LINCOLN LIFE FLEXIBLE PREMIUM VARIABLE LIFE ACCOUNT S
497, 2000-05-10
Previous: FOUNTAIN COLONY VENTURES INC, 10QSB, 2000-05-10
Next: NORTHPOINT COMMUNICATIONS GROUP INC, S-4/A, 2000-05-10




                                  PROSPECTUS 1
<PAGE>


The Lincoln National Life Insurance Company
Lincoln Life Flexible Premium Variable Life Account S

Home Office Location:         Administrative Office:
1300 South Clinton Street     Lincoln Corporate Specialty Markets
P.O. Box 1110                 350 Church Street--MSM 1
Fort Wayne, Indiana 46802     Hartford, CT 06103-1106
(800) 942-5500                (860) 466-1561

================================================================================

This Prospectus describes LCVUL, a flexible premium variable life insurance
contract (the "Policy") offered by The Lincoln National Life Insurance Company.
The Policies are available for purchase by corporations or other groups where
the individuals share a common employer or affiliation with the group or
sponsoring organization.

The Policy features:
          o flexible Premium Payments
          o a choice of life insurance qualification method
          o a choice of one of three death benefit options
          o a choice of underlying investment options

It may not be advantageous to replace existing insurance or supplement an
existing flexible premium variable life insurance contract with this Policy.

This Prospectus is intended to describe the variable options used to fund this
Policy through the Separate Account. The variable funding options (collectively,
the "Funds") currently available through the Separate Account are from the
following trusts or corporations:

          o American Century Variable Products Group, Inc.

          o American Funds Insurance Series
            (also known as American Variable Insurance Series)

          o Baron Capital Funds Trust

          o Delaware Group Premium Fund

          o Deutsche Asset Management VIT Funds Trust
            (formerly BT Insurance Funds Trust)

          o Fidelity Variable Insurance Products Funds

          o Franklin Templeton Variable Insurance Products Trust

          o Janus Aspen Series

          o Lincoln National Funds

          o MFS Variable Insurance Trust

          o Neuberger Berman Advisers Management Trust

          o OCC Accumulation Trust

          o OppenheimerFunds

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

Read this Prospectus and the prospectuses of the Funds available as investment
options through the Separate Account under the Policy offered by this prospectus
carefully. Keep them for future reference.

The Securities and Exchange Commission has not approved or disapproved these
securities or determined this Prospectus is accurate or complete. It is a
criminal offense to state otherwise.

                          Prospectus Dated May 1, 2000
<PAGE>
Table of Contents

<TABLE>
<S>                                                               <C>
HIGHLIGHTS .................................................       3
 A Flexible Premium Variable Life Insurance Policy .........       3
 Initial Choices to be Made ................................       3
 Amount of Premium Payment .................................       3
 Life Insurance Qualification Method .......................       3
 Death Benefit Options .....................................       4
 Selection of Funding Vehicles .............................       4
 Charges and Fees ..........................................       5
 Underlying Funds Expenses .................................       6
 Policy Loans, Withdrawals and Surrenders ..................      10
 Changes in Specified Amount ...............................      10
LINCOLN LIFE, THE SEPARATE ACCOUNT AND THE
GENERAL ACCOUNT ............................................      10
BUYING VARIABLE LIFE INSURANCE .............................      11
ALLOCATION OF PREMIUMS .....................................      12
 Fixed Account .............................................      12
 Separate Account -- Funds .................................      13
 Mixed and Shared Funding ..................................      19
 Substitution of Securities ................................      19
CHARGES & FEES .............................................      19
 Premium Load ..............................................      19
 Premium Load Refund .......................................      20
 Premium Tax Charge ........................................      20
 Charges and Fees Assessed Against the Total
  Account Value ............................................      20
 Mortality and Expense Risk Charge .........................      21
 Reduction of Charges ......................................      21
POLICY CHOICES .............................................      21
 Premium Payments ..........................................      22
 Life Insurance Qualification ..............................      23
 Death Benefit Options .....................................      24
 Allocations and Transfers to Funding Options ..............      25
POLICY VALUES ..............................................      25
 Total Account Value .......................................      25
 Accumulation Unit Value ...................................      26
 Maturity Value ............................................      26
 Surrender Value ...........................................      27
POLICY RIGHTS ..............................................      27
 Partial Surrenders ........................................      27
 Reinstatement of a Lapsed Policy ..........................      28
 Policy Loans ..............................................      28
 Policy Changes ............................................      29
 Right to Examine the Policy ...............................      29
</TABLE>


<TABLE>
<S>                                                               <C>
DEATH BENEFIT ..............................................      29
POLICY SETTLEMENT ..........................................      30
 Settlement Options ........................................      30
TERM INSURANCE RIDER .......................................      31
THE COMPANY ................................................      32
 Directors and Officers of Lincoln Life ....................      32
ADDITIONAL INFORMATION .....................................      33
 Reports to Policyowners ...................................      33
 Right to Instruct Voting of Fund Shares ...................      34
 Disregard of Voting Instructions ..........................      34
 State Regulation ..........................................      35
 Legal Matters .............................................      35
 The Registration Statement ................................      35
 Distribution of the Policies ..............................      35
 Records and Accounts ......................................      36
 Experts ...................................................      36
 Advertising ...............................................      36
TAX ISSUES .................................................      37
 Taxation of Life Insurance Contracts in General ...........      37
 Policies Which Are MECS ...................................      38
 Policies Which Are Not MECS ...............................      39
 Other Considerations ......................................      39
 Tax Status of Lincoln Life ................................      40
MISCELLANEOUS POLICY PROVISIONS ............................      40
 Payment of Benefits .......................................      40
 Age .......................................................      40
 Incontestability ..........................................      41
 Suicide ...................................................      41
 Coverage Beyond Maturity ..................................      41
 Nonparticipation ..........................................      41
Appendix A --
Illustrations of Death Benefit, Total Account Values
 and Surrender Values ......................................      42
Appendix B --
Applicable Percentages for Guideline Premium Test ..........      56
Financial Statements
 Separate Account ..........................................      I-1
 Company ...................................................      S-1
</TABLE>



2
<PAGE>


HIGHLIGHTS

A Flexible Premium Variable Life Insurance Policy

This Prospectus describes a flexible premium variable life insurance contract
(the "Policy") offered by The Lincoln National Life Insurance Company ("Lincoln
Life", the "Company", "we", "us", "our") through Lincoln Life Flexible Premium
Variable Life Account S (the "Separate Account" or "Account S"). The Policy may
be useful in: funding non-qualified executive deferred compensation; funding
salary continuation programs; funding death benefit liabilities or cash flow
obligations for executive retirement plans.

The value of your Policy and, under one option, the death benefit amount
depends on the investment results of the funding options you select.

Initial Choices to be Made

The Policyowner (the "Owner" or "you") is the person named in the "Policy
Specifications" who has all of the Policy ownership rights. If no Owner is
named, the Insured (the person whose life is insured under the Policy) will be
the Owner of the Policy. You, as the Owner, have important choices to make when
the Policy is first purchased. You need to choose:

o the amount of premium you want to pay (see page 22);

o either of two life insurance qualification methods (see page 23);

o one of three death benefit options (see page 24);

o the amount of the Net Premium Payment to be placed in each of the funding
  options selected. The Net Premium Payment is the balance of Premium Payment
  that remains after certain charges are deducted from it.

Amount of Premium Payment

One of your initial decisions is how much premium to pay. Premium Payments may
be changed within the limits described on page 22. If the Policy lapses because
your monthly deduction is larger than the Net Accumulation Value, you may
reinstate the Policy. See page 28.

You may use the value of your Policy to pay the premiums due and continue the
Policy in force if sufficient values are available. If the investment options
you choose do not do as well as you expect, there may not be enough value to
continue the Policy in force without more Premium Payments. Charges against
Policy values for the Cost of Insurance increase (see page 20) as the Insured
gets older.

When you first receive your Policy you will have 10 days to look it over (more
in some states). This is called the "Right To Examine" time period. Use this
time to review your Policy and make sure it meets your needs. During this time
period, your initial premium payment will be allocated to the funding options
you initially select unless your state requires a full refund of premiums. If
you then decide you do not want your Policy, you will receive a refund. See page
29.

Life Insurance Qualification Method

At the time of purchase you must choose which life insurance qualification
method best suits your needs--Cash Accumulation or Guideline Premium. Both
methods require a Policy to provide minimum ratios of life insurance coverage to
total account


                                                                               3
<PAGE>


value. The Guideline Premium method may also restrict premiums payable under the
Policy. The Company reserves the right to return your premium payment if it
results in your Policy's failing to meet federal tax law requirements. See page
23.

Death Benefit Options

The Death Benefit is the amount we pay the Beneficiary(ies) when the Insured
dies. Before we pay the Beneficiary(ies), any outstanding loan account balances
or outstanding amounts due are subtracted from the Death Benefit. We calculate
the Death Benefit payable as of the date the Insured died. We will pay the Death
Benefit in one lump sum or under one of the annuity settlement options.

The three death benefit options available usually provide a level, varying or
increasing death benefit, depending on the option selected. See page 24 for more
details on death benefit options.

At all times, your Policy must qualify as life insurance under the Internal
Revenue Code of 1986 (the "Code") to receive favorable tax treatment under
Federal law. If these requirements are met, you may benefit from favorable
federal tax treatment.

If you have surrendered a portion of your Policy, any surrendered amount will
reduce your initial death benefit. If you borrow against your Policy or
surrender a portion of your Policy, the Loan Account balance and any surrendered
amount will reduce your initial death benefit.

Selection of Funding Vehicles

This Prospectus focuses on the Separate Account investment information that
makes up the "variable" part of the contract. If you put money into the variable
funding options, you take all the investment risk on that money. This means that
if the mutual fund(s) you select go up in value, the value of your Policy, net
of charges and expenses, also goes up. If they lose value, so does your Policy.
Each Fund has its own investment objective. You should review each Fund's
prospectus before making your decision.

You must choose the Fund(s) (Sub-Account(s)) in which you want to place each Net
Premium Payment. These Sub-Accounts make up the Separate Account. Each Sub-
Account invests in shares of a certain Fund. A Sub-Account is not guaranteed and
will increase or decrease in value according to the particular Fund's investment
performance. See page 13.

You may also choose to place the Net Premium Payment or part of it into the
Fixed Account. Net Premium Payments put into the Fixed Account:

o become part of the Company's General Account;

o do not share the investment experience of the Separate Account; and

o have a guaranteed minimum interest rate of 4.0% per year.

For additional information on the Fixed Account, see page 12.


4
<PAGE>


Charges and Fees

A premium load is deducted from all of your premium payments. (See page 19).
Currently, the premium load is:

<TABLE>
<CAPTION>
     Policy Year(s)
<S>           <C>
  1           10.5%
  2-5          7.5%
  6-7          3.5%
  8+           1.5%
</TABLE>

If you fully surrender your Policy within 24 months after Date of Issue, you may
be entitled to receive partial credit for premium loads deducted from your
Policy. (See page 20).

For these purposes an increase in Specified Amount is treated as a newly issued
policy.

An explicit premium tax charge equal to the state and municipal taxes associated
with premiums received is also deducted from premium payments.

A Monthly Deduction is made from the total account value on the same day of each
month beginning with the date of issue. The Monthly Deduction includes the Cost
of Insurance and any charges for supplemental riders or benefits. Once a policy
is issued, monthly deductions will begin as of the date of issue, even if the
Policy's issuance was delayed due to underwriting requirements or other reasons.
The Monthly Deduction also includes a monthly administrative expense charge
during all policy years. The monthly Administrative Expense is currently $6, and
is guaranteed not to exceed $10. See page 20.

A daily deduction is made from the assets of Account S for mortality and expense
risk, currently at an annual rate of:

<TABLE>
<CAPTION>
      Policy Year(s)
<S>        <C>
  1-10         0.70%
  11+          0.35%
</TABLE>

The Company reserves the right to increase the mortality and expense risk
charge, but it will never exceed 0.90% annually. (See page 21).

Each Fund has its own management fee charge also deducted daily. Investment
results for the Funds you choose will be affected by the fund management charges
and other fund expenses. The table on pages 6-7 shows you the current charges
and expenses.

