchase common stock in connection with the Acquisition and the Restricted Stock Plan. Pursuant to pledge agreements, the management team pledged the common stock back to the Company as security for the loans made under the promissory notes. The notes bear interest at a rate of 5% annually and are due and payable on the earlier of December 31, 2011 or 90 days after any management team member ceases to be an employee of the Company. Each member may prepay his note at any time without penalty. At December 31, 2001, the loans are carried in the financial statements at $702,240 which represents the outstanding principal and accrued interest on the notes. Such loans have been recorded as contra-equity in accordance with the accounting policy described in Note 3. The interest rate on the notes is below a market rate and triggers compensation expense recognition for the shares held by management, including the restricted stock, as described in Note 6.

Notes receivable of $1,100,000 at December 31, 2000 represent amounts due from TBC's former majority stockholder. In conjunction with the Acquisition, these notes were repaid.

F-24

SAFETY INSURANCE GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

13. INCOME TAXES

Provision for income taxes have been calculated in accordance with the provision of Statement No. 109. A summary of the income tax expense (benefit) in the Consolidated Statements of Income is shown below:

                                                                        PREDECESSOR     SUCCESSOR
                                              PREDECESSOR YEAR ENDED     JANUARY 1,    OCTOBER 16,
                                                   DECEMBER 31,         2001 THROUGH   2001 THROUGH
                                             ------------------------   OCTOBER 15,    DECEMBER 31,
                                                1999         2000           2001           2001
                                             ----------   -----------   ------------   ------------
CURRENT INCOME TAXES:
  Federal..................................  $7,840,407   $10,457,718    $  773,153    $   263,524
  State....................................    (19,639)        16,746      (113,481)         1,368
                                             ----------   -----------    ----------    -----------
                                             7,820,768     10,474,464       659,672        264,892
                                             ----------   -----------    ----------    -----------
DEFERRED INCOME TAXES:
  Federal..................................    722,847     (2,233,314)      849,247     (2,086,064)
  State....................................    122,719         14,216       168,791        154,540
                                             ----------   -----------    ----------    -----------
                                               845,566     (2,219,098)    1,018,038     (1,931,524)
                                             ----------   -----------    ----------    -----------
Total income tax (benefit)/expense.........  $8,666,334   $ 8,255,366    $1,677,710    $(1,666,632)
                                             ==========   ===========    ==========    ===========

The income tax (benefit)/expense attributable to the consolidated results of 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:

                                                                        PREDECESSOR     SUCCESSOR
                                              PREDECESSOR YEAR ENDED     JANUARY 1,    OCTOBER 16,
                                                   DECEMBER 31,         2001 THROUGH   2001 THROUGH
                                              -----------------------   OCTOBER 15,    DECEMBER 31,
                                                 1999         2000          2001           2001
                                              ----------   ----------   ------------   ------------
Federal income tax (benefit)/expense at
  statutory rate............................  $8,737,504   $9,635,326    $2,555,671    $(2,543,935)
Tax-exempt investment income, net...........   (549,198)   (1,865,514)   (1,652,374)      (415,312)
State taxes, net............................     67,002       20,125         35,952        101,340
ESOP........................................    528,743      619,490       (126,267)          (723)
Transaction costs...........................         --           --        690,848      1,214,165
Other, net..................................   (117,717)    (154,061)       173,880        (22,167)
                                              ----------   ----------    ----------    -----------
Total income tax (benefit)/expense..........  $8,666,334   $8,255,366    $1,677,710    $(1,666,632)
                                              ==========   ==========    ==========    ===========

F-25

SAFETY INSURANCE GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

13. INCOME TAXES (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:

                                                                   DECEMBER 31,
                                                            --------------------------
                                                               2000           2001
                                                            -----------   ------------
DEFERRED TAX ASSETS:
  Discounting of loss reserves............................  $ 7,416,038   $  7,500,151
  Discounting of unearned premium reserve.................   13,937,255     15,982,412
  Bad debt allowance......................................       39,983        100,412
  Depreciation............................................      631,160      1,892,993
  Employee benefits.......................................    4,129,055      2,866,571
  Alternative minimum tax credits.........................           --        314,815
                                                            -----------   ------------
Total deferred tax assets.................................   26,153,491     28,657,354
                                                            -----------   ------------

DEFERRED TAX LIABILITIES:
  Deferred acquisition costs..............................   (7,966,275)    (9,502,620)
  Other...................................................     (238,147)      (137,479)
  Investments.............................................      (26,239)    (3,269,985)
  Net unrealized gains on investments.....................     (889,981)     2,394,177
                                                            -----------   ------------
Total deferred tax liabilities............................   (9,120,642)   (10,515,907)
                                                            -----------   ------------
Net deferred tax asset....................................  $17,032,849   $ 18,141,447
                                                            ===========   ============

Gross deferred income tax assets totaled $31,643,280 and $27,494,834 at December 31, 2001 and 2000, respectively. Gross deferred income tax liabilities totaled $13,501,833 and $10,461,985 at December 31, 2001 and 2000, respectively.

The Company believes, based on its recent earnings history and its future expectations, that the Company's taxable income in future years will be sufficient to realize all federal deferred tax assets. A valuation allowance has been established in 2001 in the amount of $679,091 against certain state deferred tax assets. This valuation allowance is based upon management's assessment that it is more likely than not that the Company will not be able to utilize these state 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, 2001, there are available alternative minimum tax credit carryforwards of $314,815. The alternative minimum tax credit carryforwards have no expiration date.

14. STATUTORY NET INCOME AND SURPLUS

STATUTORY ACCOUNTING PRACTICES

The Company's insurance subsidiaries, domiciled in the Commonwealth of Massachusetts, prepare statutory financial statements in accordance with the accounting practices prescribed or permitted by the Division. Statutory net income of the Company's insurance subsidiaries was $10.3 million, $11.3 million and $11.2 million for the years ended December 31, 2001, 2000 and 1999, respectively. Statutory capital and surplus of the Company's insurance subsidiaries was $220.1 and $192.6 at December 31, 2001 and 2000, respectively. In 1998, the National Association of Insurance Commissioners ("NAIC") adopted the Codification of Statutory Accounting Principles guidance, which replaces the current accounting practices and procedures manual as the NAIC's primary guidance on statutory accounting as of January 1, 2001. The codification provides guidance for areas where statutory

F-26

SAFETY INSURANCE GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

14. STATUTORY NET INCOME AND SURPLUS (CONTINUED) accounting has been silent and changes current statutory accounting in some areas, e.g. deferred income taxes are recorded. The Division has adopted the codification guidance, effective January 1, 2001. The effect of adoption was an increase to the statutory capital and surplus of the Company's insurance subsidiaries of approximately $16.2 million.

DIVIDENDS

The Company's insurance subsidiaries are subject to various regulatory restrictions that limit the maximum amount of dividends available to be paid to their parent without prior approval of the Division. The Company's insurance company subsidiaries may not declare an "extraordinary dividend" until thirty days after the Commissioner has received notice of the intended dividend and has not objected. As historically administered by the Commissioner, this provision requires the Commissioner's prior approval of an extraordinary dividend. An extraordinary dividend is defined as any dividend or distribution that, together with other distributions made within the preceding twelve months, exceeds the greater of (i) 10% of the insurer's surplus as of the preceding December 31, or
(ii) the insurer's net income for the twelve-month period ending the preceding December 31, in each case determined in accordance with statutory accounting practices. Under Massachusetts law an insurer may pay cash dividends only from its unassigned funds, also known as earned surplus, and the insurer's remaining surplus must be both reasonable in relation to its outstanding liabilities and adequate to its financial needs. At year-end 2001, the statutory surplus of Safety Insurance was $220.1 million, and its net income for 2001 was $10.3 million. A maximum of $22.0 million will be available by the end of 2002 for such dividends without prior approval of the Division.

15. FAIR VALUE OF FINANCIAL INSTRUMENTS

The Company uses various financial instruments in the normal course of its business. Certain insurance contracts are excluded by Statement of Financial Accounting Standards No. 107, "Disclosures about Fair Value of Financial Instruments," and, therefore, are not included in the amounts discussed.

At December 31, 2001 and 2000, investments in fixed maturities had a fair value, which equaled carrying value, of $507.3 million and $450.1 million, respectively. There were no investments in fixed maturities for which a quoted market price or dealer price were not available at December 31, 2001 and 2000, respectively.

The carrying values of cash and cash equivalents and investment income accrued approximates fair value.

At December 31, 2001 and 2000, the carrying value of $69.5 million of the senior secured revolving credit facility and term loan and $13.4 million of debt, respectively, approximated its fair value. At December 31, 2001 the carrying value of the senior subordinated notes approximated fair value. At December 31, 2001, the shares of mandatorily redeemable preferred stock had a carrying value of $22.7 million, which approximated their fair value. Fair value of the preferred stock is based upon the liquidation value plus accrued dividends at December 31, 2001. There was no preferred stock outstanding at December 31, 2000.

F-27

SAFETY INSURANCE GROUP, INC.

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(UNAUDITED)

                                                               PREDECESSOR       SUCCESSOR
                                                               THREE MONTHS     THREE MONTHS
                                                                  ENDED            ENDED
                                                              MARCH 31, 2001   MARCH 31, 2002
                                                              --------------   --------------
Revenues
  Net earned premiums.......................................   $107,237,140     $119,040,690
  Investment income.........................................      7,109,998        6,873,744
  Finance and other service income..........................      3,255,694        3,823,449
  Net realized investment losses............................       (642,322)         (42,787)
                                                               ------------     ------------
    Total...................................................    116,960,510      129,695,096
Benefits and expenses
  Loss and LAE incurred.....................................     85,803,395       90,573,277
  Underwriting, operating and related expenses..............     29,571,594       33,493,593
  Transaction expenses......................................             --          439,258
  Interest expense..........................................        240,873        2,299,930
                                                               ------------     ------------
    Total...................................................    115,615,862      126,806,058
Income before income taxes..................................      1,344,648        2,889,038
Income tax expense..........................................        443,959          923,601
                                                               ------------     ------------
    Net income..............................................        900,689        1,965,437
Dividends on mandatorily redeemable preferred stock.........             --         (336,000)
                                                               ------------     ------------
Net income available to common stockholders.................   $    900,689     $  1,629,437
                                                               ============     ============
Earnings per common share:
Net income available to common stockholders
  Basic.....................................................   $       1.02     $       0.30
                                                               ============     ============
  Diluted...................................................   $       1.02     $       0.28
                                                               ============     ============
Weighted average number of common shares outstanding
  Basic.....................................................        883,284        5,519,500
                                                               ============     ============
  Diluted...................................................        883,284        5,810,000
                                                               ============     ============

The accompanying notes are an integral part of these financial statements.

F-28

SAFETY INSURANCE GROUP, INC.

INTERIM CONDENSED CONSOLIDATED BALANCE SHEET

MARCH 31, 2002

(UNAUDITED)

                                                                  SUCCESSOR
                                                                MARCH 31, 2002
                                                                --------------
ASSETS
  Investment securities available for sale
    Bonds...................................................     $511,113,172
    Preferred stocks........................................        9,472,538
    Common stocks...........................................               --
                                                                 ------------
    Total investment securities.............................      520,585,710
  Cash and cash equivalents.................................       23,321,224
  Accounts receivable.......................................      129,828,118
  Reinsurance recoverables..................................      105,445,708
  Deferred policy acquisition costs.........................       35,457,561
  Deferred income taxes.....................................       20,784,359
  Other assets..............................................       41,818,206
                                                                 ------------
    Total...................................................     $877,240,886
                                                                 ============
LIABILITIES
  Loss and loss adjustment expense reserves.................     $301,047,375
  Unearned premium reserves.................................      273,310,274
  Debt......................................................       98,500,000
  Other liabilities.........................................       74,704,742
                                                                 ------------
    Total...................................................      747,562,391
                                                                 ------------
MANDATORILY REDEEMABLE PREFERRED STOCK......................       23,016,000
                                                                 ------------
STOCKHOLDERS' EQUITY
  Common stock: $0.01 par value; 9,296,000 shares
    authorized, 5,810,000 outstanding.......................           58,100
  Additional paid-in capital................................        2,441,900
  Accumulated other comprehensive income, net of taxes......       (8,397,189)
  Prommissary notes receivable from management..............         (710,928)
  Retained earnings.........................................      113,270,612
                                                                 ------------
    Total stockholders equity...............................      106,662,495
                                                                 ------------
    Total liabilities, mandatorily redeemable preferred
      stock and stockholders' equity........................     $877,240,886
                                                                 ============

The accompanying notes are an integral part of these financial statements.

F-29

SAFETY INSURANCE GROUP, INC.

INTERIM STATEMENT OF STOCKHOLDERS' EQUITY

MARCH 31, 2002
(UNAUDITED)

                                                      ACCUMULATED                       PROMISSORY
                                                         OTHER                            NOTES
                                                     COMPREHENSIVE                      RECEIVABLE                      TOTAL
                                           COMMON    (LOSS)/INCOME,     ADDITIONAL         FROM        RETAINED     STOCKHOLDERS'
                                           STOCK      NET OF TAXES    PAID-IN CAPITAL   MANAGEMENT     EARNINGS        EQUITY
                                          --------   --------------   ---------------   ----------   ------------   -------------
Balance at December 31, 2001............  $58,100     $(4,456,833)      $2,441,900      $(702,240)   $111,641,175   $108,982,102
                                          -------     -----------       ----------      ---------    ------------   ------------
Net income, January 1 to March 31,
  2002..................................                                                                1,965,437      1,965,437
Accrued interest on promissory notes
  from management.......................                                                   (8,688)                        (8,688)
Other comprehensive income, net of
  deferred federal income taxes.........               (3,940,356)                                                    (3,940,356)
Accrued dividends on manditorily
  redeemable preferred stock............                                                                 (336,000)      (336,000)
                                          -------     -----------       ----------      ---------    ------------   ------------
Balance at March 31, 2002...............  $58,100     $(8,397,189)      $2,441,900      $(710,928)   $113,270,612   $106,662,495
                                          =======     ===========       ==========      =========    ============   ============

The accompanying notes are an integral part of these financial statements.

F-30

SAFETY INSURANCE GROUP, INC.

INTERIM CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

FOR THE THREE MONTHS ENDED MARCH 31, 2001 AND 2002

(UNAUDITED)

                                                              FOR THE THREE MONTHS ENDED
                                                                      MARCH 31,
                                                              --------------------------
                                                                 2001           2002
                                                              -----------   ------------
Net income..................................................  $  900,689    $ 1,965,437
Other comprehensive income, net of taxes:
  Unrealized gains (losses) on securities available for
    sale:
    Unrealized holding gains arising during the period, net
      of taxes..............................................     762,301     (3,968,168)
    Less:reclassification adjustment for losses included in
         net income, net of taxes...........................     417,509         27,812
                                                              ----------    -----------
Net unrealized gains (losses) on securities available for
  sale......................................................   1,179,810     (3,940,356)
                                                              ----------    -----------
  Total other comprehensive income (loss)...................   1,179,810     (3,940,356)
                                                              ----------    -----------
  Comprehensive income (loss)...............................  $2,080,499    $(1,974,919)
                                                              ==========    ===========

The accompanying notes are an integral part of these financial statements.

F-31

SAFETY INSURANCE GROUP, INC.

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

THREE MONTHS ENDED MARCH 31, 2001 AND 2002

(UNAUDITED)

                                                               PREDECESSOR       SUCCESSOR
                                                               THREE MONTHS     THREE MONTHS
                                                                  ENDED            ENDED
                                                              MARCH 31, 2001   MARCH 31, 2002
                                                              --------------   --------------
CASH FLOWS FROM OPERATING ACTIVITIES
  Net Income................................................  $     900,689     $  1,965,437
                                                              -------------     ------------
  Adjustments to reconcile net income to net cash provided
  by operating activities
    Depreciation and amortization...........................        409,592          118,080
    Amortization of bond premiums...........................        247,234          892,031
    Provision for deferred taxes............................         95,621         (521,181)
    Net realized losses on sale of investments..............        642,322           42,787
    Gain on sale of fixed assets............................            (50)              --
    Changes in assets and liablities:
      Accounts receivable...................................     (9,615,353)     (11,584,277)
      Receivable from reinsurers............................      6,708,717        8,187,440
      Deferred policy acquisition costs.....................       (384,495)      (3,859,890)
      Other assets..........................................     12,901,923        6,355,972
      Reserve for losses and LAE............................     (9,811,685)      (1,508,802)
      Unearned premium reserves.............................     33,880,242       37,516,569
      Other liabilities.....................................    (33,226,634)     (14,957,492)
                                                              -------------     ------------
        Net cash provided by operating activities...........      2,748,123       22,646,674

CASH FLOWS FROM INVESTING ACTIVITIES
  Bonds purchased...........................................   (155,012,420)     (71,631,291)
  Proceeds from sales of bonds..............................    134,720,460       53,307,257
  Proceeds from maturities of bonds.........................     10,750,000        7,750,000
  Fixed assets purchased....................................        (71,989)         (29,276)
  Proceeds from sales of fixed assets.......................             50               --
                                                              -------------     ------------
        Net cash used in investing activities...............     (9,613,899)     (10,603,310)

CASH FLOWS FROM FINANCING ACTIVITIES
  Payment of debt...........................................             --       (1,000,000)
                                                              -------------     ------------
        Net cash used for financing activities..............             --       (1,000,000)

Net (decrease) increase in cash and cash equivalents........     (6,865,776)      11,043,364
Cash and cash equivalents, beginning of year................     13,675,755       12,277,860
                                                              -------------     ------------
Cash and cash equivalents, end of period....................  $   6,809,979     $ 23,321,224
                                                              =============     ============

The accompanying notes are an integral part of these financial statements.

F-32

SAFETY INSURANCE GROUP, INC.

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

MARCH 31, 2001 AND 2002

1. BASIS OF PRESENTATION

The interim condensed consolidated financial statements have been prepared on the basis of accounting principles generally accepted in the United States of America ("GAAP"). These interim condensed consolidated financial statements include Safety Insurance Group, Inc. and its subsidiaries (the "Company"). The subsidiaries consist of Safety Insurance Company, Thomas Black Corporation, Safety Indemnity Insurance Company, Thomas Black Insurance Agency, Inc. ("TBIA") and RBS, Inc., TBIA's holding company. The interim financial data as of March 31, 2002 (successor) and for the three months ended March 31, 2002 (successor) and March 31, 2001 (predecessor) is unaudited; however, in the opinion of the Company, the interim data includes all adjustments, consisting only of normal recurring adjustments, necessary for a fair statement of the results for the interim periods. All intercompany transactions have been eliminated.

The Company is a leading provider of personal lines property and casualty insurance focused exclusively on the Massachusetts market. Its principal product line is private passenger automobile insurance, which accounted for 85.0% of its direct written premiums in the three months ended March 31, 2002. The Company operates through its insurance company subsidiaries, Safety Insurance Company and Safety Indemnity Insurance Company. TBIA is the managing agent for Safety Insurance Company and Safety Indemnity Insurance Company.

2. ACQUISITION AND IPO

The Company was incorporated on June 25, 2001, in the State of Delaware. On October 16, 2001, the Company acquired (the "Acquisition") all of the issued and outstanding common stock of Thomas Black Corporation ("TBC") and its property and casualty subsidiaries for $121.1 million.

Approximately 72% of the outstanding common stock of the Company is owned by certain investors assembled by The Jordan Company, LLC, an investment firm that sponsored the Acquisition. The remaining 28% is owned by executive management. JZ Equity Partners plc, a London-based publicly traded investment trust, owns approximately 50% of the outstanding mandatorily redeemable preferred stock of the Company; the other 50% is owned by third parties. The preferred stock is cumulative, non-voting with a 6% dividend rate and is mandatorily redeemable on October 16, 2012 or upon a change in control.

In connection with management's announced plan for the sale of its common stock in a proposed initial public offering (the "IPO") in 2002, the Company has changed its name to Safety Insurance Group, Inc. In conjunction with the IPO, the Company declared a 23.24 for 1 common stock split on in the form of a stock dividend that is anticipated to become effective immediately after the time the Company files its amended and restated certificate of incorporation prior to the offering. In accordance with the provisions of FAS 128, "Earnings Per Share," all earnings per share for the successor period presented in the consolidated financial statements of the Company for the successor period have been adjusted retroactively for the stock split. The SARs and restricted shares referred to in Note 6 have been similarly adjusted for the stock split.

The holders of the preferred stock have agreed in principle to amend the terms of the preferred stock to cause it to automatically convert into common stock upon the closing of the IPO at the IPO price (the "exchange"). Assuming an IPO price of $17.00 per share (the midpoint of the price range set forth on the cover page of the preliminary prospectus for the IPO), it is anticipated that there will be 1.318 million additional common shares issued in connection with the exchange.

F-33

SAFETY INSURANCE GROUP, INC.

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
(CONTINUED)

MARCH 31, 2001 AND 2002

3. INVESTMENT

DEBT SECURITIES

The gross unrealized appreciation (depreciation) of investments in debt securities as of March 31, 2002 were as follows:

                                                                MARCH 31, 2002
                                            -------------------------------------------------------
                                                             GROSS         GROSS        ESTIMATED
                                             AMORTIZED     UNREALIZED    UNREALIZED        FAIR
                                                COST         GAINS         LOSSES         VALUE
                                            ------------   ----------   ------------   ------------
U.S. Treasury securities and obligations
  of U.S. Government agencies.............  $170,444,560    $416,112    $ (5,277,386)  $165,583,286
Obligations of states and political
  subdivisions............................   146,148,100      23,008      (2,946,672)   143,224,436
Mortgage-backed securities................    88,325,391         807      (1,837,796)    86,488,402
Corporate and other securities............   118,691,725     120,403      (2,995,080)   115,817,048
                                            ------------    --------    ------------   ------------
Totals....................................  $523,609,776    $560,330    $(13,056,934)  $511,113,172
                                            ============    ========    ============   ============

The amortized cost and the estimated market value of debt securities, by maturity, at March 31, 2002 are shown below. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.

                                                                              ESTIMATED
                                                               AMORTIZED         FAIR
                                                                  COST          VALUE
                                                              ------------   ------------
Due in one year or less.....................................  $  5,102,395   $  5,117,650
Due after one year through five years.......................    82,184,073     81,017,891
Due after five years through ten years......................   110,554,175    107,586,434
Due after ten through twenty years..........................    52,632,347     51,251,163
Due after twenty years......................................    56,547,029     53,029,757
Asset-backed securities.....................................   216,589,757    213,110,277
                                                              ------------   ------------

Totals......................................................  $523,609,776   $511,113,172
                                                              ============   ============

EQUITY SECURITIES

The cost and fair value of equity securities as of March 31, 2002 were follows:

                                                           MARCH 31, 2002
                                                       -----------------------
                                                          COST      FAIR VALUE
                                                       ----------   ----------
Preferred Stocks.....................................  $9,894,687   $9,472,538
                                                       ==========   ==========

The Company has not written down any securities for other than temporary losses for the three months ending March 31, 2002 and 2001, respectively.

4. EMPLOYEE BENEFIT PLANS

STOCK APPRECIATION RIGHTS (THE "SARS") AGREEMENTS

The Company entered into SARs agreements with executive management on October 16, 2001. Under the terms of the agreements, the Company granted 103,488 SARs on October 16, 2001 for past and future services. The agreements designate the number of "covered shares" for each executive and other employees and established the exercise price of $6.88 per share.

F-34

SAFETY INSURANCE GROUP, INC.

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
(CONTINUED)

MARCH 31, 2001 AND 2002

4. EMPLOYEE BENEFIT PLANS (CONTINUED)

The SARs vest 20% at the end of each year commencing on December 31, 2002. In addition, the SARs will become fully vested and automatically exercised upon an initial public offering. As soon as practicable after the exercise of the SARs with respect to a share of common stock, the participant shall receive a cash payment equal to the fair market value of a share of common stock on the date of exercise over the exercise price of $6.88 per share.

For the three months ended March 31, 2002, no compensation expense has been recorded related to the SARs. Upon the IPO, compensation expense related to the SARs will be recognized as a charge to earnings as measured by the IPO price taking into account 100% vesting of all SARs in accordance with FIN 28, "Accounting for Stock Appreciation Rights and Other Variable Stock Options or Awards Plans."

MANAGEMENT SUBSCRIPTION AGREEMENTS

On October 16, 2001, the Company entered into a management subscription agreement with certain employees. The management subscription agreement contains certain Company call and employee put options that allow the employee to put the stock owned by the employee at the time of exercise at a price based upon a formula calculation to the Company under certain circumstances outside of the Company's control and within the employee's control (e.g., employee retirement or resignation). The Company call and employee put options expire upon an IPO, at which point variable plan accounting ceases and the liability accrued at the IPO date would be re-classified to paid-in capital. Compensation expense related to the management subscription agreement totaled $1,344,987 for the three months ended March 31, 2002.

ESOP PLAN

Prior to the acquisition, TBC had a leveraged employee stock ownership plan (the "ESOP") with a 30% interest in the issued and outstanding common stock of TBC (287,700 shares). The ESOP covered substantially all the employees and was subject to the applicable provisions of ERISA. The ESOP was noncontributory on the part of participants and employer contributions were made at the discretion of the board of directors. In conjunction with the establishment of the ESOP, TBC obtained a loan of $36,000,000 to finance the purchase of 30% of the Company's shares. The loan was collateralized by shares of TBC held by the ESOP but unallocated to ESOP participants. The ESOP was accounted for in accordance with Statement of Position 93-6, "Employers' Accounting for Employee Stock Ownership Plans." Compensation expense related to the ESOP was $0 and $2,023,859 for the three months ended March 31, 2002 and 2001, respectively. The Company has filed to terminate the ESOP plan in conjunction with the Acquisition.

XSOP PLAN

Prior to the acquisition, TBC also had a supplemental executive stock ownership plan (the "XSOP"). The XSOP provided certain employees not eligible to fully participate in the ESOP under the applicable provisions of the Internal Revenue Code and ERISA with benefits they would have been entitled to under the provisions of the ESOP. Total compensation expense related to the XSOP during the three months ended March 31, 2001 was $451,018. There was no compensation expense for the three months ended March 31, 2002 related to the XSOP. The XSOP Plan was terminated in conjunction with the Acquisition.

F-35

SAFETY INSURANCE GROUP, INC.

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
(CONTINUED)

MARCH 31, 2001 AND 2002

4. EMPLOYEE BENEFIT PLANS (CONTINUED)

The fair values of the ESOP and XSOP shares were revalued later in 2001. Based upon the revalued shares price, pre-tax expense would have been reduced by approximately $800,000 had the revalued share prices been utilized at March 31, 2001.

RESTRICTED STOCK PLAN

On October 16, 2001, the Company implemented a Restricted Stock Plan. The Restricted Stock Plan permits the board of directors to grant or sell restricted shares of common stock to employees and to other persons providing services to the Company or any of its affiliates. The purpose of the Restricted Stock Plan is to promote the Company's success and to attract and retain employees and other persons providing services to related companies. The maximum number of shares of common stock that may be granted or sold under this plan is 290,500. The board of directors has the authority to determine the persons to whom restricted shares are granted or sold, the times when such shares will be granted or sold, the number of shares to be granted or sold and the terms and conditions of each award, including, without limitation, those related to dividends. Such restricted share awards, except for awards granted or sold before January 1, 2002, will vest according to the terms established by the board of directors at the time restricted shares are granted or sold. Any awards granted before January 1, 2002, except as described below, shall not become vested until the last day of each calendar year commencing with the 2002 calendar year as set forth in the table below:

                                                               PERCENTAGE OF
                                                                TOTAL SHARES
                                                              AWARDED BECOMING
YEAR ENDED                                                         VESTED
----------                                                    ----------------
December 31, 2002...........................................         0.0%
December 31, 2003...........................................         0.0%
December 31, 2004...........................................        60.0%
December 31, 2005...........................................        80.0%
December 31, 2006...........................................       100.0%

Vesting, however, is contingent upon continuous employment. Unless otherwise determined by the board of directors, upon a participant's termination of employment prior to December 31, 2006, all of the participant's restricted shares not yet vested will be forfeited. The board of directors has the right to amend or terminate the Restricted Stock Plan at any time, subject to certain limitations, but no amendment or termination may alter the rights of a participant under any awards previously granted.

On October 16, 2001, the Company entered into Executive Restricted Stock Award Agreements under the Restricted Stock Plan with two employees of the Company. Under these agreements, 290,500 restricted shares of common stock were sold at a cost of $0.43 per share, which approximated the fair value of the shares at the date of the sale. These restricted shares will vest in full upon the earlier of the consummation of a change of control, public offering or according to the schedule contained in the Restricted Stock Plan denoted above. The restricted shares contain put and call provisions, which under certain circumstances may require the Company to purchase the restricted shares at a price based upon a formula calculation. The put and call provisions expire upon an IPO or the consummation of a change of control. Compensation expense related to these agreements was $144,102 for the three months ended March 31, 2002.

F-36

SAFETY INSURANCE GROUP, INC.

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
(CONTINUED)

MARCH 31, 2001 AND 2002

5. LOSS AND LOSS ADJUSTMENT EXPENSE RESERVES

The following table sets forth a reconciliation of beginning and ending reserves for losses and LAE, as shown in the Company's consolidated financial statements for the period indicated:

                                                              SUCCESSOR THREE
                                                               MONTHS ENDED
                                                              MARCH 31, 2002
                                                              ---------------
Reserves for losses and loss adjustment expenses, beginning
  year......................................................    $302,556,177
Less reinsurance recoverable on unpaid losses and loss
  adjustment expenses.......................................     (75,179,352)
                                                                ------------
Net reserves for losses and loss adjustment expenses,
  beginning of year.........................................     227,376,825
                                                                ------------
Incurred losses and loss adjustment expenses, related to:
  Current year..............................................      93,237,111
  Prior years...............................................      (2,663,834)
                                                                ------------
Total incurred losses and loss adjustment expenses..........      90,573,277
                                                                ------------
Paid losses and loss adjustment expenses related to:
  Current year..............................................      38,903,698
  Prior year................................................      48,718,378
                                                                ------------
Total paid losses and loss adjustment expenses..............      87,622,076
                                                                ------------
Net reserves for losses and loss adjustment expenses, end of
  year......................................................     230,328,026
Plus reinsurance recoverables on unpaid losses and loss
  adjustment expenses.......................................      70,719,349
                                                                ------------
Reserves for losses and loss adjustment expenses, end of
  year......................................................    $301,047,375
                                                                ============

At the end of the period, the reserves were re-estimated for all prior accident years and were decreased by $2,663,834 for the three months ended March 31, 2002. Conditions and trends that have affected development of the loss and LAE reserves in the past may not necessarily occur in the future. Accordingly, it may not be appropriate to extrapolate future redundancies or deficiencies upon these developments.

The Company applies a consistent reserving philosophy. The reserve for loss and loss adjustment expenses represents management's best estimate of the ultimate net cost of all loss and loss adjustment expenses incurred after reinsurance. These estimates are based on actuarial studies performed by management and independent actuaries which have inherent limitations as to the accuracy of the estimates due to the fact that the ultimate liability for claims is subject to the outcome of events yet to occur. Accordingly, the amounts the Company will ultimately incur from losses and loss adjustment expenses could differ materially in the near term from the amounts recorded at March 31, 2002.

Due to the nature of the risks that the Company underwrites and has historically underwritten, management does not believe that it has an exposure to environmental liabilities.

F-37

[LOGO]


PART II. INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 13. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

Registration Fees...........................................  $   9,522
Transfer Agent's Fees.......................................     **
Printing Costs..............................................     **
Legal Fees..................................................     **
Accounting Fees.............................................     **
NASDAQ Listing Fees*........................................    100,000
  Total.....................................................     **


* Estimated

** To be filed by amendment

ITEM 14. INDEMNIFICATION OF DIRECTORS AND OFFICERS.

Under the General Corporation Law of Delaware, a corporation may indemnify any person who was or is a party or is threatened to be made a party to any threatened, pending or completed action, suit or proceeding, whether civil, criminal, administrative or investigative (other than an action by or in the right of the corporation), by reason of the fact that he or she is or was our director, officer, employee or agent, or is or was serving at our request as a director, officer, employee or agent of another corporation, partnership, joint venture, trust or other enterprise against expenses (including attorneys' fees), judgments, fines and amounts paid in settlement actually and reasonably incurred in connection with such action, suit or proceeding if he or she acted in good faith and in a manner he or she reasonably believed to be in or not opposed to our best interests, and, with respect to any criminal action or proceeding, had no reasonable cause to believe his or her conduct was unlawful. Our certificate of incorporation and our bylaws provide for such indemnification.

The General Corporation Law of Delaware and our bylaws provide that we may indemnify any person who was or is a party to or is threatened to be made a party to any threatened, pending or completed action or suit by or in our right to procure a judgment in our favor by reason of the fact that he or she is or was our director, officer, employee or agent, or is or was serving at our request as a director, officer, employee or agent of another corporation, partnership, joint venture, trust or other enterprise against expenses (including attorneys' fees) actually and reasonably incurred by him or her in connection with the defense or settlement of such action or suit if he or she acted in good faith and in a manner he or she reasonably believed to be in or not opposed to our best interests. However, in such an action by or on our behalf, no indemnification may be made in respect of any claim, issue or matter as to which the person is adjudged liable to us unless and only to the extent that the court determines that, despite the adjudication of liability but in view of all the circumstances, the person is fairly and reasonably entitled to indemnity for such expenses which the court shall deem proper.

Additionally, as permitted under the General Corporation Law of Delaware, our bylaws provide that: (i) subject to certain limitations, we may pay expenses incurred by an officer or director in defending any civil, criminal, administrative or investigative action, suit or proceeding in advance of the final disposition of such action, suit or proceeding; and (ii) the indemnification and advancement of expenses provided by, or granted pursuant to, our bylaws shall, unless otherwise provided, continue as to a person who has ceased to be a director or officer and shall inure to the benefit of the heirs, executors and administrators of such a person.

The indemnification rights set forth above are not exclusive of any other right which an indemnified person may have or hereafter acquire under any statute, bylaw, agreement, vote of stockholders or disinterested directors or otherwise.

II-1


We maintain insurance that provides for indemnification of our officers and directors and certain other persons against liabilities and expenses incurred by any of them in certain stated proceedings and under certain stated conditions.

Section 102(b)(7) of the Delaware General Corporation Law provides that a certificate of incorporation may contain a provision eliminating or limiting the personal liability of a director to the corporation or its stockholders for monetary damages for breach of fiduciary duty as a director, provided that such provision shall not eliminate or limit the liability of a director: (i) for any breach of the director's duty of loyalty to the corporation or its stockholders;
(ii) for acts or omissions not in good faith or which involve intentional misconduct or a knowing violation of law; (iii) under Section 174 of the Delaware General Corporation Law (relating to liability for unauthorized acquisitions or redemptions of, or dividends on, capital stock); or (iv) for any transaction from which the director derived an improper personal benefit. Our certificate of incorporation contains such a provision.

In the underwriting agreement, the underwriters will agree to indemnify our officers, directors and controlling persons against certain liabilities, including liabilities under the Securities Act of 1933 under certain conditions and with respect to certain limited information.

In connection with the Acquisition, we entered into an agreement with members of our Management Team to indemnify them for any tax loss they may incur in connection with the purchase of our common stock at the time that Safety Group acquired Thomas Black Corporation, due to a determination by the Internal Revenue Service that the value of such stock was higher than the purchase price agreed upon by Safety Group and our Management Team. The agreement provides that in such case we would pay the executives an amount such that, after payment of taxes on the payment, they would retain an amount equal to (i) the excess value of the common stock multiplied by a percentage equal to the difference between the combined U.S. federal, state and local tax rate on ordinary income and the combined U.S. federal, state and local tax rate on long-term capital gains, plus
(ii) related interest, penalties or additions, and the executive's portion of applicable payroll taxes, if any. Under the agreement, we would also loan to members of our Management Team an amount equal to the excess value of the common stock (as determined by the Internal Revenue Service) multiplied by the applicable capital gains tax rate, which loan would be secured by the common stock owned by such executive.

In connection with the Acquisition, the previous owners of Thomas Black Corporation, severally and not jointly, agreed to indemnify us and our affiliates, stockholders, officers, directors, employees, agents, representatives and successors and assigns against any losses sustained by them as a result of (i) any facts or circumstances which constitute a misrepresentation or breach of any representation or warranties made by Thomas Black Corporation as set forth in the Merger Agreement, dated May 31, 2001, by and among Safety Group, Safety Acquisition Inc., Thomas Black Corporation and the holders of Thomas Black Corporation capital stock, or in any certificate, document, or instrument to be delivered by Thomas Black Corporation pursuant to the Merger Agreement or (ii) any nonfulfillment or breach of any covenant of Thomas Black Corporation set forth in the Merger Agreement. Notwithstanding the foregoing, the previous owners of Thomas Black Corporation are only obligated to indemnify such persons for losses that exceed $1 million, and are only obligated to indemnify such persons in respect of losses up to a maximum of $10 million in the aggregate.

ITEM 15. RECENT SALES OF UNREGISTERED SECURITIES.

As part of the Acquisition, we made the following sales of unregistered securities:

- Issued and sold 250,000 shares of common stock for an aggregate purchase price of $2.5 million on October 16, 2001 to the following: 24,487.5 shares to David F. Brussard; 9,500 shares to Edward N. Patrick, Jr.; 4,512.5 shares to William J. Begley, Jr.; 6,650 shares to Daniel F. Crimmins; 12,237.5 shares to Daniel D. Loranger; 6,412.5 shares to Robert J. Kerton; 5,700

II-2


shares to David E. Krupa; 22,406.25 shares to Leucadia Investors, Inc.; 11,875.31 shares to John W. Jordan, II Rev. Trust; 11,875.31 shares to David W. Zalaznick; 16,132.5 shares to Jonathan F. Boucher; 11,203.13 shares to A. Richard Caputo, Jr.; 11,203.13 shares to Adam E. Max; 3,585 shares to Douglas J. Zych; 448.12 shares to Brian Higgins; 896.25 shares to Paul Rodzevik; 89,625 shares to JZ Equity Partners plc; and 1,250 shares to Robert D. & Ann Marie Mann, trustees, Mann Trust, 4/16/00. These securities were issued in reliance on the exemption from registration provided by Section 4(2) and Regulation D, Rule 506, under the Securities Act.

- Issued and sold 22,400 shares of Series A 6.0% Cumulative Senior Preferred Stock at a per share price of $1,000 for an aggregate purchase price of $22.4 million on October 15, 2001 to JZ Equity Partners plc. These securities were issued in reliance on the exemption from registration provided by Section 4(2) and Regulation D, Rule 506, under the Securities Act.

- Sold $30 million in 13% senior subordinated notes due October 31, 2011 on October 15, 2001 to JZ Equity Partners plc. These securities were issued in reliance on the exemption from registration provided by Section 4(2) and Regulation D, Rule 506, under the Securities Act.

- As part of the Direct Sale, we offered to sell to Fairholme Partners, L.P., and Fairholme Partners, L.P. indicated an interest in purchasing from us, 350,000 shares of our common stock at the initial public offering price.

ITEM 16. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.