Before the Maturity Date you may make transfers between funding options. The
Company allows twelve transfers each Policy Year; beyond twelve, a $25 charge
may apply. Within 45 days after each Policy Anniversary, you may also transfer
to the Separate Account 20% of the greatest amount held in the Fixed Account
Value during the prior 5 years, or $1000 if greater. See page 25.

There are no Surrender Charges for your Policy.


                                                                               5
<PAGE>

Underlying Funds Expenses

The investment advisor for each of the Funds deducts a daily charge as a percent
of the net assets in each fund as an asset management charge. The charge
reflects asset management fees of the investment advisor (Management Fees), and
other expenses incurred by the funds (including 12b-1 fees for Class 2 shares
and Other Expenses). The charge has the effect of reducing the investment
results credited to the Sub-Accounts.

The following table illustrates the investment advisory fees, other expenses and
total expenses paid by each of the Funds as a percentage of average net assets
based on figures for the year ended December 31, 1999 unless otherwise
indicated. Future fund expenses will vary.


<TABLE>
<CAPTION>
                                                                     Total
                                                                    Annual
                                                                     Fund                     Total Fund
                                                                   Operating                  Operating
                                                                   Expenses       Total        Expenses
                                                                    Without      Waivers         with
                                 Management   12(b)1     Other    Waivers or       and       Waivers and
              Fund                 Fees(1)      Fee    Expenses   Reductions   Reductions    Reductions
<S>                                  <C>        <C>       <C>         <C>       <C>              <C>
American Century VP
  Income & Growth                    0.70%       N/A%     0.00%       0.70%       N/A%           0.70%
American Century VP
  International                      1.34        N/A      0.00        1.34        N/A            1.34
AFIS Bond--Class 2                   0.51       0.25      0.02        0.78        N/A            0.78
AFIS Global Growth--
  Class 2                            0.68       0.25      0.03        0.96        N/A            0.96
AFIS Growth--Class 2                 0.38       0.25      0.01        0.64        N/A            0.64
AFIS Growth Income--
  Class 2                            0.34       0.25      0.01        0.60        N/A            0.60
AFIS High Yield Bond--
  Class 2                            0.50       0.25      0.01        0.76        N/A            0.76
AFIS U.S. Government/
  AAA--Class 2                       0.51       0.25      0.01        0.77        N/A            0.77
Baron Capital Asset(2)               1.00       0.25      0.63        1.88      (0.38)           1.50
Delaware Devon Standard
  Class(3a)                          0.65        N/A      0.10        0.75        N/A            0.75
Delaware High Yield
  Standard Class(3b)
  (formerly Delchester)              0.65        N/A      0.07        0.72        N/A            0.72
Delaware International
  Equity
  Standard Class(3c)                 0.85        N/A      0.09        0.94      (0.02)           0.92
Delaware REIT Standard
  Class(3d)                          0.75        N/A      0.21        0.96      (0.11)           0.85
Delaware Small Value
  Standard Class(3e)                 0.75        N/A      0.10        0.85        N/A            0.85
Deutsche VIT EAFE
  Index(4)                           0.45        N/A      0.70        1.15      (0.50)           0.65
Deutsche VIT Equity 500
  Index(4)                           0.20        N/A      0.23        0.43      (0.13)           0.30
Deutsche VIT Small Cap
  Index(4)                           0.35        N/A      0.83        1.18      (0.73)           0.45
Fidelity VIP II Asset
  Manager--Service
  Class(5)                           0.53       0.10      0.11        0.74        N/A            0.74
Fidelity VIP II
  Contrafund--Service
  Class(5)                           0.58       0.10      0.10        0.78        N/A            0.78
</TABLE>



6
<PAGE>

<TABLE>
<CAPTION>
                                                                    Total
                                                                   Annual
                                                                    Fund                         Total Fund
                                                                  Operating                      Operating
                                                                  Expenses         Total          Expenses
                                                                   Without        Waivers           with
                                Management   12(b)1     Other    Waivers or         and         Waivers and
             Fund                 Fees(1)      Fee    Expenses   Reductions     Reductions      Reductions
<S>                                 <C>      <C>        <C>         <C>          <C>                <C>
Fidelity VIP Growth--
  Service Class(5)                  0.58     0.10       0.09        0.77            N/A             0.77
Fidelity VIP High Income--
  Service Class(5)                  0.58     0.10       0.11        0.79            N/A             0.79
Fidelity VIP Overseas--
  Service Class(5)                  0.73     0.10       0.18        1.01            N/A             1.01
Franklin Small Cap--
  Class 2(9a, b, d)                 0.55     0.25       0.27        1.07            N/A             1.07
Janus Aspen Series
  Aggressive Growth--
  Institutional Shares(6)           0.65      N/A       0.02        0.67            N/A             0.67
Janus Aspen Series
  Balanced--Institutional
  Shares(6)                         0.65      N/A       0.02        0.67            N/A             0.67
Janus Aspen Series
  Flexible Income--
  Institutional Shares(6)           0.65      N/A       0.07        0.72            N/A             0.72
Janus Aspen Series Global
  Technology--
  Service Shares(6)                 0.65     0.25       0.13        1.03            N/A             1.03
Janus Aspen Series
  Worldwide Growth--
  Institutional Shares(6)           0.65      N/A       0.05        0.70            N/A             0.70
LN Bond                             0.45      N/A       0.08        0.53            N/A             0.53
LN Capital Appreciation             0.72      N/A       0.06        0.78            N/A             0.78
LN Equity-Income                    0.72      N/A       0.07        0.79            N/A             0.79
LN Money Market                     0.48      N/A       0.11        0.59            N/A             0.59
LN Social Awareness                 0.33      N/A       0.05        0.38            N/A             0.38
MFS Capital
  Opportunities(7)                  0.75      N/A       0.27(1)     1.02          (0.11)(2)         0.91
MFS Research(7)                     0.75      N/A       0.11(1)     0.86            N/A             0.86
MFS Total Return(7)                 0.75      N/A       0.15(1)     0.90            N/A             0.90
MFS Utilities(7)                    0.75      N/A       0.16(1)     0.91            N/A             0.91
Neuberger Berman AMT
  Mid-Cap Growth(8)                 0.85      N/A       0.23        1.08          (0.08)            1.00
Neuberger Berman AMT
  Partners(8)                       0.80      N/A       0.07        0.87            N/A             0.87
OCC Accum Trust
  Managed                           0.77      N/A       0.06        0.83            N/A             0.83
Oppenheimer MainStreet
  Growth & Income                   0.73      N/A       0.05        0.78            N/A             0.78
Templeton Asset Strategy
  (formerly Asset
  Allocation) Class 2(9d, f)        0.60     0.25       0.18        1.03            N/A             1.03
Templeton Growth(9c, d, e)
  Securities (formerly
  Stock) Class 2                    0.83     0.25       0.05        1.13            N/A             1.13
Templeton International
  Securities (formerly
  International)
  Class 2(9d, g)                    0.69     0.25       0.19        1.13            N/A             1.13
</TABLE>


(1)    Certain of the fund advisers reimburse the company for administrative
       costs incurred in connection with administering the funds as variable
       funding options under the contract. These reimbursements are generally
       paid out of the management fees and are not charged to investors.

                                                                              7
<PAGE>


(2)    The Adviser is contractually obligated to reduce its fee to the extent
       required to limit Baron Capital Asset Fund's total operating expenses to
       1.5% for the first $250 million of assets in the Fund, 1.35% for Fund
       assets over $250 million and 1.25% for Fund assets over $500 million.
       Without the expense limitations, total operating expenses for the Fund
       for the period January 1, 1999 through December 31, 1999 would have been
       1.88%.

(3)(a) The investment advisor for the Devon Series is Delaware Management
       Company ("DMC"). Effective May 1, 2000 through October 31, 2000, DMC has
       voluntarily agreed to waive its management fee and reimburse each Series
       for expenses to the extent that total expenses will not exceed 0.80%.
       Under its Management Agreement, the Series pays a management fee based on
       average daily net assets as follows: 0.65% on the first $500 million,
       0.60% on the next $500 million, 0.55% on the next $1,500 million, 0.50%
       on assets in excess of $2,500 million; all per year.
   (b) The investment advisor for the High Yield Series is Delaware Management
       Company ("DMC"). Effective May 1, 2000 through October 31, 2000, DMC has
       voluntarily agreed to waive its management fee and reimburse the Series
       for expenses to the extent that total expenses will not exceed 0.80%.
       Under its Management Agreement, the Series pays a management fee based on
       average daily net assets as follows: 0.65% on the first $500 million,
       0.60% on the next $500 million, 0.55% on the next $1,500 million, 0.50%
       on assets in excess of $2,500 million; all per year.
   (c) The investment advisor for the International Equity Series is Delaware
       International Advisers Ltd. ("DIAL"). Effective May 1, 2000 through
       October 31, 2000, DIAL has voluntarily agreed to waive its management fee
       and reimburse the Series for expenses to the extent that total expenses
       will not exceed 0.95%. Without such an arrangement, the total annual
       operating expenses for the Series would have been 0.94%. Under its
       Management Agreement, the Series pays a management fee based on average
       daily net assets as follows: 0.85% on the first $500 million, 0.80% on
       the next $500 million, 0.75% on the next $1,500 million, 0.70% on assets
       in excess of $2,500 million; all per year.
   (d) The investment advisor for the REIT Series is Delaware Management Company
       ("DMC"). Effective May 1, 2000 through October 31, 2000, DMC has
       voluntarily agreed to waive its management fee and reimburse the Series
       for expenses to the extent that total expenses will not exceed 0.85%.
       Without such an arrangement, the total annual operating expenses for the
       Series would have been 0.96%. Under its Management Agreement, the Series
       pays a management fee based on average daily net assets as follows: 0.75%
       on the first $500 million, 0.70% on the next $500 million, 0.65% on the
       next $1,500 million, 0.60% on assets in excess of $2,500 million; all per
       year.
   (e) The investment advisor for the Small Cap Value Series is Delaware
       Management Company ("DMC"). Effective May 1, 2000 through October 31,
       2000, DMC has voluntarily agreed to waive its management fee and
       reimburse the Series for expenses to the extent that total expenses will
       not exceed 0.85%. Under its Management Agreement, the Series pays a
       management fee based on average daily net assets as follows: 0.75% on the
       first $500 million, 0.70% on the next $500 million, 0.65% on the next
       $1,500 million, 0.60% on assets in excess of $2,500 million; all per
       year.

(4)    Under the Advisory Agreement with Bankers Trust Company (the "Advisor"),
       the fund will pay an advisory fee at an annual percentage rate of 0.20%
       of the average daily net assets of the Equity 500 Index Fund. These fees
       are accrued daily and paid monthly. The Advisor has voluntarily
       undertaken to waive its fee and to reimburse the fund for certain
       expenses so that the fund's total operating expenses will not exceed
       0.30% of average daily net assets. Under the Advisory Agreement with the
       "Advisor", the Small Cap Index Fund will pay an advisory fee at an annual
       percentage rate of 0.35% of the average daily net assets of the fund.
       These fees are accrued daily and paid monthly. The Advisor has
       voluntarily undertaken to waive its fee and to reimburse the fund for
       certain expenses so that the fund's total operating expenses will not
       exceed 0.45% of average daily net assets. Under the Advisory Agreement
       the "Advisor", the EAFE Equity Index Fund will pay an advisory fee at an
       annual percentage rate of 0.45% of the average daily net assets of the
       fund. These fees are accrued daily and paid monthly. The Advisor has
       voluntarily undertaken to waive its fee and to reimburse the fund for
       certain expenses so that the fund's total operating expenses will not
       exceed 0.65% of average daily net assets. Without the reimbursement to
       the Funds for the year ended 12/31/99 total expenses would have been
       0.43% for the Equity 500 Index Fund, 1.18% for the Small Cap Index Fund
       and 1.15% for the EAFE Equity Index Fund.