(a) The following exhibits are filed herewith:

EXHIBIT
NUMBER                                   DESCRIPTION
 -----           ------------------------------------------------------------
  1              Form of Underwriting Agreement*
  2.1            Merger Agreement dated May 31, 2001 by and among Safety
                   Holdings, Inc., Safety Acquisition, Inc., Thomas Black
                   Corporation and the stockholders of Thomas Black
                   Corporation**
  2.2            First Amendment to the Merger Agreement, dated July 17, 2001
                   by and among Safety Holdings, Inc., Safety Merger Co.,
                   Inc. and Thomas Black Corporation**
  3.1            Form of Amended and Restated Certificate of Incorporation of
                   Safety Insurance Group, Inc.
  3.2            Form of Amended and Restated Bylaws of Safety Insurance
                   Group, Inc.
  4              Form of Stock Certificate for the Common Stock*
  5              Form of Opinion of LeBoeuf, Lamb, Greene & MacRae, L.L.P.
 10.1            Lease Agreement between Thomas Black Corporation and Aman,
                   Inc. for the lease of office space located on the 1st
                   through 5th, 11th and 12th floors of 20 Custom House
                   Street, Boston, Massachusetts, dated June 11, 1987, and as
                   amended on October 11, 1988, September 14, 1989,
                   September 19, 1990, February 23, 1994 and December 20,
                   1996.
 10.2            Stockholders Agreement of Safety Holdings, Inc., dated
                   October 16, 2001.**
 10.3            Purchase Agreement between Safety Holdings, Inc. and JZ
                   Equity Partners plc, dated as of October 15, 2001.**
 10.4            Subscription Agreement by and among Safety Holdings, Inc.
                   and the Management Team, dated as of October 16, 2001.**
 10.5            Subscription Agreement by and among Safety Holdings, Inc.
                   and John W. Jordan II Revocable Trust, Leucadia Investors,
                   Inc., David W. Zalaznick, Jonathan F. Boucher, Adam E.
                   Max, A. Richard Caputo, Jr., Paul Rodzevik, Brian Higgins,
                   Douglas J. Zych and Robert D. Mann, dated as of
                   October 16, 2001.**

II-3


EXHIBIT
NUMBER                                   DESCRIPTION
 -----           ------------------------------------------------------------
 10.6            Promissory Note between Safety Holdings, Inc. and David F.
                   Brussard, dated October 16, 2001.**
 10.7            Promissory Note between Safety Holdings, Inc. and David F.
                   Brussard, dated October 16, 2001.**
 10.8            Promissory Note between Safety Holdings, Inc. and Daniel F.
                   Crimmins, dated October 16, 2001.**
 10.9            Promissory Note between Safety Holdings, Inc. Robert J.
                   Kerton, dated October 16, 2001.**
 10.10           Promissory Note between Safety Holdings, Inc. and Daniel D.
                   Loranger, dated October 16, 2001.**
 10.11           Promissory Note between Safety Holdings, Inc. and Daniel D.
                   Loranger, dated October 16, 2001.**
 10.12           Promissory Note between Safety Holdings, Inc. and Edward N.
                   Patrick, Jr., dated October 16, 2001.**
 10.13           Pledge Agreement between Safety Holdings, Inc. and David F.
                   Brussard, dated October 16, 2001.**
 10.14           Pledge Agreement between Safety Holdings, Inc. and David F.
                   Brussard, dated October 16, 2001.**
 10.15           Pledge Agreement between Safety Holdings, Inc. and Daniel F.
                   Crimmins, dated October 16, 2001.**
 10.16           Pledge Agreement between Safety Holdings, Inc. and Robert J.
                   Kerton, dated October 16, 2001.**
 10.17           Pledge Agreement between Safety Holdings, Inc. and Daniel D.
                   Loranger, dated October 16, 2001.**
 10.18           Pledge Agreement between Safety Holdings, Inc. and Daniel D.
                   Loranger, dated October 16, 2001.**
 10.19           Pledge Agreement between Safety Holdings, Inc. and Edward N.
                   Patrick, Jr., dated October 16, 2001.**
 10.20           Tax Indemnity Agreement by and among Safety Holdings, Inc.
                   and the Management Team, dated October 16, 2001.**
 10.21           Management Consulting Agreement by and among TJC Management
                   Corporation and Safety Holdings, Inc., dated October 16,
                   2001.**
 10.22           Form of First Amendment to the Management Consulting
                   Agreement by and among TJC Management Corporation and
                   Safety Group.
 10.23           2001 Restricted Stock Plan**
 10.24           Executive Incentive Compensation Plan**
 10.25           2002 Management Omnibus Incentive Plan*
 10.26           Employment Agreement by and between Safety Insurance
                   Company, Inc. and David F. Brussard, dated October 16,
                   2001.**
 10.27           Employment Agreement by and between Safety Insurance
                   Company, Inc. and Edward N. Patrick, Jr., dated October
                   16, 2001.**
 10.28           Employment Agreement by and between Safety Insurance
                   Company, Inc. and Daniel F. Crimmins, dated October 16,
                   2001.**
 10.29           Employment Agreement by and between Safety Insurance
                   Company, Inc. and Daniel D. Loranger, dated October 16,
                   2001.**
 10.30           Employment Agreement by and between Safety Insurance
                   Company, Inc. and Robert J. Kerton, dated October 16,
                   2001.**

II-4


EXHIBIT
NUMBER                                   DESCRIPTION
 -----           ------------------------------------------------------------
 10.31           Stock Appreciation Rights Agreement by and between Safety
                   Holdings, Inc. and David F. Brussard.**
 10.32           Stock Appreciation Rights Agreement by and between Safety
                   Holdings, Inc. and Daniel F. Crimmins.**
 10.33           Stock Appreciation Rights Agreement by and between Safety
                   Holdings, Inc. and Daniel D. Loranger.**
 10.34           Stock Appreciation Rights Agreement by and between Safety
                   Holdings, Inc. and Robert J. Kerton.**
 10.35           Stock Appreciation Rights Agreement by and between Safety
                   Holdings, Inc. and Edward N. Patrick, Jr.**
 10.36           Senior Subordinated Note issued to Fairholme Partners,
                   L.P.**
 10.37           Senior Subordinated Note issued to TCW/Crescent Mezzanine
                   Trust III.**
 10.38           Senior Subordinated Note issued to TCW/Crescent Mezzanine
                   III, L.P.**
 10.39           Senior Subordinated Note issued to TCW/Crescent Mezzanine
                   Partners III Netherlands, L.P.**
 10.40           Senior Subordinated Note issued to J/Z CBO (Delaware),
                   LLC.**
 10.41           Senior Subordinated Note issued to JZ Equity Partners plc.**
 10.42           Reinsurance Agreement between Safety Insurance Company,
                   Safety Indemnity Insurance Company and the Hartford Steam
                   Boiler Inspection and Insurance Company, effective
                   February 1, 2000.
 10.43           Reinsurance Terms Sheet between Safety Insurance Company and
                   Swiss Re America Corporation, effective January 1, 2002.
 10.44           Excess Catastrophe Reinsurance Program Terms Sheet between
                   Safety Insurance Company, Safety Indemnity Insurance
                   Company and Benfield Blanch, effective January 1, 2002.
 10.45           Property Risk Excess of Loss Reinsurance Program Terms Sheet
                   between Safety Insurance Company, Safety Indemnity
                   Insurance Company and Benfield Blanch, effective
                   January 1, 2002.
 21              Subsidiaries of Safety Insurance Group, Inc.**
 23.1            Consent of LeBoeuf, Lamb, Greene & MacRae, L.L.P. (contained
                   in its opinion filed as Exhibit 5 hereto)
 23.2            Consent of PricewaterhouseCoopers LLP
 24              Power of Attorney**
 99.1            Consent of Bruce R. Berkowitz**
 99.2            Consent of David K. McKown**


* To be filed by amendment

** Previously filed

II-5


(b) The following financial statement schedules are filed herewith:

FINANCIAL STATEMENT SCHEDULES:

Report of Independent Accountants on Financial Statement Schedules

I.     Summary of investments other than investments in related
       parties

II.    Condensed financial information of the Registrant

III.   Supplementary insurance information

IV.    Reinsurance

V.     Valuation and qualifying accounts

VI.    Supplemental information concerning property and casualty
       insurance underwriters

ITEM 17. UNDERTAKINGS.

The undersigned registrant hereby undertakes to provide to the underwriters at the closing specified in the underwriting agreement, certificates in such denominations and registered in such names as required by the underwriters to permit prompt delivery to each purchaser.

The undersigned registrant hereby undertakes that:

(1) For purposes of determining any liability under the Securities Act of 1933, the information omitted from the form of prospectus filed as part of this registration statement in reliance upon Rule 430A and contained in a form of prospectus filed by the registrant pursuant to Rule 424(b)(1) or
(4) or 497(h) under the Securities Act of 1933 shall be deemed to be part of this registration statement as of the time it was declared effective.

(2) For the purpose of determining any liability under the Securities Act of 1933, each post-effective amendment that contains a form of prospectus shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial BONA FIDE offering thereof.

Insofar as indemnification for liabilities arising under the Securities Act of 1933 may be permitted to directors, officers and controlling persons of the registrant pursuant to the foregoing provisions, or otherwise, the registrant has been advised that in the opinion of the Securities and Exchange Commission such indemnification is against public policy as expressed in the Act and is, therefore, unenforceable. In the event that a claim for indemnification against such liabilities (other than the payment by the registrant of expenses incurred or paid by a director, officer or controlling person of the registrant in the successful defense of any action, suit or proceeding) is asserted by such director, officer or controlling person in connection with the securities being registered, the registrant will, unless in the opinion of the its counsel the matter has been settled by controlling precedent, submit to a court of appropriate jurisdiction the question whether such indemnification by it is against public policy as expressed in the Act and will be governed by the final adjudication of such issue.

II-6


SIGNATURES

Pursuant to the requirements of the Securities Act of 1933, the registrant has duly caused this Amendment No. 2 to the registration statement to be signed on its behalf by the undersigned, thereunto duly authorized, in the city of Boston, Commonwealth of Massachusetts, on June 4, 2002.

SAFETY INSURANCE GROUP, INC.

By:   /s/ WILLIAM J. BEGLEY, JR.
      ----------------------------------------
Name: William J. Begley, Jr.
Title:  Chief Financial Officer, Vice President
and Secretary

Pursuant to the requirements of the Securities Act of 1933, this Amendment No. 2 to the Registration Statement has been signed below by the following persons in the capacities and on the dates indicated.

                 SIGNATURE                                     TITLE                    DATE
                 ---------                                     -----                    ----
                     *
-------------------------------------------       Chief Executive Officer,          June 4, 2002
             David F. Brussard                      President and Director

        /s/ WILLIAM J. BEGLEY, JR.
-------------------------------------------       Chief Financial Officer, Vice     June 4, 2002
          William J. Begley, Jr.                    President and Secretary

                     *
-------------------------------------------       Director                          June 4, 2002
          A. Richard Caputo, Jr.

                     *
-------------------------------------------       Director                          June 4, 2002
             John W. Jordan II

                     *
-------------------------------------------       Director                          June 4, 2002
            David W. Zalaznick

*By:               /s/ WILLIAM J. BEGLEY, JR.
             --------------------------------------                                            June 4, 2002
                       AS ATTORNEY-IN-FACT

II-7


REPORT OF INDEPENDENT ACCOUNTANTS ON
FINANCIAL STATEMENT SCHEDULES

To the Board of Directors and Stockholders of Safety Insurance Group, Inc.

WHEN THE STOCK SPLIT TRANSACTION REFERRED TO IN NOTE 2 OF THE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS HAS BEEN CONSUMMATED, WE WILL BE IN A POSITION TO RENDER THE FOLLOWING REPORT.

"Our audits of the consolidated financial statements referred to in our reports dated March 15, 2002, and May 31, 2002, except for Note 2, which is as of , 2002, appearing in this Form S-1 also included an audit of the financial statement schedules listed in Item 16 of this Form S-1. In our opinion, these financial statement schedules present fairly, in all material respects, the information set forth therein when read in conjunction with the related consolidated financial statements."

Boston, Massachusetts

May 31, 2002, except as to Note 2,
which is as of , 2002


SAFETY INSURANCE GROUP, INC.
SUMMARY OF INVESTMENTS--OTHER THAN INVESTMENTS IN RELATED PARTIES
SCHEDULE I
AT DECEMBER 31, 2001--SUCCESSOR

                                                             COLUMN B    COLUMN C       COLUMN D
                                                             --------   ----------   --------------
                                                                                       AMOUNT AT
                                                                                      WHICH SHOWN
                                                                                     IN THE BALANCE
($ IN THOUSANDS)                                               COST     FAIR VALUE       SHEET
----------------                                             --------   ----------   --------------
FIXED MATURITIES:
  Bonds
  United States Government and Government Agencies and
    Authorities............................................  $179,159    $176,370       $176,370
  Corporate Bonds..........................................   204,485     203,125        203,125
  States, Municipalities and Political Subdivisions........   130,282     127,797        127,797
                                                             --------    --------       --------
TOTAL FIXED MATURITIES.....................................   513,926     507,292        507,292

COMMON EQUITY SECURITIES:
  Industrial, Miscellaneous and Other......................     9,939       9,716          9,716
                                                             --------    --------       --------
TOTAL COMMON EQUITY SECURITIES.............................     9,939       9,716          9,716
                                                             --------    --------       --------
TOTAL INVESTMENTS..........................................  $523,865    $517,008       $517,008
                                                             ========    ========       ========

S-1

SAFETY INSURANCE GROUP, INC.
(REGISTRANT ONLY)

CONDENSED BALANCE SHEET
SCHEDULE II

                                                               SUCCESSOR
                                                              DECEMBER 31,
($ IN THOUSANDS)                                                  2001
----------------                                              ------------
ASSETS:
  Investment in consolidated subsidiaries...................    $163,500
  Deferred income taxes.....................................         434
                                                                --------
    Total Assets............................................    $163,934
                                                                ========

LIABILITIES:
                                                                      --
  Debt......................................................    $ 30,000
  Accounts Payable and Other Liabilities....................       2,272
                                                                --------
    Total Liabilities.......................................      32,272

MANDATORILY REDEEMABLE PREFERRED STOCK......................      22,680

STOCKHOLDERS' EQUITY:.......................................     108,982
                                                                --------
    Total Liabilities, Mandatorily Redeemable Preferred
      Stock and Stockholders' Equity........................    $163,934
                                                                ========

SAFETY INSURANCE GROUP, INC.
(REGISTRANT ONLY)

CONDENSED STATEMENT OF INCOME AND COMPREHENSIVE INCOME
SCHEDULE II

                                                               SUCCESSOR PERIOD
                                                              OCTOBER 16, 2001 TO
                                                                 DECEMBER 31,
($ IN THOUSANDS)                                                     2001
----------------                                              -------------------
Revenues....................................................       $     --
Expenses....................................................          4,766
                                                                   --------
Pretax Earnings (Loss)......................................         (4,766)
Income Tax Provision........................................            793
                                                                   --------
Net Loss....................................................         (3,973)
Earnings from Consolidated Affiliates.......................        115,894
                                                                   --------
Consolidated Net Income.....................................        111,921
Other Comprehensive Net Income (Loss) Items, After Tax......         (4,457)
                                                                   --------
Consolidated Comprehensive Net Income.......................       $107,464
                                                                   ========

S-2

SAFETY INSURANCE GROUP, INC.
(REGISTRANT ONLY)

CONDENSED STATEMENT OF CASH FLOWS
SCHEDULE II

                                                               SUCCESSOR PERIOD
                                                              OCTOBER 16, 2001 TO
                                                                 DECEMBER 31,
($ IN THOUSANDS)                                                     2001
----------------                                              -------------------
Net income..................................................        $ 111,921
Adjustments to reconcile net income to net cash provided by
  operating activities:
  Undistributed earnings in consolidated subsidiaries.......         (113,759)
  Changes in assets and liabilities:
    Accounts payable and accrued liabilities................            2,272
    Deferred income taxes...................................             (434)
                                                                    ---------
NET CASH PROVIDED BY OPERATING ACTIVITIES...................               --
Contribution to subsidiaries................................          (54,205)
                                                                    ---------
NET CASH USED FOR INVESTING ACTIVITIES......................          (54,205)

Issuance of debt............................................           30,000
Issuance of mandatorily redeemable preferred stock..........           22,400
Issuance of common stock....................................            1,805
                                                                    ---------
NET CASH PROVIDED BY FINANCING ACTIVITIES...................           54,205

NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS........               --
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR................               --
                                                                    ---------
CASH AND CASH EQUIVALENTS, END OF YEAR......................        $      --
                                                                    =========

S-3

SAFETY INSURANCE GROUP, INC.
SUPPLEMENTARY INSURANCE INFORMATION
SCHEDULE III
($ IN THOUSANDS)

             COLUMN A                COLUMN B     COLUMN C     COLUMN D     COLUMN E     COLUMN F     COLUMN G     COLUMN H
             --------               ----------   ----------   ----------   ----------   ----------   ----------   ----------
                                                   FUTURE
                                                   POLICY                                                         BENEFITS,
                                                 BENEFITS,                   OTHER                                 CLAIMS,
                                                  LOSSES,                    POLICY                                LOSSES,
                                                   CLAIMS                    CLAIMS                     NET          AND
                                     DEFERRED     AND LOSS                    AND                     INVEST-      SETTLE-
                                     ACQUISI-      EQUIP-      UNEARNED     BENEFITS     PREMIUMS       MENT         MENT
SEGMENT                             TION COSTS      MENT       PREMIUMS     PAYABLE       EARNED       INCOME      EXPENSES
-------                             ----------   ----------   ----------   ----------   ----------   ----------   ----------
Years Ended:
Successor December 31, 2001:......   $ 31,598     $302,556     $235,794
  predecessor period January, 1,
    2001 to Oct. 15, 2001.........         --           --           --          --      $347,098     $22,246      $276,383
  successor period October 16,
    2001 to Dec. 31, 2001.........                                                        100,175       5,359        75,559
Predecessor December 31, 2000:....     27,631      302,131      214,349
Predecessor year ended December
  31, 2000........................         --           --           --          --       381,413      26,889       275,138
Predecessor December 31, 1999:....     21,089      315,226      175,333          --
Predecessor year ended December
  31, 1999........................                                                        300,020      23,870       225,241

             COLUMN A                COLUMN I     COLUMN J     COLUMN K
             --------               ----------   ----------   -----------

                                    AMORTIZA-
                                     TION OF
                                     DEFERRED
                                      POLICY       OTHER
                                     ACQUISI     OPERATING     PREMIUMS
SEGMENT                             TION COSTS    EXPENSES      WRITTEN
-------                             ----------   ----------   -----------
Years Ended:
Successor December 31, 2001:......
  predecessor period January, 1,
    2001 to Oct. 15, 2001.........   $46,513      $42,784      $382,486
  successor period October 16,
    2001 to Dec. 31, 2001.........    13,424       16,788        82,980
Predecessor December 31, 2000:....
Predecessor year ended December
  31, 2000........................    49,167       66,400       430,030
Predecessor December 31, 1999:....
Predecessor year ended December
  31, 1999........................    36,086       55,271       330,961

S-4

SAFETY INSURANCE GROUP, INC.
REINSURANCE
SCHEDULE IV

             COLUMN A                 COLUMN B        COLUMN C        COLUMN D      COLUMN E      COLUMN F
             --------               ------------   --------------   ------------   ----------   -------------
                                                                                                PERCENTAGE OF
                                                                    ASSUMED FROM                   AMOUNT
                                                   CEDED TO OTHER      OTHER                       ASSUMED
PREMIUMS EARNED                     GROSS AMOUNT     COMPANIES       COMPANIES     NET AMOUNT      TO NET
---------------                     ------------   --------------   ------------   ----------   -------------
($ IN THOUSANDS)
Years Ended:
  predecessor period January, 1,
    2001 to Oct. 16, 2001.........    $351,011        $38,005         $34,091       $347,097          9.8%
  successor period October 16,
    2001 to Dec. 31, 2001.........      97,050         10,313          13,438        100,175         13.4%
December 31, 2000.................     389,871         58,204          49,746        381,413         13.0%
December 31, 1999.................     322,838         67,518          44,700        300,020         14.9%

S-5

SAFETY INSURANCE GROUP, INC.
VALUATION AND QUALIFYING ACCOUNTS
SCHEDULE V

           COLUMN A                  COLUMN B                      COLUMN C                  COLUMN D        COLUMN E
           --------             -------------------   -----------------------------------   ----------   -----------------
                                    BALANCE AT        CHARGED TO COSTS   CHARGED TO OTHER   DEDUCTIONS   BALANCE AT END OF
($ IN THOUSANDS)                BEGINNING OF PERIOD     AND EXPENSES         ACCOUNTS       DESCRIBED         PERIOD
----------------                -------------------   ----------------   ----------------   ----------   -----------------
December 31, 2001:
  Allowance for Accounts
    Receivable................         $ 90                 $136                                                $226
                                         --                   --                 --              --               --
December 31, 2000:
  Allowance for Accounts
    Receivable................          127                  (37)                                                 90
                                         --                   --                 --              --               --
December 31, 1999:
  Allowance for Accounts
    Receivable................          225                  (98)                                                127
                                         --                   --                 --              --               --

S-6

SAFETY INSURANCE GROUP, INC.
SUPPLEMENTAL INFORMATION FOR PROPERTY AND CASUALTY INSURANCE UNDERWRITERS
SCHEDULE VI
($ IN THOUSANDS)

            COLUMN A                COLUMN B     COLUMN C     COLUMN D     COLUMN E     COLUMN F     COLUMN G
---------------------------------  ----------   ----------   ----------   ----------   ----------   ----------
                                                 RESERVES
                                                   FOR
                                                  UNPAID
                                                  CLAIMS
                                                   AND       DISCOUNT,
                                    DEFERRED      CLAIMS       IF ANY                                  NET
                                    ACQUISI-     ADJUST-      DEDUCTED                               INVEST-
        AFFILIATIONS WITH             TION         MENT          IN        UNEARNED      EARNED        MENT
           REGISTRANT                COSTS       EXPENSES     COLUMN C     PREMIUMS     PREMIUMS      INCOME
---------------------------------  ----------   ----------   ----------   ----------   ----------   ----------

2001.............................   $ 31,598     $302,556           --     $235,794           --          --
predecessor period January, 1,
  2001 to Oct. 15, 2001..........                                                       $347,098     $22,246
successor period October 16, 2001
  to Dec. 31, 2001...............                                                        100,175       5,359
2000.............................     27,631      302,131           --      214,349      381,413      26,889
1999.............................     21,089      315,226           --      175,333      300,020      23,870

            COLUMN A                      COLUMN H            COLUMN I     COLUMN J      COLUMN K
---------------------------------  -----------------------   ----------   -----------   -----------

                                                             AMORTIZA-       PAID
                                                              TION OF     CLAIMS AND
                                                              DEFERRED      CLAIMS
                                      CLAIMS AND CLAIMS        POLICY       ADJUST-
        AFFILIATIONS WITH            ADJUSTMENT EXPENSES      ACQUISI-       MENT        PREMIUMS
           REGISTRANT                INCURRED RELATED TO     TION COSTS    EXPENSES       WRITTEN
---------------------------------  -----------------------   ----------   -----------   -----------
                                    CURRENT
                                      YEAR      PRIOR YEAR
                                   ----------   ----------
2001.............................         --           --          --            --            --
predecessor period January, 1,
  2001 to Oct. 15, 2001..........   $282,983     $ (6,600)    $46,513      $264,063      $382,486
successor period October 16, 2001
  to Dec. 31, 2001...............     76,262         (703)     13,424        72,337        82,980
2000.............................    302,102      (26,964)     49,167       269,918       430,030
1999.............................    251,292      (26,050)     36,086       214,618       330,961

S-7

Exhibit 3.1

FORM OF AMENDED AND RESTATED

CERTIFICATE OF INCORPORATION

OF

SAFETY INSURANCE GROUP, INC.

Safety Insurance Group, Inc., a corporation organized and existing under the laws of the State of Delaware, hereby certifies as follows:

First: The name of the Corporation is Safety Insurance Group, Inc. (hereinafter the "CORPORATION"), originally incorporated as Safety Holdings, Inc. The original Certificate of Incorporation of the Corporation was filed with the Secretary of State of the State of Delaware on June 25, 2001.

Second: This Amended and Restated Certificate of Incorporation has been duly adopted in accordance with the provisions of Sections 242 and 245 of the Delaware General Corporation Law ("GCL").

Third: This Amended and Restated Certificate of Incorporation amends, restates and integrates the provisions of the Corporation's Restated Certificate of Incorporation as follows:

ARTICLE I

The name of the Corporation shall be Safety Insurance Group, Inc.

ARTICLE II

The address of the registered office of the Corporation in the State of Delaware is The Corporation Trust Center, 1209 Orange Street, in the City of Wilmington, County of New Castle. The name of the Corporation's registered agent at that address is The Corporation Trust Company.

ARTICLE III

The purpose of the Corporation is to engage in any lawful act or activity for which a corporation may now or hereafter be organized under the GCL.


ARTICLE IV

Section 4.1 CLASSES OF STOCK. The total number of shares of all classes of stock which the Corporation shall have authority to issue is 35,000,000, consisting of: (a) 5,000,000 shares of preferred stock, par value $0.001 per share (the "PREFERRED STOCK"), including 22,400 shares designated "Series A 6.0% Cumulative Senior Preferred Stock" (the "SERIES A PREFERRED STOCK"), and (b) 30,000,000 shares of common stock, par value $0.01 per share (the "COMMON STOCK").

Section 4.2 ADDITIONAL SERIES OF PREFERRED STOCK. Shares of the Preferred Stock of the Corporation may be issued from time to time in one or more classes or series, each of which class or series shall have such distinctive designation or title as shall be fixed by the Board of Directors of the Corporation (the "BOARD OF DIRECTORS") prior to the issuance of any shares thereof. Each such class or series of Preferred Stock shall have such voting powers, full or limited, or no voting powers, and such preferences and relative, participating, optional or other special rights and such qualifications, limitations or restrictions thereof, as shall be stated in such resolution or resolutions providing for the issue of such class or series of Preferred Stock as may be adopted from time to time by the Board of Directors prior to the issuance of any shares thereof pursuant to the authority hereby expressly vested in it, all in accordance with the laws of the State of Delaware.

Section 4.3 POWERS, PREFERENCES AND RIGHTS OF THE SERIES A PREFERRED STOCK. The powers, preferences and rights of the Series A Preferred Stock and the qualifications, limitations and restrictions thereof are as follows:

(a) RANKING. The Series A Preferred Stock shall, with respect to dividend rights and rights on liquidation, dissolution or winding up, rank (i) junior to any series or class of the Corporation's preferred stock senior in rank to the Series A Preferred Stock authorized from time to time, (ii) on a parity with any Parity Stock, and (iii) senior to Junior Stock.

(b) DIVIDENDS AND DISTRIBUTIONS.

(i) DIVIDENDS. The holders of shares of Series A Preferred Stock shall be entitled to receive, when, as and if declared by the Board of Directors, out of funds legally available therefor, cash dividends on each outstanding share of Series A Preferred Stock, at an annual rate per share equal to Sixty Dollars (U.S.$60.00) per year, subject to adjustment for any subdivisions or combinations affecting the number of shares of Series A Preferred Stock. Dividends shall be paid or accrue annually in arrears on the Dividend Payment Date commencing December 31, 2002, in the manner provided in paragraph (iii) below.

(ii) ACCRUED DIVIDENDS; RECORD DATE. Dividends payable pursuant to paragraph (i) above shall begin to accrue from the date on which shares of Series A Preferred Stock are issued, and shall begin to accrue on a daily basis, in each case whether or not earned or declared. The Board of Directors may fix a record date for the determination of holders of shares of Series A Preferred Stock entitled to receive payment of the dividends payable pursuant to

2

paragraph (i) above, which record date shall not be more than 60 days prior to the Dividend Payment Date.

(iii) PAYMENT. All dividends shall be payable in cash. Until the Mandatory Redemption Date (as defined herein), the Corporation shall have the option to defer payment of dividends on Series A Preferred Stock. Any dividend payments so deferred shall be payable on and not earlier than the redemption of the Series A Preferred Stock pursuant to Section 4.3(e) or 4.3(f).

(iv) DIVIDENDS PRO RATA. All dividends paid with respect to shares of Series A Preferred Stock pursuant to this Section 4.3(b) shall be paid pro rata to the holders entitled thereto. In the event that the funds legally available therefor shall be insufficient for the payment of the entire amount of cash dividends payable at any Dividend Payment Date, subject to Section 4.3(c), such funds shall be allocated for the payment of dividends with respect to the shares of Series A Preferred Stock pro rata based upon the sum of the Liquidation Preference of the outstanding shares plus accrued but unpaid dividends thereon.

(c) CERTAIN RESTRICTIONS.

(i) Notwithstanding the provisions of Sections 4.3(b), (e) and (f), cash dividends on the Series A Preferred Stock may not be declared, paid or set apart for payment, nor may the Corporation redeem, purchase or otherwise acquire any shares of Series A Preferred Stock, if (A) the Corporation is not solvent or would be rendered insolvent thereby or (B) at such time the terms and provisions of any law or agreement of the Corporation or its Subsidiaries, including this Amended and Restated Certificate of Incorporation, or any agreement relating to the indebtedness of the Corporation or its Subsidiaries, whether currently outstanding or as may be in effect at any time or from time to time, prohibit such declaration, payment or setting apart for payment or such redemption, purchase or other acquisition, or provide that such declaration, payment or setting apart for payment or such redemption, purchase or other acquisition would constitute a violation or breach thereof or a default thereunder.

(ii) So long as shares of Series A Preferred Stock are outstanding or, subject to Section 4.3(i), dividends payable on shares of Series A Preferred Stock have not been paid in full in cash, then the Corporation shall not declare or pay dividends on, or redeem, purchase or otherwise acquire for consideration, any shares of Junior Stock, except with the prior written consent of holders of a majority of the outstanding shares of Series A Preferred Stock, except that the Corporation may acquire, in accordance with the terms of any agreement between the Corporation and its employees, shares of Common Stock held by such employees.

(iii) The Corporation shall not permit any Subsidiary of the Corporation, or cause any other Person, to make any distribution with respect to, or purchase or otherwise acquire for consideration, any shares of capital stock of the Corporation, unless the Corporation could, pursuant to paragraph
(ii) above, make such distribution or purchase or otherwise acquire such shares at such time and in such manner.

3

(d) VOTING RIGHTS.

(i) The holders of shares of Series A Preferred Stock shall not have any right to vote on any matters to be voted on by the stockholders of the Corporation, except as otherwise provided in paragraph (ii) below or as provided by law, and the shares of Series A Preferred Stock shall not be included in determining the number of shares voting or entitled to vote on any such matters (other than the matters described in paragraph (ii) below or as otherwise required by law).

(ii) Unless the consent or approval of a greater number of shares shall then be required by law, the affirmative vote of the holders of a majority of the outstanding shares of Series A Preferred Stock in person or by proxy, at each special and annual meeting of stockholders called for the purpose, or by written consent, shall be necessary to authorize, adopt or approve each amendment to this Amended and Restated Certificate of Incorporation that would increase or decrease the par value of the shares of Series A Preferred Stock, or alter or change the powers, preferences or rights of the shares of Series A Preferred Stock, in each case, in a manner that is materially adverse to the holders of the Series A Preferred Stock.

(e) REDEMPTION AT OPTION OF THE CORPORATION. The Corporation shall have the right to redeem shares of Series A Preferred Stock pursuant to the following provisions:

(i) Subject to the restrictions in Section 4.3(c), the Corporation shall have the right, at its sole option and election, to redeem the shares of the Series A Preferred Stock, in whole or in part, at any time at a redemption price per share equal to the Liquidation Preference plus accrued but unpaid dividends as of the redemption date (the "SERIES A REDEMPTION PRICE");

(ii) Notice of any redemption of the Series A Preferred Stock, other than pursuant to Section 4.3(f), shall be mailed at least 30, but not more than 60, days prior to the date fixed for redemption to each holder of Series A Preferred Stock to be redeemed, at such holder's address as it appears on the books of the Corporation. A notice of redemption may be conditional. In order to facilitate the redemption of the Series A Preferred Stock, the Board of Directors may fix a record date for the determination of holders of Series A Preferred Stock to be redeemed, or may cause the transfer books of the Corporation to be closed for the transfer of the Series A Preferred Stock, not more than 60 days prior to the date fixed for such redemption;

(iii) Within two Business Days after the redemption date specified in the notice given pursuant to paragraph (ii) above and subject to the surrender of the certificate(s) representing shares of Series A Preferred Stock, the Corporation shall pay to the holder of the shares being redeemed the Series A Redemption Price therefor. Such payment shall be made by wire transfer of immediately available funds to an account designated by such holder or by overnight delivery (by a nationally recognized courier) of a bank check to such holder's address as it appears on the books of the Corporation; and

4

(iv) Effective upon the actual date of redemption, notwithstanding that any certificate for such shares shall not have been surrendered for cancellation, the shares represented thereby shall no longer be deemed outstanding, the rights to receive dividends thereon shall cease to accrue and all rights of the holders of the shares of the Series A Preferred Stock called for redemption shall cease and terminate.

(f) MANDATORY REDEMPTION.

(i) The Corporation shall have no obligation to redeem any shares of Series A Preferred Stock prior to the earlier of (i) October 16, 2012 or (ii) the date of a Change of Control (each a "MANDATORY REDEMPTION DATE"). Thereupon, in accordance with Section 4.3(f)(ii) and subject to restrictions set forth in
Section 4.3(c)(i), the Corporation shall be required to redeem all (but not less than all) of the shares of Series A Preferred Stock at a price per share equal to the Series A Redemption Price.

(ii) If practicable, the Corporation will give the holder(s) of Series A Preferred Stock 30 days notice prior to Change of Control. Within two Business Days after a Mandatory Redemption Date, and subject to the surrender of the certificate(s) representing shares of Series A Preferred Stock, the Corporation shall pay to the holder of the shares being redeemed the Series A Redemption Price therefor. Such payment shall be made by wire transfer of immediately available funds to an account designated by such holder or by overnight delivery (by a nationally recognized courier) of a bank check to such holder's address as it appears on the books of the Corporation.

(iii) Such redemptions shall be deemed to have been made at the close of business on the date of the receipt of such notice and of such surrender of the certificates representing the shares of the Series A Preferred Stock to be redeemed and the rights of the holder thereof, except for the right to receive the Series A Redemption Price therefor in accordance herewith, shall cease on such date of receipt and surrender.

(iv) Effective upon the actual date of redemption, notwithstanding that any certificate for such shares shall not have been surrendered for cancellation, the shares represented thereby shall no longer be deemed outstanding, the rights to receive dividends thereon shall cease to accrue and all rights of the holders of the shares of the Series A Preferred Stock called for redemption shall cease and terminate.

5

(g) REACQUIRED SHARES. Any shares of the Series A Preferred Stock redeemed or purchased or otherwise acquired by the Corporation in any manner whatsoever shall be retired and canceled promptly after the acquisition thereof. All such shares shall upon their cancellation become authorized but unissued shares of Preferred Stock and may be reissued pursuant to Section 4.2 as part of a new series of Preferred Stock.

(h) LIQUIDATION, DISSOLUTION OR WINDING UP.

(i) In the event of any liquidation, dissolution or winding up of the Corporation, either voluntary or involuntary, before any distribution or payment to holders of Junior Stock, the holders of shares of Series A Preferred Stock shall be entitled to be paid an amount equal to the Liquidation Preference plus accrued but unpaid dividends with respect to each share of Series A Preferred Stock.

(ii) If, upon any liquidation, dissolution or winding up of the Corporation, the assets of the Corporation available for distribution to the holders of Series A Preferred Stock shall be insufficient to permit payment in full to such holders of the sums which such holders are entitled to receive in such case, then all of the assets available for distribution to holders of the Series A Preferred Stock shall be distributed among and paid to such holders ratably in proportion to the amounts that would be payable to such holders if such assets were sufficient to permit payment in full.

(iii) Neither the consolidation or merger of the Corporation with or into any other Person nor the sale or other distribution to another Person of all or substantially all the assets, property or business of the Corporation, shall be deemed to be a liquidation, dissolution or winding up of the Corporation for purposes of this Section 4.3(h).

(i) PREFERRED SHARE EXCHANGE.

Effective upon the closing of the sale of shares of Common Stock in an underwritten public offering of the Common Stock pursuant to a registration statement filed under the U.S. Securities Act of 1933, as amended, by the Corporation (without giving effect to the closing of the sale of any such shares pursuant to any over-allotment option granted in connection with such offering), each outstanding share of Series A Preferred Stock of the Corporation will be automatically reclassified, changed and converted into shares of the Common Stock at a conversion price (the "CONVERSION PRICE") equal to the price to the public of a share of Common Stock in such public offering as set forth in the underwriting agreement for such public offering. The number of shares of Common Stock to be issued upon such conversion in exchange for each share of Series A Preferred Stock shall be equal to the Liquidation Preference of such share divided by the Conversion Price; provided, however, that in lieu of issuing any fractional shares resulting from such conversions, a holder who would otherwise have been entitled to receive a fractional share shall be entitled to receive in lieu thereof an amount in cash equal to the product of such fractional share multiplied by the Conversion Price, which amount shall be payable together with the delivery to such holder of the new certificate or certificates to be issued to such holder pursuant to the following paragraph. Any accrued and unpaid dividends through the date of conversion also will be paid to the holder

6

in cash no later than the delivery of such certificate or certificates. All shares of Common Stock issuable upon conversion of Series A Preferred Stock, when issued in accordance with the terms hereof, shall be duly authorized, validly issued, fully paid and nonassessable.

Each holder of the outstanding shares of Series A Preferred Stock so converted pursuant to the immediately preceding paragraph shall be entitled to receive, in exchange for the certificate or certificates representing the outstanding shares so converted registered in such holder's name, a new certificate or certificates representing such shares as so converted registered in such holder's name; provided, however, that the failure of any such holder to so exchange such holder's certificate or certificates shall in no way affect the conversion of such holder's shares as aforesaid, and upon such conversion such holder shall be deemed to have become the record holder of the shares of Common Stock issuable to such holder upon such conversion. Once converted, the shares of Series A Preferred Stock shall have the status of authorized but unissued shares of Preferred Stock and may be reissued pursuant to Section 4.2 as part of a new series of Preferred Stock.

Section 4.4 DEFINITIONS. For purposes of Section 4.3 of this Amended and Restated Certificate of Incorporation, the following terms shall have the meanings indicated:

"BUSINESS DAY" shall mean any day other than a Saturday, Sunday or other day on which commercial banks in the City of New York are authorized or required by law or executive order to close.

"CHANGE OF CONTROL" means any of the following: (i) the closing of any merger, combination, consolidation or similar business transaction involving the Corporation in which the holders of Common Stock immediately prior to such closing are not the holders, directly or indirectly, of a majority of the ordinary voting securities of the surviving person in such transaction immediately after such closing, (ii) the closing of any sale or transfer by the Corporation of all or substantially all of its assets to an acquiring person in which the holders of Common Stock immediately prior to such closing are not the holders of a majority of the ordinary voting securities of the acquiring person immediately after such closings, or (iii) the closing of any sale by the holders of Common Stock of an amount of Common Stock that equals or exceeds a majority of the shares of Common Stock immediately prior to such closing to a person in which the holders of the Common Stock immediately prior to such closing are not the holders of a majority of the ordinary voting securities of such person immediately after such closing.

"DIVIDEND PAYMENT DATE" shall mean December 31 of each year, except that if any Dividend Payment Date is not a Business Day, then the next succeeding Business Day shall be the Dividend Payment Date.

"JUNIOR STOCK" shall mean, with respect to shares of Series A Preferred Stock, any capital stock of the Corporation, including without limitation the Common Stock, ranking junior to the Series A Preferred Stock with respect to dividends, distribution in liquidation or any other preference, right or power.

7

"LIQUIDATION PREFERENCE" shall mean with respect to each share of Series A Preferred Stock, as of any date, and subject to adjustment for subdivisions or combinations affecting the number of shares of Series A Preferred Stock, $1,000.

"MANDATORY REDEMPTION DATE" has the meaning specified in Section 4.3(f)(i).

"PARITY STOCK" shall mean, with respect to shares of any series of Preferred Stock, any capital stock of the Corporation ranking on a parity with such series of Preferred Stock, as the case may be, with respect to dividends, distribution in liquidation or any other preference, right or power.

"PERSON" shall mean any individual, firm, corporation, partnership, trust, limited liability company, incorporated or unincorporated association, joint venture, joint stock company, governmental agency or political subdivision thereof or other entity of any kind, and shall include any successor (by merger or otherwise) of such entity.

"SERIES A REDEMPTION PRICE" has the meaning specified in Section 4.3(e)(i).

"SUBSIDIARY" shall mean, with respect to any Person, a corporation or other entity of which 50% or more of the voting power of the voting equity securities or equity interest is owned, directly or indirectly, by such Person.

ARTICLE V

The business and affairs of the Corporation shall be managed by or under the direction of the Board of Directors consisting of not less than one director nor more than fourteen directors, the exact number of directors to be determined from time to time exclusively by resolution adopted by the Board of Directors. The directors shall be divided into three classes, designated Class I, Class II and Class III. Each class shall consist, as nearly as may be possible, of one-third of the total number of directors constituting the entire Board of Directors. The term of the initial Class I directors shall terminate on the date of the 2003 annual meeting of stockholders; the term of the initial Class II directors shall terminate on the date of the 2004 annual meeting of stockholders and the term of the initial Class III directors shall terminate on the date of the 2005 annual meeting of stockholders. At each annual meeting of stockholders beginning in 2003, successors to the class of directors whose term expires at that annual meeting shall be elected for a three-year term. If the number of directors is changed, any increase or decrease shall be apportioned among the classes so as to maintain the number of directors in each class as nearly equal as possible, and any additional director of any class elected to fill a vacancy resulting from an increase in such class shall hold office for a term that shall coincide with the remaining term of that class, but in no case will a decrease in the number of directors shorten the term of any incumbent director. A director shall hold office until the annual meeting for the year in which his term expires and until his successor shall be elected and shall qualify for office, subject, however, to prior death, resignation, retirement, disqualification or removal from office. Any vacancy on the Board of Directors, however resulting, may be filled only by an affirmative vote of the majority of the directors then in office, even if less than a quorum, or by an affirmative vote of the sole remaining director. Any director elected to fill a vacancy shall hold

8

office for a term that shall coincide with the term of the class to which such director shall have been elected.