(5)    A portion of the brokerage commissions that certain funds pay was used to
       reduce fund expenses. In addition, through arrangements with certain
       funds', or FMR on behalf of certain funds' custodian, credits realized as
       a result of uninvested cash balances were used to reduce a portion of
       each applicable fund's expenses. The total operating expenses, after
       reimbursement would have been:


8
<PAGE>


              Growth 0.75% (service); Asset Manager 0.73% (service); Contrafund
              0.75% (service);

(6)    Expenses (except for Global Technology Portfolio) are based upon expenses
       for the fiscal year ended December 31, 1999, restated to reflect a
       reduction in the management fee for Growth, Aggressive Growth, Worldwide
       Growth, and Balanced Portfolios. Expenses for Global Technology Portfolio
       are based on the estimated expenses that the Portfolio expects to incur
       in its initial fiscal year. All expenses are shown without the effect of
       expense offset arrangements.'

(7)    Each series has an expense offset arrangement which reduces the series'
       custodian fee based on the amount of cash maintained by the series with
       its custodian and dividend disbursing agent. Each series may enter into
       other such arrangement and directed brokerage arrangements, which would
       also have the effect of reducing the series' expenses. "Other Expenses"
       do not take into account these expense reductions, and are therefore
       higher than the actual expenses of the series. Had the fee reductions
       been taken into account, "Net Expenses" would be lower for certain series
       and would equal:

              0.90% for Capital Opportunities Series
              0.85% for Research Series
              0.89% for Total Return Series
              0.90% for Utilities Series

MFS has contractually agreed, subject to reimbursement, to bear expenses for the
Capital Opportunities Series such that such series' "Other Expenses" (after
taking into account the expense offset arrangement described above), do not
exceed the 0.15% of the average daily net assets of the series during the
current fiscal year. This contractual fee arrangement will continue until at
least May 1, 2001, unless changed with the consent of the board of trustees
which oversees the series.

(8)    Expenses reflect expense reimbursement. Neuberger Berman Management Inc.
       ("NBMI") has undertaken through May 1, 2001 to reimburse certain
       operating expenses, including the compensation of NBMI and excluding
       taxes, interest, extraordinary expenses, brokerage commissions and
       transaction costs, that exceed in the aggregate, 1.0% of the AMT Mid-Cap
       Growth Portfolio's average daily net asset value. Absent such
       reimbursement, Total Annual Expenses for the portfolio for the year ended
       December 31, 1999 would have been 1.08%.

(9)(a) A merger and reorganization was approved that combined the fund with
       a similar fund of Templeton Variable Products Series Fund.
   (b) On 2/8/00, fund shareholders approved new management fees, effective
       5/1/00. The table shows restated total expenses for the fund based on the
       new fund fees and the combined assets of the two funds as of 12/31/99,
       even though the merger and the new fees did not become effective until
       5/1/00.
   (c) The fund administration fee is paid indirectly through the management
       fee.
   (d) The fund's class 2 distribution plan or "rule 12b-1 plan" is described in
       the fund's prospectus. While the maximum amount payable under the fund's
       class 2 rule 12b-1 plan is 0.35% per year of the fund's average daily net
       assets, the Board of Trustees of Franklin Templeton Variable Insurance
       Products Trust has set the current rate at 0.25% per year.
   (e) On 2/8/00, a merger and reorganization was approved that combined the
       fund with a similar fund of the Templeton Variable Products Series Fund,
       effective 5/1/00. The table shows total expenses based on the fund's
       assets as of 12/31/99, and not the assets of the combined fund. However,
       if the table reflected combined assets, the fund's expenses after 5/01/00
       would be estimated as: Management Fees 0.80%, Distribution and Services
       Fees 0.25%, Other Expenses 0.05%, and Total Fund Operating Expenses
       1.10%.
   (f) On 2/8/00, shareholders approved a merger and reorganization that
       combined the fund with the Templeton Global Asset Allocation Fund,
       effective 5/01/00. The shareholders of that fund had approved new
       management fees, which apply to the combined fund effective 5/01/00. The
       table shows restated total expenses based on the new fees and the assets
       of the fund as of 12/31/99, and not the assets of the combined fund.
       However, if the table reflected both the new fees and the the combined
       assets, the fund's expenses after 5/1/00 would be estimated as:
       Management Fees 0.60%, Distribution and Service Fees 0.25%, Other
       Expenses 0.14%, and Total Fund Operating Expenses 0.99%.
   (g) On 2/8/00, shareholders approved a merger and reorganization that
       combined the fund with the Templeton International Equity Fund, effective
       5/01/00. The shareholders of that fund had approved new management fees,
       which apply to the combined fund effective 5/1/00. The table shows
       restated total expenses based on the new fees and the assets of the fund
       as of 12/31/99, and not the assets of the combined fund. However, if the
       table reflected both the new fees and the combined assets, the fund's
       expenses after 5/1/00 would be estimated as: Management Fees 0.65%,
       Distribution and Service Fees 0.25%, Other Expenses 0.20%, and Total Fund
       Operating Expenses 1.10%.


                                                                               9
<PAGE>


Policy Loans, Withdrawals and Surrenders

You may borrow within described limits against the Policy. You may surrender
your Policy in full or withdraw part of its value. Upon the maturity of your
Policy, you may select one of the annuity settlement options or, prior to
maturity, you may apply the value of your Policy, minus surrender charges and
loan account amounts, to one of the annuity settlement options.

If you borrow against your Policy, interest will accrue at an annual rate which
will be the monthly average (Moody's Investors Service, Inc. Composite Yield on
Corporate Bonds) for the calendar month which ends two months prior to the
Policy Anniversary month, or 5.0% if greater.

Interest will be credited on the Loan Account Value at an annual rate that is
the interest charged on the loan minus a rate not to exceed 0.90%. The minimum
interest credited will be no less than 4.0% annually. See page 28.

Changes in Specified Amount

Within certain limits, you may increase or decrease the specified amount
beginning with the second policy year. Increases will require satisfactory
evidence of insurability. Decreases in the first five years are subject to
approval of the Company. Currently the minimum specified amount is $100,000.
Such changes will affect other aspects of your Policy. See page 29.

LINCOLN LIFE, THE SEPARATE ACCOUNT AND THE GENERAL ACCOUNT

Lincoln Life, an Indiana life insurance company incorporated June 12, 1905, is
among the nation's largest writers of annuities, individual life insurance and
life reinsurance. Wholly-owned by Lincoln National Corporation ("LNC"), a
publicly held Indiana insurance holding company incorporated in 1968, it is
licensed in all states (except New York), the District of Columbia, Guam, and
the Commonwealth of the Northern Mariana Islands. Its principal office is at
1300 South Clinton Street, Fort Wayne, IN 46802. Lincoln Life, LNC and their
affiliates comprise the "Lincoln Financial Group" which provides a variety of
wealth accumulation and protection products and services.

Account S is a "separate account" of the Company established on November 2,
1998. Account S was established for the purpose of segregating assets
attributable to the variable portion of life insurance contracts from other
assets of the Company. Under Indiana law, the assets of Account S attributable
to the Policies, through the property of Lincoln Life, are not chargeable with
liabilities of any other business of Lincoln Life and are available first to
satisfy Lincoln Life's obligations under the Policies. Account S income, gains,
and losses are credited to or charged against Account S without regard to other
income, gains, or losses of Lincoln Life. The values and investment performance
of Account S are not guaranteed. Account S is registered with the Securities and
Exchange Commission ("Commission") as a "unit investment trust" under the
Investment Company Act of 1940, as amended ("1940 Act") and meets the 1940 Act's
definition of "separate account". The Commission does not supervise the
management, investment practices, or policies of Lincoln Life or Account S.
Lincoln Life has numerous other registered separate accounts which fund its
variable life insurance policies and variable annuity contracts.

Account S is divided into Sub-Accounts, each of which is invested solely in the
shares of one of the mutual funds available as funding vehicles under the
Policies.


10
<PAGE>


On each Valuation Day, Net Premium Payments allocated to Account S will be
invested in Fund shares at net asset value, and monies necessary to pay for
deductions, charges, transfers and surrenders from Account S are raised by
selling Fund shares at net asset value.

The Funds now available in Account S and their investment objectives are
described in "Separate Account--Funds". More Fund information is in the Funds'
prospectuses, which must accompany or precede this prospectus and should be read
carefully. The Funds may or may not achieve their investment objectives.

Some Funds have investment objectives and policies similar to those of other
funds managed by the same investment adviser. Their investment results may be
higher or lower than those of the other funds, and there can be no assurance,
and no representation is made, that a Fund's investment results will be
comparable to the investment results of any other fund.

Lincoln Life reserves the right to add, withdraw or substitute Funds, subject to
the conditions of the Policy and to compliance with regulatory requirements, if
in its sole discretion, legal, regulatory, marketing, tax or investment
considerations so warrant or in the event a particular Fund is no longer
available to Lincoln Life for investment by the Sub-Accounts. No substitution
will take place without prior approval of the Commission, to the extent required
by law.

Shares of the Funds may be used by Lincoln Life and other insurance companies to
fund both variable annuity contracts and variable life insurance policies. While
this is not perceived as problematic, the Funds' governing bodies (Boards of
Directors/ Trustees) have agreed to monitor events to identify any material
irreconcilable conflicts which might arise and to decide what responsive action
might be appropriate. If a separate account were to withdraw its investment in a
Fund because of a conflict, a Fund might have to sell portfolio securities at
unfavorable prices.

A Policy may also be funded in whole or in part through the "Fixed Account",
part of Lincoln Life's General Account supporting its insurance and annuity
obligations. The General Account is the Company's general asset account, in
which assets attributable to the non-variable portion of the Policies are held.
Amounts held in the Fixed Account will be credited with interest at rates
Lincoln Life determines from time to time, but not less than 4% per year.
Interest, once credited, and Fixed Account principal are guaranteed. Interests
in the Fixed Account have not been registered under the Securities Act of 1933,
as amended ("1933 Act") in reliance on exemptive provisions. The Commission has
not reviewed Fixed Account disclosures, but they are subject to securities law
provisions relating to accuracy and completeness.

BUYING VARIABLE LIFE INSURANCE

The Policies this Prospectus offers are variable life insurance policies which
provide death benefit protection. Policy owners should be prepared to monitor
their investment choices on an ongoing basis.

The Policy is available for purchase by corporations or groups where individuals
share a common employer or affiliation with a group or sponsoring organization.
Each Policy covers a single insured. The Policy may be useful in: funding
non-qualified executive deferred compensation; funding salary continuation
programs; funding


                                                                              11
<PAGE>


death benefit liabilities or cash flow obligations for executive retirement
plans. The Policy should not be considered for employer pension or profit
sharing programs. The Policy is not available in all states. State regulations
may vary your Policy's provisions.

Variable life insurance has significant tax advantages under current tax law. A
transfer of values from one fund to another within the Policy generates no
taxable gain or loss. Any investment income and realized capital gains within a
fund are automatically reinvested without being taxed to the Policy owners.
Policy values therefore accumulate on a tax-deferred basis.

Unless a policy has become a "modified endowment contract" (see "Tax Issues"),
an owner can borrow Policy values tax-free, without surrender charges and at
very low net interest cost. Policy loans can be a source of retirement income.

Depending on the death benefit option chosen, accumulated Policy values may also
be part of the eventual death benefit payable. If a Policy is heavily funded and
investment performance is very favorable, the death benefit may increase even
further because of tax law requirements that the death benefit be a certain
multiple of Policy value, depending on the Insured's age (see "Death Benefit
Options").

ALLOCATION OF PREMIUMS

You may allocate all or a part of your Net Premiums to the Fixed Account (part
of the Company's General Account) or to the Funds currently available through
the Separate Account in connection with the Policy. In addition, the Company may
add, withdraw or substitute Funds, subject to the conditions in the Policy and
to compliance with regulatory requirements. The investment results of the Funds,
whose objectives are described below, are likely to differ significantly. Except
where otherwise indicated, all of the Funds are diversified, as defined in the
1940 Act.

Any monies received prior to policy issue will be credited with the return
attributable to the Money Market Fund from the date of receipt until the day the
Policy is issued.

In states which do not require a full refund of premiums during the Right to
Examine Period, the Policy value and future Net Premiums will be allocated as of
the date the Policy is issued in accordance with the Policy owner's selected
premium allocation percentages.