Notwithstanding the foregoing, whenever the holders of any one or more classes or series of Preferred Stock issued by the Corporation shall have the right, voting separately by class or series, to elect directors at an annual or special meeting of stockholders, the election, term of office, filling of vacancies and other features of such directorships shall be governed by the terms of this Amended and Restated Certificate of Incorporation or the resolution or resolutions adopted by the Board of Directors pursuant to Section 4.2 applicable thereto, and such directors so elected shall not be divided into classes pursuant to this Article V unless expressly provided by such terms.

ARTICLE VI

Subject to the rights, if any, of the holders of shares of Preferred Stock then outstanding, any or all of the directors of the Corporation may be removed from office at any time, but only for cause and only by the affirmative vote of the holders of a majority of the outstanding securities of the Corporation then entitled to vote generally in the election of directors, considered for purposes of this Article VI as one class.

ARTICLE VII

Elections of directors at an annual or special meeting of stockholders shall be by written ballot unless the Bylaws of the Corporation shall otherwise provide.

ARTICLE VIII

Any action required or permitted to be taken at any annual or special meeting of stockholders may be taken only upon the vote of the stockholders at an annual or special meeting duly noticed and called, as provided in the Bylaws of the Corporation, and may not be taken by a written consent of the stockholders pursuant to the GCL.

ARTICLE IX

Special meetings of the stockholders of the Corporation for any purposes may be called at any time by the Board of Directors or the President. Special meetings of the stockholders of the Corporation may not be called by any other person or persons.

ARTICLE X

The officers of the Corporation shall be chosen in such manner, shall hold their offices for such terms and shall carry out such duties as are determined solely by the Board of Directors, subject to the right of the Board of Directors to remove any officer or officers at any time with or without cause.

9

ARTICLE XI

The Corporation shall indemnify to the full extent authorized or permitted by law any person made, or threatened to be made, a party to any action or proceeding (whether civil or criminal or otherwise) by reason of the fact that he, his testator or intestate, is or was a director or officer of the Corporation or by reason of the fact that such director or officer, at the request of the Corporation, is or was serving any other corporation, partnership, joint venture, trust, employee benefit plan or other enterprise, in any capacity. Nothing contained herein shall affect any rights to indemnification to which employees other than directors and officers may be entitled by law. No director of the Corporation shall be personally liable to the Corporation or its stockholders for monetary damages for any breach of fiduciary duty by such a director as a director. Notwithstanding the foregoing sentence, a director shall be liable to the extent provided by applicable law
(i) for any breach of the director's duty of loyalty to the Corporation or its stockholders, (ii) for acts or omissions not in good faith or which involve intentional misconduct or a knowing violation of law, (iii) pursuant to Section 174 of the Delaware General Corporation Law, or (iv) for any transaction from which such director derived an improper personal benefit. No amendment to or repeal of this Article XI shall apply to or have any effect on the liability or alleged liability of any director of the Corporation for or with respect to any acts or omissions of such director occurring prior to such amendment.

ARTICLE XII

The provisions set forth in Article II, Section 2 (except for the first paragraph thereof) and Section 3; Article III, Section 1 (except for the first paragraph thereof); and Article IX, Section 1 of the Bylaws of the Corporation or any provision contained in this Amended and Restated Certificate of Incorporation may be repealed, altered, amended or rescinded, in whole or in part, or a new Certificate of Incorporation may be adopted by a majority of the Board of Directors then in office with the consent of stockholders of the Corporation holding at least sixty-six and two-thirds percent (66 2/3%) of the votes entitled to be cast by the holders of all outstanding securities which by their terms may be voted on all matters submitted to stockholders of the Corporation generally.

10

IN WITNESS WHEREOF, the undersigned officer of the Corporation has executed this Amended and Restated Certificate of Incorporation on behalf of the Corporation this ___ day of _______, 2002.

SAFETY INSURANCE GROUP, INC.

By:

Name:


Title:

11

Exhibit 3.2

FORM OF AMENDED AND RESTATED BYLAWS

OF

SAFETY INSURANCE GROUP, INC.

(HEREINAFTER CALLED THE "CORPORATION")

AS ADOPTED ON ____, 2002

ARTICLE I

OFFICES

Section 1. REGISTERED OFFICE. The registered office of the Corporation shall be in the City of Wilmington, County of New Castle, State of Delaware and the name and address of its registered agent is Corporation Trust Company, 1209 Orange Street, Wilmington, Delaware.

Section 2. OTHER OFFICES. The Corporation may also have offices at such other places both within and without the State of Delaware as the Board of Directors of the Corporation (the "BOARD OF DIRECTORS") may from time to time determine. ARTICLE II

MEETINGS OF STOCKHOLDERS

Section 1. PLACE OF MEETINGS. Meetings of the stockholders for the election of directors or for any other purpose shall be held at such time and place, either within or without the State of Delaware, as shall be designated from time to time by the Board of Directors and stated in the notice of the meeting or in a duly executed waiver of notice thereof.

Section 2. ANNUAL MEETINGS. The annual meetings of stockholders (the "ANNUAL MEETING") shall be held on such date and at such time as shall be designated from time to time by the Board of Directors and stated in the notice of the meeting, at which meetings the stockholders, subject to the provisions of the Certificate of Incorporation, shall elect by a plurality vote a Board of Directors, and transact such other business as may properly be brought


before the meeting. Written notice of the Annual Meeting stating the place, date and hour of the meeting shall be given to each stockholder entitled to vote at such meeting not less than ten (10) days nor more than sixty (60) days before the date of the meeting.

No business may be transacted at an Annual Meeting, other than business that is either (a) specified in the notice of meeting (or any supplement thereto) given by or at the direction of the Board of Directors (or any duly authorized committee thereof), (b) otherwise properly brought before the Annual Meeting by or at the direction of the Board of Directors (or any duly authorized committee thereof) or (c) otherwise properly brought before the Annual Meeting by any stockholder of the Corporation (i) who is a stockholder of record on the date of the giving of the notice provided for in this Section 2 and on the record date for the determination of stockholders entitled to vote at such Annual Meeting and (ii) who complies with the notice procedures set forth in this Section 2.

In addition to any other applicable requirements, for business to be properly brought before an Annual Meeting by a stockholder, such stockholder must have given timely notice thereof in proper written form to the Secretary of the Corporation.

To be timely, a stockholder's notice to the Secretary must be delivered to or mailed and received at the principal executive offices of the Corporation not less than one-hundred and twenty (120) days prior to the anniversary date of the date of the proxy statement for the immediately preceding Annual Meeting; PROVIDED, HOWEVER, that in the event that the Annual Meeting is called for a date that is not within thirty (30) days before or after the anniversary date of the immediately preceding Annual Meeting, notice by the stockholder in order to be timely must be so received not later than the close of business on the tenth
(10th) day following the day on which public disclosure of the date of the Annual Meeting was first made. To be in proper

2

written form, a stockholder's notice to the Secretary must set forth as to each matter such stockholder proposes to bring before the Annual Meeting (i) a brief description of the business desired to be brought before the Annual Meeting and the reasons for conducting such business at the Annual Meeting, (ii) the name and record address of such stockholder, (iii) the class or series and number of shares of capital stock of the Corporation which are owned beneficially or of record by such stockholder, (iv) a description of all arrangements or understandings between such stockholder and any other person or persons (including their names) in connection with the proposal of such business by such stockholder and any material interest of such stockholder in such business and
(v) a representation that such stockholder intends to appear in person or by proxy at the Annual Meeting to bring such business before the meeting.

No business shall be conducted at the Annual Meeting except business brought before the Annual Meeting in accordance with the procedures set forth in this Section 2, PROVIDED, HOWEVER, that, once business has been properly brought before the Annual Meeting in accordance with such procedures, nothing in this
Section 2 shall be deemed to preclude discussion by any stockholder of any such business. If the Chairman of an Annual Meeting determines that business was not properly brought before the Annual Meeting in accordance with the foregoing procedures, the Chairman shall declare to the meeting that the business was not properly brought before the meeting and such business shall not be discussed or transacted.

Section 3. SPECIAL MEETINGS. Unless otherwise prescribed by law or by the Certificate of Incorporation, Special Meetings of Stockholders ("SPECIAL MEETINGS"), for any purpose or purposes, may be called by the Board of Directors or the President. Special Meetings may not be called by any other person or persons. Written notice of a Special Meeting stating the place, date and hour of the meeting and the purpose or purposes for which the meeting is

3

called shall be given not less than ten (10) days nor more than sixty (60) days before the date of the meeting to each stockholder entitled to vote at such meeting.

Section 4. QUORUM. Except as otherwise required by law, these Bylaws or by the Certificate of Incorporation, holders of a majority of the capital stock issued and entitled to vote thereat present in person or represented by proxy shall constitute a quorum at all meetings of the stockholders for the transaction of business. If, however, such quorum shall not be present or represented at any meeting of the stockholders, the stockholders entitled to vote thereat, present in person or represented by proxy, shall have power to adjourn the meeting from time to time, without notice other than announcement at the meeting, until a quorum shall be present or represented. At such adjourned meeting at which a quorum shall be present or represented, any business may be transacted which might have been transacted at the meeting as originally noticed. If the adjournment is for more than thirty days, or if after the adjournment a new record date is fixed for the adjourned meeting, a notice of the adjourned meeting shall be given to each stockholder entitled to vote at the meeting.

Section 5. VOTING. Unless otherwise required by law, the Certificate of Incorporation or these Bylaws, any question brought before any meeting of stockholders shall be decided by the vote of the holders of a majority of the stock represented and entitled to vote thereat. Such votes may be cast in person or by proxy but no proxy shall be voted on or after three years from its date, unless such proxy provides for a longer period. The Board of Directors, in its discretion, or the officer of the Corporation presiding at a meeting of stockholders, in his discretion, may require that any votes cast at such meeting shall be cast by written ballot.

Section 6. NO CONSENT OF STOCKHOLDERS IN LIEU OF MEETING. Any action required or permitted to be taken at any annual or special meeting of stockholders may be taken only upon

4

the vote of the stockholders at an annual or special meeting duly noticed and called, as provided in these Bylaws, and may not be taken by a written consent of the stockholders pursuant to the Delaware General Corporation Law ("GCL").

Section 7. LIST OF STOCKHOLDERS ENTITLED TO VOTE. The officer of the Corporation who has charge of the stock ledger of the Corporation shall prepare and make, at least ten days before every meeting of stockholders, a complete list of the stockholders entitled to vote at the meeting, arranged in alphabetical order, and showing the address of each stockholder and the number of shares registered in the name of each stockholder. Such list shall be open to the examination of any stockholder, for any purpose germane to the meeting, during ordinary business hours, for a period of at least ten days prior to the meeting, either at a place within the city where the meeting is to be held, which place shall be specified in the notice of the meeting, or, if not so specified, at the place where the meeting is to be held. The list shall also be produced and kept at the time and place of the meeting during the whole time thereof, and may be inspected by any stockholder of the Corporation who is present.

Section 8. STOCK LEDGER. The stock ledger of the Corporation shall be the only evidence as to who are the stockholders entitled to examine the stock ledger, the list required by Section 7 of this Article II or the books of the Corporation, or to vote in person or by proxy at any meeting of stockholders.

ARTICLE III

DIRECTORS

Section 1. NUMBER AND ELECTION OF DIRECTORS. Subject to the rights, if any, of holders of preferred stock of the Corporation to elect directors of the Corporation, the Board of Directors shall consist of not less than one nor more than fourteen members with the exact number of directors to be determined from time to time exclusively by resolution duly adopted by the Board

5

of Directors. Directors shall be elected by a plurality of the votes cast at the Annual Meeting, and, unless otherwise provided by the Certificate of Incorporation, each director so elected shall hold office until the Annual Meeting for the year in which his term expires and until his successor is duly elected and qualified, or until his earlier death, resignation, retirement, disqualification or removal. Any director may resign at any time effective upon giving written notice to the Corporation, unless the notice specifies a later time for the effectiveness of such resignation. Directors need not be stockholders.

Only persons who are nominated in accordance with the following procedures shall be eligible for election as directors of the Corporation, except as may be otherwise provided in the Certificate of Incorporation of the Corporation with respect to the right of holders of preferred stock of the Corporation to nominate and elect a specified number of directors in certain circumstances. Nominations of persons for election to the Board of Directors may be made at any Annual Meeting or at any Special Meeting called by the Board of Directors or the President for the purpose of electing directors (a) by or at the direction of the Board of Directors (or any duly authorized committee thereof) or (b) by any stockholder of the Corporation (i) who is a stockholder of record on the date of the giving of the notice provided for in this Section 1 and on the record date for the determination of stockholders entitled to vote at such Annual or Special Meeting and (ii) who complies with the notice procedures set forth in this
Section 1. In addition to any other applicable requirements, for a nomination to be made by a stockholder, such stockholder must have given timely notice thereof in proper written form to the Secretary of the Corporation.

To be timely, a stockholder's notice to the Secretary must be delivered to or mailed and received at the principal executive offices of the Corporation (a) in the case of an Annual

6

Meeting, not less than one-hundred and twenty (120) days prior to the anniversary date of the date of the proxy statement for the immediately preceding Annual Meeting; PROVIDED, HOWEVER, that in the event that the Annual Meeting is called for a date that is not within thirty (30) days before or after the anniversary date of the immediately preceding Annual Meeting, notice by the stockholder in order to be timely must be so received not later than the close of business on the tenth (10th) day following the day on which public disclosure of the date of the Annual Meeting was first made; and (b) in the case of a Special Meeting called for the purpose of electing directors, not later than the close of business on the tenth (10th) day following the day on which public disclosure of the date of the Special Meeting was first made.

To be in proper written form, a stockholder's notice to the Secretary must set forth (a) as to each person whom the stockholder proposes to nominate for election as a director (i) the name, age, business address and residence address of the person, (ii) the principal occupation or employment of the person, (iii) the class or series and number of shares of capital stock of the Corporation which are owned beneficially or of record by the person and (iv) any other information relating to the person that would be required to be disclosed in a proxy statement or other filing required to be made in connection with solicitations of proxies for election of directors pursuant to Section 14 of the Securities Exchange Act of 1934, as amended (the "EXCHANGE ACT"), and the rules and regulations promulgated thereunder; and (b) as to the stockholder giving the notice (i) the name and record address of such stockholder, (ii) the class or series and number of shares of capital stock of the Corporation which are owned beneficially or of record by such stockholder, (iii) a description of all arrangements or understandings between such stockholder and each proposed nominee and any other person or persons (including their names) pursuant to which the nomination(s) are to be made by such stockholder,

7

(iv) a representation that such stockholder intends to appear in person or by proxy at the Annual Meeting to nominate the persons named in its notice and (v) any other information relating to such stockholder that would be required to be disclosed in a proxy statement or other filings required to be made in connection with solicitations of proxies for election of directors pursuant to
Section 14 of the Exchange Act and the rules and regulations promulgated thereunder. Such notice must be accompanied by a written consent of each proposed nominee to being named as a nominee and to serve as a director if elected.

No person shall be eligible for election as a director of the Corporation unless nominated in accordance with the procedures set forth in this Section 1. If the Chairman of the meeting determines that a nomination was not made in accordance with the foregoing procedures, the Chairman shall declare to the meeting that the nomination was defective and such defective nomination shall be disregarded.

Section 2. VACANCIES. Any vacancy on the Board of Directors, however created, may be filled by a majority of the directors then in office, though less than a quorum, or by a sole remaining director. Any director elected to fill a newly created directorship resulting from an increase in any class of directors shall hold office for a term that shall coincide with the remaining term of the other directors of that class. Any director elected to fill a vacancy not resulting from an increase in the number of directors shall have the same term as the remaining term of his predecessor.

Section 3. DUTIES AND POWERS. The business of the Corporation shall be managed by or under the direction of the Board of Directors which may exercise all such powers of the Corporation and do all such lawful acts and things as are not by statute or by the Certificate of

8

Incorporation or by these Bylaws directed or required to be exercised or done by the stockholders.

Section 4. MEETINGS. The Board of Directors may hold meetings, both regular and special, either within or without the State of Delaware. Regular meetings of the Board of Directors may be held without notice at such time and at such place as may from time to time be determined by the Board of Directors. Special meetings of the Board of Directors may be called by the Chairman, if there is one, the President, or any directors. Notice thereof stating the place, date and hour of the meeting shall be given to each director either by mail not less than forty-eight (48) hours before the date of the meeting, by telephone or telegram on twenty-four (24) hours' notice, or on such shorter notice as the person or persons calling such meeting may deem necessary or appropriate in the circumstances.

Section 5. QUORUM. Except as may be otherwise specifically provided by law, the Certificate of Incorporation or these Bylaws, at all meetings of the Board of Directors, a majority of the entire Board of Directors shall constitute a quorum for the transaction of business and the act of a majority of the directors present at any meeting at which there is a quorum shall be the act of the Board of Directors. If a quorum shall not be present at any meeting of the Board of Directors, the directors present thereat may adjourn the meeting from time to time, without notice other than announcement at the meeting, until a quorum shall be present.

Section 6. ACTIONS OF BOARD. Unless otherwise provided by the Certificate of Incorporation or these Bylaws, any action required or permitted to be taken at any meeting of the Board of Directors or of any committee thereof may be taken without a meeting, if all the members of the Board of Directors or committee, as the case may be, consent thereto in writing,

9

and the writing or writings are filed with the minutes of proceedings of the Board of Directors or committee.

Section 7. MEETINGS BY MEANS OF CONFERENCE TELEPHONE. Unless otherwise provided by the Certificate of Incorporation or these Bylaws, members of the Board of Directors of the Corporation, or any committee designated by the Board of Directors, may participate in a meeting of the Board of Directors or such committee by means of a conference telephone or similar communications equipment by means of which all persons participating in the meeting can hear each other, and participation in a meeting pursuant to this Section 7 shall constitute presence in person at such meeting.

Section 8. COMMITTEES. The Board of Directors may, by resolution passed by a majority of the entire Board of Directors, designate one or more committees, each committee to consist of one or more of the directors of the Corporation. The Board of Directors may designate one or more directors as alternate members of any committee, who may replace any absent or disqualified member at any meeting of any such committee. In the absence or disqualification of a member of a committee, and in the absence of a designation by the Board of Directors of an alternate member to replace the absent or disqualified member, the member or members thereof present at any meeting and not disqualified from voting, whether or not he or they constitute a quorum, may unanimously appoint another member of the Board of Directors to act at the meeting in the place of any absent or disqualified member. Any committee, to the extent allowed by law and provided in the resolution establishing such committee, shall have and may exercise all the powers and authority of the Board of Directors in the management of the business and affairs of the Corporation. Each committee shall keep regular minutes and report to the Board of Directors when required.

10

Section 9. AUDIT COMMITTEE. The Board of Directors, by resolution adopted by a majority of the whole Board of Directors may designate three or more directors to constitute an Audit Committee, to serve as such until the next annual meeting of the Board of Directors or until their respective successors are designated.

The audit committee will make recommendations to the Board of Directors regarding the selection of independent accountants, will review the scope of the independent accountants' audit and the services provided by them, will review and evaluate the Corporation's audit and control functions and will carry out its other responsibilities as set forth in an audit committee charter to be adopted by the Board of Directors.

Section 10. COMPENSATION. At the discretion of the Board of Directors, the directors may be paid their expenses, if any, of attendance at each meeting of the Board of Directors and may be paid a fixed sum for attendance at each meeting of the Board of Directors or a stated salary as director. No such payment shall preclude any director from serving the Corporation in any other capacity and receiving compensation therefor. At the discretion of the Board of Directors, members of special or standing committees may be allowed like compensation for attending committee meetings.

Section 11. INTERESTED DIRECTORS. No contract or transaction between the Corporation and one or more of its directors or officers, or between the Corporation and any other corporation, partnership, association, or other organization in which one or more of its directors or officers are directors or officers, or have a financial interest, shall be void or voidable solely for this reason, or solely because the director or officer is present at or participates in the meeting of the Board of Directors or committee thereof which authorizes the contract or transaction, or solely because his or their votes are counted for such purpose if (i) the material facts as to his or

11

their relationship or interest and as to the contract or transaction are disclosed or are known to the Board of Directors or the committee, and the Board of Directors or committee in good faith authorizes the contract or transaction by the affirmative votes of a majority of the disinterested directors, even though the disinterested directors be less than a quorum; or (ii) the material facts as to his or their relationship or interest and as to the contract or transaction are disclosed or are known to the stockholders entitled to vote thereon, and the contract or transaction is specifically approved in good faith by vote of the stockholders; or (iii) the contract or transaction is fair as to the Corporation as of the time it is authorized, approved or ratified, by the Board of Directors, a committee thereof or the stockholders. Common or interested directors may be counted in determining the presence of a quorum at a meeting of the Board of Directors or of a committee which authorizes the contract or transaction.

Section 12. ENTIRE BOARD OF DIRECTORS. As used in these Bylaws generally, the term "entire Board of Directors" means the total number of directors which the Corporation would have if there were no vacancies.

ARTICLE IV

OFFICERS

Section 1. GENERAL. The officers of the Corporation shall be chosen by the Board of Directors and shall include a President and a Secretary. The Board of Directors, in its discretion, may also choose a Chief Financial Officer, Assistant Chief Financial Officers, Controller, Chairman of the Board of Directors (who must be a director), Treasurer, Assistant Treasurers and one or more Vice Presidents, Assistant Secretaries, and other officers. Any number of offices may be held by the same person, unless otherwise prohibited by law, the Certificate of Incorporation or these Bylaws. The officers of the Corporation need not be stockholders of the

12

Corporation nor, except in the case of the Chairman of the Board of Directors, need such officers be directors of the Corporation.

Section 2. ELECTION. The Board of Directors at its first meeting held after each Annual Meeting of Stockholders shall elect the officers of the Corporation who shall hold their offices for such terms and shall exercise such powers and perform such duties as shall be determined from time to time by the Board of Directors; and all officers of the Corporation shall hold office until their successors are chosen and qualified, or until their earlier resignation or removal. Any officer elected by the Board of Directors may be removed at any time by the affirmative vote of a majority of the Board of Directors. Any vacancy occurring in any office of the Corporation shall be filled by the Board of Directors. The salaries of all officers of the Corporation shall be fixed by the Board of Directors.

Section 3. VOTING SECURITIES OWNED BY THE CORPORATION. Powers of attorney, proxies, waivers of notice of meeting, consents and other instruments relating to securities owned by the Corporation may be executed in the name of and on behalf of the Corporation by the President or any Vice President and any such officer may, in the name of and on behalf of the Corporation, take all such action as any such officer may deem advisable to vote in person or by proxy at any meeting of security holders of any corporation in which the Corporation may own securities and at any such meeting shall possess and may exercise any and all rights and power incident to the ownership of such securities and which, as the owner thereof, the Corporation might have exercised and possessed if present. The Board of Directors may, by resolution, from time to time confer like powers upon any other person or persons.

Section 4. PRESIDENT. The President shall, subject to the control of the Board of Directors and, if there is one, the Chairman of the Board of Directors, have general supervision

13

of the business of the Corporation and shall see that all orders and resolutions of the Board of Directors are carried into effect. He shall execute all bonds, mortgages, contracts and other instruments of the Corporation requiring a seal, under the seal of the Corporation, except where required or permitted by law to be otherwise signed and executed and except that the other officers of the Corporation may sign and execute documents when so authorized by these Bylaws, the Board of Directors, the Chairman of the Board of Directors or the President. In the absence or disability of the Chairman of the Board of Directors, or if there is none, the President shall preside at all meetings of the stockholders and the Board of Directors. The President shall also perform such other duties and may exercise such other powers as from time to time may be assigned to him by these Bylaws or by the Board of Directors.

Section 5. SECRETARY. The Secretary shall attend all meetings of the Board of Directors and all meetings of stockholders and record all the proceedings thereat in a book or books to be kept for that purpose; the Secretary shall also perform like duties for the standing committees when required. The Secretary shall give, or cause to be given, notice of all meetings of the stockholders and special meetings of the Board of Directors, and shall perform such other duties as may be prescribed by the Board of Directors or President, under whose supervision he shall be. If the Secretary shall be unable or shall refuse to cause to be given notice of all meetings of the stockholders and special meetings of the Board of Directors, and if there is no Assistant Secretary, then either the Board of Directors or the President may choose another officer to cause such notice to be given. The Secretary shall have custody of the seal of the Corporation and the Secretary or any Assistant Secretary, if there is one, shall have authority to affix the same to any instrument requiring it and when so affixed, it may be attested by the signature of the Secretary or by the signature of any such Assistant Secretary. The Board of

14

Directors may give general authority to any other officer to affix the seal of the Corporation and to attest the affixing by his signature. The Secretary shall see that all books, reports, statements, certificates and other documents and records required by law to be kept or filed are properly kept or filed, as the case may be.

Section 6. ASSISTANT SECRETARIES. Except as may be otherwise provided in these Bylaws, Assistant Secretaries, if there are any, shall perform such duties and have such powers as from time to time may be assigned to them by the Board of Directors, the President, any Vice President, if there is one, or the Secretary, and in the absence of the Secretary or in the event of his disability or refusal to act, shall perform the duties of the Secretary, and when so acting, shall have all the powers of and be subject to all the restrictions upon the Secretary.

Section 7. CHIEF FINANCIAL OFFICER. The Chief Financial Officer shall have the custody of the corporate funds and securities and shall keep full and accurate accounts of receipts and disbursements in books belonging to the Corporation and shall deposit all moneys and other valuable effects in the name and to the credit of the Corporation in such depositories as may be designated by the Board of Directors. The Chief Financial Officer shall disburse the funds of the Corporation as may be ordered by the Board of Directors, taking proper vouchers for such disbursements, and shall render to the Chairman of the Board, the President and the Board of Directors, at its regular meetings or when the Board of Directors so requires, an account of all transactions as Chief Financial Officer and of the financial condition of the Corporation. The Chief Financial Officer shall perform such other duties as may from time to time be prescribed by the Board of Directors, the Chairman of the Board or the President.

Section 8. ASSISTANT CHIEF FINANCIAL OFFICER. The Assistant Chief Financial Officer, or if there is more than one, the Assistant Chief Financial Officers, in the order determined by

15

the Board of Directors (or if there is no such determination, then in the order of their election), shall, in the absence of the Chief Financial Officer or in the event of the Chief Financial Officer's inability or refusal to act, perform the duties and exercise the powers of the Chief Financial Officer and shall perform such other duties and have such other powers as may from time to time be prescribed by the Board of Directors, the Chairman of the Board, the President or the Chief Financial Officer.

Section 9. CONTROLLER. The Board of Directors may elect a Controller who shall be responsible for all accounting and auditing functions of the Corporation and who shall perform such other duties as may from time to time be required of him by the Board of Directors.

Section 10. CHAIRMAN OF THE BOARD OF DIRECTORS. The Chairman of the Board of Directors, if there is one, shall preside at all meetings of the stockholders and of the Board of Directors. Except where by law the signature of the President is required, the Chairman of the Board of Directors shall possess the same power as the President to sign all contracts, certificates and other instruments of the Corporation which may be authorized by the Board of Directors. During the absence or disability of the President, the Chairman of the Board of Directors shall exercise all the powers and discharge all the duties of the President. The Chairman of the Board of Directors shall also perform such other duties and may exercise such other powers as from time to time may be assigned to him by these Bylaws or by the Board of Directors.

Section 11. TREASURER. The Treasurer, if there is one, shall have the custody of the corporate funds and securities and shall keep full and accurate accounts of receipts and disbursements in books belonging to the Corporation and shall deposit all moneys and other valuable effects in the name and to the credit of the Corporation in such depositories as may be designated by the Board of Directors. The Treasurer shall disburse the funds of the Corporation

16

as may be ordered by the Board of Directors, taking proper vouchers for such disbursements, and shall render to the President and the Board of Directors, at its regular meetings, or when the Board of Directors so requires, an account of all his transactions as Treasurer and of the financial condition of the Corporation. If required by the Board of Directors, the Treasurer shall give the Corporation a bond in such sum and with such surety or sureties as shall be satisfactory to the Board of Directors for the faithful performance of the duties of his office and for the restoration to the Corporation, in case of his death, resignation, retirement or removal from office, of all books, papers, vouchers, money and other property of whatever kind in his possession or under his control belonging to the Corporation.

Section 12. ASSISTANT TREASURERS. Assistant Treasurers, if there are any, shall perform such duties and have such powers as from time to time may be assigned to them by the Board of Directors, the President, any Vice President, or the Treasurer, if there is one, and in the absence of the Treasurer or in the event of his disability or refusal to act, shall perform the duties of the Treasurer, and when so acting, shall have all the powers of and be subject to all the restrictions upon the Treasurer. If required by the Board of Directors, an Assistant Treasurer shall give the Corporation a bond in such sum and with such surety or sureties as shall be satisfactory to the Board of Directors for the faithful performance of the duties of his office and for the restoration to the Corporation, in case of his death, resignation, retirement or removal from office, of all books, papers, vouchers, money and other property of whatever kind in his possession or under his control belonging to the Corporation.

Section 13. VICE PRESIDENTS. At the request of the President or in his absence or in the event of his inability or refusal to act (and if there is no Chairman of the Board of Directors), the Vice President or the Vice Presidents if there is more than one (in the order designated by the

17

Board of Directors) shall perform the duties of the President, and when so acting, shall have all the powers of and be subject to all the restrictions upon the President. Each Vice President shall perform such other duties and have such other powers as the Board of Directors from time to time may prescribe. If there is no Chairman of the Board of Directors and no Vice President, the Board of Directors shall designate the officer of the Corporation who, in the absence of the President or in the event of the inability or refusal of the President to act, shall perform the duties of the President, and when so acting, shall have all the powers of and be subject to all the restrictions upon the President.

Section 14. OTHER OFFICERS. Such other officers as the Board of Directors may choose shall perform such duties and have such powers as from time to time may be assigned to them by the Board of Directors. The Board of Directors may delegate to any other officer of the Corporation the power to choose such other officers and to prescribe their respective duties and powers.

ARTICLE V

STOCK

Section 1. FORM OF CERTIFICATES. Every holder of stock in the Corporation shall be entitled to have a certificate signed, in the name of the Corporation
(i) by the President, the Chairman of the Board of Directors or a Vice President and (ii) by the Secretary or an Assistant Secretary, or the Treasurer or any Assistant Treasurer of the Corporation, certifying the number of shares owned by him in the Corporation.

Section 2. SIGNATURES. Where a certificate is countersigned by (i) a transfer agent other than the Corporation or its employee, or (ii) a registrar other than the Corporation or its employee, any other signature on the certificate may be a facsimile. In case any officer, transfer agent or registrar who has signed or whose facsimile signature has been placed upon a certificate

18

shall have ceased to be such officer, transfer agent or registrar before such certificate is issued, it may be issued by the Corporation with the same effect as if he were such officer, transfer agent or registrar at the date of issue.

Section 3. LOST CERTIFICATES. The Board of Directors may direct a new certificate to be issued in place of any certificate theretofore issued by the Corporation alleged to have been lost, stolen or destroyed, upon the making of an affidavit of that fact by the person claiming the certificate of stock to be lost, stolen or destroyed. When authorizing such issue of a new certificate the Board of Directors may, in its discretion and as a condition precedent to the issuance thereof, require the owner of such lost, stolen or destroyed certificate, or his legal representative, to advertise the same in such manner as the Board of Directors shall require and/or to give the Corporation a bond in such sum as it may direct as indemnity against any claim that may be made against the Corporation with respect to the certificate alleged to have been lost, stolen or destroyed.

Section 4. TRANSFERS. Stock of the Corporation shall be transferable in the manner prescribed by law and in these Bylaws. Transfers of stock shall be made on the books of the Corporation only by the person named in the certificate or by his attorney lawfully constituted in writing and upon the surrender of the certificate therefor, which shall be cancelled before a new certificate shall be issued.

Section 5. RECORD DATE. In order that the Corporation may determine the stockholders entitled to notice of or to vote at any meeting of stockholders or any adjournment thereof, or entitled to express consent to corporate action in writing without a meeting, or entitled to receive payment of any dividend or other distribution or allotment of any rights, or entitled to exercise any rights in respect of any change, conversion or exchange of stock, or for the purpose

19

of any other lawful action, the Board of Directors may fix, in advance, a record date, which shall not be more than sixty (60) days nor less than ten (10) days before the date of such meeting, nor more than sixty (60) days prior to any other action. A determination of stockholders of record entitled to notice of or to vote at a meeting of stockholders shall apply to any adjournment of the meeting; PROVIDED, HOWEVER, that the Board of Directors may fix a new record date for the adjourned meeting.

Section 6. BENEFICIAL OWNERS. The Corporation shall be entitled to recognize the exclusive right of a person registered on its books as the owner of shares to receive dividends, and to vote as such owner, and to hold liable for calls and assessments a person registered on its books as the owner of shares, and shall not be bound to recognize any equitable or other claim to or interest in such share or shares on the part of any other person, whether or not it shall have express or other notice thereof, except as otherwise provided by law.

ARTICLE VI

NOTICES

Section 1. NOTICES. Whenever written notice is required by law, the Certificate of Incorporation or these Bylaws to be given to any director, member of a committee or stockholder, such notice may be given by mail, addressed to such director, member of a committee or stockholder, at his address as it appears on the records of the Corporation, with postage thereon prepaid, and such notice shall be deemed to be given at the time when the same shall be deposited in the United States mail. Written notice may also be given personally or by telegram, telex or cable.

Section 2. WAIVERS OF NOTICE. Whenever any notice is required by law, the Certificate of Incorporation or these Bylaws to be given to any director, member of a committee

20

or stockholder, a waiver thereof in writing, signed by the person or persons entitled to said notice, whether before or after the time stated therein, shall be deemed equivalent thereto.

ARTICLE VII

GENERAL PROVISIONS

Section 1. DIVIDENDS. Dividends upon the capital stock of the Corporation, subject to the provisions of the Certificate of Incorporation, if any, may be declared by the Board of Directors at any regular or special meeting, and may be paid in cash, in property, or in shares of the capital stock. Before payment of any dividend, there may be set aside out of any funds of the Corporation available for dividends such sum or sums as the Board of Directors from time to time, in its absolute discretion, deems proper as a reserve or reserves to meet contingencies, or for equalizing dividends, or for repairing or maintaining any property of the Corporation, or for any proper purpose, and the Board of Directors may modify or abolish any such reserve.

Section 2. DISBURSEMENTS. All checks or demands for money and notes of the Corporation shall be signed by such officer or officers or such other person or persons as the Board of Directors may from time to time designate.

Section 3. FISCAL YEAR. The fiscal year of the Corporation shall be fixed by resolution of the Board of Directors.

Section 4. CORPORATE SEAL. The corporate seal shall have inscribed thereon the name of the Corporation, the year of its organization and the words "Corporate Seal, Delaware." The seal may be used by causing it or a facsimile thereof to be impressed or affixed or reproduced or otherwise.

21

ARTICLE VIII

INDEMNIFICATION

Section 1. POWER TO INDEMNIFY IN ACTIONS, SUITS OR PROCEEDINGS OTHER THAN
THOSE BY OR IN THE RIGHT OF THE CORPORATION. Subject to Section 3 of this Article VIII, the Corporation shall indemnify any person who was or is a party or is threatened to be made a party to any threatened, pending or completed action, suit or proceeding, whether civil, criminal, administrative or investigative (other than an action by or in the right of the Corporation) by reason of the fact that he is or was a director, officer, employee or agent of the Corporation, or is or was serving at the request of the Corporation as a director, officer, employee or agent of another corporation, partnership, joint venture, trust, employee benefit plan or other enterprise, against expenses (including attorneys' fees), judgments, fines and amounts paid in settlement actually and reasonably incurred by him in connection with such action, suit or proceeding if he acted in good faith and in a manner he reasonably believed to be in or not opposed to the best interests of the Corporation, and, with respect to any criminal action or proceeding, had no reasonable cause to believe his conduct was unlawful. The termination of any action, suit or proceeding by judgment, order, settlement, conviction, or upon a plea of nolo contendere or its equivalent, shall not, of itself, create a presumption that the person did not act in good faith and in a manner which he reasonably believed to be in or not opposed to the best interests of the Corporation, and, with respect to any criminal action or proceeding, had reasonable cause to believe that his conduct was unlawful.

Section 2. POWER TO INDEMNIFY IN ACTIONS, SUITS OR PROCEEDINGS BY OR IN
THE RIGHT OF THE CORPORATION. Subject to Section 3 of this Article VIII, the Corporation shall indemnify any person who was or is a party or is threatened to be made a party to any threatened, pending or completed action or suit by or in the right of the Corporation to procure a judgment in its favor

22

by reason of the fact that he is or was a director, officer, employee or agent of the Corporation, or is or was serving at the request of the Corporation as a director, officer, employee or agent of another corporation, partnership, joint venture, trust, employee benefit plan or other enterprise against expenses (including attorneys' fees) actually and reasonably incurred by him in connection with the defense or settlement of such action or suit if he acted in good faith and in a manner he reasonably believed to be in or not opposed to the best interests of the Corporation; except that no indemnification shall be made in respect of any claim, issue or matter as to which such person shall have been adjudged to be liable to the Corporation unless and only to the extent that the Court of Chancery or the court in which such action or suit was brought shall determine upon application that, despite the adjudication of liability but in view of all the circumstances of the case, such person is fairly and reasonably entitled to indemnity for such expenses which the Court of Chancery or such other court shall deem proper.

Section 3. AUTHORIZATION OF INDEMNIFICATION. Any indemnification under this Article VIII (unless ordered by a court) shall be made by the Corporation only as authorized in the specific case upon a determination that indemnification of the director or officer is proper in the circumstances because he has met the applicable standard of conduct set forth in Section 1 or
Section 2 of this Article VIII, as the case may be. Such determination shall be made (1) by a majority vote of the directors who are not parties to such action, suit or proceeding, even though less than a quorum, or (2) if there are no such directors, or if such directors so direct, by independent legal counsel in a written opinion, or (3) by the stockholders. To the extent, however, that a director or officer of the Corporation has been successful on the merits or otherwise in defense of any action, suit or proceeding described above or in defense of any claim, issue or matter therein, he shall be indemnified against expenses (including attorneys'

23

fees) actually and reasonably incurred by him in connection therewith, without the necessity of authorization in the specific case.

Section 4. GOOD FAITH DEFINED. For purposes of any determination under
Section 1 or 2 of this Article VIII, a person shall be deemed to have acted in good faith and in a manner he reasonably believed to be in or not opposed to the best interests of the Corporation, or, with respect to any criminal action or proceeding, to have had no reasonable cause to believe his conduct was unlawful, if his action is based on the records or books of account of the Corporation or another enterprise, or on information supplied to him by the officers of the Corporation or another enterprise in the course of their duties, or on the advice of legal counsel for the Corporation or another enterprise or on information or records given or reports made to the Corporation or another enterprise by an independent certified public accountant or by an appraiser or other expert selected with reasonable care by the Corporation or another enterprise. The term "ANOTHER ENTERPRISE" as used in this Section 4 shall mean any other corporation or any partnership, joint venture, trust, employee benefit plan or other enterprise of which such person is or was serving at the request of the Corporation as a director, officer, employee or agent. The provisions of this Section 4 shall not be deemed to be exclusive or to limit in any way the circumstances in which a person may be deemed to have met the applicable standard of conduct set forth in Section 1 or 2 of this Article VIII, as the case may be.

Section 5. INDEMNIFICATION BY A COURT. Notwithstanding any contrary determination in the specific case under Section 3 of this Article VIII, and notwithstanding the absence of any determination thereunder, any director or officer may apply to any court of competent jurisdiction in the State of Delaware for indemnification to the extent otherwise permissible under Sections l and 2 of this Article VIII. The basis of such indemnification by a court shall be

24

a determination by such court that indemnification of the director or officer is proper in the circumstances because he has met the applicable standards of conduct set forth in Section 1 or 2 of this Article VIII, as the case may be. Neither a contrary determination in the specific case under Section 3 of this Article VIII nor the absence of any determination thereunder shall be a defense to such application or create a presumption that the director or officer seeking indemnification has not met any applicable standard of conduct. Notice of any application for indemnification pursuant to this Section 5 shall be given to the Corporation promptly upon the filing of such application. If successful, in whole or in part, the director or officer seeking indemnification shall also be entitled to be paid the expense of prosecuting such application.

Section 6. EXPENSES PAYABLE IN ADVANCE. Expenses incurred by a director or officer in defending or investigating a threatened or pending action, suit or proceeding shall be paid by the Corporation in advance of the final disposition of such action, suit or proceeding upon receipt of an undertaking by or on behalf of such director or officer to repay such amount if it shall ultimately be determined that he is not entitled to be indemnified by the Corporation as authorized in this Article VIII.