In states which require a full refund of premiums during the Right to Examine
Period, the first Net Premium will be allocated in its entirety as of the issue
date to the Money Market Fund, regardless of the Policy owner's premium
allocation percentages. Any other Net Premium received prior to the expiration
of the Right to Examine period will also be allocated to the Money Market Fund.
On the day following the expiration of the Right to Examine Period, the policy
value and future Net Premiums will be allocated in accordance with the Policy
owner's selected premium allocation percentages.

Fixed Account

The Fixed Account is the only investment option offered with a guaranteed
return. Amounts held in the Fixed Account will be credited with interest at
rates of not less than 4.0% per year. Additional excess interest of up to 0.5%
may be credited to the


12
<PAGE>

Fixed Account Value beginning in Policy Year 11. Credited interest rates reflect
the Company's return on Fixed Account invested assets and the amortization of
any realized gains and/or losses which the Company may incur on these assets.

Separate Account

Funds

Each of the Sub-Accounts of the Separate Account is invested solely in the
shares of one of the Funds available under the Policies. Each of the Funds, in
turn, is an investment portfolio of one of the trusts or corporations listed
below. A given fund may have a similar investment strategy to those of another
mutual fund managed by the same investment advisor or subadvisor. However,
because of timing of investments and other variables, we cannot guarantee that
there will be any correlation between the two investments. Even though the
management, strategy and the objectives of the funds are similar, the investment
results may vary.

The portfolios, their investment advisors and distributors, and the Funds within
each that are available under the Policies are:


American Century Variable Products Group, Inc., managed and distributed by
American Century Investment Management, Inc., P.O. Box 419835, Kansas City, MO
64141-6385

     American Century VP Income & Growth Fund
     American Century VP International Fund

American Funds Insurance Series (also known as American Variable Insurance
Series) managed by Capital Research and Management Company and distributed by
American Funds Distributors, Inc., 333 South Hope Street, Los Angeles, CA 90071
     AFIS Bond Fund--Class 2
     AFIS Global Growth Fund--Class 2
     AFIS Growth Fund--Class 2
     AFIS Growth-Income Fund--Class 2

     AFIS High-Yield Bond Fund--Class 2

     AFIS U.S. Government/AAA Rated Securities Fund--Class 2

Baron Capital Funds Trust, managed by BAMCO, Inc. and distributed by Baron
Capital Inc., 767 Fifth Avenue, New York, NY 10153

     Baron Capital Asset Fund--Insurance Shares

Delaware Group Premium Fund, managed by Delaware Management Company, One
Commerce Square, Philadelphia, PA 19103 and for International, Delaware
International Advisors, LTD., 80 Cheapside, London, England ECV2 6EE and
distributed by Delaware Distributors, L.P., 1818 Market Street, Philadelphia, PA
19103

     Delaware Group Devon Series--Standard Class
     Delaware Group High Yield Series (formerly Delchester Series)--Standard
      Class

     Delaware Group International Equity Series--Standard Class

     Delaware Group REIT Series--Standard Class
     Delaware Group Small Cap Value Series--Standard Class


Deutsche Asset Management VIT Funds Trust (formerly BT Insurance Funds Trust)
managed by Bankers Trust Company, 130 Liberty Street (One Bankers Trust Plaza),
New York, NY 10006 and distributed by Provident Distributors, Inc., Four Falls
Corporate Center, West Conshohocken, PA, 19428



                                                                              13
<PAGE>




     Deutsche VIT EAFE[RegTM] Equity Index Fund
     Deutsche VIT Equity 500 Index Fund
     Deutsche VIT Small Cap Index Fund


Fidelity Variable Insurance Products Fund, and Fidelity Variable Insurance
Products Fund II, managed by Fidelity Management & Research Company and
distributed by Fidelity Distributors Corporation, Inc., 82 Devonshire Street,
Boston, MA 02103

     Fidelity VIP Growth Portfolio-Service Class
     Fidelity VIP High Income Portfolio--Service Class
     Fidelity VIP Overseas Portfolio--Service Class
     Fidelity VIP II Asset Manager Portfolio-Service Class
     Fidelity VIP II Contrafund Portfolio-Service Class


Franklin Templeton Variable Insurance Products Trust, managed by Templeton
Investment Counsel, Inc., Broward Financial Centre, Suite 2100, Fort Lauderdale,
FL 33394, and its Templeton and Franklin affiliates and distributed by
Franklin/Templeton Distributors, Inc., 777 Mariners Island Blvd., San Mateo, CA
94403-7777.

     Franklin Small Cap Fund-Class 2
     Templeton Asset Strategy Fund-Class 2 (formerly Templeton Asset Allocation
      Fund)
     Templeton Growth Securities Fund-Class 2 (formerly Templeton Stock Fund)
     Templeton International Securities Fund-Class 2 (formerly Templeton
      International Fund)

Janus Aspen Series, managed by Janus Capital and distributed by Janus
Distributors, Inc., 100 Fillmore St., Denver, CO 80206-4928
     Janus Aspen Series Aggressive Growth Portfolio--Institutional Shares
     Janus Aspen Series Balanced Portfolio--Institutional Shares
     Janus Aspen Series Flexible Income Portfolio--Institutional Shares
     Janus Aspen Series Global Technology Portfolio--Service Shares
     Janus Aspen Series Worldwide Growth Portfolio--Institutional Shares


Lincoln National Funds, managed by Lincoln Investment Management, Inc., 200
East Berry Street, Fort Wayne, IN 46802 and distributed by Lincoln Financial
Advisors, Corp., 350 Church Street, Hartford, CT 06103. Sub-advisors are also
noted.
     LN Bond Fund, Inc.
     LN Capital Appreciation Fund, Inc. (Sub-advised by Janus Capital Corp.)
     LN Equity-Income Fund, Inc. (Sub-advised by Fidelity Management Trust Co.)
     LN Money Market Fund, Inc.
     LN Social Awareness Fund, Inc. (Sub-advised by Vantage Investment Advisors)


Lincoln Investment Management, Inc. (Lincoln Investment) has informed the funds
to which it provides advisory services that it intends to merge into a newly
created series of its affiliate, Delaware Management Business Trust, during the
second or third quarter of 2000. Lincoln Investment does not expect the merger
to result in any change in the level of advisory services that it currently
provides to these funds, although there may be some changes in, and additions
to, personnel. See the prospectuses for these funds for more information.

MFS[RegTM] Variable Insurance Trust, managed by Massachusetts Financial Services
Company and distributed by MFS Fund Distributors, Inc., 500 Boylston Street,
Boston, MA 02116


14
<PAGE>


     MFS Research Series
     MFS Total Return Series
     MFS Utilities Series
     MFS Capital Opportunities Series

Neuberger Berman Advisers Management Trust, managed and distributed by
Neuberger Berman Management Incorporated, 605 Third Avenue, 2nd Floor, New
York, NY 10158-0006
     NB AMT Mid-Cap Growth Portfolio
     NB AMT Partners Portfolio


OCC Accumulation Trust, managed by OpCap Advisors and distributed by OCC
Distributors, 1345 Avenue of the Americas, New York, NY 10105

     OCC Trust Managed Portfolio


OppenheimerFunds, managed by OppenheimerFunds, Inc., and distributed by
OppenheimerFunds Distributors, Inc., Two World Trade Center, New York, NY 10048

     Oppenheimer Main Street Growth and Income Fund/VA

The investment advisory fees charged the Funds by their advisors are shown on
pages 6-8.

Below is a brief description of the investment objective and program of each
Fund. There can be no assurance that any of the stated investment objectives
will be achieved.

o American Century VP Income & Growth Fund: Seeks dividend growth, current
  income and capital appreciation by investing in a diversified portfolio of
  U.S. stocks.

o American Century VP International Fund: Seeks capital growth, by investing
  primarily in an internationally diversified portfolio of common stocks that
  are considered by management to have prospects for appreciation. The fund will
  invest primarily in securities of issuers located in developed markets.

o AFIS Bond Fund--Class 2: The fund seeks to maximize your level of current
  income and preserve your capital by investing primarily in bonds. The fund is
  designed for investors seeking income and more price stability than stocks,
  and capital preservation over the long-term.

o AFIS Global Growth Fund--Class 2: The fund seeks to make your investment grow
  over time by investing primarily in common stocks of companies located around
  the world. The fund is designed for investors seeking capital appreciation
  through stocks. Investors in the fund should have a long-term perspective and
  be able to tolerate potentially wide price fluctuations.

o AFIS Growth Fund--Class 2: The fund seeks to make your investment grow over
  time by investing primarily in common stocks of companies that appear to offer
  superior opportunities for growth of capital. The fund is designed for
  investors seeking capital appreciation through stocks. Investors in the fund
  should have a long-term perspective and be able to tolerate potentially wide
  price fluctuations.


o AFIS Growth-Income Fund--Class 2: The fund seeks to make your investment
  grow and provide you with income over time by investing primarily in common
  stocks or other securities which demonstrate the potential for appreciation
  and/or dividends. The fund is designed for investors seeking both capital
  appreciation and income.



                                                                              15
<PAGE>


o AFIS High-Yield Bond Fund--Class 2: The fund seeks to provide you with a high
  level of current income and secondarily capital appreciation by investing
  primarily in lower quality debt securities (rated Ba or BB or lower by Moody's
  Investors Services, Inc. or Standard & Poor's Corporation), including those of
  non-U.S. issuers. The fund may also invest in equity securities that provide
  an opportunity for capital appreciation.

o AFIS U.S. Government/AAA Rated Securities Fund--Class 2: The fund seeks to
  provide you with a high level of current income, as well as preserve your
  investment. The fund invests primarily in securities that are guaranteed by
  the "full faith and credit" pledge of the U.S. Government and securities that
  are rated AAA or Aaa by Moody's Investor's Services, Inc. or Standard & Poor's
  Corporation or unrated but determined to be of equivalent quality.

o Baron Capital Asset Fund: The investment objective is to purchase stocks,
  judged by the advisor, to have the potential of increasing their value at
  least 50% over two subsequent years, although that goal may not be achieved.

o Delaware Group Devon Series --Standard Class: Seeks growth and income by
  investing primarily in income-producing stocks that the manager believes have
  the potential for above-average dividend increases over time. This fund blends
  traditional growth and value investment styles.

o Delaware Group High Yield Series--Standard Class (formerly Delchester Series):
  Seeks total return and, as a secondary objective, high current income. The
  Series invests in rated and unrated corporate bonds (including high-risk,
  high-yield bonds commonly known as junk bonds), foreign bonds, U.S. Government
  securities and commercial paper. An investment in this Series may involve
  greater risks than an investment in a portfolio comprised primarily of
  investment-grade bonds.


o Delaware Group International Equity Series--Standard Class: Seeks long-term
  growth without undue risk to principal by investing primarily in
  foreign-company stocks with the potential for capital appreciation and income.


o Delaware Group REIT Series--Standard Class: Seeks to achieve maximum long-term
  total return by investing primarily in the securities of real estate
  investment trusts and real estate operating companies.

o Delaware Group Small Cap Value Series--Standard Class: Seeks growth by
  investing primarily in stocks of small cap companies whose market values
  appear low relative to underlying value or future earnings and growth
  potential.

o Deutsche VIT EAFE[RegTM] Equity Index Fund: Seeks to replicate as closely as
  possible (before the deduction of expenses) the total return of the Europe,
  Australia, Far East Index (the EAFE Index), a capitalization-weighted index
  containing approximately 1,100 equity securities of companies located outside
  the United States.

o Deutsche VIT Equity 500 Index Fund: Seeks to replicate as closely as possible
  the performance of the Standard & Poor's 500 Composite Stock Price Index,
  before the deduction of Fund expenses.

o Deutsche VIT Small Cap Index Fund: Seeks to replicate as closely as possible
  (before the deduction of expenses) the total return of the Russell 2000 Small
  Stock Index (the "Russell 2000"), an index consisting of approximately 2,000
  small-capitalization common stocks.