Section 7. NONEXCLUSIVITY OF INDEMNIFICATION AND ADVANCEMENT OF EXPENSES. The indemnification and advancement of expenses provided by or granted pursuant to this Article VIII shall not be deemed exclusive of any other rights to which those seeking indemnification or advancement of expenses may be entitled under any Bylaw, agreement, contract, vote of stockholders or disinterested directors or pursuant to the direction (howsoever embodied) of any court of competent jurisdiction or otherwise, both as to action in his official capacity and as to action in another capacity while holding such office, it being the policy of the Corporation that indemnification of the persons specified in Sections 1 and 2 of this Article VIII shall be made to

25

the fullest extent permitted by law. The provisions of this Article VIII shall not be deemed to preclude the indemnification of any person who is not specified in Section 1 or 2 of this Article VIII but whom the Corporation has the power or obligation to indemnify under the provisions of the GCL or otherwise.

Section 8. INSURANCE. The Corporation may purchase and maintain insurance on behalf of any person who is or was a director or officer of the Corporation, or is or was a director or officer of the Corporation serving at the request of the Corporation as a director, officer, employee or agent of another corporation, partnership, joint venture, trust, employee benefit plan or other enterprise against any liability asserted against him and incurred by him in any such capacity, or arising out of his status as such, whether or not the Corporation would have the power or the obligation to indemnify him against such liability under the provisions of this Article VIII.

Section 9. CERTAIN DEFINITIONS. For purposes of this Article VIII, references to "the Corporation" shall include, in addition to the resulting corporation, any constituent corporation (including any constituent of a constituent) absorbed in a consolidation or merger which, if its separate existence had continued, would have had power and authority to indemnify its directors or officers, so that any person who is or was a director or officer of such constituent corporation, or is or was a director or officer of such constituent corporation serving at the request of such constituent corporation as a director, officer, employee or agent of another corporation, partnership, joint venture, trust, employee benefit plan or other enterprise, shall stand in the same position under the provisions of this Article VIII with respect to the resulting or surviving corporation as he would have with respect to such constituent corporation if its separate existence had continued. For purposes of this Article VIII, references to "fines" shall include any

26

excise taxes assessed on a person with respect to an employee benefit plan; and references to "serving at the request of the Corporation" shall include any service as a director, officer, employee or agent of the Corporation which imposes duties on, or involves services by, such director or officer with respect to an employee benefit plan, its participants or beneficiaries; and a person who acted in good faith and in a manner he reasonably believed to be in the interest of the participants and beneficiaries of an employee benefit plan shall be deemed to have acted in a manner "not opposed to the best interests of the Corporation" as referred to in this Article VIII.

Section 10. SURVIVAL OF INDEMNIFICATION AND ADVANCEMENT OF EXPENSES. The indemnification and advancement of expenses provided by, or granted pursuant to, this Article VIII shall, unless otherwise provided when authorized or ratified, continue as to a person who has ceased to be a director or officer and shall inure to the benefit of the heirs, executors and administrators of such a person.

Section 11. LIMITATION ON INDEMNIFICATION. Notwithstanding anything contained in this Article VIII to the contrary, except for proceedings to enforce rights to indemnification (which shall be governed by Section 5 hereof), the Corporation shall not be obligated to indemnify any director or officer in connection with a proceeding (or part thereof) initiated by such person unless such proceeding (or part thereof) was authorized or consented to by the Board of Directors of the Corporation.

Section 12. INDEMNIFICATION OF EMPLOYEES AND AGENTS. The Corporation may, to the extent authorized from time to time by the Board of Directors, provide rights to indemnification and to the advancement of expenses to employees and agents of the Corporation similar to those conferred in this Article VIII to directors and officers of the Corporation.

27

ARTICLE IX

AMENDMENTS

Section 1. These Bylaws may be altered, amended or repealed, in whole or in part, or new Bylaws may be adopted by the stockholders or by the Board of Directors, PROVIDED, HOWEVER, that notice of such alteration, amendment, repeal or adoption of new Bylaws be contained in the notice of such meeting of stockholders or Board of Directors as the case may be. All such amendments must be approved by either the holders of two-thirds of the votes entitled to be cast by the holders of the outstanding capital stock entitled to vote thereon or by a majority of the Board of Directors then in office; PROVIDED, HOWEVER, Article II, Section 2 (except for the first paragraph thereof) and Section 3; Article III, Section 1 (except for the first paragraph thereof); and this Article IX,
Section 1 may be altered, amended or repealed only with approval of the holders of two-thirds of the votes entitled to be cast by the holders of the outstanding capital stock entitled to vote thereon and a majority of the Board of Directors then in office.

ARTICLE X

AMENDED AND RESTATED

CERTIFICATE OF INCORPORATION

If there is a conflict between the provisions of these Bylaws and the provisions of the Certificate of Incorporation or the MANDATORY provisions of the GCL, such provision or provisions of the Certificate of Incorporation and the GCL, as the case may be, will be controlling.

28

Exhibit 5

[LETTERHEAD OF LEBOEUF, LAMB, GREENE & MACRAE]

LEBOEUF, LAMB, GREENE & MACRAE
L.L.P.

A Limited Liability Partnership including Professional Corporations

                              125 West 55th Street
                             New York, NY 10019-5389
                                 (212) 424-8000
New York                                                                  London
Washington, D.C.            Facsimile: (212) 424-8500            (a London-based
Albany                                                multinational partnership)
Boston                                                                     Paris
Denver                                                                  Brussels
Harrisburg                                                          Johannesburg
Hartford                                                               (pty)ltd.
Houston                                                                   Moscow
Jacksonville                                                              Riyadh
Los Angeles                                                  (Affiliated office)
Newark                                                                  Tashkent
Pittsburgh                                                               Bishkek
                                                                     [ILLEGIBLE]

____ __, 2002

Safety Insurance Group, Inc.
20 Custom House Street
Boston, MA 02110

Re: Safety Insurance Group, Inc. Registration Statement on Form S-1

Dear Sirs:

We have acted as counsel, to Safety Insurance Group, Inc., a Delaware corporation (the "Registrant"), in connection with a Registration Statement on Form S-1 (File No. 333-87056) (the "Registration Statement") filed by the Registrant with the Securities and Exchange Commission (the "Commission") pursuant to the Securities Act of 1933, as amended (the "Act"), relating to an offering (the "Offering") of shares of the Registrant's Common Stock, par value $0.01 per share (the "Common Stock"), by the Registrant (such shares of Common Stock, including any shares that may be sold upon exercise of the underwriters' over-allotment option and any additional shares that may be registered in accordance with Rule 462(b) under the Act for sale in the Offering, the "Shares").

In so acting, we have examined and relied upon the originals, or copies certified or otherwise identified to our satisfaction, of such records, documents, certificates and other instruments as in our judgment are necessary or appropriate to enable us to render the opinion expressed below.

We are of the opinion that upon the issuance and delivery against payment therefore in accordance with the terms of the underwriting agreement (a form of which is filed as Exhibit 1 to the Registration Statement), the Shares will be duly authorized, validly issued, fully paid and non-assessable under the laws of the State of Delaware.

29

Safety Insurance Group, Inc.
____ __, 2002

Page 2

We hereby consent to the filing of this opinion as an exhibit to the Registration Statement, to the reference to our firm under the caption "Validity of Common Stock" in the prospectus forming a part thereof and to the incorporation by reference of this opinion and consent as exhibits to any registration statement filed in accordance with Rule 462(b) under the Act relating to the Offering. In giving such consent, we do not thereby concede that we are within the category of persons whose consent is required under Section 7 of the Act or the rules and regulations of the Commission thereunder.

Very truly yours,


EXHIBIT 10.1

LEASE OF OFFICE SPACE

Date: June 11, 1987

BETWEEN: Jaymont (U.S.A.), Incorporated, with a principal office at 260 Franklin Street, Boston, Massachusetts 02110 ("Landlord") AND Thomas Black Corporation, with an address at 89 Broad Street, Boston, Massachusetts 02109 ("Tenant").

FOR PREMISES IN: Landlord's building located at 20 Custom House Street, Boston, Massachusetts (the "Building" which term shall include the land on which it is located where the context shall so admit).

LANDLORD AND TENANT, in consideration of the covenants herein contained, hereby agree as follows:

ARTICLE 1.00 DEFINITIONS

1.01  DEFINITIONS IN THIS LEASE:

      (a) "Annual Rent" means $1,516,148.00 per annum at the rate of $31.00 per
          rentable square foot for 40,000 square feet and at the rate of $34.00
          per rentable square foot for 8,122 rentable square feet as herein
          provided, and payable as provided under Article 4.01.

      (b) "Article" means an article of this Lease.

      (c) "Commencement Date" means the date of substantial completion provided
          that it may not occur earlier than July 1, 1988 nor later than January
          1, 1989 (the "Original Commencement Date"), unless said Commencement
          Date is delayed and set at a later date in accordance with Article
          3.03.

      (d) "Exhibit A" means the plan(s) attached hereto as Exhibit A.

      (e) "Exhibit B" means the provisions relating to Occupancy Costs and other
          matters attached hereto as Exhibit B.

      (f) "Exhibit C" means the Building Rules and Regulations attached hereto
          as Exhibit C.

      (g) "Exhibit D" means the provisions relating to Landlord's Services
          attached hereto as Exhibit D.

      (h) "Exhibit E" means the provisions relating to the Tenant Improvements
          to the Premises attached hereto as Exhibit E.

      (i) "Exhibit F" means the form of Estoppel Certificate attached hereto as
          Exhibit F.

      (j) "Exhibit G" means the Commencement Date acknowledgment to be executed
          by Landlord and Tenant at the commencement of the Term attached hereto
          as Exhibit G.

      (k) "Exhibit H" means the form of Square Footage Measurement Notification
          attached hereto as Exhibit H.

      (l) "Fiscal Year" means a twelve-month period (all or part of which falls
          within the Term) from time to time determined by Landlord at the end
          of which Landlord's books are balanced for auditing and/or taxation
          purposes.

      (m) "Lease" means this lease, Exhibits A, B, C, D, E, F, G and H and
          Riders (if attached) to this Lease, and every properly executed
          instrument which by its terms amends, modifies or supplements this
          Lease.

      (n) "Occupancy Costs" means amounts payable by Tenant to Landlord under
          Article 4.02.

      (o) "Other Charges" means amounts payable to Landlord under Article 4.03.

      (p) "Premises" means 48,122 rentable square feet, more or less, consisting
          of the entire second (2nd), third (3rd) and fourth (4th) floors of the
          Building as generally indicated on Exhibit A.

      (q) "Rent" means the aggregate of all amounts payable by Tenant to
          Landlord under Articles 4.01, 4.02 and 4.03.

      (r) "Rules and Regulations" means those rules and regulations set forth in
          Exhibit C as the same may be amended from time to time by Landlord.

      (s) "Security Deposit" means $126,345.66 to be held as provided in Article
          20.11 hereof.

      (t) "Term" means a period of ten (10) years commencing with the
          Commencement Date, unless sooner terminated as herein provided; and
          any renewals or extensions thereof.

      (u) "Use" means for office use in connection with the conduct of the
          business activity set forth below only and none other: Insurance
          Business, and with the approval of Landlord, office uses consistent
          with first-class office buildings in the financial district of Boston.

ARTICLE 2.00 GRANT OF LEASE

2.01  GRANT. Landlord hereby demises and leases the Premises to Tenant, and
      Tenant hereby leases and accepts the Premises from Landlord, to have and
      to hold during the Term, subject to the terms and conditions of this
      Lease. Tenant is hereby granted the right to

                                        2

      use, in common with all others lawfully entitled thereto, all means of
      egress, ingress, lobbies and common facilities within the Building.

2.02  QUIET ENJOYMENT. Landlord shall warrant and defend Tenant in the quiet
      enjoyment and possession of the Premises during the Term against all
      parties claiming by, through or under Landlord, subject to the terms and
      conditions of this Lease.

2.03  COVENANTS OF LANDLORD AND TENANT. Landlord covenants to observe and
      perform all of the terms and conditions to be observed and performed by
      Landlord under this Lease. Tenant covenants to pay the Rent when due under
      this Lease, and to observe and perform all of the terms and conditions to
      be observed and performed by Tenant under this Lease.

ARTICLE 3.00 TERM AND POSSESSION

3.01  TERM. The term of this Lease shall be the number of years set forth in
      Article 1.01(t), beginning on the date set forth in said Article (the
      "Commencement Date") unless extended or renewed or terminated earlier as
      provided in this Lease.

3.02  EARLY OCCUPANCY. If Tenant begins to conduct business in all or any
      portion of the Premises before the Commencement Date, Tenant shall pay to
      Landlord on the Commencement Date on account of Rent in respect thereof
      for the period from the date Tenant begins to conduct business therein to
      the Commencement Date, which Rent shall be that proportion of Rent for one
      calendar year which the number of days in such period bears to 365. Except
      where clearly inappropriate, the provisions of this Lease shall be
      applicable during such period.

3.03  POSSESSION. On or before the Original Commencement Date, Landlord shall
      substantially complete the work specified in Exhibit E hereto, if any, and
      (i) the term substantial completion or substantially complete shall mean
      that the Premises have been completed in full compliance with the Space
      Plans and Engineering Plans with the exception of mechanical adjustments
      and minor touch-up so that the Premises may be used for their intended
      purposes excluding, however, any special items or long lead items
      designated by Tenant which are not Tenant Standard Improvements; and (ii)
      that the lobby of the Building shall have been completed except for
      mechanical adjustments and touch-up and that reasonable means of access to
      the Premises shall be provided free of all construction debris; and (iii)
      that a Certificate of Occupancy or other permission for Tenant to occupy
      the Premises for the Use shall have been obtained; and (iv) that the date
      of substantial completion shall have been established by notice to Tenant
      accompanied and confirmed by Landlord's Architect's Certificate of
      Substantial Completion. If Landlord is delayed in delivering possession of
      all or any portion of the Premises to Tenant on or before the Original
      Commencement Date, then Tenant shall take possession of the Premises on
      the date (not later than six month's after the Original Commencement Date)
      when Landlord delivers possession of all of the Premises substantially
      completed, which date shall be conclusively established by notice to
      Tenant, accompanied and confirmed by a Landlord's Architect's Certificate
      of Substantial Completion, at least five days before such date, and which
      date shall then be considered to be the Commencement Date for purposes of
      this Lease. This Lease shall not be void or voidable nor shall Landlord be

                                        3

      liable to Tenant for any loss or damage resulting from any delay in
      delivering possession of the Premises to Tenant, and no Rent shall be
      payable by Tenant for the period prior to the date on which Landlord can
      so deliver possession of all of the Premises, unless Tenant elects to take
      possession of a portion of the Premises whereupon Rent shall be payable in
      respect thereof from the date such possession is taken; provided, however,
      that in the event that any delay in delivery of possession of the Premises
      to Tenant is principally caused by or is attributable to the act or
      neglect of Tenant, its servants, agents, employees or independent
      contractors (collectively "Tenant's Acts"), the Commencement Date shall be
      the later of the Original Commencement Date or the date on which
      possession of the Premises would have been delivered to Tenant but for the
      delay caused by Tenant's Acts, and Tenant shall be liable for Rent and the
      other obligations under the Lease from said Commencement Date. If for
      reasons beyond the Landlord's reasonable control the Commencement Date
      shall not occur within twelve (12) months after the Original Commencement
      Date, Landlord shall have the right to terminate this Lease by written
      notice to Tenant. In such case, this Lease shall be void and without
      recourse to either party except that any Security Deposit given by Tenant
      to Landlord shall be refunded.

3.04  ACCEPTANCE OF PREMISES. Taking possession of all or any portion of the
      Premises by Tenant shall be conclusive evidence as against Tenant that the
      Premises are in satisfactory condition on the date of taking possession,
      subject only to those punch list items, written notice of which is given
      to Landlord prior to the commencement of Tenant's moving into the Premises
      and latent defects and deficiencies (if any) listed in writing in a notice
      delivered by Tenant to Landlord not more than thirty (30) days after the
      earlier of the date of taking possession or the Commencement Date, except
      that with respect to failure to perform work called for on the Space Plans
      or Engineering Plans which constitute latent defects, said thirty (30)
      days shall be extended to one hundred eighty (180) days and, with respect
      to the operation of mechanical systems, the period shall be extended to
      one (1) full cycle of operation of such system. Each of said periods shall
      commence upon the Commencement Date.

ARTICLE 4.00 RENT AND OCCUPANCY COSTS

4.01  ANNUAL RENT. Tenant shall pay to Landlord as Annual Rent for the Premises
      the sum shown in Article 1.01(a) as Annual Rent in respect of each year of
      the Term, payable in advance and without notice in equal monthly
      installments on the Commencement Date and on the first day of each
      calendar month thereafter during the Term. Tenant shall not be required to
      pay the first twenty-three (23) installments of Annual Rent with respect
      to 40,000 rentable square feet of the Premises. Tenant shall not be
      required to pay the first twelve (12) installments of Annual Rent with
      respect to the 8,122 rentable square feet for which the Annual Rent is
      computed at $34.00 per rentable square foot and Tenant shall not be
      required to pay the first (2) months of the second (2nd), third (3rd),
      fourth (4th), fifth (5th) years of the Term of this Lease and the first
      three (3) months of the sixth (6th) year of the Term of this Lease with
      respect to said 8,122 rentable square feet.

                                        4

4.02  OCCUPANCY COSTS. Tenant shall pay to Landlord at the times and in the
      manner provided in Article 4.06, the Occupancy Costs (including Common
      Areas Cost and Tax Cost) determined pursuant to Exhibit B.

4.03  OTHER CHARGES. Tenant shall pay to Landlord, at the times and in the
      manner provided in this Lease or, if not so provided, as reasonably
      required by Landlord, all amounts (in addition to those amounts payable
      under Articles 4.01 and 4.02) which are payable by Tenant to Landlord
      under this Lease. Without limitation, this Lease shall be deemed and
      construed as a "Net Lease" except as herein otherwise expressly set forth.
      Tenant shall pay to Landlord, through the term of this Lease, the Rent and
      other payments hereunder, free of any charges, assessments, impositions or
      deductions of any kind, all of which Tenant shall pay or discharge,
      without abatement, deduction or set off, and under no circumstances or
      conditions, whether now existing or hereafter arising, or whether beyond
      the present contemplation of the parties, shall Landlord be expected or
      required to make any payment of any kind whatsoever or be under any other
      obligation or liability hereunder, except as herein otherwise expressly
      set forth.

4.04  PAYMENT OF RENT - GENERAL. All amounts payable by Tenant to Landlord under
      this Lease shall be deemed to be Rent and shall be payable and recoverable
      as Rent in the manner herein provided, and Landlord shall have all rights
      against Tenant for default in any such payment as in the case of arrears
      of Rent. Rent shall be paid to Landlord, without deduction or set-off, in
      legal tender of the jurisdiction in which the Building is located, at the
      address of Landlord as set forth in the beginning of this Lease, or to
      such other person or at such other address as Landlord may from time to
      time designate in writing. Tenant's obligation to pay accrued Rent shall
      survive the expiration or earlier termination of this Lease.

4.05  RENT - EARLY COMMENCEMENT OR TERMINATION. If the Term, respectively,
      begins or ends on a day other than the first or last day of a calendar
      month, the installment of Rent payable on the first day of the Term or the
      first day of the last calendar month of the Term shall be prorated for
      such first or last partial month on a daily basis.

4.06  PAYMENT - OCCUPANCY COSTS.

      (a) Prior to the Commencement Date and prior to the beginning of each
          Fiscal Year thereafter, Landlord shall compute and deliver to Tenant a
          bona fide estimate of Occupancy Costs for the appropriate Fiscal Year
          and, without further notice, Tenant shall pay to Landlord in monthly
          installments one-twelfth of such estimate simultaneously with Tenant's
          payments of Annual Rent during such Fiscal Year.

      (b) Unless delayed by causes beyond Landlord's reasonable control,
          Landlord shall deliver to Tenant within 120 days after the end of each
          Fiscal Year a written statement (the "Statement") setting out in
          reasonable detail the amount of Occupancy Costs for such Fiscal Year
          and certified to be correct by an officer of Landlord. If the
          aggregate of monthly installments of Occupancy Costs actually paid by
          Tenant to Landlord during such Fiscal Year differs from the amount of
          Occupancy Costs payable for such Fiscal Year under Article 4.02,
          Tenant shall

                                        5

          pay or Landlord shall give Tenant credit for (or after the expiration
          of the Term if Tenant is not in default, refund to Tenant) the
          difference (as the case may be) without interest within 30 days after
          the date of delivery of the Statement.

      (c) If Landlord and Tenant disagree on the accuracy of Occupancy Costs as
          set forth in the Statement, Tenant shall nevertheless make payment in
          accordance with any notice given by Landlord. Landlord agrees at the
          request of Tenant to have Landlord's representative meet with Tenant
          and to furnish reasonable information to Tenant with respect to any
          disputed item. If, notwithstanding such meeting and disclosure, Tenant
          shall nevertheless continue to question the accuracy of Occupancy
          Costs, the disagreement shall immediately be referred by Landlord for
          prompt decision by a mutually acceptable public accountant, architect,
          insurance broker or other professional consultant who shall be deemed
          to be acting as expert(s) and not arbitrator(s), and a determination
          signed by the selected expert(s) shall be final and binding on both
          Landlord and Tenant. Any adjustment required to any previous payment
          made by Tenant or Landlord by reason of any such decision shall be
          made within 14 days thereof, and the party required to make payment
          under such adjustment shall bear all costs of the expert's making such
          decision except where that payment represents 3% or less of the
          Occupancy Costs that were the subject of the disagreement, in which
          case Tenant shall bear all such costs.

      (d) Neither party may claim a readjustment in respect of Occupancy Costs
          for a Fiscal Year if based upon any error of computation or allocation
          except by notice delivered to the other party within six months after
          the date of delivery of the Statement.

      (e) In any Fiscal Year when the Building has an average annual occupancy
          rate of less than 95%, the Occupancy Costs will be extrapolated as
          though the Building were 95% occupied and the Occupancy Costs
          allocable to the Premises shall mean the same proportion of the
          Occupancy Costs for the entire Building as the rentable floor area of
          Tenant's space bears to 100% of the rentable floor area in the
          Building. In any Fiscal Year when the Building has an average annual
          occupancy rate of 95% or more, then the Occupancy Costs for the
          Premises shall be the Occupancy Costs as set forth and determined
          pursuant to Exhibit B.

      (f) In the event that any tax or charge shall be imposed upon Landlord by
          reason of any improvements made by or at the request of Tenant to the
          Premises subsequent to the completion of the work to be done by
          Landlord prior to the Commencement Date, Tenant shall pay the entire
          amount of such tax as additional Rent.

ARTICLE 5.00 USE OF PREMISES

5.01  USE. The Premises shall be used and occupied solely for the Use set forth
      in Article 1.01(u) and for no other use or purpose.

                                        6

5.02  COMPLIANCE WITH LAWS. The Premises shall be used and occupied in a safe,
      careful and proper manner so as not to contravene any present or future
      governmental or quasi-governmental laws in force or regulations or orders
      and those of insurers. If due solely to Tenant's use of the Premises,
      improvements are necessary to comply with any of the foregoing or with the
      requirements of insurance carriers, Tenant shall pay the entire cost
      thereof.

5.03  ABANDONMENT. Tenant shall not vacate or abandon the Premises except for
      temporary periods of not more than fifteen (15) business days without an
      expressed written intention to return on a specific date which written
      intention is delivered to Landlord prior to the commencement of such
      temporary period any time during the Term without Landlord's prior written
      consent.

5.04  NUISANCE. Tenant shall not cause or maintain any nuisance in or about the
      Premises and shall keep the Premises free of debris or materials which
      would attract rodents or vermin, and free of anything of a dangerous,
      noxious or offensive nature or which could create a fire hazard or
      increase the cost of casualty or other insurance on the Building or the
      Premises (through undue load on electrical circuits or otherwise) or cause
      undue vibration, heat or noise. Tenant shall not use in the Premises sound
      equipment (such as loudspeakers, broadcasts and telecasts) in a manner

seen or heard outside the Premises, nor permit any odors to emanate therefrom, regardless of the nature of Tenant's use, and shall not place or keep any merchandise or other thing in the Common Areas.

ARTICLE 6.00 SERVICES, MAINTENANCE, REPAIR AND ALTERATIONS BY LANDLORD

6.01  OPERATION OF BUILDING. During the Term, Landlord shall operate and
      maintain the Building in accordance with all applicable laws and
      regulations and with standards from time to time prevailing for buildings
      of its type in the area in which the Building is located and, subject to
      participation by Tenant by payment of Occupancy Costs under Article 4.02,
      shall provide the services set out in this Article 6.00.

6.02  SERVICES. Landlord shall provide in the Building or Premises as the case
      may be:

      (A) BUILDING SERVICES:

          (i)   domestic running water and necessary supplies in common
                washrooms sufficient for the normal use thereof by occupants in
                the Building;

          (ii)  access to and egress from the Premises, including elevator or
                escalator service if included in the Building;

          (iii) heat, ventilation, cooling, lighting, electric power, and
                janitor service in those areas of the Building from time to time
                designated by Landlord for use by Tenant in common with all
                tenants and other persons in the Building but under the
                exclusive control of Landlord;

                                        7

          (iv)  a general directory board or electronic display on which Tenant
                shall be entitled to have its name shown, provided that Landlord
                shall have exclusive control thereof and of the space thereon to
                be allocated to each tenant;

          (v)   maintenance, repair, and replacement as set out in Article 6.03;
                and

          (vi)  twenty-four (24) hour security by a manned guard desk in the
                Building lobby.

      (B) SERVICES TO PREMISES:

          (i)   equipment for heat, ventilation and cooling as required for the
                comfortable use and occupancy of the Premises during normal
                business hours, which shall be from 8:00 A.M. to 6:00 P.M.,
                Monday through Friday, and 8:00 A.M. to 1:00 P.M. on Saturday;

          (ii)  janitor services, as reasonably required to keep the Premises in
                a clean and wholesome condition in accordance with the Building
                standards set forth on Exhibit D to this Lease, provided that
                Tenant shall leave the Premises in a reasonably tidy condition
                at the end of each business day, and interior window washing on
                a periodic basis;

          (iii) for Tenants occupying an entire floor, as set forth on Exhibit
                D, electric power for normal lighting and small business office
                equipment (but not equipment using amounts of power
                disproportionate to that used by other tenants in the Building),
                provided, however, that Tenant shall pay the costs of the same
                in accordance with Landlord's submetering system. If more than
                one tenant shall occupy the floor of the Building on which the
                Premises are located, Landlord shall reasonably apportion the
                cost of electricity among them on a square footage basis and in
                accordance with applicable engineering standards. At the request
                of Tenant if Tenant shares a floor, the Landlord shall conduct
                an electrical audit at Tenant's expense and shall reapportion
                the cost of electricity among tenants on the floor if said audit
                demonstrates that one or more of said tenants are utilizing
                electricity at a level disproportionate to the proportion of the
                square footage that it or they occupies;

          (iv)  replacement of Building standard fluorescent tubes, light bulbs
                and ballasts in the Common Areas as required from time to time
                as a result of normal usage; and

          (v)   maintenance, repair, and replacement as set out in Article 6.03.

      (C) ADDITIONAL SERVICES:

          (i)   If from time to time requested in writing by Tenant, and to the
                extent that it is reasonably able to do so, Landlord shall
                provide in the Premises

                                        8

                services in addition to those set out in this Article 6.02,
                provided that Tenant shall, within ten days of receipt of any
                invoice for any such additional service, pay Landlord therefor
                at such reasonable rates as Landlord may from time to time
                establish; and

          (ii)  Tenant shall not, without Landlord's written consent, install in
                the Premises equipment (including telephone equipment) which
                generates sufficient heat to affect the temperature otherwise
                maintained in the Premises by the air conditioning system as
                normally operated. Landlord may install supplementary air
                conditioning units, facilities or services in the Premises, or
                modify its air conditioning system, as may in Landlord's
                reasonable opinion be required to maintain proper temperature
                levels, and Tenant shall pay Landlord within ten days of receipt
                of any invoice for the cost thereof, including the cost of
                installation, operation and maintenance.

6.03  MAINTENANCE, REPAIR AND REPLACEMENT. Except to the extent that the need
      therefor shall result from the negligence or default of Tenant, Landlord
      shall operate, maintain, repair and replace the systems, facilities and
      equipment necessary for the proper operation of the Building and for
      provision of Landlord's services under Article 6.02 and shall be
      responsible for and shall maintain and repair the foundations, structure
      and roof of the Building and repair damage to the Building which Landlord
      is obligated to insure against under Article 9.00, as determined to be
      necessary by Landlord, provided that:

      (a) if all or part of such systems, facilities and equipment are
          destroyed, damaged or impaired, Landlord shall have a reasonable time
          in which to complete the necessary repair or replacement, and during
          that time shall be required only to maintain such services as are
          reasonably possible in the circumstances;

      (b) Landlord may temporarily discontinue such services or any of them at
          such times as may be necessary due to causes beyond the reasonable
          control of Landlord;

      (c) Landlord shall use reasonable diligence in carrying out its
          obligations under this Article 6.03, but, to the fullest extent
          permitted by law, shall not be liable under any circumstances for any
          consequential damage to any person or property for any failure to do
          so;

      (d) no reduction or discontinuance of such services under this Article
          6.03(a) or (b) shall be construed as an eviction of Tenant or (except
          as specifically provided in this Lease) release Tenant from any
          obligation of Tenant under this Lease; and

      (e) to the extent that Tenant shall install any equipment which has any
          connection to the building systems within the Premises or shall
          request of Landlord that Landlord install such equipment, including
          any which may be installed during the initial construction of the
          Premises, Tenant shall, at the request of Landlord, enter into a
          Maintenance Contract with a responsible maintenance contractor
          approved by Landlord, or Landlord shall enter into such contract for
          the account of Tenant and at Tenant's expenses.

                                        9

      (f) nothing contained herein shall derogate from the provisions of Article
          16.00.

6.04  ALTERATIONS BY LANDLORD. Landlord may from time to time:

      (a) make repairs, replacements, changes or additions to the structure,
          systems, facilities and equipment in the Premises;

      (b) make changes in or additions to any part of the Building not in or
          forming part of the Premises; and

      (c) change or alter the location of Common Areas of the Building;

      provided that in doing so Landlord shall give reasonable advance notice of
      the same, except in case of emergency. Landlord shall not disturb or
      interfere with Tenant's use of the Premises and the operation of Tenant's
      business any more than is reasonably necessary in the circumstances.

6.05  ACCESS BY LANDLORD. Tenant shall permit Landlord to enter the Premises
      outside normal business hours, and during normal business hours where such
      will not unreasonably disturb or interfere with Tenant's use of the
      Premises and the operation of Tenant's business, to examine, inspect, and
      show the Premises to persons wishing to lease them, to provide services or
      make repairs, replacements, changes or alterations as set out in this
      Lease, and to take such steps as Landlord may deem necessary for the
      safety, improvement or preservation of the Premises or the Building.
      Landlord shall, whenever possible, consult with or give reasonable notice
      to Tenant prior to such entry, except in the case of an emergency, but no
      such entry shall constitute an eviction or entitle Tenant to any abatement
      of Rent.

6.06  ENERGY, CONSERVATION AND SECURITY POLICIES. Landlord shall be deemed to
      have observed and performed the terms and conditions to be performed by
      Landlord under this Lease, including those relating to the provision of
      utilities and services, if in so doing it acts in accordance with a
      directive, policy or request of a governmental or quasi-governmental
      authority serving the public interest in the fields of energy,
      conservation or security. Without limitation of any other provision of
      this Lease, Tenant shall comply with all reasonable directives of Landlord
      relative to the conservation of energy.

ARTICLE 7.00 MAINTENANCE, REPAIRS, IMPROVEMENTS AND ALTERATIONS BY TENANT

7.01  CONDITION OF PREMISES. Except to the extent that Landlord is specifically
      responsible therefor under this Lease, Tenant shall maintain the Premises
      and all improvements therein in good order and condition, including:

      (a) repainting and redecorating the Premises and cleaning drapes, carpets
          and the like at reasonable intervals as needed to the extent necessary
          to maintain the Premises at a standard of occupancy generally
          acceptable in first class office buildings in the Central Business
          District of Boston; and

                                       10

      (b) making repairs and replacements in the Premises as needed, including
          without limitation those repairs and replacements necessary to comply
          with laws, rules, ordinances, regulations or orders of any
          governmental or quasi-governmental authority.

7.02  FAILURE TO MAINTAIN PREMISES. If Tenant fails to perform any obligation
      under this Article 7.00, then on not less than ten days' notice to Tenant
      (except in the case of emergency), Landlord may enter the Premises and
      perform such obligation without liability to Tenant for any loss or damage
      to Tenant thereby incurred, and Tenant shall pay Landlord for the cost
      thereof within ten (10) days of demand therefor.

7.03  ALTERATIONS BY TENANT. Tenant may from time to time at its own expense
      make non-structural changes, additions and improvements in the Premises to
      better adapt the same to its business, provided that any such change,
      addition or improvement shall:

      (a) comply with the requirements of Landlord's insurer and any
          governmental or quasi-governmental authority having jurisdiction;

      (b) be made only with the prior written consent of Landlord, after
          submission of satisfactory plans and specifications to Landlord which
          are approved by Landlord;

      (c) equal or exceed the then current standard for the Building, and will
          not interfere with or injure the Building or any system or facility
          thereof; and

      (d) be carried out only by persons selected by Tenant and approved in
          writing by Landlord in its sole discretion, who shall, if required by
          Landlord, deliver to Landlord, before commencement of the work,
          performance and payment bonds as well as proof of worker's
          compensation and public liability and property damage insurance
          coverage, with Landlord named as an additional insured in amounts,
          with companies, and in form reasonably satisfactory to Landlord, which
          shall remain in effect during the entire period in which the work will
          be carried out.

          Any increase in property taxes on, or fire or casualty insurance
          premiums for, the Building attributable to such change, addition or
          improvement or any other conduct of Tenant shall be borne by Tenant.

7.04  TRADE FIXTURES AND PERSONAL PROPERTY. Tenant may install in the Premises
      its usual trade fixtures and personal property in a proper manner,
      provided that no such installation shall interfere with or damage (or
      threaten the same) the mechanical or electrical systems or the structure
      of the Building. If Tenant is not then in default hereunder, trade
      fixtures and personal property installed in the Premises by Tenant may be
      removed from the Premises:

      (a) from time to time in the ordinary course of Tenant's business or in
          the course of reconstruction, renovation, or alteration of the
          Premises by Tenant; and

      (b) during a reasonable period prior to the expiration of the Term;

                                       11

      provided that Tenant promptly repairs at its own expense any damage to the
      Premises resulting from such installation and removal.

7.05  MECHANICS LIENS. Tenant shall pay before delinquency all costs for work
      done or caused to be done by Tenant in the Premises which could result in
      any lien or encumbrance on Landlord's interest in the Building or the land
      on which it is located or any part thereof, shall keep the title to the
      said land and Building and every part thereof free and clear of any lien
      or encumbrance in respect of such work, and shall indemnify and hold
      harmless Landlord against any claim, loss, cost, demand and legal or other
      expense, whether in respect of any lien or otherwise, arising out of the
      supply of material, services or labor for such work. Tenant shall
      immediately notify Landlord of any such lien, claim of lien or other
      action of which it has or reasonably should have knowledge and which
      affects the title to the said land or Building or any part thereof, and
      shall cause the same to be removed within five days (or such additional
      time as Landlord may consent to in writing), failing which Landlord may
      take such action as Landlord deems necessary to remove the same and the
      entire cost thereof shall be immediately due and payable by Tenant to
      Landlord.

7.06  SIGNS. Any sign, decal, lettering or design of Tenant which is visible
      from the exterior of the Premises shall be at Tenant's expense and subject
      to approval by Landlord, and shall conform to the uniform pattern of
      identification signs for tenants in the Building as prescribed by
      Landlord. Tenant shall not otherwise inscribe or affix any sign, lettering
      or design in the Premises or Building which is visible from the exterior
      of the Building.

ARTICLE 8.00 TAXES

8.01  LANDLORD'S TAXES. Landlord shall pay (subject to participation by Tenant
      by payment of Occupancy Costs under Article 4.02) every real estate tax,
      assessment, license fee and other charge, excepting Tenant's Taxes under
      Article 8.02, which is, after any contest Landlord may care to make,
      imposed, levied, assessed or charged by any governmental or
      quasi-governmental authority having jurisdiction and which is payable in
      respect of the Term upon or on account of the Building or the parcel or
      parcels of land on which the Building is located.

8.02  TENANT'S TAXES. Tenant shall pay before delinquency every tax, assessment,
      license fee, excise and other charge, however described, which is imposed,
      levied, assessed or charged upon Tenant by any governmental or
      quasi-governmental authority having jurisdiction and which is payable in
      respect of the Term upon or on account of:

      (a) operations at, occupancy of, or conduct of business in or from the
          Premises by Tenant or with Tenant's permission;

      (b) fixtures or personal property in the Premises which do not belong to
          the Landlord; and

      (c) the Rent paid or payable by Tenant to Landlord for the Premises or for
          the use and occupancy of all or any part thereof;

                                       12

      provided that if Landlord so elects by notice to Tenant, Tenant shall add
      any amounts payable under this Article 8.02 to the monthly installments of
      Annual Rent payable under Article 4.01 and Landlord shall remit such
      amounts to the appropriate authorities.

8.03  RIGHT TO CONTEST. Landlord and Tenant shall each have the right to contest
      in good faith the validity or amount of any tax, assessment, license fee,
      excise fee and other charge which it is responsible to pay under this
      Article 8.00, provided that no contest by Tenant may be undertaken unless
      Tenant shall deposit with Landlord adequate and sufficient security
      against any loss or damage which may ensue or involve the possibility of
      forfeiture, sale or disturbance of Landlord's interest in the Premises or
      the Building and that upon the final determination of any contest by
      Tenant, Tenant shall immediately pay and satisfy the amount found to be
      due, together with any costs, penalties and interest.

ARTICLE 9.00 INSURANCE

9.01  LANDLORD'S INSURANCE. During the Term, Landlord shall maintain at its own
      expense (subject to participation by Tenant by payment of Occupancy Costs
      under Article 4.02) liability insurance, fire insurance with extended
      coverage, boiler and pressure vessel insurance, and other insurance on the
      Building and all property and interest of Landlord in the Building with
      coverage and in amounts not less than those required by any first
      mortgagee of the Building. Policies for such insurance shall waive, to the
      extent available from Landlord's carrier(s) without additional cost
      (unless Tenant pays the same in advance), any right of subrogation against
      Tenant. If, by reason of Tenant's particular use of the Premises,
      Landlord's insurance premiums shall be increased, Tenant shall pay all of
      such increased premiums.

9.02  TENANT'S INSURANCE. During the Term, Tenant shall maintain at its own
      expense:

      (a) fire insurance with extended coverage and water damage insurance in
          amounts sufficient to fully cover Tenant's improvements and all
          property in the Premises which is not owned by Landlord;

      (b) liability insurance, with Landlord and any mortgagee of Landlord named
          as an additional insured, against claims for death, personal injury
          and property damage in or about the Premises, in amounts which are
          from time to time required by landlords of like buildings in the
          community in which the Building is located, but not less than
          $2,000,000 for death, illness or injury to one or more persons in a
          single occurrence, and $500,000 for property damage in respect of each
          occurrence. Such insurance may be purchased with primary and
          supplementary coverage or by an umbrella coverage so-called;

      (c) rent insurance covering all Rent hereunder for a period of one (1)
          year; and

      (d) such other and/or additional coverages in such amounts as may be
          requested from time to time by Landlord if generally required of
          tenants in first class office buildings in the Central Business
          District of Boston aforesaid.

                                       13

      Policies for such insurance shall be in a form and with an insurer
      reasonably acceptable to Landlord, shall require at least fifteen days'
      written notice to Landlord of termination or material alteration during
      the Term, and shall waive any right of subrogation against Landlord. If
      requested by Landlord, Tenant shall from time to time promptly deliver to
      Landlord certificates, certified copies or other evidence of such
      policies, and evidence satisfactory to Landlord that all premiums thereon
      have been paid and that the policies are in full force and effect.

ARTICLE 10.00 INJURY TO PERSON OR PROPERTY

10.01 INDEMNITY BY TENANT. To the fullest extent permitted by law, Tenant shall indemnify and hold Landlord harmless from and against every demand, claim, cause of action, judgment and expense, and all loss and damage arising from:

(a) any injury or damage to the person or property of Tenant, any other tenant in the Building or to any other person, where the injury or damage is caused by the conduct of Tenant's business or the negligence or misconduct of Tenant, its agents, servants, or employees, or of any other person entering upon the Premises under express or implied invitation of Tenant, or results from the violation of this Lease or of laws or ordinances, governmental orders of any kind or of the provisions of this Lease by any of the foregoing;

(b) any loss or damage, however caused, to books, records, files, money, securities, negotiable instruments or papers in or about the Premises;

(c) any loss or damage resulting from Tenant's or its agents', servants' or employees' interference with or obstruction of deliveries to or from the Premises; and

(d) any injury or damage not specified above to the person or property of Tenant, its agents, servants or employees, or any other person entering upon the Premises under express or implied invitation of Tenant, where the injury or damage is caused by any reason other than the negligence or misconduct of Landlord, its agents, servants, or employees.

10.02 SUBROGATION. The provisions of this Article 10.00 are subject to the waiver of any right of subrogation against Tenant in Landlord's Insurance in accordance with Article 9.01 and to the waiver of any right of subrogation against Landlord in Tenant's Insurance under Article 9.02.

ARTICLE 11.00 ASSIGNMENT AND SUBLETTING

11.01 ASSIGNMENT. Tenant, but only with Landlord's prior written consent, may assign this Lease:

(a) to an assignee who is a purchaser of all or substantially all of the business of the Tenant provided that such assignee has a net worth greater than the higher of the net worth of Tenant on (i) the date hereof or (ii) the date of such assignment (sometimes an "Equivalent Net Worth"), or to a parent or wholly owned

14

subsidiary company of Tenant, or to a company which results from the reconstruction, consolidation, amalgamation or merger of Tenant, provided that any such assignee after such assignment has an Equivalent Net Worth; or

(b) subject to Article 11.03 to any other assignee who in Landlord's discretion (i) will not be inconsistent with the character of the Building and its other tenants; and (ii) has an Equivalent Net Worth; and

(c) in any such case, Landlord shall be entitled to receive from Tenant, and Tenant shall pay to Landlord as a condition of such consent, an amount equal to the total consideration or compensation ("Compensation") received by Tenant however designated for the Tenant's Leasehold Estate. Landlord may request and Tenant shall furnish an Affidavit from the Chief Executive Officer of Tenant and from the Chief Executive Officer of any such assignee certification as to the amount of such consideration. Such consideration shall be paid to Landlord as and when received by Tenant;

(d) Notwithstanding the foregoing, and without Landlord's written consent, but with prior notice to Landlord and the written assumption by the assignee or sub-lessee as the case may be, Tenant may assign this Lease or sublet all or any part of the Premises to any parent, subsidiary or affiliate ("Affiliates") of any Tenant subject to all of the terms and provisions of this Lease but without regard to the net worth requirements of Section 11.01(a) or the payment provisions of 11.01(c) unless in the latter case there shall in fact be consideration paid and that Tenant named herein, and any Guarantor of this Lease affirm in writing that their liability continue hereunder. Failure of the Landlord to request such affirmation shall not release Tenant or any Guarantor of such liability all of which shall be and remain in full force and effect as if such assignment or subletting had not occurred.

11.02 SUBLEASING. Tenant, with Landlord's prior written consent which may be withheld in Landlord's discretion, and subject to Article 11.03, may sublet all or any part of the Premises to a sublessee who, in Landlord's discretion, will not be inconsistent with the character of the Building and its other tenants and otherwise meets Landlord's standards. Landlord may condition such consent upon having the Rent for the Term of this Lease as to the portion of the Premises being sublet raised so that it shall be the same as the rent being paid by such sublessee. If the sublessee shall be paying a lower rent, then the Rent for the portion of the Premises being sublet shall remain as provided for in Article 4.01.

11.03 FIRST OFFER TO LANDLORD. If Tenant wishes to assign this Lease (except as set out in Article 11.01 (a)) or sublet all or any part of the Premises, Tenant shall first offer in writing to assign or sublet (as the case may be) to Landlord on the same terms and conditions and for the same Rent as provided in this Lease. Any such first offer shall be deemed to have been rejected unless within thirty days of receipt thereof, Landlord delivers written notice of acceptance to Tenant. Alternatively, Landlord may terminate this Lease with respect to any such proposed assignment or subleasing of all of the Premises or with respect to any portion thereof in which case all sums payable hereunder shall be equitably adjusted. Tenant hereby releases Landlord from any claim which may arise or accrue from such

15

termination including, but without limitation, hereby expressly consenting to Landlord's dealing with any proposed assignee or sublessee directly and entering into a direct lease with such person.

11.04 LIMITATION. Except as specifically provided in this Article 11.00, Tenant shall not assign or transfer this Lease or any interest therein or in any way part with possession of all or any part of the Premises, or permit all or any part of the Premises to be used or occupied by any other person. If Tenant shall be a corporation, partnership or other entity, the transfer at one time or in the aggregate of more than twenty-five (25%) percent of the corporate stock, partnership interests or other interests in the Tenant shall be deemed to be an assignment for all purposes of this Lease. Any assignment, transfer or subletting or purported assignment, transfer or subletting, except as specifically provided herein, shall be null and void and of no force and effect. Landlord shall not be required to consent to an assignment of this Lease or a sublease of all or part of the Premises by Tenant to any tenant in the Building. Without limitation, the rights and interests of Tenant under this Lease shall not be assignable by operation of law without Landlord's written consent, which consent may be withheld in Landlord's sole discretion.

11.05 TENANT'S OBLIGATIONS CONTINUE. No assignment, transfer or subletting (or use or occupation of the Premises by any other person) which is permitted under this Article 11.00 shall in any way release or relieve Tenant of its obligations under this Lease, unless such release or relief is specifically granted by Landlord to Tenant in writing.

11.06 SUBSEQUENT ASSIGNMENTS. Landlord's consent to an assignment, transfer or subletting (or use or occupation of the Premises by any other person) shall not be deemed to be a consent to any subsequent or other assignment, transfer, subletting, use or occupation, including without limitation a reassignment to a person who was a prior tenant or occupant of the Premises.

ARTICLE 12.00 SURRENDER

12.01 POSSESSION. Upon the expiration or other termination of the Term, Tenant shall immediately quit and surrender possession of the Premises in substantially the condition in which Tenant is required to maintain the Premises, excepting only reasonable wear and tear and damage covered by Landlord's insurance under Article 9.01. Upon such surrender, all right, title and interest of Tenant in the Premises shall cease.

12.02 TRADE FIXTURES, PERSONAL PROPERTY AND IMPROVEMENTS. Subject to Tenant's rights under Article 7.04, after the expiration or other termination of the Term, all of Tenant's trade fixtures, personal property and improvements remaining in the Premises shall be deemed conclusively to have been abandoned by Tenant and may be appropriated, sold, destroyed or otherwise disposed of by Landlord without notice or obligation to compensate Tenant or to account therefor, and Tenant shall pay to Landlord on written demand all costs incurred by Landlord in connection therewith.

12.03 MERGER. The voluntary or other surrender of this Lease by Tenant or the cancellation of this Lease by mutual agreement of Tenant and Landlord shall not work a merger, and

16

shall, at Landlord's option, terminate all or any subleases and subtenancies or operate as an assignment to Landlord of all or any subleases or subtenancies. Landlord's option hereunder shall be exercised by notice to Tenant and all known sublessees or subtenants in the Premises or any part thereof.

12.04 PAYMENTS AFTER TERMINATION. No payments of money by Tenant to Landlord, or performance of any obligation by Tenant after the expiration or other termination of the Term or after the giving of any notice of termination by Landlord to Tenant, shall reinstate, continue or extend the Term or make ineffective any notice given to Tenant prior to the payment of such money, except payment or performance during any grace period expressly provided herein. After the service of notice or the commencement of a suit, or after final judgment granting Landlord possession of the Premises, Landlord may receive and collect any sums of Rent due under the Lease, and the payment thereof shall not make ineffective any notice or in any manner affect any pending suit or any judgment theretofore obtained.

ARTICLE 13.00 HOLDING OVER

13.01 MONTH-TO-MONTH TENANCY. If, with Landlord's written consent, Tenant remains in possession of the Premises after the expiration or other termination of the Term, Tenant shall be deemed to be occupying the Premises on a month-to-month tenancy only, at a monthly rental equal to the Rent as determined in accordance with Article 4.00 or such other rental as is stated in such written consent, and such month-to-month tenancy may be terminated by Landlord or Tenant on the last day of any calendar month by delivery of at least 30 days' advance notice of termination to the other.

13.02 TENANCY AT SUFFERANCE. If, without Landlord's written consent, Tenant remains in possession of the Premises after the expiration or other termination of the Term, Tenant shall be deemed to be occupying the Premises upon a tenancy at sufferance only, at a monthly charge for use and occupancy equal to two times the Rent determined in accordance with Article 4.00. Such tenancy at sufferance may be terminated by Landlord at any time.

13.03 GENERAL. Any month-to-month tenancy or tenancy at sufferance hereunder shall be subject to all other terms and conditions of this Lease except any right of renewal, and nothing contained in this Article 13.00 shall be construed to limit or impair any of Landlord's rights of re-entry, eviction or the like or constitute a waiver thereof.

ARTICLE 14.00 RULES AND REGULATIONS

14.01 PURPOSE. The Rules and Regulations in Exhibit C have been adopted by Landlord for the safety, benefit and convenience of all tenants and other persons in the Building.

14.02 OBSERVANCE. Tenant shall at all times comply with, and shall cause its employees, agents, licensees and invitees to comply with, the Rules and Regulations from time to time in effect.

17

14.03 MODIFICATION. Landlord may from time to time, for the purposes set out in Article 14.01, amend, delete from, or add to the Rules and Regulations, provided that any such modification:

(a) shall not be specifically repugnant to any other provision of this Lease;

(b) shall have general application to all tenants in the Building similarly situated; and

(c) shall be effective only upon delivery of a copy thereof to Tenant at the Premises.

14.04 NON-COMPLIANCE. Landlord shall not be responsible to Tenant for failure of any person to comply with such Rules and Regulations, nor for any failure to enforce the same in any particular instance.

ARTICLE 15.00 EMINENT DOMAIN

15.01 TAKING OF PREMISES. If, during the Term, all of the Premises or the Building shall be taken for any public or quasi-public use under any statute or by right of eminent domain, or purchased under threat of such taking, this Lease shall automatically terminate on the date on which the condemning authority takes possession of the Premises (hereinafter called the "date of such taking").

15.02 PARTIAL TAKING OF BUILDING. If, during the Term, only part of the Building is taken or purchased as set out in Article 15.01, then:

(a) if, in the reasonable opinion of Landlord, substantial alteration or reconstruction of the Building is necessary or desirable as a result thereof, whether or not the Premises are or may be affected, Landlord shall have the right to terminate this Lease by giving the Tenant at least 30 days' written notice of such termination; and

(b) if more than one-third of the number of Square Feet in the Premises is included in such taking or purchase or if the Premises shall be deprived of suitable means of access on a permanent basis, Landlord and Tenant shall each have the right to terminate this Lease by giving the other at least 30 days' written notice thereof.

If either party exercises its right of termination hereunder, this Lease shall terminate on the date stated in the notice, provided, however that no termination pursuant to notice hereunder may occur later than 60 days after the date of such taking.

15.03 SURRENDER. On any such date of termination under Article 15.01 or 15.02, Tenant shall immediately surrender to Landlord the Premises and all its interests therein under this Lease. Landlord may re-enter and take possession of the Premises and remove Tenant therefrom, and the Rent shall abate on the date of termination, except that if the date of such taking differs from the date of termination, Rent shall abate on the former date in respect of the portion taken. After such termination, and on notice from Landlord stating the Rent then owing, Tenant shall forthwith pay Landlord such Rent.

18

15.04 PARTIAL TAKING OF PREMISES. If any portion of the Premises (but less than the whole thereof) is so taken, and no rights of termination herein conferred are timely exercised, the Term of this Lease shall expire with respect to the portion so taken on the date of such taking. In such event, the Rent payable hereunder with respect to such portions so taken shall abate on such date, and the Rent thereafter payable with respect to the remainder not so taken shall be adjusted pro rata by Landlord in order to account for the resulting reduction in the number of Square Feet in the Premises, and Landlord shall reconstruct the balance to an architectural whole to the extent of the awards actually received by it, subject to the rights of any mortgagee.

15.05 AWARDS. Upon any such taking or purchase, whether or not this Lease is terminated, Landlord shall be entitled to receive and retain the entire award or consideration for the affected lands and improvements, and Tenant shall not have nor advance any claim against Landlord for the value of its property or its leasehold estate or the unexpired Term of the Lease, or for any business interruption expense or any other damages arising out of such taking or purchase. Nothing herein shall give Landlord any interest in, or preclude Tenant from seeking and recovering on its own account from the condemning authority, any award or compensation attributable to the taking or purchase of Tenant's trade fixtures, or the removal or relocation of its business and effects, or the interruption of its business, provided that no such award to Tenant shall reduce any award which would otherwise be due to Landlord. If any such award made or compensation paid to either party specifically includes an award or amount for the other, the party first receiving the same shall promptly account therefor to the other.

15.06 TEMPORARY TAKING. In the event of any so-called temporary taking of all or part of the Premises for public or quasi-public use for a period of less than six (6) months (or a period which in Landlord's judgment is likely to be less than six (6) months), this Lease and the terms hereof shall continue, including, without limitation, the obligation to pay Rent and all other sums hereunder, and Tenant shall receive awards or consideration on account thereof up to the amount of said Rent and other sums actually paid to Landlord, and the balance shall be the property of Landlord.

ARTICLE 16.00 DAMAGE BY FIRE OR OTHER CASUALTY

16.01 LIMITED DAMAGE TO PREMISES. If all or part of the Premises are rendered untenantable by damage from fire or other casualty which, in the reasonable opinion of an architect selected by Landlord, cannot be substantially repaired under applicable laws and governmental regulations within 90 days from the date of such casualty (employing normal construction methods without overtime or other premium and utilizing sums from insurers recoverable by Landlord under its then existing insurance coverage), or if such damage or destruction shall occur during the last year of the Term of the Lease, Landlord may terminate this Lease by written notice to Tenant. If Landlord shall not so terminate this Lease, Landlord shall forthwith at its own expense repair such damage, other than damage to improvements, furniture, chattels or trade fixtures which do not belong to Landlord or which were originally constructed by Tenant, and other than damage due to the negligence or default of Tenant, which Tenant shall repair. Upon substantial

19

completion of Landlord's work as aforesaid, Tenant shall promptly reconstruct and refixture the Premises as required to conduct its business.

16.02 MAJOR DAMAGE TO PREMISES. If all or part of the Premises are rendered untenantable by damage from fire or other casualty which, in the reasonable opinion of an architect selected by Landlord, cannot be substantially repaired under applicable laws and governmental regulations within 180 days from the date of such casualty (employing normal construction methods without overtime or other premium and utilizing insurance proceeds, all as provided in Article 16.01), then either Landlord or Tenant may elect to terminate this Lease as of the date of such casualty by written notice delivered to the other not more than 10 days after receipt of such architect's opinion.

16.03 ABATEMENT. If, pursuant to such casualty work is required to repair damage to all or part of the Premises under Article 16.01 or 16.02, the Rent payable by Tenant hereunder shall be proportionately reduced to the extent that the Premises are thereby rendered unuseable by Tenant in its business, from the date of such casualty until five days after completion by Landlord of the repairs to the Premises (or the part thereof rendered untenantable) or until Tenant again uses the Premises (or the part thereof rendered untenantable) in its business, whichever first occurs, provided, however, that Rent shall abate as aforesaid only to the extent that Tenant shall have provided Landlord with the full proceeds of such insurance as is required to be carried by Tenant under Article 9.02(c) hereof.

16.04 MAJOR DAMAGE TO BUILDING. If all or a substantial part (whether or not including the Premises) of the Building is rendered untenantable by damage from fire or other casualty to such a material extent that in the reasonable opinion of Landlord the Building must be totally or partially demolished or reconstructed, whether or not to be reconstructed in whole or in part, Landlord may elect to terminate this Lease as of the date of such casualty (or on the date of notice if the Premises are unaffected by such casualty) by written notice delivered to Tenant not more than 60 days after the date of such casualty.

16.05 LIMITATION ON LANDLORD'S LIABILITY. Except as specifically provided in this Article 16.00, and to the fullest extent permitted by law, there shall be no reduction of Rent and Landlord shall have no liability to Tenant by reason of any injury to or interference with Tenant's business or property arising from fire or other casualty, howsoever caused, or from the making of any repairs resulting therefrom in or to any portion of the Building or the Premises. Notwithstanding anything contained in this Article 16.00, Rent payable by Tenant hereunder shall not be abated if the damage is caused by any act or omission of Tenant, its agents, servants, employees or any other person entering upon the Premises under express or implied invitation of Tenant.

ARTICLE 17.00 TRANSFERS BY LANDLORD

17.01 EFFECT OF SALE, CONVEYANCE OR ASSIGNMENT. A sale, conveyance or assignment of the Building shall operate to release Landlord from liability from and after the effective date thereof upon all of the covenants, terms and conditions of this Lease, express or implied, except as such may relate to the period prior to such effective date, and Tenant shall thereafter look solely to Landlord's successor in interest in and to this Lease. This Lease

20

shall not be affected by any such sale, conveyance or assignment, and Tenant shall attorn to Landlord's successor in interest thereunder by written agreement between Tenant and such successor, upon request of such successor. In any event, Landlord shall be liable hereunder only to the extent of its interest in the Building.

17.02 SUBORDINATION. At the election of Landlord or any present or future mortgagee or any person who is or shall become the owner of the land on which the Building is located and who has or shall lease the same to Landlord, which election may be changed from time to time, the Lease and the rights of Tenant hereunder, shall be subject and subordinate in all respects to any and all mortgages and deeds of trust now or hereafter placed on the Building or land, and to all renewals, modifications, consolidations, replacements and extensions thereof and to any advances secured by any of the foregoing regardless of when made, and to any and all overleases.

17.03 ATTORNMENT. Subject to Article 17.05, if the interest of Landlord is transferred to any person (herein called "Purchaser") by reason of foreclosure or other proceedings for enforcement of any such mortgage or deed of trust, or by delivery of a deed in lieu of such foreclosure or other proceedings, or by reason of any termination of any overlease, Tenant shall immediately and automatically attorn to Purchaser by written agreement between Tenant and such Purchaser, upon request of such Purchaser.

17.04 EFFECT OF ATTORNMENT. Upon attornment under Article 17.03, this Lease shall continue in full force and effect as a direct lease between Purchaser and Tenant, upon all of the same terms, conditions and covenants as are set forth in this Lease except that after such attornment Purchaser shall not be:

(a) liable for any act or omission of Landlord; or

(b) subject to any offsets or defenses which Tenant might have against Landlord; or

(c) bound by any prepayment by Tenant of more than one month's installment of Rent, or by any previous modification of this Lease, unless such prepayment or modification shall have been approved in writing by Purchaser or any predecessor in interest except Landlord.

17.05 EXECUTION OF INSTRUMENTS. The subordination and attornment provisions of this Article 17.00 shall be self-operating and no further instrument shall be required. Nevertheless, Tenant, on request by and without cost to Landlord or any successor in interest or Purchaser, shall execute and deliver any and all instruments further evidencing such subordination and (where applicable hereunder) attornment, and if Tenant shall fail to do so, Landlord may do so as Tenant's duly authorized attorney-in-fact, which appointment shall be deemed to be irrevocable and coupled with an interest.

ARTICLE 18.00 NOTICES, ACKNOWLEDGEMENTS, AUTHORITIES FOR ACTION

18.01 NOTICES. Any notice from one party to the other required or otherwise to be given hereunder shall, unless otherwise stated to the contrary, be in writing and shall be deemed duly served if mailed by registered or certified mail, postage prepaid, return receipt

21

requested, addressed to Tenant at the Premises (whether or not Tenant has departed from, vacated or abandoned the Premises) or to Landlord at the place from time to time established for the payment of Rent or as otherwise directed by Landlord. Personal delivery of any such notice may be effected in lieu of mailing. Initially, notices to Landlord shall be sent to the address shown on the first page hereof. Any notice shall be deemed to have been given at the time of personal delivery or, if mailed, five (5) days after the date of mailing thereof, or the date of receipt, whichever shall be earlier. Either party shall have the right to designate by notice, in the manner above set forth, a different address to which notices are to be mailed and two additional parties to whom copies of notices to be given to Tenant or to Landlord shall be sent in like manner.

18.02 ACKNOWLEDGEMENTS. Each of the parties hereto shall at any time and from time to time upon not less than 20 days prior notice from the other execute, acknowledge and deliver a written statement, substantially in the form of Exhibit F, certifying to the extent that the same are, in fact, true:

(a) that the Lease is in full force and effect, subject only to such modifications (if any) as may be set out therein;

(b) that the Tenant is in possession of the Premises and paying Rent as provided in this Lease;

(c) the dates (if any) to which Rent is paid in advance;

(d) that there are not, to such party's knowledge, any uncured defaults on the part of the other party hereunder, or specifying such defaults if any are claimed; and

(e) as to any other matter the other party or any mortgagee or overlessor shall reasonably require.

Any such statement may be relied upon by any prospective transferee or encumbrancer of all or any portion of the Building, or any assignee of any such persons. If Tenant fails to timely deliver such statement, Tenant shall be deemed to have acknowledged that this Lease is in full force and effect, without modifications except as may be represented by Landlord, and that there are no uncured defaults in Landlord's performance.

18.03 AUTHORITIES FOR ACTION. Landlord may act in any matter provided for herein by its property manager and any other person who shall from time to time be designated by Landlord by notice to Tenant. Tenant shall designate in writing one or more persons to act on its behalf in any matter provided for herein and may from time to time change, by notice to Landlord, such designation. In the absence of any such designation, the person or persons executing this Lease for Tenant shall be deemed to be authorized to act on behalf of Tenant in any matter provided for herein.

ARTICLE 19.00 DEFAULT

19.01 INTEREST AND COSTS. Without limitation on any other provision hereof or remedy at law or in equity, Tenant shall pay monthly to Landlord interest at a rate equal to the lesser of the

22

base rate from time to time charged by the First National Bank of Boston plus 3% per annum or the maximum rate permitted by applicable law, upon all Rent and other sums required to be paid hereunder from the due date for payment thereof until the same is fully paid and satisfied. Tenant shall indemnify Landlord against all costs and charges (including legal fees) lawfully and reasonably incurred in enforcing payment thereof, or in obtaining possession of the Premises after default of Tenant or upon expiration or earlier termination of the Term of this Lease, or in enforcing any covenant, provision or agreement of Tenant herein contained, and in addition thereto, if litigation shall be instituted, an amount equal to twenty percent (20%) of the foregoing in compensation to Landlord for administrative fees and Landlord's costs which cannot separately be computed as aforesaid.

19.02 RIGHT OF LANDLORD TO PERFORM COVENANTS. All covenants and agreements to be performed by Tenant under any of the terms of this Lease shall be performed by Tenant, at Tenant's sole cost and expense, and without any abatement of Rent, counterclaim, deduction or set-off. If Tenant shall fail to perform any act on its part to be performed hereunder, and such failure shall continue for 10 days after notice thereof from Landlord, Landlord may (but shall not be obligated so to do) perform such act, without waiving or releasing Tenant from any of its obligations relative thereto. All sums paid or costs incurred by Landlord in so performing such acts under this Article 19.02, together with interest thereon at the rate set out in Article 19.01 from the date each such payment was made or each such cost incurred by Landlord, shall be payable by Tenant to Landlord on demand.

19.03 EVENTS OF DEFAULT. If and whenever:

(a) part or all of the Rent is not paid when due, and such default continues for seven days after the due date thereof or after demand therefor if there be no due date fixed herein; or

(b) the estate of Tenant or any goods, chattels or equipment of Tenant is taken in execution or in attachment or if a writ of execution or the equivalent is issued against Tenant; or

(c) Tenant becomes insolvent or commits an act of bankruptcy or becomes bankrupt or takes the benefit of any statute that may be in force for bankrupt or insolvent debtors or becomes involved in voluntary or involuntary winding-up proceedings or if a receiver shall be appointed for the business, property, affairs or revenues of Tenant; or

(d) except as provided in Section 5.03 for temporary periods, Tenant makes a bulk sale of its goods or moves or commences, attempts or threatens to move its goods, chattels and equipment out of the Premises (other than in the normal course of its business) or ceases to conduct business from the Premises; or

(e) Tenant fails to observe, perform and keep each and every of the covenants, agreements, provisions, stipulations and conditions herein contained to be observed, performed and kept by Tenant (other than payment of Rent) and

23

persists in such failure after 10 days notice by Landlord requiring that Tenant remedy, correct, desist or comply (or if any such breach would reasonably require more than 10 days to rectify, unless Tenant commences rectification within the 10 day notice period and thereafter promptly and effectively and continuously proceeds with the rectification of the breach) Landlord shall have the right, immediately or at any time thereafter, to enter upon the Premises or any part thereof in the name of the whole and repossess the same as of its former estate and expel Tenant and those claiming by, through or under it, and remove their goods and effects without breach of the peace and store the same on behalf of Tenant without being deemed guilty of any manner of trespass and without prejudice to any remedies which might otherwise be used for arrears of Rent or other payments or preceding breach of covenant, and upon entry as aforesaid this Lease shall be terminated. Landlord, at its election, may effect such termination by written notice to Tenant to that effect, which shall have the same force as an entry for breach as provided in this Article. In case of such termination, or in case of termination under the provisions of any law by reason of the default of a tenant, Landlord shall become entitled to receive from Tenant, and Tenant shall pay to Landlord on demand, as initial liquidated damages, a sum equal to the amount by which the sum of the Rent and other payments called for hereunder for the remainder of the Term exceeds the fair rental value of the Premises for the remainder of the Term. Further, Tenant shall, on demand of Landlord, from time to time indemnify Landlord against all loss of Rent and other payments and damages which it may incur by reason of such termination during the remainder of the Term, first giving credit to any payments made by Tenant to Landlord on account of initial liquidated damages as aforesaid. In computing such damages there shall be added such reasonable expenses as Landlord may incur in connection with such termination and/or reletting. Landlord shall also have the right to pursue such other rights and remedies as may be allowed at law or equity against Tenant and any and all other parties who may be liable. All such remedies shall be cumulative. All rights and remedies given to Landlord herein and all rights and remedies available to Landlord at law or equity shall be cumulative and concurrent.

19.04 SURRENDER. Without limitation on any provision hereof, if and whenever Landlord terminates this Lease by giving notice thereof or by re-entry as aforesaid, Tenant shall forthwith vacate and surrender the Premises.

19.05 PAYMENTS. Upon Landlord's termination of this Lease by re-entry or notice as aforesaid, Landlord's damages and expenses as aforesaid shall include:

(a) Rent up to the time of said termination; and

(b) all expenses incurred by Landlord in performing any of Tenant's obligations under this Lease, re-entering or terminating and re-letting, collecting sums due or payable by Tenant, realizing upon assets seized (including brokerage, legal fees and disbursements), and the expense of keeping the Premises in good order,

24

repairing the same and completing any alterations, replacements and decorations made in preparing them for re-letting.

19.06 REMEDIES CUMULATIVE. No reference to nor exercise of any specific right or remedy by Landlord shall prejudice or preclude Landlord from exercising or invoking any other remedy in respect thereof, whether allowed at law or in equity or expressly provided for herein. No such remedy shall be exclusive or dependent upon any other such remedy, but Landlord may from time to time exercise any one or more of such remedies independently or in combination.

ARTICLE 20.00 MISCELLANEOUS

20.01 RELATIONSHIP OF PARTIES. Nothing contained in this Lease shall create any relationship between the parties hereto other than that of landlord and tenant, and it is acknowledged and agreed that Landlord does not in any way or for any purpose become a partner of Tenant in the conduct of its business, or a joint venturer or a member of a joint or common enterprise with Tenant.

20.02 CONSENT NOT UNREASONABLY WITHHELD. Except as otherwise specifically provided, whenever consent, approval, permission or the exercise of discretion of Landlord or Tenant is required or permitted under the terms of this Lease, such consent, approval, permission or the exercise of discretion shall not be unreasonably withheld, delayed, or exercised. Tenant's sole remedy if Landlord unreasonably withholds or delays consent, approval or permission or exercise as the case may be, shall be an action for specific performance, and Landlord shall not be liable for damages. If either party withholds any consent, approval, permission or exercise as the case may be, such party shall on written request deliver to the other party a written statement giving the reasons therefor.

20.03 NAME OF BUILDING. Landlord shall have the right, after 30 days notice to Tenant, to change the name, number or designation of the Building during the Term without liability to Tenant.

20.04 APPLICABLE LAW AND CONSTRUCTION. This Lease shall be governed by and construed under the laws of the jurisdiction in which the Building is located, and its provisions shall be construed as a whole according to their common meaning and not strictly for or against Landlord or Tenant. The words Landlord and Tenant shall include the plural as well as the singular. If this Lease is executed by more than one tenant, Tenants' obligations hereunder shall be joint and several obligations of such executing tenants. Time is of the essence of this Lease and each of its provisions. The captions of the Articles are included for convenience only, and shall have no effect upon the construction or interpretation of this Lease.

20.05 ENTIRE AGREEMENT. Exhibits A, B, C, D, E, F, G and H and the Riders, if any, attached hereto are made a part of this Lease. This Lease contains the entire agreement between the parties hereto with respect to the subject matter of this Lease. Tenant acknowledges and agrees that it has not relied upon any statement, representation, agreement, or warranty except such as are set out in this Lease. If this Lease is made pursuant to an

25

Offer to Lease, then the term "Lease" in this Article 20.05 shall be deemed to include such Offer to Lease.

20.06 AMENDMENT OR MODIFICATION. Unless otherwise specifically provided in this Lease, no amendment, modification, or supplement to this Lease shall be valid or binding unless set out in writing and executed by the parties hereto in the same manner as the execution of this Lease.

20.07 CONSTRUED COVENANTS AND SEVERABILITY. All of the provisions of this Lease are to be construed as covenants and agreements as though the words importing such covenants and agreements were used in each separate Article hereof. Should any provision of this Lease be or become invalid, void, illegal or not enforceable, it shall be considered separate and severable from the Lease and the remaining provisions shall remain in force and be binding upon the parties hereto as though such provision had not been included.

20.08 NO IMPLIED SURRENDER OR WAIVER. No provisions of this Lease shall be deemed to have been waived by Landlord unless such waiver is in writing signed by Landlord. Landlord's waiver of a breach of any term or condition of this Lease shall not prevent a subsequent act, which would have originally constituted a breach, from having all the force and effect of any original breach. Landlord's receipt of Rent with knowledge of a breach by Tenant of any term or condition of this Lease shall not be deemed a waiver of such breach. Landlord's failure to enforce against Tenant or any other tenant in the Building any of the Rules and Regulations made under Article 14.00 shall not be deemed a waiver of such Rules and Regulations. No act or thing done by Landlord, its agents or employees during the Term shall be deemed an acceptance of a surrender of the Premises. The delivery of keys to any of Landlord's agents or employees shall not operate as a termination of this Lease or a surrender of the Premises. No payment by Tenant, or receipt by Landlord, of a lesser amount than the Rent due hereunder shall be deemed to be other than on account of the earliest stipulated Rent, nor shall any endorsement or statement on any check or any letter accompanying any check or payment as Rent be deemed an accord and satisfaction, and Landlord may accept such check or payment without prejudice to Landlord's right to recover the balance of such Rent or pursue any other remedy available to Landlord.

20.09 SUCCESSORS BOUND. Except as otherwise specifically provided, the covenants, terms, and conditions contained in this Lease shall apply to and bind the heirs, successors, executors, administrators and assigns of the parties hereto.

20.10 DELAYS. In any case where either party hereto is required to do any act, other than the making of any payment of Rent or other monetary sum due Landlord hereunder, the time for performance thereof shall be extended for a period equal to any delay caused by or resulting from any act of God, war, civil commotion, fire, casualty, labor difficulties, shortages of labor, materials or equipment, governmental regulations or other causes beyond such party's reasonable control, whether such time be designated by a fixed date, a fixed time, or a "reasonable time".

26

20.11 SECURITY DEPOSIT. Tenant has herewith deposited with Landlord the sum shown in Article 1.01(s) as a security deposit to assure the Landlord of the full and prompt payment and performance of Tenant's obligations under this Lease. Said amount is not advance Rent and, subject to any diminution thereof pursuant to the terms of this Lease, if Tenant shall have fully performed all of its obligations under this Lease at the expiration or prior termination thereof, Landlord shall return said security deposit or what may remain thereof to Tenant. Landlord need not have recourse to said security deposit, but may require Tenant's performance without regard thereto. If Landlord shall use all or any part of the said security deposit to cure Tenant's default hereunder, Tenant shall restore the part so used promptly upon demand of Landlord. Landlord need not segregate said sum, nor shall Landlord be under any obligation to pay interest thereon.

20.12 LANDLORD'S DEFAULT. In no case shall Landlord be deemed to be in default under this Lease unless Tenant shall have first given Landlord notice in writing specifying the nature of the default complained of and Landlord shall have failed to cure said default within a reasonable period of time after such notice. If Tenant shall have been given notice of any mortgage or overlease, Landlord shall not be deemed in default hereunder until notice shall similarly be given to the overlessor and/or mortgagee and such default shall not have been cured within thirty (30) days thereafter or such reasonable additional period as may thereafter be required. No performance by any such party of Landlord's obligation, nor exercise by any mortgagee of the right to collect Rent or to inspect the Premises, shall subject such party to any liability under this Lease.

20.13 NO BROKER. Tenant warrants and represents that it has dealt with no broker or agent in connection with this Lease other than Leggatt McCall/Grubb & Ellis, Inc. and Peter Elliot & Co., Incorporated and that Tenant shall indemnify and hold Landlord harmless of and from all claims which may be made by any person other than Leggatt McCall/Grubb & Ellis, Inc. and Peter Elliot & Co., Incorporated against Landlord for brokerage or other compensation in the nature of brokerage with respect to this Lease.

20.14 RELOCATION OF PREMISES. Landlord may, upon not less than thirty (30) days advance written notice to Tenant, relocate the Premises to substantially comparable space within the Building, provided only that Landlord pays Tenant's reasonable costs in connection with any such relocation, including, without limitation, costs of moving, disconnecting and reinstalling all of Tenant's equipment, including, but without limitation, computers and telephone systems and provided that Tenant shall not be obligated to give up possession of the Premises or to have its possession of the Premises disturbed until the premises to which it is being relocated have been substantially completed and are ready for Tenant's occupancy.

20.15 OPTION TO EXPAND. Provided that:

(i) Tenant is not in default hereunder, either at the time of the Exercise of this Option or at the Effective Date of the inclusion of the option space, hereinafter defined, within the Premises;

(ii) this Lease has not otherwise been terminated or cancelled; and

27

(iii) the Lease has not been assigned except with the permission of Landlord, nor have more than 10,000 rentable square-feet of the Premises been sublet, which subletting will remain in effect as of the date upon which the First Expansion space is to be added to the Premises.

FIRST EXPANSION OPTION:

Commencing on the first day of the sixth (6th) Lease Year hereof, Tenant shall have the Option to Expand its premises by leasing the entire fifth
(5th) floor (consisting of approximately 12,452 rentable square feet measured by Landlord as provided in Exhibit B, Section 3.00), by giving Landlord prior written notice on or before the start of the fifth (5th) Lease Year of the original Lease Term. Landlord at that time shall inform Tenant of the date such space shall be available, which shall be no earlier than the first (1st) month of the sixth (6th) Lease Year hereof, and no later than the last month of the sixth (6th) Lease Year hereof, and Rent shall commence upon the availability of the space. The Annual Rental rate shall be the then market rate for space in the-Building on the date the additional space is added to the Premises, but not less than the per square rentable foot Annual Rent for the fifth (5th) year of the Original Lease Term; plus Tenant's Percentage shall be adjusted by Landlord to reflect the inclusion of such space in the Premises.

If all or any portion of the fifth (5th) floor shall become available after the first tenancy thereof, prior to the time which Tenant could exercise its first Expansion Option, Landlord shall advise Tenant of its availability and Tenant shall have the right, but not the obligation, to exercise its First Expansion Option at such time, and thereupon all or any such portion of the First Expansion space shall be added to the Premises at the then market rate for the Premises for the remainder of the Term of the Lease all to the same effect as if Tenant had then exercised its First Expansion Option as to all or any such portion of the expansion space, as the case may be.

Tenant shall also have the right to exercise this First Expansion option if it has not already done so, and if the Term of the Lease shall be extended, by giving written notice to that effect to the Landlord on or before the start of the tenth (10th) year of the original Lease Term and in such event, the additional space shall be added to the Premises on such date if the same shall become available, which shall be no earlier than the first month of the eleventh (11th) Lease Year hereof and no later than the last month of the eleventh (11th) Lease Year hereof.

SECOND EXPANSION OPTION:

Provided that Tenant shall have exercised its First Expansion Option as provided above, Tenant shall have a Second Option to Expand its Premises by leasing the entire sixth (6th) floor (consisting of approximately 11,104 rentable square feet measured by Landlord as provided in Exhibit B,
Section 3.00), by giving Landlord prior written notice on or before the start of the tenth (10th) Lease Year of the original Term. Landlord at that time shall inform Tenant of the date such space shall be available, which shall be no earlier than the first month of the eleventh (11th) Lease Year hereof and no later than the

28

last month of the eleventh (11th) Lease Year, and rent shall commence upon the availability of the space. The Annual Rental rate shall be the then market rate for space in the Building on the date the additional space is added to the Premises, but not less than the per square rentable foot Annual Rent for the eleventh (11th) year of the original Lease Term; and Tenant's Percentage shall be adjusted by Landlord to reflect the inclusion of such space in the Premises.

At any time after Tenant shall have exercised its First Expansion Option, if all or any portion of the Premises subject to Tenant's Second Expansion Option shall become vacant after their initial tenancy, Landlord shall advise Tenant of their availability and Tenant may exercise its Second Expansion Option at such time and upon the terms hereinabove set forth within fifteen (15) days after receipt of Landlord's notice of its availability.

Wherever in connection with the exercise by Tenant of an Expansion Option the rent is to be adjusted to the market rate, there shall be taken into account Base Taxes and Base Occupancy Costs.

Tenant's exercise of any right of expansion with respect to any Lease Year after the tenth (10th) Lease Year shall be conditioned upon Tenant having exercised its rights to extend hereinafter provided for.

Any Option to Expand hereinabove contained, if not exercised in a timely fashion by Tenant, shall lapse and be void and without effect.

20.16 OPTION TO EXTEND. Provided that:

(i) Tenant is not in default either at the time of Exercise of this Option or at the Commencement Date of any Extended Term;

(ii) this Lease has not otherwise been terminated or cancelled;

(iii) this Lease has not been assigned, except with the permission of the Landlord, nor have more than fifty percent (50%) of the rentable square feet of the Premises been sublet, which subletting will remain in effect as of the date the extended term shall commence.

Tenant shall have the Option to Extend the Term of this Lease for two (2) periods of five (5) years each, commencing upon the expiration of the Term hereof (or First Extended Term hereof, as the case may be) and continuing for sixty (60) months thereafter by giving written notice of its Exercise of this Option not later than twelve (12) months prior to the expiration of the Term hereof (or First Extended Term, as the case may be). Each Extended Term shall be upon the terms, provisions and conditions herein set forth, except that there shall be no further right of extension and the rate of Annual Rent shall be at the then market rate as of its commencement, as determined by Landlord, but not less than the Annual Rent, paid for the last year of the Original Term.

29

If Tenant shall fail to exercise an Option to Extend at least twelve (12) months prior to the expiration of the then current term, such options shall lapse and be void and without effect.

20.17 PARKING. Tenant shall be entitled to eight (8) parking spaces in the Building garage. In the event Tenant exercises its Expansion Options, Landlord shall provide

Tenant with additional parking at the rate of one (1) space per 5,463 rentable square feet with respect to the space added by the exercise of the Expansion Option. The fee to be paid by Tenant for such spaces shall be that amount charged by the Building or the parking garage operator from time to time. These spaces shall be on an unassigned basis.

IN WITNESS OF THIS LEASE, Landlord and Tenant have properly executed it as of the date set out on page one of this Lease.

LANDLORD                                       TENANT

JAYMONT (U.S.A.), INCORPORATED                 THOMAS BLACK CORPORATION

By: /s/Richard E. Eichorn                      By: /s/Richard Simches
    ------------------------------                 ----------------------------
    Title: Vice President                          Title: President

30

ADDENDA TO LEASE
BETWEEN
JAYMONT (U.S.A.) INCORPORATED, LANDLORD
AND
THOMAS BLACK CORPORATION, TENANT
FOR PREMISES AT
20 CUSTOM HOUSE STREET
BOSTON, MASSACHUSETTS

June 11, 1987

The following constitute amendments and modifications of the provisions of the above-captioned Lease to the extent herein expressly set forth. In the event of any conflict between the provisions of this Addenda and the provisions of the Lease, the provisions of this Addenda shall control.

1. Section 1.01(l): Add "Provided that if due to a change in Fiscal Year Tenant shall be required to pay for prior periods amounts in excess of One Thousand and 00/100 Dollars ($l,000.00), Tenant shall be entitled to make such payments in six (6) equal installments without interest".

2. Section 1.01(p): Add after "or less" in the second line, "measured as provided in Section 3.00 of Exhibit B hereof".

3. Section 2.01: In line 4 after the word "Tenant" delete "is" and replace with "and its employees and business invitees are".