16
<PAGE>


o Fidelity VIP Growth Portfolio--Service Class: Seeks long-term capital
  appreciation. The portfolio normally purchases common stocks.

o Fidelity VIP High Income Portfolio--Service Class: Seeks high current income
  by investing at least 65% of total assets in income-producing debt securities,
  with an emphasis on lower quality securities.

o Fidelity VIP Overseas Portfolio--Service Class: Seeks long-term growth of
  capital by investing mainly in foreign securities.

o Fidelity VIP II Asset Manager Portfolio--Service Class: Seeks high total
  return with reduced risk over the long term by allocating its assets among
  domestic and foreign stocks, bonds and money market instruments.

o Fidelity VIP II Contrafund Portfolio--Service Class: Seeks long-term capital
  appreciation by investing primarily in securities of companies whose value the
  adviser believes is not fully recognized by the public.

o Franklin Small Cap Fund--Class 2: Seeks long-term capital growth. It invests
  primarily in equity securities of U.S. small cap growth companies. Small cap
  companies are generally those with market cap values of less than $1.5 billion
  at time of purchase. Franklin Advisers, Inc. serves as the Fund's investment
  advisor.

o Janus Aspen Series Aggressive Growth Portfolio--Institutional Shares: Seeks
  long-term growth of capital. Pursues objective in common stocks selected for
  their growth potential and normally invests at least 50% of its equity assets
  in medium-sized companies.

o Janus Aspen Series Balanced Portfolio--Institutional Shares: Seeks long-term
  growth of capital, consistent with the preservation of capital and balanced by
  current income. The Portfolio normally invests 40-60% of its assets in
  securities selected primarily for their growth potential and 40-60% of its
  assets in securities selected primarily for their income potential.

o Janus Aspen Series Flexible Income Portfolio--Institutional Shares: To seek
  maximum total return, consistent with preservation of capital. Pursues
  objective primarily through investments in income-producing securities.

o Janus Aspen Series Global Technology Portfolio--Service Shares: To seek
  long-term growth of capital. The Portfolio invests primarily in equity
  securities of U.S. and foreign companies selected for their growth potential.
  Normally, it invests at least 65% of its total assets in securities or
  companies that the portfolio manager believes will benefit significantly from
  advancements or improvements in technology.

o Janus Aspen Series Worldwide Growth Portfolio--Institutional Shares: Seeks
  long-term growth of capital in a manner consistent with the preservation of
  capital. Pursues objective by investing primarily in common stocks of
  companies of any size throughout the world. The Portfolio normally invests in
  issuers from at least 5 different countries, including the U.S. The Portfolio
  may at times invest in fewer than five countries or even a single country.

o Lincoln National Bond Fund, Inc.: Seeks maximum current income consistent with
  prudent investment strategy. The Fund invests primarily in medium and
  long-term corporate and government bonds.

o Lincoln National Capital Appreciation Fund, Inc.: Seeks long-term growth of
  capital in a manner consistent with preservation of capital. The fund
  primarily buys stocks in a large number of companies of all sizes if the
  companies are competing well and if their products and services are in high
  demand. It may also buy some money market securities and bonds, including junk
  (high risk) bonds.


                                                                              17
<PAGE>


o Lincoln National Equity-Income Fund, Inc.: Seeks reasonable income by
  investing primarily in income-producing equity securities. The fund invests
  mostly in high-income stocks with some high-yielding bonds (including junk
  bonds).

o Lincoln National Money Market Fund, Inc.: Seeks maximum current income
  consistent with the preservation of capital. The fund invests in short-term
  obligations issued by U.S. corporations; the U.S. Government; and federally
  chartered banks and U.S. branches of foreign banks.

o Lincoln National Social Awareness Fund, Inc.: Long-term capital appreciation.
  The fund buys stocks of established companies which adhere to certain specific
  social criteria.

o MFS Research Series: Seeks to provide long-term growth of capital and future
  income.

o MFS Total Return Series: Seeks primarily to provide above-average income
  (compared to a portfolio entirely in equity securities) consistent with the
  prudent employment of capital, and secondarily to provide a reasonable
  opportunity for growth of capital and income.

o MFS Utilities Series: Seeks capital growth and current income (income above
  that available from a portfolio invested entirely in equity securities).

o MFS Capital Opportunities Series: Seeks capital appreciation.

o Neuberger Berman AMT Mid-Cap Growth Portfolio: Seeks capital appreciation by
  investing primarily in common stocks of medium-capitalization companies, using
  a growth-oriented investment approach.

o Neuberger Berman AMT Partners Portfolio: Seeks capital growth by investing
  mainly in common stocks of mid- to large capitalization established companies
  using the value-oriented investment approach. Neuberger Berman Management Inc.
  serves as the Fund's investment adviser. Neuberger Berman, LLC serves as the
  Fund's investment sub-adviser.


o OCC Accumulation Trust Managed Portfolio: Seeks to achieve growth of capital
  over time through investment in a portfolio of common stocks, bonds and cash
  equivalents, the percentage of which will vary based on manager's assessments
  of the relative outlook for such investments.


o Oppenheimer Main Street Growth and Income Fund/VA: Seeks a high total return
  (which includes growth in the value of its shares as well as current income)
  from equity and debt securities. From time to time the Fund may focus on small
  to medium capitalization common stocks, bonds and convertible securities.

o Templeton Asset Strategy Fund--Class 2 (formerly Templeton Asset Allocation
  Fund): Seeks a high level of total return. Invests in stocks of companies in
  any nation, bonds of companies and governments of any nation and in money
  market instruments, including emerging markets. Assets are allocated among
  different investments depending upon worldwide market and economic conditions.

o Templeton Growth Securities Fund--Class 2 (formerly Templeton Stock Fund):
  Seeks long-term capital growth. It invests primarily in stocks of companies


18
<PAGE>


  in various nations throughout the world, including the U.S. and emerging
  markets. Templeton Global Advisors Limited serves as the Fund's investment
  advisor.

o Templeton International Securities Fund--Class 2 (formerly Templeton
  International Fund): Seeks long-term capital growth. It invests primarily in
  stocks of companies outside the United States, including emerging markets.
  Templeton Investment Counsel, Inc. serves as the Fund's investment advisor.

There is no assurance that the Funds will achieve their investment objectives.
Policy owners bear the full investment risk of investments in the Funds
selected.

Some of the above Funds may use instruments known as derivatives as part of
their investment strategies, as described in their respective prospectuses. The
use of certain derivatives such as inverse floaters and principal only debt
instruments may involve higher risk of volatility to a Fund. The use of leverage
in connection with derivatives can also increase risk of losses. See the
prospectuses for the Funds for a discussion of the risks associated with an
investment in those funds. You should refer to the accompanying prospectuses of
the Funds for more complete information about their investment policies and
restrictions.

Lincoln Life has entered into agreements with the various trusts or corporations
and their advisors or distributors under which Lincoln Life makes the Funds
available under the Policies and performs certain administrative services. In
some cases, the advisors or distributors may compensate Lincoln Life at annual
rates of between .10% and .40% of assets in a particular Fund attributable to
the Policies.

Mixed and Shared Funding

Shares of the Funds are available to insurance company separate accounts which
fund variable annuity contracts and variable life insurance policies, including
the Policy described in this Prospectus. Because Fund shares are offered to
separate accounts of both affiliated and unaffiliated insurance companies, it is
conceivable that, in the future, it may not be advantageous for variable life
insurance separate accounts and variable annuity separate accounts to invest in
these Funds simultaneously, since the interests of such Policy owners or
contractholders may differ. Although neither the Company nor the Funds currently
foresees any such disadvantages either to variable life insurance or to variable
annuity policyholders, each Fund's Board of Trustees/Directors has agreed to
monitor events in order to identify any material irreconcilable conflicts which
may possibly arise and to determine what action, if any, should be taken in
response thereto. If such a conflict were to occur, one of the separate accounts
might withdraw its investment in a Fund. This might force that Fund to sell
portfolio securities at disadvantageous prices.

Substitution of Securities

If the shares of any Fund should no longer be available for investment by the
Separate Account or if, in our judgment, further investment in such shares
should cease to be appropriate in view of the purpose of the Separate Account or
in view of legal, regulatory or federal income tax restrictions, we may
substitute shares of another Fund. There will be no substitution of securities
in any Sub-Account without prior approval of the Commission. Substitute funds
may have higher charges than the funds being replaced.

CHARGES & FEES

Premium Load

The premium load is deducted from your premium payments. This load represents
sales and administrative expenses associated with the startup and maintenance of
the policy.


                                                                              19
<PAGE>


1. Guaranteed Maximum Premium Load

The premium load is guaranteed to be no higher than the amounts shown in the
following table.

<TABLE>
<CAPTION>
                   For Premiums Paid up to     For Premiums Paid greater than
                   Target Premium --           Target Premium --
                   load as a percentage of     load as a percentage of
Policy Year(s)     premium                     premium
- ----------------   -------------------------   -------------------------------
<S>                            <C>                             <C>
1                              15%                             6%
2-5                            10%                             6%
6 and after                     6%                             6%
</TABLE>

2. Current Premium Load

The premium load is currently as shown in the following table.

<TABLE>
<CAPTION>
                   For Premiums Paid up to     For Premiums Paid greater than
                   Target Premium --           Target Premium --
                   load as a percentage of     load as a percentage of
Policy Year(s)     premium                     premium
- ----------------   -------------------------   -------------------------------
<S>                           <C>                             <C>
1                             10.5%                           2.5%
2-5                            7.5%                           1.5%
6-7                            3.5%                           1.5%
8 and after                    1.5%                           1.5%
</TABLE>

Premium Load Refund

Upon a full surrender of your Policy within the first 24 months if your Policy
is not in default you may be entitled to a credit for some or all of the premium
loads which have been deducted from your premium payments. To determine the
Surrender Value during the premium load refund period the Total Account Value
will be reduced by the amount of any Loan Account Value, including accrued
interest. That amount would be increased by the applicable credit for the
premium load. A decrease in the specified amount in Policy Years 1 or 2 will
proportionately decrease the amount of any premium load refund.

For Policies surrendered during the first twelve months after the Date of Issue,
the refund is 7% of premium paid in the first Policy Year up to the Target
Premium and 3% of premium paid in the first Policy Year above Target Premium.
For months 13 through 24, the refund is 75% of the first Policy Year refund
amount.

Premium Tax Charge

An amount equal to the state and municipal taxes associated with premiums
received is deducted from premium payments.

Charges and Fees Assessed Against the Total Account Value

A Monthly Deduction is made from the Total Account Value. The Monthly Deduction
is made as of the same day each month, beginning with the Date of Issue. The
Monthly Deduction includes the Cost of Insurance and any charges for
supplemental riders or benefits. The Cost of Insurance is the portion of the
monthly deduction attributable to the basic insurance coverage, not including
riders, supplemental benefits or monthly expense charges. The Cost of Insurance
depends on the Issue Age, risk class of the Insured and the number of Policy
Years elapsed and Specified Amount of the Policy.

Once a Policy is issued, Monthly Deductions, including Cost of Insurance
charges, will begin as of the Date of Issue, even if the Policy's issuance was
delayed due to


20
<PAGE>


underwriting requirements, and will be in amounts based on the Specified Amount
of the Policy issued, even if any temporary insurance coverage provided during
the underwriting period was for a lesser amount.

The Monthly Deduction also includes a monthly administrative expense charge of
$6 currently, guaranteed not to exceed $10 per month during all Policy Years.

The monthly administrative expense charge is for items such as premium billing
and collection, Policy value calculation, confirmations and periodic reports and
will not exceed our costs. The Monthly Deduction is deducted proportionately
from each funding option, if more than one is used. This is accomplished by
liquidating Accumulation Units and withdrawing the value of the liquidated
Accumulation Units from each funding option in the same proportion as their
respective values have to your Fixed Account and Separate Account Values.

Mortality and Expense Risk Charge

The Company deducts a daily charge from the assets of Account S for mortality
and expense risks assumed by it in connection with the Policy.

Currently, the amount of this charge, on an annualized basis, is the following
percentage of Policy value in the Separate Account:

<TABLE>
<CAPTION>
                        Annualized Mortality and
Policy Years            Expense Risk Charge
- ---------------------   -------------------------
<S>                                <C>
  1-10                             0.70%
  11 and later                     0.35%
</TABLE>

The mortality and expense risk charge is assessed to compensate the Company for
assuming certain mortality and expense risks under the Policies. The Company
reserves the right to increase the mortality and expense risk charge if it
believes that circumstances have changed so that current charges are no longer
adequate. In no event will the charge exceed 0.90% of average daily net assets
on an annualized basis.