4. Section 3.02: Add the following sentence "Occupancy of the Premises for purposes of fixturing them, doing Tenant's Work, or otherwise preparing them for occupancy shall not be deemed to be the conduct of business".

5. Section 3.03: In line 29 change "five (5)" to "ten (10)", in line 31 insert before "this Lease" "except as otherwise provided" and add at the end "Landlord shall also provide Tenant, as a convenience, with ninety (90) days advance written notice of the projected Commencement Date; but the failure of the Commencement Date to occur on or before such date shall have no consequence".

6. Section 3.04: Add the following sentence "Occupancy of the Premises for purposes of fixturing them, doing Tenant's Work, or otherwise preparing them for occupancy shall not be deemed to be the conduct of business".

7. Add a new Section 3.05:

"Section 3.05 FAILURE TO COMMENCE CONSTRUCTION OR DELIVER POSSESSION:


I. ANTICIPATED COMMENCEMENT DATE PRIOR TO DECEMBER 31, 1988

(a) Landlord shall notify Tenant on or before June 15, 1988 of Landlord's anticipated occurrence of the Commencement Date ("Anticipated Date"). If the Anticipated Date is more than twelve (12) months after January 1, 1989, Landlord may terminate this Lease. If the Anticipated Date is subsequent to July 1, 1989, Tenant may terminate this Lease. If (i) the Anticipated Date shall be on or before August 8, 1988 and (ii) the Tenant shall for any reason question the accuracy of such Anticipated Date, the Tenant shall appoint a construction representative within two (2) days after receiving Landlord's notice of the Anticipated Date, and the Landlord shall also appoint a construction representative within two (2) days of receiving notice of appointment of Tenant's construction representative. The two (2) construction representatives shall themselves appoint a third construction representative. The three (3) construction representatives shall inspect the Premises, review plans and specifications and interview such construction foreman, contractors and suppliers as they shall deem necessary to determine by majority vote prior to June 26, 1988 whether Landlord's Anticipated Date is reasonable. If they determine that Landlord's Anticipated Date is not reasonable, they shall set a new Anticipated Date.

(b) If (i) this Lease shall not be terminated pursuant to clause (a) above, and (ii) the Anticipated Date (as fixed by Landlord or by a majority of the construction representatives) shall be after August 8, 1988, Tenant may exercise its option ("First Option") to extend the term of its existing tenancy ("Existing Tenancy") at 89 Broad Street, Boston, Massachusetts ("Old Space") for six
(6) months at fair market rent from January 1, 1989 to June 30, 1989 ("First Option Term").

(c) If (i) Tenant has exercised the First Option; and (ii) the Commencement Date shall occur prior to September 30, 1988, then during the First Option Term Tenant shall pay the monthly rental for the Old Space at the rate payable by Tenant for the month of December 1988 and the Landlord shall pay the difference between the rental rate payable for December 1988, and the fair market rent for the Old Space. If (i) Tenant has exercised the First Option and (ii) the Commencement Date shall occur in October 1988, during the First Option Term Tenant shall be responsible for the rental at the Old Space at seventy-five percent (75%) of the rate payable by Tenant for the month of December, 1988 and the Landlord shall pay the balance of the rental and other charges payable under Tenant's Existing Lease for such First Option Term. If (i) Tenant has exercised the First Option and (ii) the Commencement Date shall occur in November, 1988, during the First Option Term, Tenant shall be responsible for the rental at the Old Space at fifty percent (50%) of the rate payable by Tenant for the month of December, 1988 and the Landlord shall pay the balance of the rental and


other charges payable under Tenant's Existing lease for such First Option Term. If (i) Tenant has exercised the First Option and (ii) the Commencement Date shall occur in December, 1988, during the First Option Term Tenant shall be responsible for the rental at the Old Space at twenty-five percent (25%) of the rate payable by Tenant for the month of December, 1988, and the Landlord shall pay the balance of the rental and other charges payable under Tenant's Existing Lease for such First Option Term.

(d) If (i) Tenant has exercised the First Option; and (ii) the Commencement Date shall occur after January 1, 1989, upon the Tenant taking occupancy of the Premises Landlord shall be responsible for the full rental and other payments due on account of Tenant's Existing Tenancy for the balance of the First Option Term. Until the Commencement Date shall occur (i.e., between January 1, 1989 and the Commencement Date), Tenant shall pay the monthly rental on the Old Space at the rate payable by Tenant for the month of December 1988 and Landlord shall pay the difference between the rate payable for December 1988 and the fair market rent for the Old Space for the balance of the First Option Term.

II. ANTICIPATED COMMENCEMENT DATE AFTER DECEMBER 31, 1988

(a) If the Commencement Date will not occur on or before December 31, 1988, Landlord shall notify Tenant on or before December 20, 1988 of Landlord's then Anticipated Date. If Landlord's then Anticipated Date would be later than twelve (12) months after January 1, 1989, Landlord may terminate this Lease. If the then Anticipated Date shall be later than July 1, 1989, Tenant may terminate this Lease.

(b) If this Lease shall not be terminated pursuant to clause (a) above, Tenant may elect to exercise a further option to extend the term of its Existing Tenancy ("Second Option") for another six (6) months at fair market rent from July 1, 1989 to December 31, 1989 ("Second Option Term").

(c) If (i) Tenant has exercised the Second Option; and (ii) the Commencement Date shall occur prior to March 31, 1989, during the Second Option Term Tenant shall pay the monthly rental for the Old Space at the rate payable by Tenant for the month of December 1988 and Landlord shall pay the difference between the rate payable for December 1988 and the fair market rent for the Old Space. If (i) Tenant has exercised the Second Option; and
(ii) the Commencement Date shall occur after March 31, 1989, but prior to June 30, 1989, upon Tenant taking occupancy of the Premises Landlord shall be responsible for the full rental and other payments due on account of Tenant's Existing Tenancy for the balance of the Second Option Term.


(d) If (i) Tenant has exercised the Second Option; and (ii) the Commencement Date shall occur after July 1, 1989, upon Tenant taking occupancy of the Premises Landlord shall be responsible for the full rental and other payments due on account of Tenant's Existing Tenancy for the balance of the Second Option Term. Until the Commencement Date shall occur (i.e., between July 1, 1989 and the Commencement Date), Tenant shall pay the monthly rental on the Old Space at the rate payable by Tenant for the month of December 1988 and Landlord shall pay the difference between the rate available for December 1988 and the fair market rent for the Old Space for the balance of the Second Option Term.

III. MISCELLANEOUS

(a) If, after Landlord shall have given Tenant notice of the Anticipated Date an event described in Section 20.10 shall occur, Landlord shall give Tenant prompt notice of such event and its then Anticipated Date. Tenant shall thereupon have the right to terminate this Lease unless Landlord shall have been able to make arrangements within fifteen (15) days after such occurrence for Tenant's continued occupancy of the Old Space for such period of time as may be necessary to complete the Building. In such event, Tenant shall pay its then current rent obligation for the Old Space and Landlord shall pay any excess rent payable therefor until the Commencement Date. To the extent that payments are required for Tenants Existing Tenancy after the Commencement Date shall occur, Landlord shall pay the full amount of such payment.

(b) All payments to be made by Landlord or Tenant on account of Tenant's obligations for the Old Space shall be paid promptly when due. If Landlord shall not make the payments to Tenant's Old Space landlord when due, Landlord shall reimburse Tenant for such payments made by Tenant with interest thereon at the rate provided in Section 19.01 hereof and shall indemnify Tenant against all costs and charges (including reasonable legal fees) lawfully and reasonably incurred in enforcing payment thereof. Each of Landlord and Tenant agree that they will cooperate in negotiating with Tenant's present Landlord to reduce their collective liabilities for any period subsequent to the Commencement Date.

(c) If Tenant's Lease at the Old Space shall expire on January 15, 1989, as opposed to December 31, 1988 as stated elsewhere herein, the First Option shall expire on July 15, 1989 and the Second Option shall expire on January 15, 1990 and the provisions of this Section 3.05 shall be adjusted accordingly.

(d) The provisions of this Section 3.05 are a complete statement of the rights, liabilities and obligations of the parties with respect to the failure of the Commencement Date to occur as provided in this Lease.


8. Section 4.03: Delete the second sentence. Delete everything after "deduction or set off" in the sixth line from the end of the paragraph.

9. Section 4.06(c): Delete at the end of the Section "shall bear all such costs" and replace with "and Landlord shall each bear fifty percent (50%) of said costs".

10. Section 4.06(d): In line 4 change "six (6)" to "eighteen (18)".

11. Section 4.06(e) shall not be applicable during the first two (2) years of the Term. Add at the end "The Occupancy Costs to be extrapolated are those Occupancy Costs which vary as occupancy levels in the Building vary. All extrapolation will be done in a fair and commercially reasonable manner and shall be subject to the provisions of Section 4.06(c) above".

12. Section 5.02: Add at the end "This Clause shall not, however, apply to any improvements arising out of the work done pursuant to Exhibit E, or the construction of the Building. Landlord agrees that the Building shall be constructed in compliance with all applicable laws and codes".

13. Section 6.01: In line 4 before "Buildings" insert "new first class office"

14. Section 6.02 A. (ii): Add at the end "such elevator service shall be consistent with that provided in first class buildings of a like nature in the City of Boston.

15. Section 6.02 A. (iv): Add "Tenant shall also have the right to have a reasonable number of affiliates actually operating in the Premises so listed".

16. Section 6.02 B. (i): Delete everything after the words "business hours" in the third line, and replace with "which on weekdays shall be 7:00 A.M. to 7:00 P.M. and on Saturday from 8:00 A.M. to 1:00 P.M., all subject to the provisions of this Lease".

17. Section 6.02 B. (iii): Add "The computer room described on the Space Plans and Engineering Plans are approved".

18. Section 6.02 C. (i): Add after "establish" in the last line "which rates shall be applicable to all tenants in the Building;"

19. Section 6.02 C (ii): Add at the end "The equipment reflected on Tenant's Space Plans and Tenant's Engineering Plans is approved and Tenant shall not be required to pay for any supplementary air conditioning by reason thereof so long as such approved equipment is used in a reasonably typical manner.

20. Section 6.04: Add at the end "provided that no such action by Landlord shall reduce the number of rentable square feet in the Premises".


21. Section 7.01(b): Add "provided that repairs and replacements necessary to comply with laws shall be Tenant's obligation, only if they are attributable to Tenant's particular use".

22. Section 7.02: Add "Provided, however, that if such failure to perform
(i) does not adversely impact upon any building system, the structure of the Building; or (ii) adversely affect any other Tenant in the Building; and is not discernable or visible from outside the Premises, the ten (10) day period above shall be twenty (20) days, and furthermore, if such failure to perform would be subject to the twenty
(20) day period, so long as Tenant shall commence the cure of such default and proceed diligently to completion, there shall be no default".

23. Section 7.03(b): Add "Provided that with respect to non-structural alterations which (i) do not adversely impact upon any building system, the structure of the Building; or (ii) adversely affect any other Tenant in the Building; and are not discernable or visible from outside the Premises, and which cost less than Ten Thousand and 00/100 Dollars ($l0,000.00), Landlord's consent need not be obtained but plans and specifications must be submitted at least twenty-five (25) days prior to the commencement of the work. Landlord's failure to disapprove Tenant's plans within twenty (20) days after they have been submitted shall be deemed to be approval of such plans by Landlord".

24. Section 7.04, line 6: Delete "If Tenant is not then in default hereunder, trade" and insert "Trade".

25. Section 7.05: Line 16 after the word "removed" insert "by bonding or otherwise", and change "five (5) days" to "ten (10) days after notice from Landlord of such lien".

26. Section 8.01: Add "Tenant shall not be obligated to pay any charge in the nature of a linkage charge imposed upon Landlord by the City of Boston or any of its instrumentalities".

27. Section 9.01(a) and (b): it is agreed that Tenant may have a $25,000.00 deductible feature.

28. Section 9.02(d): After the word "generally" in line 3, insert "and customarily" and at the end of the Clause insert "so long was substantially all of the other tenants in the Building similarly situated are required to obtain such additional coverages".

29. Section 11.03, line 3: After the word "Premises" insert "for a term in excess of one (1) year".

30. Section 11.04: Change "twenty-five percent (25%)" in line 8 to "forty-nine percent (49%)" and add at the end of that sentence "transfers of stock by reason of the death of a stockholder shall not be proscribed by this provision".


Add at the end of the next to last sentence "provided that such Building is owned or managed by Landlord or an affiliate on the Commencement Date".

At the end of this Section add "If the stock of the Tenant shall be listed on any recognized stock exchange or traded over the counter so-called, the limitation of forty-nine percent (49%) above referred to shall not be applicable so long as the net worth requirement which would have applied in Section 11.01(a) would have been satisfied".

31. Section 12.02: Delete "therewith" at the end, and replace with "the disposal of Tenant's trade fixtures and personal property".

32. Section l4.02: Add at the end "These rules shall be applicable to all tenants in the Building. Landlord agrees not to enforce the rules and regulations in a discriminatory manner".

33. Section 16.01: In Line 6 change "ninety (90) to "one hundred-twenty
(120) days of actual construction time", and in the Line 9 insert after "insurance coverage" "together with the amount of any deductible which Landlord shall supply".

34. Section 16.02: Add "Landlord agrees to give Tenant notice within six
(6) months after such casualty as to whether or not Landlord intends to restore the Premises".

35. Section 16.03: Add at the end "Landlord shall give Tenant at least twenty (20) days notice of the estimated completion date of Landlord's restoration. Landlord agrees to expend such amount as is equal to the deductible feature, if any, carried on Landlord's insurance.

36. Section 16.04: In Line 4 the word "partially" is deleted and replaced with "substantially". In line 6 change "demolished or" to "demolished and".

37. Section 17.02: Add at the end "Landlord shall obtain a Recognition Agreement from its construction lender in favor of Tenant to be effective as of the Commencement Date. As a condition precedent to the subordination of this Lease to any mortgagee subsequent to the construction lender, such mortgagee shall agree in writing with Tenant in accordance with customary Subordination and Recognition Agreements, that Tenant's rights under this Lease shall not be disturbed except in accordance with the terms of this Lease.

38. Section 17.03, line 7: Insert before "Tenant" "subject to the provisions of Section 17.04".

39. Section 17.04(c): After the word "Lease" in line 3 add "except for rental concessions contained in this Lease and construction allowances set forth in this Lease".

40. 40. Section 18.01: Add at the end "Notices under this Lease may also be given by recognized expedited mail carriers utilizing receipts".


41. Section 19.01: In line, 7 insert before "due date" "the fifth day after".

42. Section 19.03(a), line 3: Insert before "after demand" "seven (7) days".

43. Section 19.03(b): In the 4th line after the word "Tenant" insert "Except that with respect to any such item arising by virtue of Tenant's failure to respond to a judgment against it by reason of a claim made in its capacity as the issuer of an insurance policy for an amount of more than $1,000,000.00, Tenant shall have thirty (30) days within which to discharge the same".

44. Section 19.03(c), line 7: Insert after "Tenant" "and such proceedings are not discharged within forty-five (45) days".

45. Section 19.03(e): In lines 5, 8 and 9 the figures "ten (10)" are changed to "twenty (20)".

46. Section 20.03: Add at the end "provided that the name of the Building shall not include reference to insurance or any particular insurance company".

47. Section 20.11: Add at the end "Notwithstanding the foregoing, if Tenant is not in default hereunder, such deposit may be applied to the last month's rent and shall bear interest between the date of receipt by Landlord and the Commencement Date at money market rates. The interest through the Commencement Date shall be paid to the Tenant promptly after the Commencement Date. Tenant shall have the right, at Tenant's election, either upon the execution of this Lease or at any time thereafter, to furnish in lieu of cash, an unconditional irrevocable site draft Letter of Credit issued by a Boston Bank having a term of not less than twelve (12) months. The only condition to the drawing upon said Letter of Credit shall be the presentation to the issuer by a person purporting to be an officer of Landlord certifying that (i) an event of default has occurred under the Lease; (ii) notice of such default has been given to Tenant to the extent required under the Lease; and (iii) any applicable period of grace shall have expired and such default shall not have been cured. Said Letter of Credit shall furthermore provide that if the same shall not be renewed or a substitute Letter of Credit furnished at least ten (10) business days prior to the expiration of the Letter of Credit then expired, Landlord shall have the right to draw upon said Letter of Credit and to hold the proceeds of such draft as security deposit under this Lease. Upon the expiration of this Lease or the prior termination of this Lease the Letter of Credit, if then held by the Landlord, shall be returned to Tenant in the same fashion that a cash security deposit would be returned".

48. Section 20.14: This clause 20.14 is deleted from the Lease.

49. Section 20.16: Add "The Annual Rent determined as aforesaid shall take into account then existing Base Taxes and then existing Base Operating Expenses".


50. Exhibit B, Section 2.01(a): Add at the end "The foregoing provisions of this Section 2.01(a) shall not apply to Federal Income Taxes or State Income Taxes unless the same are expressly levied upon the Building.

51. Exhibit B, Section 2.03: Add "the Management Fee charged by Landlord shall not be greater than those customarily charged for the management of similar buildings".

52. Exhibit B, Section 2.04(d): Add "and legal fees for services rendered in connection with leasing, or in connection with enforcing tenants obligations under a lease or otherwise not directly related to the operation of the Building".

53. Exhibit D, II, Clause B: Change "one hundred-fifty (150)" in line 2 to "one hundred (100)".

In line 5 change "2.4 watts" to "4.0 watts".

TENANT                                      LANDLORD

THOMAS BLACK CORPORATION                    JAYMONT (U.S.A), INCORPORATED


By: /s/ Richard Simches                     By: /s/Richard E. Eichorn
    -------------------                         ---------------------
                                                Vice President


EXHIBIT A

[SECOND FLOOR: GRAPHIC OMITTED]


EXHIBIT A

[THIRD FLOOR: GRAPHIC OMITTED]


EXHIBIT A

[FOURTH FLOOR: GRAPHIC OMITTED]

Addenda - 12 -


20/21 Customhouse Street Exhibit E page 1 of 11

EXHIBIT E

BUILDING STANDARD IMPROVEMENTS
FOR
#20 CUSTOMHOUSE STREET
#21 CUSTOMHOUSE STREET
BOSTON, MASSACHUSETTS


Landlord shall furnish and install within the Premises, substantially in accordance with plans and specifications approved by Tenant and Landlord, the Building Standard Improvements provided for in Paragraph 2.0 at the Landlord's expense and any additional work (Tenant Extra Improvements) normally performed by the construction trades, as required by plans and specifications at Tenant's expense. The quantities, character and manner of installation of all the foregoing work shall be subject to the limitations imposed by any applicable regulations, laws, ordinances, codes and rules. Tenant shall pay fifty percent (50%) of the estimated cost of Tenant Extra Improvements at the time of approval of the Plans and the balance at substantial completion of construction

1.0 GENERAL

1.1 Architectural space planning and design services shall be provided by the Landlord's Architect or "Tenant's Architect" when and as approved by the Landlord. The tenant shall be responsible to provide at tenant's sole expense preliminary and final space plans, specifications, and details at such times and with sufficient information for pricing, engineering design and construction as further defined in section F "The Process".

1.2 Engineering design and construction documents for structural, mechanical, HVAC, electrical, or other building systems to satisfy tenant's needs shall be prepared by Landlord's engineers at tenant's sole expense. Tenant Covenants and agrees to furnish to Landlord's Engineer's all information necessary for the preparation of said plans and specifications.

1.3 Construction of premises on behalf of tenant shall be by Landlord's General Interiors Contractor (hereinafter referred to as "Contractor").

1.4 All plans and specifications shall require Landlord's written approval which shall not be unreasonably withheld.

1.5 Tenant's plans and specifications shall comply with applicable building codes for the City of Boston, the Commonwealth of Massachusetts, and with insurance regulations for a fire resistant Class A building. All plans and specifications shall be in a form satisfactory to obtain approval from government authorities responsible for issuing permits and licenses required for construction. Landlord will cause said plans to be filed with the appropriate governmental agencies and tenant shall reimburse Landlord for fees charged by said governmental agencies.


20/21 Customhouse Street Exhibit E Page 2 of 11

1.6 Whether and the extent to which any of Tenant's plans and specifications include Building Nonstandard Work or otherwise exceed Building Standard shall be determined by Landlord. The cost to Tenant for Building Nonstandard Work and for substitutions for Building Standard items shall include Contractor's direct charges plus ten percent (10%) general conditions, five percent (5%) overhead and five percent (5%) profit.

1.7 Substitutions and Credits.

(a) Except for light fixtures, doors and door frames, hardware, and ceilings, Tenant may select different materials (hereinafter "substituted materials") in place of Building Standard materials which would otherwise be initially furnished and installed by Landlord in the interior of the Premises under the provisions of this Work Letter, provided such selection is indicated on Tenant's plans and specifications as approved by Landlord. If Tenant shall make any such selection Tenant shall pay to Landlord, as hereinafter provided, Landlord's additional costs resulting from such substitution.

(b) No credit shall be given for the omission of materials where no replacement in kind is made. There shall be credits only for substitutions in kind, e.g., a credit for carpet may be applied only against the cost of another type of carpet.

1.8 Tenant shall bear the cost of any changes in the work requested by Tenant after final approval of plans and specifications under Paragraphs Al and A2 herein.

1.9 In order to expedite the space planning process a Tenant Design Manual will be provided to the Architect defining building standard materials some of which have been prestocked in the building.

2.0 BUILDING STANDARD IMPROVEMENTS

Landlord, through his Contractor agrees, at his sole cost and expense, to supply and install and otherwise undertake to do the following Building Standard Improvements in the Premises on behalf of Tenant in the quantities listed:

2.1 Partitions:

One linear foot of straight interior partitioning for each 14 square feet of rentable area. Partitions shall consist of one layer of 5/8" gypsum board 8'-6" high each side of 2 1/2" metal drywall studs at 16" o.c. taped, spackled, and sanded to receive paint. Partitions ending at an exterior wall shall meet a column or mullion without bisecting or in any other way interfering with a glazed vision light.

2.2 Doors, frames and hardware.

Interior, cherry veneer flush solid core door at a ratio of one single swing 3'-0" wide x full height door for each 300 square feet of rentable area to be stained and sealed in the field to match approved building standard. The doors shall be mounted in an extruded aluminum frame primed for paint finish with a continuous gasket silencer and doors shall be furnished with


20/21 Customhouse Street Exhibit E Page 3 of 11

building standard hardware consisting of mortise style latch set with lever handle, l-1/2 pair of hinges, and door stop; polished brass finish.

2.3 Ceiling.

Landlord shall furnish and install Building Standard 1' x 1' fine fissured mineral fiber acoustic tile ceilings in a concealed spline suspension system. Ceiling height throughout the Premises shall be approximately 8'4", without breaks, except in such areas as such height may be impracticable due to specific field conditions.

2.4 Flooring and base.

Landlord shall furnish and install Building Standard carpeting (glue down) in all areas of the Premises (other than restrooms, mechanical rooms, stairwells and other service rooms) and 4" straight vinyl base on all columns and all partitions furnished and installed by Landlord pursuant to this Building Standard.

Tenant shall select the color of all such carpeting from Landlord's color chart. In the event Tenant elects in accordance with the Work Letter to install non-Building Standard flooring, such flooring and underlayment shall be subject to Landlord's and Landlord's Architects' approval, which approval shall be in Landlord's and Landlord's Architects' sole and absolute discretion for which tenant will be allowed $12.00 per square yard installed price credit based on usable area.

2.5 Painting.

All partitions and all exterior perimeter walls, column enclosures, and core walls within the Premises shall be painted with one (1) primer coat and one
(1) finish coat of satin finish latex paint. Doors shall be field stained and polyurethane finished veneer. No color breaks, dados or special "designer" colors shall be provided by Landlord. All colors shall be selected from Landlord's color chart, with no more than one color in any office. Landlord painting shall be restricted to surfaces, Building Standard items or materials provided pursuant to this Work Letter.

2.6 Tenant Signage.

One Building Standard tenant identification sign at Tenant's entry door and inclusion in building lobby directory at a maximum of one name per 400 square feet of rentable area.

2.7 Drinking Fountain.

Landlord has installed in the core area of each floor of the Building a drinking fountain in a location designated by Landlord and shown on plans.

2.8 Electrical Construction.

Tenant electrical energy consumption is separately metered directly by Boston Edison. Base building power is available on each floor from a distribution bus duct riser at 480/277 volt


20/21 Customhouse Street Exhibit E Page 4 of 11

service with individual step-down transformers for 120/208 volt, 3 phase power on the basis of 1.4 watts per square foot for lighting at 277 volt and 2 watts per square foot tenant power at 120 volt. Metering shall be in the core electrical/telephone closet with circuit breaker panels and step down transformers. Additional capacity is available in the bus duct for special tenant requirements at tenant cost.

Landlord shall furnish and install the following:

a. Lighting: Landlord shall furnish and install 2'0"x2'0" Building Standard parabolic fluorescent light fixtures, with sockets for 2 standard 40 watt fluorescent lamps (Building Standard-277 volts), in the quantity of one (1) for every 60 square feet rentable area to be installed in the ceiling so as not to conflict with existing Building Structure, Mechanical, or electrical systems. Initial lamping in building standard white lamp color included.

b. Power: Furnish and install one duplex 120 volt power outlet for each 150 square feet rentable area. Outlets shall be provided eight per circuit in tenant partitions.

c. Telephone: Furnish and install one telephone outlet for each 200 square feet of rentable area with pullcord into ceiling. Telephone outlet does not include conduit or wiring. (Teflon wiring by tenant).

d. Switching: Furnish and install one ceiling mounted motion detector switch in each private office or a single pole rocker type switch for each 400 square feet rentable area.

e. Exit Signs: Exit lights are to be Building Standard ceiling hung at a ratio of one for every lease space or one for every 3,000 square feet rentable area.

f. Emergency Lighting: A Building Standard 2'0" x 2'0" fluorescent light fixture installed and connected to the building emergency service and to be illuminated 24 hours a day without a switch leg at a ratio of one light for every 3000 rentable square feet. The Fixture above is part of the fixtures allotted in paragraph 2.8.a. lighting.

g. Tenant will pay the premium cost associated with locating electrical and telephone outlets within knee walls, column casings and other partitions which are part of the Base Building.

2.9 Sprinkler.

Landlord shall furnish and install flush concealed sprinkler heads at a ratio of one for every 225 square feet premises area which will meet the requirements of Massachusetts State Building Code, based upon an open floor layout. Any additional sprinkler heads or relocation of existing heads required, as a result of tenant layout shall be a tenant cost. Landlord shall furnish and install all sprinkler heads in the core area of the Building. All sprinkler heads shall be installed with white finish "unspoiler" painted covers.

Notwithstanding the foregoing, in no event shall Landlord be obligated to furnish and install any heads for special density applications or for hazardous material storage areas (e.g.


20/21 Customhouse Street Exhibit E Page 5 of 11

rack deluge, or deluge type heads at interconnecting stairways) or relocate any pre-installed piping to accommodate the tenants design.

2.10 HVAC (Heating, Ventilating, Air Conditioning)

(a) General:

The HVAC system consists of an all air overhead ducted supply distribution network that provides constant volume circulating air tempered to satisfy individual zone thermostat demand.

The complete year-round HVAC system is engineered to handle normal office usage, with one package type water cooled air handling unit per floor connected to the roof top building cooling tower. Supply air to the space is ducted above the ceiling through fan powered variable-air-volume (VAV) units entering the space through ceiling diffusers at the perimeter and at building standard air handling flight fixtures at the interior. HVAC zones per typical floor shown on Landlord's drawings at approximately one zone per 1,000 S.F./rentable. Return air to the air handling unit on each floor is through the ceiling plenum. Any alterations or additions to said system required to accommodate Tenant Improvements shall be at Tenant's sole expense.

(b) Ventilation and Exhaust:

1. Fresh air shall be supplied to each floor air handling rooms.

2. Toilet exhaust shall be ducted to the roof.

3. Electric room exhaust is by gravity into the ceiling return air plenum.

4. Miscellaneous exhaust is not provided in the building.

5. Conference room exhaust shall discharge into the ceiling return air plenum.

(c) Operation:

1. HEATING SEASON OPERATION

During occupied periods, VAV boxes shall deliver air to perimeter zones and the air temperature shall be raised first by recirculating ceiling plenum air and secondly by energizing the electric booster coils in stages.

During unoccupied and warm-up periods. The perimeter fan boxes and their electric coils shall heat the building.

During off-hour occupancy, the air distribution system shall revert to occupied cycle on the floor-by-floor basis, as required, to maintain space temperatures.

[ATTN: TEXT MISSING FROM SCAN -- 'PAGE 7 OF 14"]


20/21 Customhouse Street Exhibit E Page 6 of 11

2. SMOKE CONTROL

Smoke control shall be provided by the central smoke exhaust duct connected to a fan at the roof.

Smoke shall be evacuated from each floor where detected.

Outside, return air and smoke exhaust damper shall isolate particular floors for smoke evacuation.

3. STAIR PRESSURIZATION

Stairway pressurization system shall include a supply fan and relief air damper for each stairway.

4. ENERGY MANAGEMENT SYSTEM

Office tower, mercantile area and public lobbies shall be serviced by an energy management system with time clock control of the individual floor air handling units.

(d) Supplementary Cooling

Supplementary cooling for unique tenant requirements can be provided from the condenser water system. Taps are provided to each leasable floor. Btu meters shall be required to monitor tenant usage.

2.11 Sun Control

Horizontal venetian blinds with 1" wide painted (building standard color) aluminum slats shall be provided at all exterior office window surfaces mounted at the window head.

2.12 Telephone

The building contains a centralized communications system complete with its own private PABX with voice, data, and video transmission capabilities. This offers the tenant single point of contact through on site personnel for installation, repairs, long distance and local service. Available features include the following:

- Least cost call routing
- Monthly detail billing data
- Client billing capability
- Message center
- Equipment lease options
- Equipment upgrade capability
- Immediate availability


20/21 Customhouse Street Exhibit E Page 7 of 11

A complete presentation on the building communications system is available through the building vendor.

3.0 TENANT ABOVE STANDARD IMPROVEMENTS

Landlord further agrees to perform, through its Contractor, upon submission by Tenant of necessary plans and specifications prepared by Architect, any additional or nonstandard work over and above that specified herein. Such work shall be performed by Landlord at Tenant's sole expense as defined herein.

Such items include but not limited to the following:

1. Above standard quantities
2. Cabinetwork
3. Wallcoverings
4. Decorative trim
5. Vision panels
6. Nonstandard lighting
7. Special electrical circuitry
8. Floor outlets
9. Floor finishes other than carpet
10. Curved or angular partitions
11. Sound attenuation in partitions
12. Plumbing
13. Special HVAC

4.0 BUILDING STANDARD IMPROVEMENTS FOR MULTI-TENANT FLOORS

For multiple tenant occupancy floors the Building Standard Improvements will be modified to include the following:

4.1 Common Areas.

(a) Landlord will provide elevator lobby and common corridor areas in accordance with the building standard design and finishes for this work.

4.2 Partitions.

(a) Landlord will provide and install demising partitions between tenant spaces as well as between Tenant premise and corridor space. Construction shall be 2 l/2" metal drywall studs l6" o.c. continuous to the underside of slab above with 2 layers of 5/8" gypsum board each side and sound attenuation blankets to 1'-0" above the ceiling.

4.3 Doors, frames, and hardware.

(a) One Tenant entrance door per premise shall be cherry full height flush solid core door 3'-0" wide mounted in a cherry frame with glazed full height sidelight up to 3'-0" wide. Entrance door shall be furnished with building standard hardware consisting of mortise


20/21 Customhouse Street Exhibit E Page 8 of 11

style lock set with lever handle, 1 l/2 pair hinges, door closer, and door stop; polished brass finish. Keying shall be tenant specific plus building masterkeyed.

(b) For premise area in excess of 3000 square feet, one second means of egress door same as interior door per paragraph 2.2 above but provided with lock set and closer.

4.4 Floor Signage.

One building standard typical floor lobby area directional sign listing all tenants located on the floor limited to one line per tenant.

4.5 Electrical Panels.

Electrical circuit breaker panels and step down transformers on multi-tenant floors will be located within the individual tenant space with separate metering in the core electrical closet.

5.0 OTHER TENANT IMPROVEMENTS

The Tenant shall furnish and install improvements noted below at Tenant's sole expense consistent with the procedures enumerated in Article 7.00 of the lease:

5.1 Tenant telephone and communications equipment including all wiring necessary from the core area telephone closet. Tenant is advised that the area above the ceiling is utilized a return air plenum which by code necessitates conduit or Teflon coated wiring.

If Tenant requires a separate telephone system independent of the building system the tenant's separate PBX shall be located in the tenant area with cabling run to the local telephone company service entry point in the garage levels.

5.2 Tenant data processing systems and equipment or other special installations normally performed by specialty subcontractors or vendors.

5.3 Furnishings, furniture systems, and equipment normally performed by specialty subcontractors or vendors.

5.4 It is the tenants responsibility to coordinate work of this nature with the general construction of the building standard tenant improvements furnished and installed by the Landlord.

6.0 THE PROCESS

6.1 It is the intent of the Landlord to establish a standard of procedure and construction to assure satisfactory execution of tenant improvements, consistent to quality of materials and constructions and convenient service and maintenance. Tenants are encouraged to develop plans that fit their specific needs. Where necessary, additional or modified materials may be approved based on their compatibility of the Building Standards.

6.2 After the Lease is signed:


20/21 Customhouse Street Exhibit E Page 9 of 11

(a) After the lease is signed, completion of architectural construction documents in accordance with the lease is Tenant's responsibility. These shall be complete documents showing all necessary dimensions, locations, special construction, details, and finish selections.

(b) In order to expedite the mechanical design process, ten days
(10) before drawing submission date outlined in the lease, Tenant's designer must provide the mechanical engineer with one set of final drawings showing all information needed to design mechanical and electrical systems including, but not limited to the following:

HVAC:

1. Areas requiring special temperature and/or humidity requirements.

2. Heat emission of equipment (including catalogue cuts), such as CRT's, copy machines, etc.

3. Special exhaust requirements - conference rooms, pantry, toilets, etc.

4. Overtime requirements.

ELECTRICAL:

1. Special lighting requirements.

2. Power requirements and special outlet requirements of equipment.

3. Security requirements.

4. Supplied telephone equipment, and the necessary space allocation for same.

PLUMBING:

1. Remote toilets.

2. Pantry equipment requirements.

3. Remote water and/or drain requirements such as for sinks, ice makers, etc.

4. Special drainage requirements such as those requiring holding or dilution tanks.

COMPUTERS:

Computers spaces are always handled as special areas. The Mechanical Engineers will need equipment cuts, power requirements, heat emissions, raised floor requirements, fire protection requirements, security requirements, emergency power and U.P.S. requirements, etc.


20/21 Customhouse Street Exhibit E Page 10 of 11

(c) Structural:

Some furniture or equipment configurations may require supplemental structural reinforcing. If it is determined that supplemental structural reinforcing or alterations to the base building structure are required, the Tenant and Tenant's Designer will be referred to the Owner's Structural Engineer, the cost of whose services will be born by the Tenant. Construction of the building consists of cast-in-place reinforced concrete except at the roof construction in structural steel framing with lightweight concrete on metal deck.

For the information of the design architect the building is designed as follows:

Structural Design Loads

Design Load
(A)   Weight of Building Components....................
(b)   Typical Office Floor Partitions Allowance........        20 PSF

Live Loads
(A)   Parking Garage...................................        50 PSF
(B)   Typical Office Floor.............................        50 PSF
(C)   Ground Floor.....................................       100 PSF
(D)   Typical Office Floor Interior Drop Panels
      at Columns.......................................       200 PSF
(E)   Mechanical Equipment Room........................       150 PSF
                                                         or equip wt.
(G)   Roof Snow Load...................................        30 PSF
                                                           plus drift

No coring of slabs may be done without approval of the owner in writing.

(d) By the submission date as outlined in the lease, the Tenant is to provide the Landlord's contractor with one set of complete construction documents for pricing. Approximately ten (10) days thereafter, a final cost statement shall be submitted to the Tenant for review, including both the Mechanical Engineer's and the Landlord's Contractor's prices.

(e) Assuming the estimate submitted is satisfactory to the Tenant, we will request written authorization from the Tenant to proceed based upon said final cost statement. An advance payment of 50% of the final cost statement must be received prior to commencement of construction. Should the final cost statement not be acceptable to the Tenant, Tenant shall, within one (1) week after receiving Landlord's final cost statement, revise and resubmit the final construction documents for re-pricing. The Landlord's contractor shall immediately re-price the revised drawings and resubmit one (1) week thereafter. Should agreement not be reached on the re-submitted price, the provisions of Article 19 of the lease shall come into effect.

The 20/21 Customhouse Street Tenant Coordinator shall be available to consult with the Tenant to assist in reviewing the estimate. Upon initial submittal of the final cost statement, a detailed


20/21 Customhouse Street Exhibit E Page 11 of 11

project schedule along with a list of long-lead time items shall be submitted. Approval to release certain long-lead time items will be requested at this time in order to assure occupancy on the agreed upon date. If, because of Tenant selection of certain non-standard long-lead time items, the occupancy date cannot be met, temporary construction might have to be made to assure occupancy on the agreed upon date at the cost of the Tenant.

6.3 The Final Cost Statement:

(a) When the final cost statement is submitted for Tenant's approval, it shall consist of two (2) parts. First, there will be a listing of the Building Standard items contained in the workletter, along with a calculation of the actual versus allowable quantities, and the cost for any overages. Secondly, there will be a separate listing of all non-Building Standard items with costs associated with same.

(b) In order to expedite the estimating process, we request that no changes be made on the construction documents prior to receipt of the final cost statement. In addition, any changes made during the course of construction shall be estimated changes made during the course of construction shall be estimated on the basis of time and materials. However, no changes shall be accepted during the last four (4) weeks of construction. Any changes desired after that point shall be authorized in writing by the Tenant's authorized representative, prior to proceeding with this change. All communications between the Tenant and the Landlord shall be in written form to the Tenant Coordinator for this project. There shall be no direct orders given to any contractor's personnel by the Tenant or his authorized representative.

6.4 Tenant Drawings.

(a) Building drawings shall be furnished by the Landlord to the Tenant's Architect at the Tenant's expense. In the case of a multi-tenant floor, the demised area will have been clearly delineated by the Landlord prior to issuance to the Tenant Architect. Field measurements must be taken however, by the Tenant's Architect in order to ensure exact measurements on the background drawings.

(b) In order to expedite the space planning process, we have created a design manual to provide all necessary information to the Tenant's Architect in order to properly design the Tenant's space. Additional information as to types and quantities of drawings required are enumerated therein.

END OF EXHIBIT E


Schedule to Exhibit E, page 1 of 1

SCHEDULE TO BUILDING STANDARD IMPROVEMENTS

The following are the dates for Tenant Improvements.

TASK                                                         TIME   DATE
----                                                         ----   ----
                           (days)
1.   Preliminary layout to set space requirements            5
                                                                    ------------
2.   Preliminary cost estimate budget                        5
     (unit costs)                                                   ------------
3.   Lease signing                                           5
         budget approval (order long-lead items)                    ------------
4.   Design Development plan                                 5
         (submission for engineering)                               ------------
5.   Final Architectural/                                    10       02/08/88
                                                                      --------
         **Engineering plans
6.   Final pricing or lump sum bid                           10       02/22/88
                                                                      --------

7.   Approval                                                5        03/07/88
                                                                      --------

8.   Start construction                                      2        03/08/88
                                                                      --------

9.   End Construction (Punch List)                           6        07/29/88
                                                                      --------

10.  Move-In                                                          08/05/88
                                                                      --------

* Number of business days required for each task may vary depending upon the size of the tenant Premises area, complexity of design, or tenant review requirement.

** Engineering plans to be submitted by September 15, 1987 (refer to item 6 on Amendment to Exhibit E).


THOMAS BLACK CORPORATION
AMENDMENT TO EXHIBIT E

1. The last sentence in the opening paragraph of Exhibit E is to be deleted and replaced with the following: "Tenant shall pay fifty percent (50%) of the estimated cost of Tenant extra improvements upon the commencement of Tenant construction and the balance at substantial completion of Tenant construction."

2. Exhibit E, Section 1.1: At the end add: "Landlord shall contribute an amount equal to $1.50 per rentable square foot in the Premises to the cost of preparing Tenant's Architectural plans and Tenant engineering plans. Tenant will submit these bills and Landlord will pay these bills on a monthly basis.

3. Exhibit E, Section 1.6: In the last sentence delete the word "Contractors" and replace with "Sub-contractors".

4. Exhibit E, Section 1.7(b): Add: "A credit for dry wall partitioning may be applied only against the cost of another drywall partition. All credits given shall include markups by contractors."

5. Exhibit E, Section 2.0: Add at the end: "Landlord to provide unlimited reasonable quantities of building standards provided that the ratio of private office space (defined as conference rooms and individually occupied offices) does not exceed twenty-five percent (25%) of total rentable area.

6. Exhibit E, Section 2.1: Add: partitions to penetrate the ceiling by approximately two inches (2").

7. Exhibit E, Section 2.4: Add at the end: "Four inch straight base shall be supplied in carpeted areas, and four inch cove base shall be supplied in non-carpeted areas."

At the end of the section, delete everything after "Landlord's Architect's approval" in the fourth to last line, and replace with "which approval shall not be unreasonably withheld and Tenant shall be allowed a credit of $1.33 per rentable square foot in the premises for all Tenant Extra floor finishes."

8. Exhibit E, Section 2.5: Add after "core walls", "all door frames."

9. Exhibit E, Sections 2.8(b) and 2.8(c): Add at the end: "Outlets shall either be in the floor or in the walls. If, however, Tenant's space plans and Tenant's engineering plans shall not be completed by September 15, 1987 for the second floor and October 1, 1987 for the third and fourth floors, the cost of locating the outlets either in the floors or in the walls shall be a Tenant Extra Expense."

10. Exhibit E, Section 3.0, Item (8): "floor outlets", insert "other than those referred to in Section 2.8(b) and (c) above, and in Item 9 add "other than as provided in Section 4 above."


11. Add the following to Section 3.0: "Landlord will solicit bids from three Subcontractors for Tenant Extra Improvements. If Tenant so elects, Tenant shall submit to Landlord the names of the Subcontractors from whom it proposes to solicit bids.

Landlord shall promptly approve or reject any such Subcontractor. After the identification of such approved Subcontractor, Tenant shall prepare and submit for Landlord's approval a bid package for submission to the approved Subcontractors. All Subcontractors to whom Tenant shall elect to submit bids shall be qualified, licensed and Subcontractors who will work in harmony with Landlord's Contractors and Subcontractors for the Building. Such Subcontractor shall also agree to comply with the provisions of any applicable governmental regulations concerning opportunity and employment.

Upon receipt of the bids which shall be addressed to the Landlord, the bids shall be opened and Landlord shall accept the bid from the lowest responsible Subcontractor or elect to perform the work at the price of the lowest responsible Subcontractor.

12. Exhibit E, Section 2.8: Following: "(g) Electrical power is available at 480/277 volts in the electrical closet on each floor. Capacity is 6-l/2 watts per square foot for lighting, receptacles, computer, and computer air conditioning loads and includes this floors building air conditioning. Each Tenant is a separate utility company customer.

13. Any additional materials such as standard building doors, door frames, base, carpet, etc. required for Tenant extras will be provided by the Landlord at the Landlord's cost. Landlord will not place a mark up on these materials.

14. Landlord agrees to provide at their expense in an area designated by the Landlord between floors 2 and 3, and 3 and 4, a metal pan stair, concrete filled, which will allow for the application of a carpet, properly sprinkler, with building standard lighting and appropriate safety hand rails according to code.

Any changes, if required, to the stairs between floors 3 and 4 as a result of code requirements by the City of Boston or other governmental agencies, because of the initial stair connection between floors 2 and 3, will be a cost to the tenant.


EXHIBIT F

ESTOPPEL CERTIFICATE

_______________________, 1986

and





Re: Lease dated ___________________________ 198___ (the "Lease") for Space on the _____________________ Floor (s) of the Building Known As and Numbered ____________________________, Boston, Massachusetts (the "Premises")________________________

Gentlemen:

This letter is given to you pursuant to Article 18.02 of the Lease.

We do hereby certify to you, upon which certification you may and are intended to rely, as follows:

(a) the Lease is in full force and effect;

(b) we have taken possession of the Premises and the obligation to pay Rent, subject to any waiver of rent provided for in the Lease, has accrued;

(c) our Rent is paid through ____________, and said payment was made on _________, 198___;

(d) that $_____________ is held as security deposit under the Lease;

(e) Landlord is not in default of any of its obligations under the Lease including, but without limitation, its obligations to prepare the space and deliver the same;

(f) the Term of the Lease expires on _________________, 198__, and no rights of extension or renewal exist other than as set forth in the Lease, and

(g) we have (have not) exercised our rights of extension.

Very truly yours,


F-1

EXHIBIT G

The undersigned Landlord and Tenant under a certain Lease dated _________________, 198___, for space on the floor(s) of the Building known as and numbered ___________________, Boston, Massachusetts, do hereby acknowledge pursuant to Article 1.01(j) that the Commencement Date for all purposes of this Lease is _____________________, 198___.

Landlord                                   Tenant

By:                                        By:
    -------------------------------            --------------------------------

G-1

EXHIBIT H

SQUARE FOOTAGE MEASUREMENT NOTIFICATION

(Insert Name of Tenant)



RE: Leased dated _______________________, 19 ___ (the "Lease") for Space on the _______________ Floor(s) of the Building Known as and Numbered _____________________, Boston, Massachusetts

Gentlemen:

In accordance with Section 3.01 of Exhibit B to the Lease, you are hereby notified that Landlord's Architect has determined that there are ____ useable and ___ rentable square feet of space in the Premises and ________ useable and ________ rentable square feet of space in the Building. All provisions of the Lease wherein the number of useable or rentable square feet in the Premises or the Building, as the case may be, are a factor, shall be amended and modified to incorporate the accurate measurement of same as stated above, including without limitation that (i) the Annual Rent shall be _____, and (ii) the Office Factor and Tenant's agreed percentage is ____% determined as follows:

Square Feet in the Premises
---------------------------
Total rentable area of the Building =   ________%


                                          Very truly yours,


                                          --------------------------------------
                                          By:
                                              ----------------------------------
                                          Title:
                                                 -------------------------------

H-1

H-2

FIRST AMENDMENT TO LEASE

Reference is made to a certain lease dated June 11, 1987 by and between Jaymont (U.S.A.), Incorporated, and Thomas Black Corporation, (the "Lease").

Reference is also made to the fact that Landlord's interest in the Building and the Lease has been transferred to 20 Custom House Associates Limited Partnership.

All capitalized terms used in this instrument shall have the meanings ascribed to them in the Lease.

In consideration of these presents and other good and valuable consideration, said Lease is hereby amended as follows:

1. Section 1.01(p): The Premises are increased by adding thereto approximately 5,472 rentable square feet on the 5th floor of the Building (the "Fifth Floor Premises"), as shown on Exhibit A attached hereto and incorporated herein by reference, making a total of 53,594 rentable square feet, more or less.

The Tenant's office factor set forth on page B-5 is increased to 36.97% and the fraction set forth on said page B-5 is now to be 53,594 144970.

2. Section 1.01(c): The Commencement Date for the Fifth Floor Premises shall be determined in accordance with Section 3.03 of the Lease, separately from the determination of the Commencement Date for the remainder of the Premises. The Commencement Date for the Fifth Floor Premises shall occur no later than February 1, 1989 subject to Section 20.10 of the Lease and Tenant's Delay.

Tenant shall deliver Engineering Plans and final Space Plans not later than December 1, 1988.

If (i) Tenant shall not deliver said Engineering Plans and Space Plans on or before December 1, 1988; and (ii) the work to be done by Landlord as shown on the Engineering Plans and Space Plans shall not be substantially completed on or before February 1, 1989 (so that the Commencement Date occurs on or before February 1, 1989), then notwithstanding that the work to be done by Landlord has not been substantially completed, the Commencement Date will be deemed to have occurred on February 1, 1989 unless the failure of Landlord to substantially complete the work is attributable to Landlord's act or to a cause described in
Section 20.10 of this Lease.

Any delay caused by Tenant's changes after the delivery of the plans shall similarly not delay the occurrence of the Commencement Date.

3. Section 1.01(t): The Term with respect to the Fifth Floor Premises shall commence on the Commencement Date for the Fifth Floor Premises and shall end on the date of expiration or earlier termination of the Term for the original Premises.

-1-

4. Section 1.01(a): The Annual Rent with respect to the Fifth Floor Premises shall be $186,048.00 during years 1-5 at the rate of $34.00 per rentable square foot and $202,464.00 during years 6-10 at the rate of $37.00 per rentable square foot. Tenant shall not be obligated to pay the first twenty-three (23) monthly installments of Annual Rent with respect to the Fifth Floor Premises.

5. Section 1.01(s): The amount of the Security Deposit shall be increased from $126,345.66 to $141,849.66.

6. Section 3.05 shall not apply to the Fifth Floor Premises.

7. Section 20.15: Tenant shall have the Option to Expand the Premises in accordance with Section 20.15 by including the remainder of the fifth (5th) floor, consisting of approximately 7,260 rentable square feet measured by Landlord as provided in Exhibit B, Section 3.00 in lieu of the current Expansion Option for the entire fifth floor.

8. Section 20.17: Tenant shall be entitled to one additional undesignated parking space in the Building garage.

9. All of the provisions of the Lease applicable to Tenant improvements and the preparation of the Premises for Tenant's use shall apply equally with respect to the 5th floor space, except for Section 3.05.

Except as herein expressly set forth, the Lease shall be and remain in full force and effect and the Fifth Floor Premises shall be governed by the terms and conditions thereof..

Executed under seal this 11th day of October, 1988.

LANDLORD
20 Custom House Associates
Limited Partnership

By: Jaymont (U.S.A.) Incorporated,
General Partner

By: /s/ Richard E. Eichorn
    ----------------------------------
    Senior Vice President

TENANT
Thomas Black Corporation

By: /s/Richard Simches
    ----------------------------------

-2-

EXHIBIT A

[FIFTH FLOOR: GRAPHIC OMITTED]


SECOND AMENDMENT TO LEASE

Reference is made to a certain Lease ("Lease") dated June 11, 1987 and First Amendment to Lease dated October 11, 1988 by and between 20 Custom House Associates Limited Partnership, Landlord, and Thomas Black Corporation.

All capitalized terms used in this instrument shall have the meanings ascribed to them in the Lease.

In consideration of these presents and other good and valuable consideration the Lease is hereby amended as follows:

1 . The Lease Data Sheet is amended by changing the Building Factor from 36.97% to 36.89%.

2. Exhibit B - Schedule of Rent is amended to read as follows:

SCHEDULE OF RENT

The rentable square feet of the Building being agreed to be 145,271.

Office Factor:  Tenant's agreed percentage is 36.89
                determined as follows:

       53,594   Square Feet in the Premises              =        36.89%
      -------   ---------------------------------
      145,271   Total rentable area of the Building

Except as herein expressly set forth, the Lease shall be and remain in full force and effect.

Executed under seal this 14th day of September, 1989.

LANDLORD
20 CUSTOM HOUSE ASSOCIATES
LIMITED PARTNERSHIP

By: Jaymont (U.S.A.) Incorporated,
General Partner

By: /s/ Richard E. Eichorn
    -------------------------------
    Senior Vice President

TENANT
THOMAS BLACK CORPORATION

By: /s/ Richard B. Simches
    -------------------------------
    Title:
    Hereunto Duly Authorized


THIRD AMENDMENT TO LEASE

Reference is made to a certain Lease ("Lease") dated June 11, 1987 by and between Jaymont (U.S.A.) Incorporated ("Jaymont"), and Thomas Black Corporation, Tenant, as amended by First Amendment to Lease dated October 11, 1988*. Jaymont's interest in the Building has been transferred to Aman, Inc.
("Landlord")
*and Second Amendment to Lease dated September 14, 1989.

All capitalized terms used in this instrument shall have the meanings ascribed to them in the Lease.

In consideration of these presents and other good and valuable consideration, the receipt and sufficiency of which is hereby acknowledged, the Lease is hereby amended as follows:

1. Tenant shall lease additional space (the "Expansion Space") consisting of 10,940 rentable square feet on the 11th floor of the Building, and 8,483 rentable square feet on the 12th floor of the Building, as shown on Exhibit A-l attached hereto.

2. The Projected Commencement Date for the inclusion of the Expansion Space is December 1, 1990, or such earlier date as the Certificate of Occupancy for the renovated Expansion Space is issued by the Inspectional Services Department of the City of Boston. Landlord shall use all reasonable efforts to deliver the Expansion Space to Tenant during the month of November 1990, but in any event not later than February 1, 1991. If the Certificate of Occupancy has not been received on or before February 1, 1991 but provided that such delay is not attributable to Tenant or subject to the provisions of Section 20.10 of the Lease, and further provided that Tenant has submitted architectural and engineering drawings as well as cable plans on or before September 20, 1990, Tenant shall have the right, as its sole and exclusive remedy, to terminate the lease of the Expansion Space only and to have the additional security deposit required hereunder promptly refunded. Landlord shall reimburse Tenant for the actual costs incurred for the preparation of architectural and engineering drawings by Tony Miles. Landlord shall have no responsibility for, nor shall the Commencement Date be affected by, delays in the delivery of Tenant's furniture, computer equipment, communication equipment or other items not within Landlord's control.

3. The Term of the lease of the Expansion Space shall be approximately eight (8) years and one (1) month and shall commence on the Commencement Date for the Expansion Space and shall end on the date of expiration or earlier termination of the Term of the initially demised Premises.

4. The Annual Rent with respect to the Expansion Space shall be $602,113.00 per annum, calculated at the rate of $31.00 per rentable square foot within the Expansion Space and payable as provided in Section 4.01 of the Lease. This amount is in addition to the Annual Rent payable with respect to the initially demised Premises and the Fifth Floor Premises.

Notwithstanding the foregoing, with respect to the Expansion Space only and specifically excluding the Annual Rent payable with respect to the initially demised Premises and Fifth Floor Space, Tenant shall not be obligated to pay the installments of Annual Rent attributable to the first nineteen (19) months of the Term (the "Abatement Period"); provided, however, that the


entire Annual Rent otherwise due and payable for the Abatement Period (including the expired portion of the Abatement Period and the unexpired portion of the Abatement Period) shall become immediately due and payable upon termination of the Lease for default by Tenant, taking into account the notice and cure periods applicable under this Lease. The foregoing shall be applicable only during the initial four (4) years from the Commencement Date of the Lease of the Expansion Space.

5. The Office Factor shall be increased from 36.9% to 50.3%, which includes the Premises, the Fifth Floor Space and the Expansion Space.

6. Landlord shall provide, at Landlord's sole cost and expense, all architectural, mechanical, engineering and space planning services required for the construction of the Expansion Space in accordance with Exhibit E and as defined in the Lease. Above Building Standard Improvements will be provided in reasonable quantities based upon the build-out of the Fifth Floor Space as initially designed by IPA. Guidelines for floor layout of the Expansion Space will be similar to those done by ADD, Inc. on a preliminary basis dated 5/25/90. Landlord will construct the Expansion Space and all improvements thereto in accordance with approved final construction drawings at Landlord's expense.

In addition, construction will include all necessary cabling, communication wiring, interconnection between floors as outlined and priced by Netcomm per proposal dated 7-25-90 (a copy of which is attached hereto), all architectural drawings as outlined and submitted by Interior Planning Associates per letter dated 18 July 1990 (a copy of which is attached hereto), engineering drawings, upgraded kitchen area, special lighting and floor in-fill between floors 11 and 12.

Tenant shall also have the use of existing leasehold improvements and personal effects remaining in the Expansion Space, with the exception of those items designated by Landlord.

7. Section 20.11. Tenant's security deposit shall be increased by $50,176.08 from $141,849.66 to $192,025.74.

8. Section 20.16 of the Lease shall apply to the Expansion Space.

9. Add the following to Section 20.17. Tenant shall be entitled, at any time during the term of the lease of the Expansion Space, upon sixty (60) days' prior written notice to Landlord, to an additional seven (7) undesignated parking spaces in the Building garage. The use of such spaces shall be subject to reasonable rules and regulations promulgated by Landlord, or the operator of such garage from time to time, provided that such rules and regulations do not limit Tenant's use of the parking spaces, and shall be at such fees as may from time to time be charged by Landlord or the operator of the garage, which fees are additional Rent.

Tenant may, from time to time, elect to utilize any or all of the additional seven (7) parking spaces, by giving Landlord sixty (60) days' notice of its election. Tenant may change its election with respect to utilization of any or all of the aforesaid seven (7) parking spaces at any time, from time to time, upon sixty (60) days' prior notice to Landlord.

10. Add a new Section 20.18 as follows:

-2-

"20.18    OPTION TO EXPAND. Provided that:

      (i) Tenant is not in default hereunder, either at the time of the
          exercise of this Option or at the commencement date of the
          inclusion of the Tenth Floor Expansion Space, as hereinafter
          defined, within the Premises;

(ii) this Lease has not otherwise been terminated or cancelled; and

(iii) the Lease has not been assigned except with the permission of Landlord nor have more than 10,000 rentable square feet of the Premises (including the Fifth Floor Space and the Expansion Space) been sublet, which subletting will remain in effect as of the date upon which the Tenth Floor Expansion Space is to be added to the Premises;

Tenant shall have the option to expand the Premises by leasing approximately 4,987 rentable square feet on the tenth (10th) floor of the Building (the "Tenth Floor Expansion Space") as shown on Exhibit A-l attached hereto. The Tenth Floor Expansion Space shall be available to Tenant five (5) years after the commencement of the lease of Space to another tenant excluding the original lease of Space to DiCara, Selig, Sawyer & Holt. Landlord shall advise Tenant of the expiration date of the lease to such other tenant (the "Date of Availability") upon the execution of the lease with such other tenant and again twelve (12) months prior to the Date of Availability. Tenant shall exercise this Option to Expand by written notice to Landlord not later than twelve (12) months prior to the Date of Availability of the Tenth Floor Expansion Space. The lease of the Tenth Floor Expansion Space shall be coterminous with the Lease of the initially demised Premises and the Annual Rent for the Tenth Floor Expansion Space shall be at the market rate for space in the Building at the time of inclusion of the Space within the Premises as determined pursuant to Section 20.19, but not less than the Annual Rent then payable for the Premises.
*Tenth Floor Expansion

If Tenant shall fail to exercise this Option to Expand at least twelve
(12) months prior to the Date of Availability, such Option shall lapse and be void and without effect."

11. Add new Section 20.19 as follows:

"20.19 MARKET RENT. Wherever in this Lease the Rent is to be established at market rent, the same shall be determined initially by Landlord who shall furnish to Tenant Landlord's opinion for market rent for the premises within thirty (30) days after Tenant shall exercise its option, together with a written statement from a commercial real estate broker having not less than five (5) years' experience in office leasing in the Central Business District of Boston with established firms in a position of Vice President or higher.

If Tenant shall dispute Landlord's statement of market rent, Tenant may submit to Landlord, within thirty (30) days, its statement of market rent supported by an opinion from a commercial real estate broker having not less than five (5) years' experience in office leasing in the Central Business District of Boston with established firms in a position of Vice President or higher.

-3-

Landlord and Tenant shall each have the right, reasonably exercised, to disapprove the initial selection of the other party's broker, provided such disapproval is based upon information concerning such broker's level of expertise or honesty.

If the two (2) brokers are, within thirty (30) days, unable to agree upon a market rent which shall be no higher than Landlord's statement and no lower than Tenant's statement, then the two (2) brokers thus chosen shall select a third broker having the same qualification as the other brokers who shall establish the market rent, which shall be conclusive and binding upon the parties, except that if market rent as so determined is greater than Tenant's broker's opinion by more than $1.00 per rentable square foot or if market rent as so determined is less than the Annual Rent payable during the year of exercise, or the last year of the term then concluding, whichever is applicable to the option exercised*, Tenant shall have the right to withdraw its exercise of the option by notice to Landlord sent within ten (10) business days after receipt of the market rent determination, failing which the determination of market rent shall be conclusive and binding upon the parties, and the rental under the option shall be the greater of such determination or the Annual Rent payable during the year of exercise of the option, or the last year of the term then concluding, whichever is applicable to the option exercised.
Notwithstanding the market rent so determined by the brokers, in no event shall the rental under the option be less than the Annual Rent payable during the year of exercise of the option or the last year of the term then concluding whichever is applicable to the option exercised."
*by more than $1.00 per rentable square foot

12. Exhibit B - SCHEDULE OF RENT ESCALATORS is amended by adding the following, which shall be applicable to the Expansion Space only:

"Notwithstanding the provisions of Articles 1.01, 4.02 and 4.02 and Exhibit B of and to the Lease, Tenant shall pay those portions of Tax Cost as defined in Exhibit B, Section 2.01(a) and all other Occupancy Costs as defined in Exhibit B, in excess of those sums set forth below, unless the same would otherwise be attributable to the Premises under applicable provisions of the Lease.

Occupancy Costs Base                      Tax Cost Base
--------------------                      -------------

$6.49 per rentable                        $4.32 per rentable
square foot                               square foot

With respect to the original Premises and the Fifth Floor Space, the Occupancy Costs Base shall remain $4.00 per rentable square foot, and the Tax Cost Base shall remain $4.00 per rentable square foot."

13. Exhibit B - SCHEDULE OF RENT is amended to read as follows:

SCHEDULE OF RENT

The rentable square feet of the Building being agreed to be 145,271.

Office Factor:        Tenant's agreed percentage is 50.3%
                      determined as follows:

                                 -4-

                      determined as follows:

     73,017           Square Feet in the Premises          =   50.3%
    -------           -----------------------------------
    145,271           Total rentable area of the Building

Except as herein expressly set forth, the Lease shall be and remain in full force and effect and the terms and provisions of the Lease shall be applicable to the Expansion Space.

Executed under seal this 19th day of Sept, 1990.

LANDLORD:

AMAN, INC.

By:  /s/ Susan Hoffman
     --------------------------------
     Title:  VP, Citibank as agent

TENANT:

THOMAS BLACK COPRORATION

By:  /s/ David F. Brussard
     --------------------------------
     Title: Exec VP

-5-

EXHIBIT A-1

[12TH FLOOR - GRAPHIC OMITTED]


[11TH FLOOR: GRAPHIC OMITTED]


[10TH FLOOR: GRAPHIC OMITTED]


FOURTH AMENDMENT TO LEASE

Reference is made to a certain Lease ("Lease") dated June 11, 1987 by and between Jaymont (U.S.A.) Incorporated (" Jaymont"), and Thomas Black Corporation, Tenant, as amended by First Amendment to Lease dated October 11, 1988; Second Amendment to Lease dated September 14, 1989; and Third Amendment to Lease dated September 19, 1990. Jaymont's interest in the Building and the Lease has been transferred to Aman, Inc. ("Landlord").

All capitalized terms used in this instrument shall have the meanings ascribed to them in the Lease.

In consideration of these presents and other good and valuable consideration, the receipt and sufficiency of which is hereby acknowledged, the Lease is hereby amended as follows:

1. Tenant shall lease additional space (the "First Floor First Floor Expansion Space") consisting of approximately 2,748 rentable square feet on the 1st floor of the Building as shown on Exhibit A-l attached hereto.

2. The Projected Commencement Date for the inclusion of the First Floor Expansion Space is April 1, 1994, or such earlier or later date as the First Floor Expansion Space has been renovated in accordance with the provisions of this Fourth Amendment to Lease, ("Effective Date"). Landlord shall use all reasonable efforts to deliver the First Floor Expansion Space to Tenant not later than April 1, 1994. Landlord shall have no responsibility for, nor shall the Effective Date be affected by, delays in the delivery of Tenant's furniture, computer equipment, communication equipment or other items not within Landlord's control.

3. The Term of the lease of the First Floor Expansion Space shall be approximately four (4) years and nine (9) months and shall commence on the Effective Date and shall end on the date of expiration or earlier termination of the Term of the initially demised Premises.

4. The Annual Rent with respect to the First Floor Expansion Space shall be as follows:

$54,960.00 for the twelve (12) month period commencing on the Effective Date, at the rate of $20.00 per square foot;

$57,708.00 for the next twelve (12) months, at the rate of $21.00 per rentable square foot;

$60,456.00 for the next twelve (12) months, at the rate of $22.00 per rentable square foot;

$63,204.00 for the next twelve (12)months, at the rate of $23.00 per rentable square foot; and

$65,952.00 for the next twelve (12) months, or until the termination of this Lease, at the rate of $24.00 per rentable square foot.


The foregoing amounts are in addition to the Annual Rent payable with respect to the balance of the Premises.

5. The Office Factor shall be increased from 50.3% to 52.15% as of the Effective Date.

6. Landlord shall provide all architectural, mechanicals, engineering and space planning services required for the construction of the First Floor Expansion Space in accordance with Exhibit E as set forth on the plan attached hereto as Exhibit A-l (the "Plan"). Landlord will construct the First Floor Expansion Space and all improvements thereto in accordance with approved final construction drawings. Landlord shall expend in connection with the renovation of the space, not more than $40.00 per rentable square foot, or $109,920.00, plus all architectural and engineering fees (the "Allowance"). If and to the extent that less than the Allowance shall be expended, the same shall be credited to Tenant's obligation to pay Annual Rent for the First Floor Expansion Space. If and to the extent that the cost of the renovations exceeds the Allowance, Tenant shall be responsible for and shall pay all such excess amounts. Said Excess amounts shall be paid monthly to Landlord upon requisition by the Landlord.

Landlord shall pay Tenant's architect's fees in accordance with Landlord's standard architectural fee schedule.

7. Section 20.16 of the Lease shall apply to the First Floor Expansion Space as part of the Premises.

8. The Parties represent to each other that the only brokers involved in this transaction are the brokers designated on the Lease Data Sheet. All fees for such brokers shall be paid by Landlord if, but only if, this Fourth Amendment to Lease is executed and Tenant takes possession of the First Floor Expansion Space as provided herein.

9. Exhibit B - Schedule of Rent Escalators is amended by adding the following, which shall be applicable to the First Floor Expansion Space only:

"Notwithstanding the provisions of Articles 1.01, 4.02 and 4.02 and Exhibit B of and to the Lease, Tenant shall pay those portions of Tax Cost as defined in Exhibit B, Section 2.01(a) and all other Occupancy Costs as defined in Exhibit B, in excess of those sums set forth below, unless the same would otherwise be attributable to the Premises under applicable provisions of the Lease.

OCCUPANCY COSTS BASE TAX COST BASE

The Actual Occupancy Cost for             The Actual Real Estate tax
calendar year 1993 per rentable           for fiscal year 1994 per
square foot                               rentable square foot

With respect to the Premises other than the First Floor Expansion Space, the Occupancy Cost Base and Tax Cost Base shall remain as they presently are."

-2-

13. Exhibit B - Schedule of Rent is amended to read as follows:

SCHEDULE OF RENT

The rentable square feet of the Building being agreed to be 145,271.

Office Factor:         Tenant's agreed percentage is 52.15%
                       determined as follows:

          75,765       Square Feet in the Premises    =    52.15%
         145,271       Total rentable area of the
                       Building

Except as herein expressly set forth, the Lease shall be and remain in full force and effect and the terms and provisions of the Lease shall be applicable to the First Floor Expansion Space.

Executed under seal this 23 day of February, 1994.

LANDLORD:

AMAN, INC.

By:  /s/ [Illegible]
     ------------------------------
     Title:  Vice President

TENANT:

THOMAS BLACK CORPORATION

By:  /s/ Richard B. Simches
     ------------------------------
     Title:  President

-3-

EXHIBIT A

[FLOORPLAN: GRAPHIC OMITTED]


FIFTH AMENDMENT TO LEASE

Reference is made to a certain Lease ("Lease") dated June 11, 1987 by and between Jaymont (U.S.A.) Incorporated whose interest has been transferred to Aman, Inc. ("Landlord"), and Thomas Black Corporation ("Tenant") as amended by First Amendment to Lease dated October 11, 1988, Second Amendment to Lease dated September 14, 1989; Third Amendment to Lease dated September 19, 1990, and Fourth Amendment to Lease dated February 23, 1994.

All capitalized terms used in this Fifth Amendment shall have the meanings ascribed to them in the Lease, or in this Fifth Amendment.

This Fifth Amendment to Lease shall take effect upon the execution hereof by both parties except as otherwise specifically herein stated.

In consideration of these presents and other good and valuable consideration, the receipt and sufficiency of which is hereby acknowledged, the Lease is hereby further amended as follows:

1. The Lease Data Sheet and Section 1.01 (p) are amended to reflects that as of January 1, 1999 the Premises shall consist of 77,265 rentable square feet comprised by 4,248 rentable square feet on the first floor, the entire 2nd, 3rd, 4th, 11th and 12th floors, and 5,472 rentable square feet on the 5th floor of the Building. As of September 1, 1999, an additional 7,360 square feet on the 5th floor of the Building will be added to the Premises ("Must Take Space") making a total of 84,625 rentable square feet.

2. The Lease Data Sheet and Section 1.01(t), is hereby amended by providing that the Term is extended for a period ten (10) years commencing January l, 1999 and expiring December 31, 2008 (the "Extended Term").

3. The Lease Data Sheet and Section 1.01(a) are amended to provide that commencing on January 1, 1999 and during the continuance of the Extended Term, Annual Rent shall be as follows:

YEAR      PER R.S.F.                                                      ANNUAL RENT
----      ----------                                                      -----------
1999      $27.75                                                          $2,178,143.75
          (77,265 rentable square feet from January 1, 1999
          through and including October 31, 1999, and 84,625
          rentable square feet from November 1, 1999 through and
          including December 31, 1999), provided that the Must
          Take Space is delivered on or before September 1, 1999.
          If such shall not be the case, there shall be a pro rata
          deduction of Annual Rent until the Must Take Space shall
          have been delivered.


2000      $28.00                                                          $2,369,500.00

2001      $28.75                                                          $2,432,968.75

2002      $29.75                                                          $2,517,593.75

2003      $29.75                                                          $2,517,593.75

2004      $31.00                                                          $2,623,375.00

2005      $31.75                                                          $2,686,843.75

2006      $31.75                                                          $2,686,843.75

2007      $32.50                                                          $2,750,312.50

2008      $33.75                                                          $2,856,093.75

4. The Lease Data Sheet is amended by DELETING THE DESCRIPTION OF THE OPTION TO EXPAND and replacing the same with: "On September 1, 1999, the Must Take Space, approximately 7,360 rentable square feet on the fifth floor of the Building shall be added to the Premises."

5. Section 20.15 of the Lease, is replaced with the following "On September 1, 1999 Landlord shall deliver the Must Take Space containing approximately 7,360 rentable square feet on the 5th floor of the Building as shown on the attached floor plan. Upon completion of the Tenant's improvements, Landlord shall reimburse Tenant for Tenant's costs incurred in remodeling, renovating and altering the Must Take Space up to, but not in excess of $25.00 per rentable square foot, $184,000.00 in the aggregate. Annual Rent shall commence on the Must Take Space sixty (60) days after the Must Take Space shall have been delivered. Said improvements shall be made in accordance with Section 7.03 and Exhibit E of the Lease and all plans and work shall be subject thereto.

6. Exhibit B, Schedule of Rent Escalators, shall be amended as of January 1, 1999 so that the Tax Cost Base shall be the actual tax expense for fiscal 1999 per rentable square foot, and the All Other Occupancy Costs Base shall be the actual costs incurred by Landlord per rentable square foot for 1998.

7. As of January 1, 1999, the Office Factor shall be 53.30%, and the numerator of the fraction shall be 77,265 equaling 53.30%. As of September 1, 1999, the Office Factor shall be 58.37% and the numerator of the fraction shall be 84,625, equaling 58.37%.

8. There is hereby added to the Lease several new sections as follows:

"Section 20.20. RIGHT OF FIRST OFFER. Tenant shall have the right to lease any space in the Building now under lease or hereafter subject to a lease, at the expiration of respective lease terms subject to rights contained in such leases for renewal or extension options, if any, and any

-2-

other space in the Building which becomes available prior to the expiration of the term of any Lease or by termination of a tenancy at will ("RFR Space").

Landlord has delivered to Tenant herewith Schedule A which indicates the current expiration date of leased and occupied Premises in the Building. Said Schedule also indicates current options to extend.

If a tenant under lease shall fail to exercise an Option to Extend or renew on a timely basis, Landlord shall notify Tenant in writing of such fact, or if any tenancy at will shall be terminated, or if any space in the Building shall become available for occupancy, Landlord shall give written notice to Tenant of such availability. Within thirty (30) days after Landlord shall have advised Tenant in writing that a tenant having an option to extend or renew has failed to do so, Tenant shall advise Landlord in writing whether or not it elects to have such RFR Space included in the Premises. Within sixty (60) days from the date upon which Landlord shall notify Tenant in writing of the termination of a tenancy at will or other availability of space, Tenant shall notify Landlord in writing whether it elects to have such RFR Space included within the Premises.

Upon such election, as such RFR Space becomes available, it shall be included in the Premises.

In each chase when RFR Space shall be included within the Premises, the Schedule of Rent Escalators and office factor shall be amended to reflect such inclusion. The Tax Cost Base and the Other Occupancy Cost Base for such RFR included Space shall be the tax year in which the inclusion shall occur for Tax Cost Base, and the actual operating expense for the calendar year in which such RFR Space shall be included in the Premises for Other Occupancy Cost Base.

The Annual Rent for each RFR Space, included shall be deemed at market as provided in Section 20.19.

Said RFR Space shall be delivered to Tenant "broom clean" in the condition it is then in on a fully "as is" basis with no obligation on the part of the Landlord to make any improvements thereto.

If Tenant shall fail to exercise its right to have any RFR Space included in the Premises, Landlord shall be free to lease or rent the same for any period of time as Landlord in its sole discretion shall determine. If such RFR Space shall thereafter become available, the provisions of this Section 20.20 shall apply.

9. The Option to Extend referred to in Section 20.16 of the Lease is expressly preserved and shall remain in effect to be exercised as provided in
Section 20.16 not later than twelve (12) months prior to the expiration of this Lease as extended hereby, and at the expiration of the extended term of this Lease.

"Section 20.21. COOLING TOWER. Landlord, at its cost and expense, shall as soon as possible after the execution of this Amendment, install a cooling tower for the exclusive use of Tenant's computer facilities. Said cooling tower shall include two (2) twenty ton dry coolers with pumps and conduits of sufficient size to accommodate Tenant's current needs and

-3-

reasonable expansion as outlined in option C to Landlord by letter dated December 5, 1996, copy of which is attached hereto."

"Section 20.22. STORAGE SPACE. Promptly after the execution of this amendment, Landlord shall provide approximately 250 square feet of storage space in the basement of the Building for the sole use of Tenant. Said storage space shall be delivered "as is" and no Rent or other charges shall be chargeable on account of said storage space. In addition, Landlord has made available to the Tenant approximately 100 square feet in the basement of 64 Broad Street, Boston, Massachusetts, which building is owned by the Landlord. Tenant shall pay rent with respect to this 64 Broad Street storage space, the sum of Eighty and 00/100 Dollars ($80.00) per month. Either Landlord or Tenant shall have the right upon thirty (30) days' notice, to terminate the Tenants rights and obligations with respect to the 64 Broad Street storage space.

"Section 20.23. INDUCEMENT. On January 2, 1997 Landlord shall pay to Tenant the sum of One Million and 00/100 Dollars ($1,000,000.00) as an inducement payment and to pay for redecoration, renovation and upgrading of the Premises ("Upgrading"). Tenant shall expend not less than Five Hundred Thousand and 00/100 ($500,000.00) for the Upgrading ("Upgrading Costs"). Tenant shall certify to Landlord the Upgrading Costs, which shall include all work, labor, materials and supplies incorporated in the Premises as part of the Upgrading. Tenant shall commence the Upgrading as soon after January 1, 1997 as is practical. All of the Upgrading work shall be accomplished as provided in this Lease including, but without limitation, Section 7.03 and Exhibit E. $500,000.00 of the inducement shall be placed in an interest bearing escrow account to be held by Spaulding & Slye as Escrow Agent. All interest shall be for the benefit of the Landlord as Tenant shall complete provisions of the Upgrading and shall deliver paid invoices to Landlord. Landlord shall release from the escrow amount the Upgrading Costs reflected by said paid invoices. The balance of $500,000.00 shall be released to Tenant on January 2, 1997 and may be used by Tenant for any purpose including real estate consulting fees and need not be accounted for to Landlord."

"Section 20.24. RESTRICTION. Landlord agrees that it will not during the term of this Lease, so long as the Tenant named herein shall be in occupancy, lease first floor space ("First Floor Space") in the Building or in the Building known as and numbered 64 Broad Street to retail insurance users."

"Section 20.25. ELECTRICITY AND OTHER UTILITIES. Landlord and Tenant acknowledge that the manner for provision of electricity and other utilities is about to change, due to Deregulation. Presently, Boston Edison Company provides electricity services for the Building. At such time as alternate service providers become able to provide electricity or other utility services to the Building, Landlord shall have the right at any time, and from time to time, to select the company or companies to provide electricity and other utility services to the Building. Landlord shall seek competitive bids from such service providers. Landlord shall exercise good faith business judgment in making such selections, having in mind the best interest of the Tenant, as well as the Building and the other occupants thereof. If Landlord shall select a service provider other than the lowest bidder, Landlord shall consult with Tenant and explain Landlord's reasons for choosing a service provider other than the lowest bidder.

-4-

The following are added to the Addenda to Lease:

54. Section 7.06 of the Lease is hereby amended by adding thereto the following: "Subject to obtaining all permits and approvals from the City of Boston, and subject to the approval of Landlord as to design, size, and manner of affixation, Tenant may install a sign indicating the Tenant's presence in the Building on the exterior of the Building at the Custom House and Broad Street entrance of the Building. Said sign may indicate the named Tenant or any of its trade names including Safety Insurance."

55. Section 1.01(u) is hereby amended so that it reads: "Use means the conduct of an insurance business and with the approval of Landlord any use consistent with first class office buildings in the financial district of Boston".

56. Section 4.04 is amended by adding after the word "set-off" in line 7, "except as herein expressly set forth".

51. Section 7.03(d) line 2, delete "in its sole discretion".

58. Item 27 of the Addenda, the reference to Section 9.01(a) and (b) is changed to Section 9.02(a) and (b).

59. Section 11.01B delete the word "sole" in the second line.

60. Section 11.02 lines 2 and 4, delete the word "sole".

61. Section 16.05 is amended by adding at the end thereof: "unless and to the extent Landlord actually receives rent insurance carried by Tenant pursuant to this Lease".

62. Section 19.01 is amended by adding after the word "instituted" in the 4th line from the bottom "and successfully concluded".

63. Section 19.02 is amended by adding the same proviso contained in Item 22 of the Addenda as applicable here.

Except as herein expressly set forth, the Lease shall be and remain in full force and effect.

EXECUTED under seal this 20th day of December 1996.

LANDLORD:

AMAN, INC.

By:  /s/ [Illegible]
     ---------------------
     Title:

-5-

TENANT:

THOMAS BLACK CORPORATION

By:  /s/ Richard B. Simches
     ----------------------------
     Title: Pres.

-6-

SCHEDULE A

ATTACHED TO AND FORMING PART OF 5TH AMENDMENT TO LEASE
BETWEEN AMAN, INC. AND THOMAS BLACK CORPORATION

LEASE EXPIRATION SUMMARY

Floor 12:          TBC

Floor 11:          TBC

Floor 10:          2,297      RSF LED              l/01
                   2,690      RSF LED              5/00
                   3,699      RSF LED              6/99
                   2,464      RSF LED              9/00

Floor 9:           11,155     RSF LED              4/00
                   This tenant has option to extend to 4/05.

Floor 8:           3,497      RSF LED              2/02
                   4,003      RSF LED              2/02
                   1,545      RSF LED              3/01
                   2,128      RSF LED              5/97

Floor 7:           5,112      RSF LED              l/99

This tenant has option to extend.

6,038 RSF LED l/00 This tenant has a subordinate option to extend and a ROFO on the 5,112 RSF if the other tenant on the floor does not exercise its right.

Floor 6: 11,147 RSF LED 7/99 Tenant has option to terminate on 7/98 and an option to extend lease for 5 years.

Floor 5:           5,391      RSF Must take space for TBC.
                   1,963      RSF Must take space for TBC.

Floor 4:           TBC

Floor 3:           TBC

Floor 2:           TBC


EXHIBIT 10.22

FORM OF FIRST AMENDMENT TO THE
MANAGEMENT CONSULTING AGREEMENT

This FIRST AMENDMENT TO THE MANAGEMENT CONSULTING AGREEMENT, dated as of ________, 2002 (this "First Amendment"), is by and among TJC Management Corporation, a Delaware corporation (the "Consultant"), Safety Insurance Group, Inc. (formerly Safety Holdings, Inc.), a Delaware corporation ("Holdings"), and its direct and indirect subsidiaries (collectively, the "Company").

WITNESSETH:

WHEREAS, the Management Consulting Agreement, dated October 16, 2001 (the "Consulting Agreement") was entered into by and among the Consultant and Holdings; and

WHEREAS, Section 10.a. of the Consulting Agreement provides that the Consultant and the Company may amend the Consulting Agreement by an instrument in writing signed by the Consultant and the Company.

NOW, THEREFORE, in consideration of the mutual agreements set forth below and for other good and valuable consideration, the receipt and sufficiency of which is hereby acknowledged, the parties hereto, intending to be legally bound, agree as follows:

1. CERTAIN DEFINITIONS. Capitalized terms used herein and not otherwise defined herein shall have the meanings ascribed to them in the Consulting Agreement.