Reduction of Charges

The Policies are available for purchase by corporations or other groups where
the individuals share a common employer or affiliation with the group or
sponsoring organization. Each Policy covers a single insured. We reserve the
right to reduce premium loads or any other charges on certain multiple life
sales ("cases") where it is expected that the amount or nature of such cases
will result in savings of sales, underwriting, administrative or other costs.
Eligibility for these reductions and the amount of reductions will be determined
by a number of factors, including the number of lives to be insured, the total
premiums expected to be paid, total assets under management for the Policy
owner, the nature of the relationship among the insured individuals, the purpose
for which the policies are being purchased, expected persistency of the
individual policies, and any other circumstances which we believe to be relevant
to the expected reduction of our expenses. Some of these reductions may be
guaranteed and others may be subject to withdrawal or modification by us on a
uniform case basis. Reductions in charges will not be unfairly discriminatory to
any Policy owners.

POLICY CHOICES

When you buy a Policy, you make several important choices:

o The amount of premium you intend to pay;


                                                                              21
<PAGE>


o Which life insurance qualification method best suits your needs--Cash Value
  Accumulation or Guideline Premium;

o Which one of the three Death Benefit Options you would like, and the Premium
  Accumulation Rate you would like if you choose Death Benefit Option 3;

o The way your net premiums will be allocated to the Funds and/or the Fixed
  Account.

Each of these choices is described in detail below:

Premium Payments

Planned Premiums are those premiums you choose to pay on a scheduled basis. We
will bill you annually, semiannually, or quarterly, or at any other agreed-upon
frequency. Additional Premiums are any premiums you pay in addition to Planned
Premiums.

Payment of Minimum Monthly Premiums, Planned Premiums, or Additional Premiums in
any amount will not guarantee that your Policy will remain in force. Conversely,
failure to pay Planned Premiums or Additional Premiums will not necessarily
cause your Policy to lapse. The Policy's surrender value must be sufficient to
cover the next Monthly Deduction.

At any time, you may increase your Planned Premium by written notice to us, or
pay Additional Premiums, except that:

o We may require evidence of insurability if the Additional Premium or the new
  Planned Premium during the current Policy Year increases the difference
  between the Death Benefit and the Total Account Value. If satisfactory
  evidence of insurability is requested and not provided, we will refund the
  increase in premium without interest and without investing such amounts in the
  underlying funding options.

o If you have chosen the Guideline Premium method for life insurance
  qualification, in no event may the total of all premiums paid exceed the
  then-current maximum premium limitations established by federal income tax law
  for a Policy to qualify as life insurance.

o If, at any time, a premium is paid which would result in total premiums
  exceeding such maximum premium limitations, we will only accept that portion
  of the premium which will make total premiums equal to the maximum. Any part
  of the premium in excess of that amount will be returned or applied as
  otherwise agreed and no further premiums will be accepted until allowed by the
  then-current maximum premium limitations prescribed by law.

o If you make a sufficient premium payment when you apply for a Policy, and have
  answered favorably to certain questions relating to the Insured's health, a
  "temporary insurance agreement" in the amount applied for (subject to stated
  maximums) will be provided.

o After your first premium payment all premiums must be sent to our
  Administrative Office. Your premium payments received will be allocated as you
  have directed and amounts allocated to the Funds will be credited at the
  Accumulation Unit value determined at the end of the business day after each
  payment is received.


22
<PAGE>


You may reallocate your future premium payments at any time free of charge. Any
reallocation will apply to premium payments made after you have received written
verification from us.

Under limited circumstances, we may backdate a Policy, upon request, by
assigning a Date of Issue earlier than the date the application is signed, but
no earlier than six months prior to state approval of the Policy. The Date of
Issue is the date from which policy years, policy anniversaries and Attained Age
are determined. The Date of Coverage is the date on or after the Date of Issue
that the initial premium has been paid (1) while the Insured is alive and (2)
prior to any change in health and insurability, as represented in the
application. Issue Age is the Insured's age on his/her birthday closest to the
Policy Date of Issue. Backdating may be desirable, for example, so that you can
purchase a particular Specified Amount for lower cost of insurance rates, based
on a younger insurance age. For a backdated Policy, you must pay the minimum
premium payable for the period between the Date of Issue and the date the
initial premium is invested in the Separate Account. Backdating of your Policy
will not affect the date on which your premium payments are credited to the
Separate Account and you are credited with Accumulation Units. You cannot be
credited with Accumulation Units until your Net Premium is actually deposited in
the Separate Account. (See "Policy Values.")

If we decline an application for a policy we will refund all premium payments
made.

Life Insurance Qualification

A Policy must satisfy either of two testing methods to qualify as a life
insurance contract for tax purposes under Section 7702 of the Code. At the time
of purchase, you may choose a Policy which uses either the Guideline Premium
test or the Cash Value Accumulation test. Both methods require a life insurance
policy to meet minimum ratios of life insurance coverage to Total Account Value.
We refer to the ratios as Applicable Percentages. We refer to required life
insurance coverage in excess of the Total Account Value as the Death Benefit
corridor.

The Applicable Percentages for the Guideline Premium test are 250% through
Attained Age 40, decreasing over time to 100% at Attained Age 95 and above.
Attained Age is the Issue Age of the Insured increased by the number of Policy
Years elapsed. The Guideline Premium test also restricts the maximum premiums
that may be paid into a life insurance policy for a specified Death Benefit. The
Cash Value Accumulation test does not limit premiums which may be paid but has
higher required Applicable Percentages. For example, Applicable Percentages for
Non-Smokers range from 730% at Attained Age 20 to 380% at Attained Age 40 to
100% at Attained Age 100.

If your primary objective is to pay as much premium as possible into the Policy
to target a cash value funding objective, generally a Cash Value Accumulation
method policy will best meet your needs, since it generally permits higher
premium payments. The choice, however, might result in higher eventual Cost of
Insurance charges because of the higher Death Benefit corridor.

In addition, the payment of higher premiums which would be associated with
choosing the Cash Value Accumulation method increases the possibility that the
amount paid into the Policy will exceed the amount that would have been paid had
the Policy provided for seven level annual premiums (the "7-pay test"). If
premiums


                                                                              23
<PAGE>


paid exceed such limit during any 7-pay testing period, any partial surrender or
Policy loan may be subject to federal income taxation.

If your primary objective is to maximize the potential for growth in Total
Account Value, or to conserve Total Account Value, generally a Guideline Premium
Policy will best meet your needs. This is because the Applicable Percentages are
lower, resulting in lower Cost of Insurance charges for the smaller required
Death Benefit corridor coverage.

If your primary objective is to provide a specified Death Benefit at low cost,
then generally there is no difference between the testing methods because the
planned premium will be less than the maximum premium limit under the Guideline
Premium test and additional Death Benefit insurance coverage may not be
necessary under either testing method to comply with the Death Benefit corridor
requirements. The Policy's Death Benefit may also be referred to as the Target
Face Amount. If a Term Insurance Rider is attached to the Policy, the Target
Face Amount is the Term Insurance Rider's Benefit Amount plus the Policy's Death
Benefit which is dependent upon the Death Benefit Option in effect.

Death Benefit Options

At the time of purchase, you must choose from three available Death Benefit
Options. The amount payable under the option chosen will be determined as of the
date of the Insured's death. The Death Benefit may be affected by partial
surrenders. The Death Benefit for all three options will be reduced by the Loan
Account Value plus any accrued interest.

Under Option 1, the Death Benefit will be the greater of the Specified Amount or
Target Face Amount if a Term Insurance Rider is attached to the Policy (see
"Term Insurance Rider"), or the Applicable Percentage of the Total Account
Value. Option 1 generally provides a level Death Benefit.

Under Option 2, the Death Benefit will be the greater of the Specified Amount,
plus the Total Account Value or the Target Face Amount if a Term Insurance Rider
is attached to the Policy (see "Term Insurance Rider"), or the Applicable
Percentage of the Total Account Value. Option 2 provides a varying Death Benefit
which increases or decreases over time, depending on the amount of premium paid
and the investment performance of the underlying funding options you choose.

Under Option 3, the Death Benefit will be the greater of the Specified Amount
plus the Accumulated Premium(s) accumulated at the Premium Accumulation Rate or
Target Face Amount if a Term Insurance Rider is attached to the Policy (see
"Term Insurance Rider"), or the Applicable Percentage of the Total Account Value
but will not exceed the total Death Benefit paid under Option 2. This option may
only be selected at issue.

The Accumulated Premium is the sum of all the premiums paid from the Date of
Issue accumulated at the Premium Accumulation Rate. You select the Premium
Accumulation Rate at issue. Any rate requested in excess of 10% may be subject
to additional underwriting.

The choice of Death Benefit Option should be based upon the pattern of Death
Benefits which best matches the intended use of the Policy. For example, an
Option


24
<PAGE>


1 Policy should be chosen for a simple, fixed, level total Death Benefit need.
Option 2 would be chosen to provide a level death benefit in addition to the
Policy Total Account Value, and Option 3 would provide a level death benefit for
the Specified Amount plus a return of Accumulated Premiums.

Choosing the option which provides the lowest pattern of Death Benefits which
meets the desired need will be the most efficient for accumulating potential
cash value, since the lower Cost of Insurance charges will improve the growth or
preservation of the Total Account Value. Other than providing the appropriate
pattern of desired Death Benefits, there is no economic advantage of one option
over another, since the Cost of Insurance charges for all three Options are
based upon the amount at risk, the difference between the Death Benefit and the
Total Account Value each month.

The same is true for the choice of a Premium Accumulation Rate under Option 3.
Choice of a higher Premium Accumulation Rate will cause the death benefit to
increase more rapidly, but this will also generate higher Cost of Insurance
charges and lower the potential growth in Total Account Value.

Allocations and Transfers to Funding Options

At purchase, you must decide how to allocate your Net Premiums among the Funds
and/or the Fixed Account. Net Premiums must be allocated in whole percentages.
You should carefully consider current market conditions and each Fund's
investment policies and related risks before allocating money to or transferring
values among the Funds.

Before the Maturity Date, you may transfer Policy values from one Fund to
another at any time, or to the Fixed Account. The Company reserves the right to
charge $25 for each transfer after the twelfth transfer per year. Within 45 days
after each Policy anniversary, and before the Maturity Date, you may also
transfer a portion of the Fixed Account Value to one or more Funds. A transfer
from the Fixed Account is allowed only once in the 45-day period after the
Policy anniversary and will be effective as of the next Valuation Period after
your request is received by our Administrative Office. The amount of such
transfer cannot exceed the greater of 20% of the greatest amount held in the
Fixed Account Value during the prior 5 years or $1000.

Any transfer among the Funds or to the Fixed Account will result in the
crediting and cancellation of Accumulation Units based on the Accumulation Unit
values determined at the end of the Valuation Period after your request is
received by our Administrative Office. (See "Accumulation Unit Value.") The
Valuation Period is the period of time from when the Company determines the
Accumulation Unit Value and Settlement Option Unit Value of a variable
investment option until the next time it determines such unit value. Currently,
the calculation occurs after the close of business of the New York Stock
Exchange on any normal business day, Monday through Friday, that the New York
Stock Exchange is open.

POLICY VALUES

Total Account Value

The Total Account Value is the sum of the Fixed Account Value, the Separate
Account Value and the Loan Account Value.


                                                                              25
<PAGE>


We will allocate each Net Premium (the premium paid, less both the premium load
and the premium tax charge) to a funding option in the Separate Account and
credit it in the form of Accumulation Units. An Accumulation Unit is used to
measure the value of a Policy owner's interest in each applicable funding option
used to calculate the value of the variable portion of the Total Account Value
before election of a settlement option. We will credit each Net Premium we
receive after your policy is issued to your Policy at the Accumulation Unit
Value for a selected Fund at the end of the business day we receive it. The
number of Accumulation Units credited is the Net Premium divided by that
Accumulation Unit Value. Shares in each Fund you select will be purchased for
the Separate Account at the Fund's net asset value next computed after we
receive the Net Premium. Since each Fund has its own Accumulation Unit value if
you choose a combination of funding options, you will have Accumulation Units
credited for each funding option.

Separate Account Value is the sum of values in each Separate Account funding
option which is the total number of Accumulation Units times the current
Accumulation Unit Value. To that we add any Fixed Account values and any Loan
Account Values to arrive at the Policy's Total Account Value.

The number of Accumulation Units you have is not changed by any change in the
value of an Accumulation Unit. The number is increased by contributions or
transfers and decreased by charges and withdrawals.

There is no guarantee that the Separate Account Value will equal or exceed Net
Premiums placed in the Separate Account.

We will notify you annually as to the number of Accumulation Units credited to
your Policy for each Fund, the current Accumulation Unit values, the Separate
Account Value, the Fixed Account Value, and the Total Account Value.

Accumulation Unit Value

We convert any Net Premium payment allocated to, or Policy Value transferred to
a Sub-Account into Accumulation Units. The Accumulation Unit Value for a Sub-
Account is determined by:

o multiplying the Fund shares owned by the Sub-Account at the beginning of the
  business day by the net asset value per share at the end of the business day
  and adding any dividend or other distribution during the business day; minus

o the daily Sub-Account charges which may include a tax charge or credit; and

o dividing the result of the foregoing subtraction by the number of Accumulation
  Units for that Sub-Account at the beginning of the business day.

The Accumulation Unit Value may increase or decrease from business day to
business day.

Maturity Value

The Maturity Date is the Policy Anniversary nearest the Insured's 100th
birthday.

The Maturity Value of the Policy is the Total Account Value on the Maturity
Date, less the Loan Account Value and any unpaid accrued interest.


26
<PAGE>


Surrender Value

The Surrender Value of your Policy is the amount you can receive in cash by
surrendering the Policy. This equals the Total Account Value minus the Loan
Account Value and any accrued interest, plus any credit for premium loads paid.
All or part of the Surrender Value may be applied to one or more of the
Settlement Options. If you make a full surrender, all coverage under the Policy
will automatically terminate and may not be reinstated.

POLICY RIGHTS

Partial Surrenders

A partial surrender may be made at any time after the first Policy Year. If, at
the time of a partial surrender your Total Account Value is attributable to more
than one funding option, the transaction charge and the amount paid to you upon
the surrender will be taken proportionately from the Accumulation Unit values in
each funding option.

The amount of a partial surrender may not exceed the Surrender Value on the
date the request is received and may not be less than $500.

Partial surrenders may only be made prior to election of a Settlement Option.

For an Option 1 Death Benefit Policy (see "Death Benefit Options"):

A partial surrender will reduce the Total Account Value, Death Benefit, and
Specified Amount. The Specified Amount and Total Account Value will be reduced
by equal amounts and will reduce any past increases in the reverse order in
which they occurred.

For an Option 2 Death Benefit Policy (see "Death Benefit Options"):

A partial surrender will reduce the Total Account Value and the Death Benefit,
but it will not reduce the Specified Amount.

For an Option 3 Death Benefit Policy (see "Death Benefit Options"):

A partial surrender will reduce the Total Account Value, Death Benefit, and
Specified Amount. The Specified Amount and Total Account Value will be reduced
by equal amounts and will reduce any past increases in the reverse order in
which they occurred.

We will pay you on a full or partial surrender within seven calendar days after
we receive your written request at our Administrative Office in satisfactory
form. Payment may be postponed if the New York Stock Exchange has been closed or
trading has been restricted or an emergency exists. Your payment from the Fixed
Account Values may be deferred up to six months except when used to pay premiums
to the Company.

The Specified Amount remaining in force after a partial surrender may not be
less than $100,000. Any request for partial surrender that would reduce the
Specified Amount below this amount will not be granted. In addition, if,
following the partial surrender and the corresponding decrease in the Specified
Amount, the Policy would


                                                                              27
<PAGE>


not comply with the maximum premium limitations required by federal tax law, the
decrease may be limited to the extent necessary to meet the federal tax law
requirements.

Reinstatement of a Lapsed Policy

A lapse occurs if your Monthly Deduction is greater than the Policy's Surrender
Value and no payment to cover the deduction is made within 61 days of our
notifying you.

You can apply for reinstatement within five years after the date of lapse and
before the Maturity Date. To reinstate your Policy we will require satisfactory
evidence of insurability and an amount sufficient to pay for the current Monthly
Deductions, plus two additional Monthly Deductions. In the event of
reinstatement, the Policy will be reinstated on the monthly deduction day
following our approval. The Policy's total account value at reinstatement will
be the net premium paid less the monthly deduction due that day. Any loan
account value will not be reinstated.

Policy Loans

The maximum loan amount is 90% of Total Account Value unless individual state
laws require otherwise. The Loan Account Value, which is the loan amount plus
interest, reduces any proceeds payable.

Any loan made will be taken proportionally from the amount in each funding
option. Repayments on the loan will be allocated in proportion to current
premium allocations, and will reduce the Loan Account Value.

The annual rate we charge during any Policy Year will be:

o the monthly average (Moody's Investors Service, Inc. Composite Yield on
  Corporate Bonds) for the calendar month which ends two months before the month
  in which the Policy Anniversary occurs, or, if greater,

o  5%

This rate may increase only when it would be at least 0.5% higher than the prior
Policy Year's and decrease only when it would be at least 0.5% lower than the
prior Policy Year's.

When you take a loan, we will tell you the current policy loan interest rate. We
will tell you in advance of any interest rate change. You must pay interest on
the anniversary of the loan, or earlier upon surrender, payment of proceeds, or
maturity of a Policy. Any unpaid interest is added to the loan.

The Loan Account Value will earn interest at an annual rate equal to the greater
of:

o the policy loan interest rate less an annual rate not to exceed 0.90%; or

o  4.0%

The interest earned by the Loan Account Value will be added to the Fixed Account
Value and the Separate Account Value in the same proportion in which the loan
amount was originally deducted from these values.


28
<PAGE>


Policy Changes

Increases: You may increase the Specified Amount of your Policy at any time
subject to satisfactory evidence of insurability which may be required.

Decreases: Generally, you may decrease the Specified Amount of your Policy;
however, no decrease may reduce the Specified Amount below the minimum for the
type of Policy (see "Death Benefit Options"), and the availability of decreases
before the fifth Policy Year is subject to approval of this feature by state
regulatory agencies and to the Company's satisfaction that the decrease is
intended to meet a legitimate, non-insurance related business need of the Policy
owner.

o Changes from Death Benefit Option 1 to Death Benefit Option 2 are allowed at
  any time. The new Specified Amount will equal the Specified Amount less the
  Total Account Value at the time of the change.

o Changes from Death Benefit Option 2 to Death Benefit Option 1 are allowed at
  any time. The new Specified Amount will equal the Specified Amount plus the
  Total Account Value as of the time of the change.

o Changes from Death Benefit Option 3 to Death Benefit Option 1 are allowed at
  any time. The Specified Amount will be increased to equal the Specified Amount
  prior to the change plus the lesser of the Accumulated Premiums or the Total
  Account Value at the time of the change.

o Changes from Death Benefit Option 3 to Death Benefit Option 2 are allowed at
  any time. The Specified Amount will be reduced to equal the Specified Amount
  prior to the change minus the difference between the Total Account Value and
  the sum of the Accumulated Premiums at the time of the change.

o Changes from Death Benefit Options 1 or 2 to Death Benefit Option 3 are not
  allowed.

Right to Examine the Policy

The Policy has a "Right to Examine Period" during which you may examine the
Policy. If for any reason you are dissatisfied, it may be returned to our
Administrative Office for a refund. It must be returned within ten days after
you receive the Policy. Some states provide a longer period of time to exercise
these rights. Your Policy will indicate if you have more than 10 days to review
the Policy. If you return (cancel) the Policy, we will pay a refund of (1) the
difference between payments made and amounts allocated to the Separate Account,
plus (2) the value of the amount allocated to the Separate Account as of the
date the returned Policy is received by us, plus (3) any fees imposed on the
amounts allocated to the Separate Account. However, some state laws require that
the refund be equal to all premiums paid, without interest. Refunds will usually
occur within seven days of notice of cancellation, although a refund of premiums
you paid by check may be delayed until the check clears your bank.

DEATH BENEFIT

The Death Benefit under the Policy will be paid in a lump sum within seven days
after we receive due proof of the Insured's death (a certified copy of the death
certificate), unless you or the beneficiary have elected that it be paid under
one or more of the Settlement Options or such options as we may choose to make
available


                                                                              29
<PAGE>


in the future. Payment of the Death Benefit may be delayed if the Policy is
being contested.

POLICY SETTLEMENT

Settlement Options

Proceeds in the form of Settlement Options are payable by the Company upon the
Insured's death, upon Maturity of the Policy, or upon election of one of the
Settlement Options.

Upon the death of the Insured the proceeds of the Policy will be paid to the
Beneficiary(ies) in the form of an annuity in Settlement Option 1, 2 or 3 if the
Beneficiary(ies) so elect. An annuity is a series of payments for a definite
period of time or for the life of an individual. For Settlement Option 4,
payments of requested amounts are made at the request of the Payee or payments
may be through one of the other available Settlement Options.

All or part of the Proceeds of this Policy may be applied, under one or more of
the options described below. An election shall be made by written request to our
Administrative Office. The Payee of Proceeds may make this election if no prior
election has been made.

The Payee must designate whether the payments will be:

o on a fixed basis,

o on a variable basis, or

o a combination of fixed and variable bases.

Variable Settlement Options will be supported by the then available Funds of the
Company's Variable Annuity Account N (Account N), a separate account very
similar to the Separate Account, except that Account N supports variable annuity
benefits rather than variable life insurance benefits. We will provide an
Account N prospectus in connection with selection of a Settlement Option. That
prospectus will describe the available Funds, the cost and expenses of such
Funds and the charges imposed on Account N. The available Funds may be and the
charges imposed on Account N are expected to be different from those that relate
to the Separate Account prior to commencement of a Settlement Option.
Accordingly, you should review the Account N prospectus, as well as prospectuses
for Account N's underlying Funds, prior to selecting any variable payment
Settlement Option. A minimum monthly payment of $50 from each funding option
will be required.

You make transfers among Funds while receiving payments on a variable basis
under our administrative procedures in effect at the time. Currently, we limit
the number of transfers to three per calendar year, but we can change this limit
in the future.

If no designation is made, the Separate Account Value shall be used to provide a
variable payment, and the Fixed Account Value shall be used to provide a fixed
payment.

If a fixed annuity is chosen, the annuity purchase rate for the option chosen
will reflect at least the minimum guaranteed interest rate of 3.0%.


30
<PAGE>


Annuity Payment Options:

Option 1 -- Life Annuity/Life Annuity with Guaranteed Period -- Fixed and/or
variable annuity payments will be made for the lifetime of the Annuitant with no
certain period, or life and a 10 year certain period, or life and a 20 year
certain period.

Option 2 -- Unit Refund Life Annuity -- Variable annuity payments will be made
for the lifetime of the Annuitant with the guarantee that upon death, if (a) the
number of the Fund settlement option annuity units initially purchased
(determined by dividing the total dollar amount applied to purchase this
settlement option by the Fund settlement option annuity unit value on the
Annuity Commencement Date) is greater than (b) the number of Fund settlement
option annuity units paid as part of each variable annuity benefit payment
multiplied by the number of annuity benefit payments paid prior to death; then a
refund payment equal to the number of Fund settlement option annuity units
determined by (a) minus (b) will be made. The refund payment value will be
determined using the Fund settlement option annuity unit value on the Valuation
Date on which the death claim is approved by us for payment after we have
received (1) proof of death acceptable to us; (2) written authorization for
payment; and (3) all claim forms, fully completed.

Option 3 -- Cash Refund Life Annuity -- Fixed annuity payments will be made for
the lifetime of the Annuitant with the guarantee that upon death, if (a) the
total dollar amount applied to purchase this option is greater than (b) the
fixed annuity benefit payment multiplied by the number of annuity benefit
payments paid prior to death; then a refund payment equal to the dollar amount
of (a) minus (b) will be made. The refund payment will be made on the Valuation
Date on which the death claim is approved by us for payment after we are in
receipt of (1) proof of death acceptable to us; (2) written authorization for
payment; and (3) all claim forms, fully completed.