2. SECTION 1. Section 1 of the Consulting Agreement is hereby amended to read in its entirety as follows:

1. The term of this Agreement shall commence on the date hereof and continue until December 31, 2011, unless extended, or sooner terminated, as provided in SECTION 5 below. In conjunction with any Transaction (as defined below) or financing set forth in (i) and/or (ii) of Section 2.b. below, the Consultant's personnel shall be reasonably available to the Company's managers, auditors and other personnel for consultation and advice, subject to the Consultant's reasonable convenience and scheduling. Services may be rendered at the Consultant's offices or at such other locations selected by the Consultant as the Company and the Consultant shall from time to time agree.

3. SECTION 2.a. The text of Section 2.a. of the Consulting Agreement shall be deleted in its entirety and replaced with the words "Intentionally Omitted."


4. SECTION 2.b. Section 2.b. of the Consulting Agreement is hereby amended to read in its entirety as follows:

b. Holdings shall pay to the Consultant: (i) an investment banking and sponsorship fee of up to two percent (2%) of the aggregate consideration paid (including assumed or refinanced indebtedness, non-competition, earnout, contingent purchase price, incentive arrangements and similar payments) (A) by the Company in connection with the acquisition by the Company with the assistance of the Consultant of all or substantially all of the outstanding capital stock, warrants, options or other rights to acquire or sell capital stock, or all or substantially all of the business or assets of another individual, corporation, partnership or other business entity or (B) to the Company or its stockholders in connection with the sale by the Company or its stockholders with the assistance of the Consultant of all or substantially all of the Company's outstanding capital stock, warrants, options, or other rights to acquire or sell stock, or all or substantially all of the business or assets of the Company or one of its subsidiaries (each of the transactions described in clauses (A) and (B), a "Transaction"), including, but not limited to, any Transaction negotiated for the Company involving any affiliate of the Company or the Consultant, including, but not limited to, any Transaction involving The Jordan Company, LLC, Jordan/Zalaznick Capital Company or any affiliates of any of the foregoing (collectively, the "Jordan Affiliates"); and (ii) a financial consulting fee of up to one percent (1%) of the amount obtained or made available pursuant to any debt, equity or other financing (including without limitation, any refinancing) by the Company with the assistance of the Consultant, including, but not limited to, any financing obtained for the Company from one or more of the Jordan Affiliates, PROVIDED, that in no event shall a fee be payable under this SECTION 2(b)(ii) hereunder (x) with respect to borrowings under the Senior Secured Revolving Credit Facility, dated _______, 2002 by and between Thomas Black Corporation, Fleet National Bank (the "New Credit Facility") or (y) with respect to financings referred to in this SECTION 2(b)(ii) made in connection with the consummation of a Transaction. In addition, prior to paying any fee pursuant to this paragraph (b) the Board of Directors of Holdings (including the disinterested directors) must approve the applicable Transaction or financing as in the best interests of the Company.

5. SECTION 10.a. Section 10.a. of the Consulting Agreement is hereby amended to read in its entirety as follows:

a. This Agreement sets forth the entire understanding of the parties with respect to the Consultant's rendering of services to the Company. This Agreement may not be modified, waived, terminated or amended except expressly by an instrument in writing signed by the Consultant and Holdings.

2

6. SECTION 10.e. Section 10.e. of the Consulting Agreement is hereby amended to read in its entirety as follows:

e. Thomas Black Corporation, RBS, Inc. and Thomas Black Insurance Agency, Inc. (the "Non-Insurance Subsidiaries") will be jointly and severally liable and obligated hereunder with respect to each obligation, responsibility and liability of Holdings, as if a direct obligation of the Non-Insurance Subsidiaries.

7. SERVICES RENDERED IN CONNECTION WITH HOLDINGS' INITIAL PUBLIC OFFERING. At the closing of Holdings' initial public offering of its shares of common stock, pursuant to Holdings' Registration Statement on Form S-1, initially filed with the Securities and Exchange Commission on April 26, 2002 (the "Offering"), Holdings will pay the Consultant $4.0 million in cash in consideration for services rendered to the Company by the Consultant in connection with the Offering, the arrangement of the New Credit Facility and the termination of the $1.0 million annual management fee and the services rendered by the Consultant for such $1.0 million annual fee, as set forth in Section 2.a. of the Consulting Agreement prior to this First Amendment.

8. EFFECTIVENESS. Except as modified hereby, the Consulting Agreement shall remain in full force and effect. On and after the effectiveness of this First Amendment, each reference in the Consulting Agreement to "this Agreement," "hereunder," "hereof," "herein" or words of like import shall mean and be a reference to the Consulting Agreement as amended by this First Amendment.

9. CONFIDENTIALITY. The Consultant, its employees and agents shall each treat confidentially and hold as such all of the information concerning the business and affairs of the Company that is not generally available to the public and that the Consultant, its employees and/or agents obtains in conjunction with providing consulting services and other assistance to the Company pursuant to the Consulting Agreement and this First Amendment ("Confidential Information"). If the Consultant, its employees and/or agents are required by law to disclose any Confidential Information, the Consultant shall promptly notify Holdings in writing of the nature of the legal requirement and the extent of the required disclosure, and shall cooperate with the Company to preserve the confidentiality of such Confidential Information to the extent possible in accordance with applicable law.

10. COUNTERPARTS. This First Amendment may be executed in two or more counterparts, each of which shall be deemed an original, but all of which together shall constitute one and the same agreement.

3

IN WITNESS WHEREOF, the parties hereto have caused this agreement to be duly executed as of the date first written above.

TJC MANAGEMENT CORPORATION

By:

Name:


Title:

SAFETY INSURANCE GROUP, INC.

By:

Name:


Title:

4

Exhibit 10.42

REINSURANCE AGREEMENT

BETWEEN

SAFETY INSURANCE COMPANY
SAFETY INDEMNITY INSURANCE COMPANY

AND

THE HARTFORD STEAM BOILER
INSPECTION AND INSURANCE COMPANY

REF. NO. 2000-004
TREATY NO. 1000356

Effective February 1, 2000

Ex10.42


REF. NO. 2000-004
TREATY NO. 1000356

REINSURANCE AGREEMENT

(hereinafter called the "Agreement")

between

SAFETY INSURANCE COMPANY
SAFETY INDEMNITY INSURANCE COMPANY

(hereinafter called the "Company")

and

THE HARTFORD STEAM BOILER INSPECTION AND INSURANCE COMPANY

(hereinafter called the "Reinsurer")

EQUIPMENT BREAKDOWN COVERAGE

ARTICLE 1 - BUSINESS COVERED

By this Agreement, the Company obligates itself to cede to the Reinsurer and the Reinsurer obligates itself to accept as reinsurance 100% of the Equipment Breakdown liability of the Company on each risk insured under Equipment Breakdown Coverage Endorsement, Form No. SBM 001 11/99, attached to the Company's Businessowners policy, effective as respects Accidents occurring during the term of this Agreement under new and renewal policies becoming effective on or after the effective date of this Agreement.

ARTICLE 2 - LIMIT OF LIABILITY

The Reinsurer's liability shall not exceed $25,000,000 for any one Accident.

ARTICLE 3 - TERRITORY

This Agreement shall only apply to policies covering property located within the territorial limits of the United States of America, including its territories and possessions, and Puerto Rico.

ARTICLE 4 - FORMS, RATES AND RULES

Reinsurance will be provided only in accordance with forms, rates and rules mutually acceptable to the Company and the Reinsurer.

ARTICLE 5 - DEFINITIONS

A. The term "Equipment Breakdown" as used herein means coverage provided under the Company's Businessowners policies by the addition of the Equipment Breakdown

Ex10.42


REF. NO. 2000-004
TREATY NO. 1000356

Coverage Endorsement, Form No. SBM 001 11/99, except as otherwise excluded under ARTICLE 6, EXCLUSIONS.

B. For the purposes of this Agreement, the term "Accident" shall follow the definition set forth under the Equipment Breakdown Coverage Endorsement, Form No. SBM 001 11/99.

C. The term "policies" as used herein means the Company's binders and policies providing insurance on the risks reinsured under this Agreement.

ARTICLE 6 - EXCLUSIONS

This Agreement does not apply to and specifically excludes:

A. Risks not eligible for the Company's Businessowners program.

B. Loss or damage caused by or resulting from any of the following causes of loss:

(1) Fire (including fire resulting from an Accident); or water or other means used to extinguish a fire.

(2) Explosion of gas or unconsumed fuel within the furnace of any boiler or fired vessel or within the passages from that furnace to the atmosphere.

(3) Collision or upset.

(4) Flood, surface water, waves, tides, tidal waves, overflow of any body of water, or their spray, all whether driven by wind or not, except for the cost of drying out electrical equipment.

(5) Any earth movement, including but not limited to earthquake, subsidence, sinkhole collapse, landslide, mudslide, earth sinking, tsunami or volcanic action.

C. Loss or damage caused by or resulting from any of the following causes of loss, only to the extent that coverage for loss or damage from that cause of loss is provided by the property policy if Equipment Breakdown coverage had not been added:

(1) Lightning; explosion (except for steam or centrifugal explosion); windstorm or hail; smoke; aircraft or vehicles; riot or civil commotion; vandalism; or sprinkler leakage.

(2) Breakage of glass; falling objects; weight of snow, ice or sleet; freezing (caused by cold weather); collapse; or molten material.

(3) Water damage (including water damage resulting from an Accident).

D. Loss or Damage to property in transit.

Ex10.42


REF. NO. 2000-004
TREATY NO. 1000356

E. War risk, bombardment, invasion, insurrection, rebellion, revolution, civil war, military or usurped power, or confiscation by order of any government or public authority, as excluded under the Company's Businessowners policies.

F. The Company's liability as a member, subscriber or reinsurer of any pool, syndicate, association or other combination of insurers or reinsurers formed for the purpose of covering specific perils, specific classes of business or for the purpose of insuring risks located in specific geographical areas.

G. All liability of the Company arising by contract, operation of law, or otherwise, from its participation or membership, whether voluntary or involuntary, in any insolvency fund. "Insolvency fund" includes any guaranty fund, insolvency fluid, plan, pool, association, fund or other arrangement, howsoever denominated, established or governed, which provides for any assessment of or payment or assumption by the Company of part or all of any claim, debt, charge, fee, or other obligation of an insurer, or its successors or assigns, which has been declared by any competent authority to be insolvent, or which is otherwise deemed unable to meet any claim, debt, charge, fee, or other obligation in whole or in part.

H. Nuclear risk:

(1) This reinsurance does not cover any loss or liability accruing to the Company as a member of, or subscriber to, any association of insurers or reinsurers formed for the purpose of covering nuclear energy risks or as a direct or indirect reinsurer of any such member, subscriber or association.

(2) Without in any way restricting the operation of Paragraph (1) above, it is understood and agreed that this reinsurance does not cover loss caused by or resulting from nuclear reaction or radiation, or radioactive contamination, however caused, even though any other cause or event contributes concurrently or in any sequence to the loss. However, it is agreed that loss arising out of the use of radioactive isotopes in any form is not hereby excluded from any reinsurance protection.

ARTICLE 7 - OTHER PROVISIONS

The Reinsurer shall have the right to inspect each risk reinsured hereunder, and shall perform jurisdictional inspections required by state or municipal boiler and pressure vessel regulations on said risks. If any inspection discloses an insured object which is found to be in, or exposed to, a dangerous condition, the inspector may suspend coverage on such insured object in accordance with the provisions of the policy.

ARTICLE 8 - TERM AND TERMINATION

This Agreement shall become effective on February 1, 2000 and shall continue in force until terminated. This Agreement may be terminated by either party giving the other six months prior

Ex10.42


REF. NO. 2000-004
TREATY NO. 1000356

notice in writing; provided that the Reinsurer shall continue to be bound hereunder for the balance of the term of all policies of insurance written by the Company which remain in force on the termination date of this Agreement.

ARTICLE 9 - CLAIMS

A. The Company will give the Reinsurer notice as soon as practicable of any claim or loss arising under coverages subject to this Agreement. The Reinsurer shall advise the Company of its estimate of each such claim or loss, and keep the Company advised of any change in such estimate.

B. The Reinsurer at its expense will investigate, negotiate and enter into settlement agreements or defend all such claims and losses in accordance with the terms of the coverage subject to this Agreement, and shall defend and hold harmless the Company against any suit brought solely under coverages subject to this Agreement; provided that the Company may at its own expense participate in any such investigation, negotiation, settlement or defense.

C. In the event of a settlement by the Reinsurer of a claim or loss arising under coverages subject to this Agreement, the Company will, pursuant to said settlement, make payment directly to the Insured, under the coverages subject to this Agreement. Upon making such payment, and when requested by the Reinsurer, the Company will secure its subrogation rights under the terms of the coverage subject to this Agreement and will then assign such subrogation rights to the Reinsurer.

D. In the event of a claim or loss involving coverages subject to this Agreement and coverages not subject to this Agreement:

(1) The Company shall join the Reinsurer in the investigation, adjustment, negotiation, settlement or defense of all such claims and losses.

(2) Court costs, interest on judgments, and the cost of defense, including attorneys' fees, which arise in connection with any investigation, adjustment, negotiation, settlement or defense of such claims or losses, shall be apportioned between the Company and the Reinsurer in proportion to their respective liabilities as finally determined or as mutually agreed upon.

(3) The Company and the Reinsurer agree that Equipment Breakdown coverage will not be considered "primary" or "specific" and that the "Guiding Principles" in use at such time shall apply to all such claims or losses to the extent to which such "Guiding Principles" are applicable. This Paragraph shall not apply and the Reinsurer agrees to be primary on Perishable Goods and Computer Equipment Coverage resulting from an Accident as covered under the Equipment Breakdown Endorsement in the Company's policy.

Ex10.42


REF. NO. 2000-004
TREATY NO. 1000356

ARTICLE 10 - INDEMNIFICATION AND DEFENSE

Each party hereto agrees to indemnify and defend the other party hereto against any and all claims for loss, liability or damage arising out of or in connection with the acts or omissions of employees and servants of such indemnifying party, when such acts or omissions result from or are incidental to activities and services conducted solely in connection with policies issued by the Company and reinsured, in whole or in part, by the Reinsurer. This undertaking shall apply irrespective of any limit of liability stated in this Agreement.

ARTICLE 11 - REINSURANCE PREMIUM

A. For the period from February 1, 2000 through January 31, 2001, the Company shall pay to the Reinsurer 4.05% of the Company's Net Premiums Written. The term "Net Premiums Written" as used herein means the Businessowners gross package premiums, plus additional premiums less cancellations and return premiums.

B. The rate for each subsequent twelve-month period shall be mutually agreed upon.

ARTICLE 12 - REPORTS AND REMITTANCES

A. Within 30 days after the close of each month, the Company shall report to the Reinsurer the Net Premiums Written during that month and the Reinsurance premium as calculated in accordance with ARTICLE 11. Payment will be immediately due and payable by the debtor party.

B. Within 30 days after the close of each month, the Reinsurer shall report to the Company all losses authorized during that month by the Reinsurer pursuant to ARTICLE 9, CLAIMS. All such losses are to be individually listed and identified. The balance shall become immediately due and payable thereafter by the Reinsurer.
C. The Company shall periodically furnish the Reinsurer such reports and information relating to the policies reinsured hereunder, as may be reasonably required for inspection, loss control and loss adjustment activities.

D. Within 30 days after the close of each calendar quarter, the Company shall report to the Reinsurer the ceded unearned premiums and ceded outstanding loss reserves as of the end of the calendar quarter.

E. Each party shall furnish the other such figures as may be required for financial statement purposes.

ARTICLE 13 - ARBITRATION

A. In the event a disagreement arises over a loss which the Company and the Reinsurer agree is covered by a policy issued by the Company and reinsured by the Reinsurer with respect to coverages subject to this Agreement, and further agree with the Insured in writing as to the amount of loss payable under the policy, but disagree as to what

Ex10.42


REF. NO. 2000-004
TREATY NO. 1000356

proportion of such insured loss each shall pay, such loss shall be settled by payment of the full amount thereof to the Insured, the Company and the Reinsurer each to contribute the sum for which it admits liability plus an amount equal to one-half (1/2) of the amount of loss which is in disagreement. A final determination of the apportionment of the loss shall then be made in accordance with the arbitration provisions of this Article.

B. All disputes or differences arising out of the interpretation of this Agreement shall be submitted to the decision of a board of arbitration of the American Arbitration Association consisting of two arbitrators, one to be chosen by each party and in the event of the arbitrators failing to agree, to the decision of any umpire to be chosen by the arbitrators. The arbitrators and umpire shall be disinterested active or retired officers of property or casualty insurance or reinsurance companies. If either of the parties fails to appoint an arbitrator within sixty days after being required by the other party in writing to do so, or if the arbitrators fail to appoint an umpire, within sixty days of a request in writing by either of them to do so, such arbitrator or umpire, as the case may be, shall at the request of either party be appointed by any court of competent jurisdiction.

C. The applicant shall submit its case within sixty days after the appointment of the board of arbitration, and the respondent shall submit its reply within sixty days after receipt of the claim. The arbitrators and umpire are relieved from all judicial formality and may abstain from following the strict rules of evidence. They shall settle any dispute under this Agreement according to an equitable rather than a strictly legal interpretation of its terms and their decision shall be final and not subject to appeal. Judgment may be entered upon the final decision of the arbitrators in any court having jurisdiction.

D. Each party shall bear the expenses of its arbitrator and shall jointly and equally share with the other the expense of the umpire and of the arbitration.

E. This Article shall survive the termination of this Agreement.

ARTICLE 14 - INSOLVENCY

A. In the event of the insolvency of the Company, reinsurance due under this Agreement shall be payable, with reasonable provision for verification, on the basis of liability of the Company under policies reinsured without diminution because of the inability of the Company to pay all or part of any such claims. Such payments by the Reinsurer shall be made directly to the Company or its liquidator, receiver, or statutory successor, except as provided by Section 4118(a) of the New York Insurance Law or except where the Agreement specifically provides another payee of such reinsurance in the event of the insolvency of the Company, and where the Reinsurer with the consent of the direct insured or insureds has assumed such policy obligations of the Company as direct obligations of the Reinsurer to the payees under such policies arid in substitution for the obligations of the Company to such payees.

B. It is agreed, however, that the liquidator, receiver or statutory successor of the insolvent Company shall give written notice to the Reinsurer of the pendency of a claim against the

Ex10.42


REF. NO. 2000-004
TREATY NO. 1000356

insolvent Company on the policy or policies reinsured within a reasonable time after such claim is filed in the insolvency proceeding and that during the pendency of such claim the Reinsurer may investigate such claim and interpose, at its own expense, in the proceeding where such claim is to be adjudicated, any defense or defenses which it may deem available to the Company or its liquidator or receiver or statutory successor. The expense thus incurred by the Reinsurer shall be chargeable, subject to court approval, against the insolvent Company as part of the expense of liquidation to the extent of a proportionate share of the benefit which may accrue to the Company solely as a result of the defense undertaken by the Reinsurer. Where two or more Reinsurers are involved in the same claim and a majority in interest elect to interpose defense to such claim the expense shall be apportioned in accordance with the terms of this Agreement as though such expense had been incurred by the insolvent Company.

ARTICLE 15 - ACCESS TO RECORDS

The Reinsurer or its designated representatives shall have access at any and all reasonable times during the term of this Agreement (or after its termination for open items) to such books and records of the Company, wherever located, as shall reflect premium and loss transactions of the Company for the purpose of obtaining any and all information concerning this Agreement or the subject matter hereof.

ARTICLE 16 - ERRORS AND OMISSIONS

Inadvertent delays, errors or omissions made in connection with this Agreement or any transaction hereunder shall not relieve either party from any liability which would have attached had such delay, error or omission not occurred, provided always that such error or omission is rectified as soon as possible after discovery.

Ex10.42


REF. NO. 2000-004
TREATY NO. 1000356

IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be executed, in duplicate, in Boston, Massachusetts, this 27th day of December, 1999.

SAFETY INSURANCE COMPANY
SAFETY INDEMNITY INSURANCE COMPANY

By: /s/ Edward N. Patrick, Jr.
   -----------------------------------------------------


Attest: /s/ Robert Ireland
       -------------------------------------------------

And in Hartford, Connecticut, this 20th day of December, 1999.

THE HARTFORD STEAM BOILER INSPECTION AND
INSURANCE COMPANY

By: /s/ Marilyn J. Shulz
   -----------------------------------------------------
   Marilyn J. Schulz, Assistant Vice President


Attest: /s/ Jill R. Howes Chomowicz
       -------------------------------------------------
       Jill R. Howes Chomowicz, Assistant Vice President

Ex10.42


REF. NO. 2000-004-01
TREATY NO. 1000356

ADDENDUM NO. 1
ATTACHED TO AND FORMING A PART OF
THE REINSURANCE AGREEMENT

(hereinafter referred to as "Agreement")

between

SAFETY INSURANCE COMPANY
SAFETY INDEMNITY INSURANCE COMPANY

(hereinafter referred to as the "Company")

and

THE HARTFORD STEAM BOILER INSPECTION AND INSURANCE COMPANY

(hereinafter referred to as the "Reinsurer")

IT IS UNDERSTOOD AND AGREED that, effective February 1, 2001, the following amendment is made to the Agreement to which this Addendum attaches:

1. ARTICLE 11, REINSURANCE PREMIUM, is hereby amended to read as follows:

"A. For policies attaching during the period from February 1, 2001 through January 31, 2002, the Company shall pay to the Reinsurer 4.05% of the Company's Net Premiums Written. The term 'Net Premiums Written' as used herein means the Businessowners gross package premiums, plus additional premiums less cancellations and return premiums.

B. The rate set forth in Paragraph A shall be subject to annual review, and shall be automatically renewed for each subsequent twelve month period unless amended by mutual agreement."

All other terms and conditions of this Agreement remain unchanged and apply with full force and effect.

Ex10.42


REF. NO. 2000-004-01
TREATY NO. 1000356

IN WITNESS WHEREOF, the parties hereto have caused this Addendum to be executed, in duplicate, in Boston, Massachusetts, this 10th day of July, 2001.

SAFETY INSURANCE COMPANY
SAFETY INDEMNITY INSURANCE COMPANY

By: /s/ Edward N. Patrick, Jr.
   -----------------------------------------------------


Attest: /s/ Robert Ireland
       -------------------------------------------------

And in Hartford, Connecticut, this 12th day of June, 2001.

THE HARTFORD STEAM BOILER INSPECTION AND
INSURANCE COMPANY

By: /s/ Marilyn J. Shulz
   -----------------------------------------------------
   Marilyn J. Schulz, Assistant Vice President


Attest: /s/ [ILLEGIBLE]
       -------------------------------------------------

Ex10.42


REF. NO. 2000-004-02

ADDENDUM NO. 2
ATTACHED TO AND FORMING A PART OF
ThE REINSURANCE AGREEMENT

(hereinafter referred to as "Agreement")

between

SAFETY INSURANCE COMPANY
SAFETY INDEMNITY INSURANCE COMPANY

(hereinafter referred to as the "Company")

and

THE HARTFORD STEAM BOILER INSPECTION AND INSURANCE COMPANY

(hereinafter referred to as the "Reinsurer")

IT IS UNDERSTOOD AND AGREED that, effective June 1, 2001, the following amendments are made to the Agreement to which this Addendum attaches.

1. Business Covered under this Agreement is extended to include the Equipment Breakdown liability of the Company under its Businessowners policies to which the Equipment Breakdown Endorsement, Form No. SBM 001 06 01, or subsequent editions thereof, is attached, and tender its Commercial Package policies to which the Equipment Breakdown Endorsement, Form No. SEB 012 0601, or subsequent editions thereof, is attached.

2. Wherever referenced in this Agreement, Treaty No. 1000356 shall apply only with respect to Businessowners policies. Treaty No. 1000494 is hereby added and shall apply with respect to Commercial Package policies.

3. ARTICLE 5, DEFINITIONS are hereby amended to read as follows:

"A. The term 'Equipment Breakdown' as used herein means coverage provided under the Company's Businessowners policies by the addition of the Equipment Breakdown Coverage Endorsement, Form No. SBM 001 11/99 or SBM 001 06 01, or subsequent editions thereof, or under the Company's Commercial Package policies by the addition of the Equipment Breakdown Coverage Endorsement, Form No. SEB 012 06 01, or subsequent editions thereof, whichever is applicable, except as otherwise excluded under ARTICLE 6, EXCLUSIONS.

B. For the purposes of this Agreement, the term 'Accident' shall follow the definition set forth under the Equipment Breakdown Coverage

Ex10.42


REF. NO. 2000-004-02

Endorsement, Form No. SBM 001 11/99, SBM 001 06 01, or SEB 012 06 01, or subsequent editions thereof, whichever is applicable, except as otherwise excluded under ARTICLE 6, EXCLUSIONS.

C. The term 'policies' as used herein means the Company's binders and policies providing insurance on the risks reinsured under this Agreement.

D. The term 'Referral Risks' as used herein means any risk which requires referral to the Reinsurer as set forth in Exhibit A - Referral Guidelines."

4. Paragraph A of ARTICLE 6, EXCLUSIONS, is hereby deleted.

5. ARTICLE 7, OTHER PROVISIONS, is hereby amended to read as follows:

"A. The Reinsurer shall have the right to inspect each risk reinsured hereunder, and shall perform jurisdictional inspections required by state or municipal boiler and pressure vessel regulations on said risks. If any inspection discloses an insured object which is found to be in, or exposed to, a dangerous condition, the inspector may suspend coverage on such insured object in accordance with the provisions of the policy.

B. Referral Risks shall be submitted to the Reinsurer and the Reinsurer shall issue a reinsurance quotation to the Company defining specifically the terms and conditions for Equipment Breakdown coverage and the reinsurance premium for each such risk. To the extent that said reinsurance quotation modifies any terms, conditions or exclusions in this Agreement, the terms, conditions or exclusions set forth in the reinsurance quotation shall apply to such risk."

6. Paragraph D(3) of ARTICLE 9, CLAIMS, is hereby amended to read as follows:

"(3) The Company and the Reinsurer agree that Equipment Breakdown coverage will not be considered 'primary' or 'specific' and that the 'Guiding Principles' in use at such time shall apply to all such claims or losses to the extent to which such 'Guiding Principles' are applicable. This Paragraph shall not apply and the Reinsurer agrees to be primary on Spoilage, Computer Equipment Coverage and Data Restoration resulting from an Accident as covered under the Equipment Breakdown Endorsement in the Company's policy."

7. ARTICLE 11, REINSURANCE PREMIUM, is hereby amended as follows:

"A. For Businessowners policies attaching during the period from February 1, 2001 through January 31, 2002, the Company shall pay to the Reinsurer 4.05% of the Company's Net Premiums Written. The term 'Net Premiums Written' as used herein means the Businessowners gross package premiums, plus additional premiums less cancellations and return premiums.

Ex10.42


REF. NO. 2000-004-02

B. For Commercial Package policies attaching during the period from June 1, 2001 through May 31, 2002, the Company shall pay to the Reinsurer 6.94% of the Company's Net Premiums Written. The term 'Net Premiums Written' as used herein means the Commercial Package gross property policy premiums, plus additional premiums less cancellations and return premiums.

Said rate shall be subject to an additional surcharge for increased sublimits in accordance with the following table:

                      COMPUTER AND     HAZARDOUS      EXPEDITING
SUBLIMIT  SPOILAGE  DATA RESTORATION   SUBSTANCES       EXPENSES       CFC'S
--------  --------  ----------------   ----------     ----------       -----
$50,000      2%          1.5%            2.5%             1%           2.5%
$10,000      4%           2%             4.5%             2%           3.5%

C. The rates set forth in Paragraphs A and B shall be subject to annual review, and shall be automatically renewed for each subsequent twelve month period unless amended by mutual agreement.

D. For policies covering Referral Risks, the Company shall pay to the Reinsurer 100% of the reinsurance premium as set forth in the reinsurance quotation by the Reinsurer accepted by the Company.

E. In the event Special Acceptances are covered hereunder as set forth in ARTICLE 21, SPECIAL ACCEPTANCES, the Company shall pay to the Reinsurer the reinsurance premium agreed upon for said Special Acceptances."

8. Paragraph A of ARTICLE 12, REPORTS AND REMITTANCES, is hereby amended to read as follows:

"A. Within 30 days after the close of each month, the Company shall report to the Reinsurer the Net Premiums Written during that month and the Reinsurance Premium written during that month as calculated in accordance with ARTICLE 11. The report will be accompanied by a bill or credit memorandum showing gross balance due less ceding commissions. The balance of this bill or credit memorandum shall be immediately due and payable thereafter by the debtor Party."

9. The following Articles are hereby added to the Agreement:

"ARTICLE 20 - CEDING COMMISSION

Ex10.42


REF. NO. 2000-004-02

A. As respects the reinsurance premium for Businessowners or Commercial Package policies other than Referral Risks, no ceding commission shall be allowed.

B. As respects the reinsurance premium for Referral Risks, the Reinsurer shall allow the Company a ceding commission of 30% of each policy's gross Equipment Breakdown premium ceded under this Agreement, unless otherwise agreed upon by both parties for specific policy forms or particular accounts.

ARTICLE 21 - SPECIAL ACCEPTANCES

Business which is not within the scope of this Agreement may be submitted to the Reinsurer for special acceptance hereunder and such business, if accepted by the Reinsurer, shall be subject to all terms, conditions and limitations of this Agreement except as modified by the special acceptance."

All other terms and conditions of the Reinsurance Agreement to which this Addendum is attached are unchanged and apply with full force and effect to the business covered by this Addendum.

Ex10.42


REF. NO. 2000-004-02

IN WITNESS WHEREOF, the parties hereto have caused this Addendum to be executed, in duplicate, in Boston, Massachusetts, this 10th day of July, 2001.

SAFETY INSURANCE COMPANY
SAFETY INDEMNITY INSURANCE COMPANY

By: /s/ Edward N. Patrick, Jr.
   -----------------------------------------------------


Attest: /s/ Robert Ireland
       -------------------------------------------------

And in Hartford, Connecticut, this 12th day of June, 2001.

THE HARTFORD STEAM BOILER INSPECTION AND
INSURANCE COMPANY

By: /s/ Marilyn J. Shulz
   -----------------------------------------------------
   Marilyn J. Schulz, Assistant Vice President


Attest: /s/ [ILLEGIBLE]
       -------------------------------------------------

Ex10.42


REF. NO. 2000-004-02

EXHIBIT A - REFERRAL GUIDELINES
ATTACHED TO AND FORMING A PART OF
THE REINSURANCE AGREEMENT

between

SAFETY INSURANCE COMPANY
SAFETY INDEMNITY INSURANCE COMPANY

and

THE HARTFORD STEAM BOILER
INSPECTION AND INSURANCE COMPANY

Risks that meet any one of the following criteria must be referred to the Reinsurer for a reinsurance quotation.

- Any risk that has a location with a Total Insured Value
(Building, Business Personal Property and Business Income) greater than: Owner: $20,000,000 or Tenant: $10,000,000.

- Any risk that has a location in a Printing occupancy with a Total Insured Value greater than $5,000,000.

- Any risk, regardless of occupancy or value, with any sublimit for Equipment Breakdown that exceeds the following amounts.

- $25,000 as respects the following coverages for Businessowners:


Expediting Expenses
Hazardous Substances
Spoilage
Computer Equipment
CFC Refrigerants

- $100,000 as respects the following coverages for Commercial Package:


Expediting Expenses
Hazardous Substances
Spoilage
Computer Equipment
CFC Refrigerants

- Any risk, regardless of occupancy or value, which is engaged in the generation of power, other than emergency back-up power.

Ex10.42


REF. NO. 2000-004-02

- Any risk that has a location in an occupancy group specified in the Reinsurance Proposal as risks that must be referred to the Reinsurer for underwriting, including but not limited to the occupancies listed below.

- Cement Manufacturing

- Electronics Manufacturing

- Heavy Manufacturing

- Lumber & Wood Products Manufacturing

- Primary Metals Manufacturing

- Plastics Manufacturing

- Pulp & Paper Manufacturing

- Rubber Manufacturing

- Chemicals/Oil/Gas Manufacturing, Extraction

- Mining

Ex10.42


Exhibit 10.43

JEFFREY W. ISAACSON, CPCU, ARM, ARE
Senior Account Executive
Member of Senior Management

Mr. Edward N. Patrick, Jr.              Swiss Reinsurance America Corporation
Vice President                          175 King Street
Safety Insurance Company                Armonk, N.Y. 10504
20 Custom House Street
Boston, MA 02110                        Telephone (914) 828-8126
                                        Fax (914) 828-7126
                                        E-mail Jeff_Isaacson@swissre.com


                                        April 26, 2002

SAFETY INSURANCE COMPANY
2002 REINSURANCE PROGRAM

Dear Ed,

Below is an outline of reinsurance provided by Swiss Re America Corporation to Safety Insurance Company effective January 1, 2002 for the year 2002.

We are in the process of issuing property catastrophe excess of loss contracts. Both casualty contracts are continuous and have been renewed without change in terms. As continuous contracts they are valid unless notice of cancellation by one party has been sent (which has not been the case).

The following renewal of coverage is effective January 1, 2002 to December 31, 2002.

Rate Est Premium

PROPERTY CATASTROPHE EXCESS OF LOSS

Coverage: Property portion (Fire, Auto Physical Damage, Inland Marine, Homeowners Section 1, Commercial Multiperil Pollicies Section 1) of all policies issued by Safety Insurance Company.

TP1262B 95% 5,000,000 excess $5,000,000 .750% $685,600 per occurrence

TP1262C 95% 5,000,000 excess $10,000,000 .52% $475,280 per occurrence

Terrorism is provided up to a $5,000,000 annual aggregate for EACH of these 2 contracts

CASUALTY EXCESS OF LOSS PROGRAM

Coverage: All casualty policies issued by Safety Insurance Company


2

TC599A $5,000,000 excess $1,000,000 .120% $422,000 per occurrence

PERSONAL AND COMMERCIAL UMBRELLA QUOTA SHARE

Covered: All umbrellas issued by Safety Insurance Company

TC736A Umbrella Quota Share - 90% of $5,000,000 at 32.5% commission.

We are pleased that this is the tenth consecutive year that we have provided reinsurance for Safety.

Best regards,

*Reinsurance contracts reflecting the binding terms discussed in this terms sheet will be prepared in the near future by our reinsurers in accordance with industry practice.


Exhibit 10.44

Ex.10.44

SAFETY INSURANCE COMPANY
SAFETY INDEMNITY INSURANCE COMPANY

EXCESS CATASTROPHE REINSURANCE PROGRAM

2002 SUMMARY OF TERMS

Estimated Subject Earned Premium: January 1 - December 31, 2002:


$91,400,000

                                                PERCENT                        100%             80%
LAYER            LIMIT AND RETENTION            PLACED         RATE           DEPOSIT         MINIMUM          ROL
-----            -------------------            ------         ----           -------         -------          ---

Fourth          95% of $15,000,000 xs           100.00%        2.027%        $1,852,500      $1,482,000       13.0%
                     $15,000,000
                   (per occurrence)
Fifth           95% of $30,000,000 xs           100.00%        2.525%        $2,308,500      $1,846,800        8.1%
                     $30,000,000
                   (per occurrence)
Sixth           95% of $40,000,000 xs           100.00%        1.746%        $1,596,000      $1,276,800        4.2%
                     $60,000,000
                   (per occurrence)

NOTES:

1. Term contract effective January 1 through December 31, 2002, both days inclusive.

2. Reinstatement: each layer, one reinstatement at 100% as to time, pro rata as to amount.

3. Deposit premiums payable in quarterly installments January 1, April 1, July 1 and October 1 of 2002.

4. Ultimate net loss includes loss adjustment expense.

5. Fourth & Fifth layers only, 80% of extra contractual obligations and excess of policy limits included as part of ultimate net loss, not to exceed 25% of ultimate net loss. Sixth Layer only, extra contractual obligations and excess of policy limits excluded.

6. Company will retain 5% net and unreinsured elsewhere.

REINSURERS:                                                        FOURTH LAYER           FIFTH LAYER          SIXTH LAYER
-----------                                                        ------------           -----------          -----------

ACE Tempest Re                                                        17.50%                 15.00%                5.00%
American Agricultural Insurance Company                                2.50%                  2.50%                2.50%
American Re - Brokers                                                  0.00%                  0.00%                4.00%
Danish Re UW Agencies/Danish Re Syn 1400                               0.00%                  0.00%                3.00%
Folksamerica Reinsurance Company                                       1.00%                  1.00%                4.00%
Hannover Ruckversicherungs                                             5.00%                 10.00%               10.00%
HartRe Co. LLC/Hartford Fire Insurance Co.                             5.00%                  5.00%                7.50%
Odyssey America Reinsurance Company                                    2.50%                  5.00%                3.50%


[LOGO OF BENFIELD BLANCH] Page 1

*Reinsurance contracts reflecting the binding terms discussed in this terms sheet will be prepared in the near


Ex.10.44

Partner Re                                                             8.50%                  6.00%                5.00%
Sirius International Insurance Corp.                                   2.00%                  2.00%                2.00%
SPS Reassurance                                                        2.00%                  2.00%                2.00%
St. Paul Re/St. Paul Fire and Marine Ins. Co.                          9.00%                  5.00%                0.00%
Swiss Re Underwriting Agency/Swiss Re America                          0.00%                  4.00%                4.00%
X.L. Re Ltd.                                                           5.00%                  5.00%                5.00%
Underwriting Members of Lloyd's London                                40.00%                 37.50%               42.50%
       through Benfield Greig                                         ------                 ------               ------
TOTAL                                                                 100.0%                 100.0%               100.0%


[LOGO OF BENFIELD BLANCH] Page 2

*A reinsurance contract reflecting the binding terms discussed in this terms sheet will be prepared in the near future by our reinsurers in accordance with industry practice.


Exhibit 10.45

Ex10.45

SAFETY INSURANCE COMPANY
SAFETY INDEMNITY INSURANCE COMPANY

PROPERTY RISK EXCESS OF LOSS REINSURANCE PROGRAM

2002 SUMMARY OF TERMS

Estimated Subject Earned Premium: January 1 - December 31, 2002:


$38,900,000

                                                                 PERCENT                        100%            100%
LAYER                    LIMIT AND RETENTION                     PLACED          RATE          DEPOSIT        MINIMUM
-----                    -------------------                     ------          ----          -------        -------

First                 $1,500,000 xs $1,000,000 per risk          100.00%        0.280%        $108,920       $108,920
                        ($3,000,000 occurrence limit)

Second                 $2,500,000 xs $2,500,000 per risk         100.00%        0.210%         $81,690        $81,690
                        ($5,000,000 occurrence limit)

Third                 $5,000,000 xs $5,000,000 per risk          100.00%        0.257%        $100,000       $100,000
                       ($10,000,000 occurrence limit)

NOTES:

1. Continuous contract effective January 1, 2001, subject to ninety days notice at any December 31 anniversary thereafter.

2. Reinstatements: First and Second layer, two reinstatements at 100% as to time, pro rata as to amount. Third Layer, one reinstatement at 100% as to time, pro rata as to amount.

3. Deposit premiums payable in quarterly installments January 1, April 1, July 1 and October 1 of each contract year.

4. Ultimate net loss includes loss adjustment expense, 90% extra contractual obligations and 90% excess of policy limits.

REINSURERS:

                                                            FIRST LAYER          SECOND LAYER           THIRD LAYER
                                                            -----------          ------------           -----------

Hannover Ruck                                                  7.50%                10.00%                10.00%
Underwriting Members of Lloyd's London
       through Blanch Crawley Warren, Ltd.                    92.50%                90.00%                90.00%
                                                              ------                ------                ------
TOTAL                                                         100.00%               100.00%               100.00%


[LOGO OF BENFIELD BLANCH] Page 1

*A reinsurance contract reflecting the binding terms discussed in this terms sheet will be prepared in the near future by our reinsurers in accordance with industry practice.


EXHIBIT 23.2

CONSENT OF INDEPENDENT ACCOUNTANTS

We hereby consent to the use in this Amendment No. 2 to the registration statement on Form S-1 ("Registration Statement") of our reports relating to the consolidated financial statements and financial statement schedules of Safety Insurance Group, Inc., which appear in such Registration Statement. We also consent to the references to us under the headings "Experts", "Summary Historical Financial Data" and "Selected Historical Financial Data" in such Registration Statement. Our report dated May 31, 2002, except as to Note 2 which is as of , 2002 on the consolidated financial statements of Safety Insurance Group, Inc. (Successor) as of December 31, 2001 and for the period October 16, 2001 through December 31, 2001 indicates that we will be in a position to render this report when the stock split transaction referred to in Note 2 to the consolidated financial statements has been consummated.

/s/ PricewaterhouseCoopers LLP


PricewaterhouseCoopers LLP
Boston, MA
June 4, 2002