Option 4 -- Joint Life Annuity/Joint Life Annuity with Guaranteed Period --
Fixed and/or variable payments will be made during the joint life of the
Annuitant and a Joint Annuitant of the Owner's choice. Payments will be made for
life with no certain period, or life and a 10 year certain period, or life and a
20 year certain period. Payments continue for the life of the survivor at the
death of the Annuitant or Joint Annuitant.

Other Options -- other options may be available as agreed upon in writing by us.

TERM INSURANCE RIDER

The Policy can be issued with a Term Insurance Rider as a portion of the total
Death Benefit. The Rider provides term life insurance on the life of the
Insured, which is annually renewable to Attained Age 100. This rider will
continue in effect unless explicitly canceled by the Policy owner. The Rider
provides a vehicle for short-term insurance protection for Policy owners who
desire lower required premiums under the Policy, in anticipation of growth in
Total Account Value to fund life insurance coverage in later Policy Years.
However, term coverage does not have an associated Account Value. The amount of
coverage provided under the Rider's Benefit Amount varies from month to month.

The Benefit Amount is the Target Face Amount minus the Specified Amount.
However, if the Death Benefit of the Policy is defined as a percentage of the
Total Account Value, the Benefit Amount is zero.


                                                                              31
<PAGE>


The cost of the Rider is added to the Monthly Deductions, and is based on the
Insured's premium class, Issue Age and the number of Policy Years elapsed. We
may adjust the monthly rider rate from time to time, but the rate will never
exceed the guaranteed cost of insurance rates for the Rider for that Policy
Year.

If the Policy's Death Benefit increases as a result of an increase in Total
Account Value (see "Life Insurance Qualification"), the Rider's Target Death
Benefit will be reduced by an equivalent amount to maintain the total desired
Death Benefit.

The Rider's Death Benefit is included in the total Death Benefit paid under the
Policy. (See "Death Benefit Options.")

THE COMPANY

The Company is registered as a broker-dealer under the Securities Exchange Act
of 1934 and is a member of the National Association of Securities Dealers, Inc.

Directors and Officers of Lincoln Life

The following persons are Directors and Officers of Lincoln Life. Except as
indicated below, the address of each is 1300 South Clinton Street, Fort Wayne,
Indiana 46802, and each has been employed by Lincoln Life or its affiliates for
more than 5 years.

<TABLE>
<CAPTION>
         Name, Address and
    Position(s) with Registrant                 Principal Occupations Last Five Years
- ----------------------------------   -----------------------------------------------------------
<S>                                  <C>
Nancy J. Alford                      Vice President [4/96-present], formerly; Second Vice
Vice President                       President [1/90-4/96], The Lincoln National Life Insurance
                                     Company

Roland C. Baker                      Vice President [1/95-present] The Lincoln National Life
Vice President                       Insurance Co., President and Director, First Penn Pacific
1801 S. Meyers Rd.                   Life Insurance Company.
Oakbrook Terrace, IL 60181

Jon A. Boscia                        President, Chief Executive Officer and Director, Lincoln
President and Director               National Corporation [1/98-present], Formerly: President,
1500 Market Street                   Chief Executive Officer and Director [10/96-1/98] and
Suite 3900                           President and Chief Operating Officer [5/94-10/96], The
Philadelphia, PA 19102               Lincoln National Life Insurance Company.

Janet Chrzan                         Senior Vice President, Chief Financial Officer, and Director
Senior Vice President,               [4/00-present] The Lincoln National Life Insurance Company.
Chief Financial                      Formerly: Vice President and Treasurer, Lincoln National
Officer and Director                 Corporation
1500 Market Street
Suite 3900
Philadelphia, PA 19102

John Gotta                           Chief Executive Officer of Life Insurance, Senior Vice
Chief Executive Officer of Life      President and Assistant Secretary [12/99-present], The
Insurance, Senior Vice President     Lincoln National Life Insurance Company. Formerly:
and Assistant Secretary              Senior Vice President and Assistant Secretary
350 Church Street                    [4/98-12/99]; Senior Vice President [2/98-4/98]; Vice
Hartford, CT 06103                   President and General Manager [1/98-2/98] The Lincoln
                                     National Life Insurance Co. Formerly: Senior Vice
                                     President, Connecticut General Life Insurance Company
                                     [3/96-12/97]; Vice President, Connecticut (Massachusetts
                                     Mutual) Mutual Life Insurance Company [8/94-3/96].
</TABLE>


32
<PAGE>


<TABLE>
<CAPTION>
        Name, Address and
   Position(s) with Registrant                 Principal Occupations Last Five Years
- ---------------------------------   ----------------------------------------------------------
<S>                                 <C>
J. Michael Hemp                     President and Director [7/97-present], Lincoln Financial
Senior Vice President               Advisors Inc.; Senior Vice President [formerly Vice
350 Church Street                   President] [10/95-present], The Lincoln National Life
Hartford, CT 06103                  Insurance Company.

Stephen H. Lewis                    Interim Chief Executive Officer of Annuities and Senior
Interim Chief Executive Officer     Vice President, [12/99-present], Formerly: Senior Vice
of Annuities and Senior Vice        President, [5/94-12/99] The Lincoln National Life
President                           Insurance Company.

H. Thomas McMeekin                  President and Director 5/94-present, Lincoln Investment
Director                            Management, Inc.
One Commerce Square
2005 Market Street
Philadelphia, PA 19013

Gary W. Parker                      Senior Vice President [4/00-present], Vice President,
Senior Vice President               Product Management, [7/98-3/00] The Lincoln National
350 Church Street                   Life Insurance Company. Formerly: Senior Vice President,
Hartford, CT 06103                  Life Products [10/97-6/98]; Vice President, Marketing
                                    Services [9/89-10/97] Life of Virginia.

Lawrence T. Rowland                 Executive Vice President [10/96-present] Formerly: Senior
Executive Vice President and        Vice President [1/93-10/96]), The Lincoln National Life
Director                            Insurance Company. Chairman, Chief Executive Officer,
One Reinsurance Place               President and Director [10/96-present], Formerly: Senior
1700 Magnavox Way                   Vice President [10/95-10/96].
Fort Wayne, IN 46802

Keith J. Ryan                       Vice President, Controller and Chief Accounting Officer
Vice President, Controller and      [1/96-present] The Lincoln National Life Insurance
Chief Accounting Officer            Company.

Richard C. Vaughan                  Executive Vice President and Chief Financial Officer
Director                            [1/95-present] The Lincoln National Life Insurance
Centre Square                       Company.
West Tower
1500 Market Street
Suite 3900
Philadelphia, PA 19102

Michael R. Walker                   Senior Vice President [1/98-present], Vice President
Senior Vice President               [1/96-1/98] The Lincoln National Life Insurance Co.
350 Church Street                   Formerly: Vice President [3/93-1/96], Employers Health
Hartford, CT 06103                  Insurance Company.

Roy V. Washington                   Vice President [7/96-present] formerly, Associate Counsel
Vice President                      [2/95-7/96] The Lincoln National Life Insurance Company.
</TABLE>

ADDITIONAL INFORMATION

Reports to Policyowners

Within 30 days after each Policy Anniversary and before proceeds are applied to
a Settlement Option, we will send you a report containing the following
information:

o a statement of changes in the Total Account Value and Surrender Value since
  the prior report or since the Date of Issue, if there has been no prior
  report. This includes a statement of Monthly Deductions and investment results
  and any interest earnings for the report period;


                                                                              33
<PAGE>


o Surrender Value, Death Benefit, and any Loan Account Value as of the Policy
  Anniversary;

o a projection of the Total Account Value, Loan Account Value and Surrender
  Value as of the succeeding Policy Anniversary.

If you have Policy values funded in a Separate Account you will receive, in
addition, such periodic reports as may be required by the Commission.

Some state laws require additional reports; these requirements vary from state
to state.

Right to Instruct Voting of Fund Shares

In accordance with our view of present applicable law, we will vote the shares
of each of the Funds held in each Separate Account. To determine how many votes
each policy owner is entitled to direct with respect to a Fund, first we will
calculate the dollar amount of your account value attributable to that Fund.
Second, we will divide that amount by $100.00. The result is the number of votes
you may direct. The votes will be cast at meetings of the shareholders of the
Fund and will be based on instructions received from Policy owners. However, if
the 1940 Act or any regulations thereunder should be amended or if the present
interpretation thereof should change, and as a result we determine that we are
permitted to vote the shares of the Fund in our own right, we may elect to do
so.

The number of Fund shares which each Policy owner is entitled to direct a vote
is determined by dividing the portion of Total Account Value attributable to a
Fund, if any, by the net asset value of one share in the Fund. Where the value
of the Total Account Value or the Valuation Reserve relates to more than one
Fund, the calculation of votes will be performed separately for each Fund. The
number of shares which a person has a right to vote will be determined as of a
date to be chosen by us, but not more than 90 days before the meeting of the
Fund. Voting instructions will be solicited by written communication at least 14
days before such meeting. Fund shares for which no timely instructions are
received, and Fund shares which are not otherwise attributable to Policy owners,
will be voted by us in the same proportion as the voting instructions which are
received for all Policies participating in each Fund through the Separate
Account.

Policy owners having a voting interest will receive periodic reports relating to
the Fund, proxy material and a form for giving voting instructions.

Disregard of Voting Instructions

We may, when required by state insurance regulatory authorities, disregard
voting instructions if the instructions require that the shares be voted so as
to cause a change in the sub-classification or investment objectives of a Fund
or to approve or disapprove an investment advisory contract for a Fund. In
addition, we may disregard voting instructions in favor of changes initiated by
a Policy owner in the investment policy or the investment adviser of a Fund if
we reasonably disapprove of such changes.

A change would be disapproved only if the proposed change is contrary to state
law or prohibited by state regulatory authorities, or we determined that the
change would have an adverse effect on the Separate Account in that the proposed


34
<PAGE>


investment policy for a Fund may result in overly speculative or unsound
investments. In the event we do disregard voting instructions, a summary of that
action and the reasons for such action will be included in the next annual
report to Policy owners.

State Regulation

We are subject to regulation and supervision by the Insurance Department of the
State of Indiana, which periodically examines our affairs. We are also subject
to the insurance laws and regulations of all jurisdictions where we are
authorized to do business. The Policies have been approved by the Insurance
Department of the State of Indiana and in other jurisdictions where they are
offered.

We are required to submit annual statements of our operations, including
financial statements, to the insurance departments of the various jurisdictions
in which we do business, for the purposes of determining solvency and compliance
with local insurance laws and regulations.

Legal Matters

Lincoln Life is involved in various pending or threatened legal proceedings
arising from the conduct of its business. Most of these proceedings are routine
and in the ordinary course of business. In some instances they include claims
for unspecified or substantial punitive damages and similar types of relief in
addition to amounts for equitable relief. After consultation with legal counsel
and a review of available facts, it is management's opinion that the ultimate
liability, if any, under these suits will not have a material adverse effect on
the financial position of Lincoln Life.

Lincoln Life is presently defending several lawsuits in which Plaintiffs seek to
represent national classes of policyholders in connection with alleged fraud,
breach of contract and other claims relating to the sale of interest-sensitive
universal and participating whole life insurance policies. As of the date of
this prospectus, the courts have not certified a class in any of the suits.
Plaintiffs seek unspecified damages and penalties for themselves and on behalf
of the putative class. Although the relief sought in these cases is substantial,
the cases are in the preliminary stages of litigation, and it is premature to
make assessments about potential loss, if any. Management is defending these
suits vigorously. The amount of liability, if any, which may ultimately arise as
a result of these suits cannot be reasonably determined at this time.

The Registration Statement

A Registration Statement under the 1933 Act has been filed with the Commission
relating to the offering described in this Prospectus. This Prospectus does not
include all the information set forth in the Registration Statement, certain
portions of which have been omitted pursuant to the rules and regulations of the
Commission. The omitted information may be obtained at the Commission's
principal office in Washington, DC, upon payment of the Commission's prescribed
fees.

Distribution of the Policies

The Policy will be sold by individuals and entities, who in addition to being
appointed as life insurance agents for Lincoln Life are also registered
representatives of Lincoln Financial Advisors Corporation or of other registered
broker-dealers who maintain a selling relationship with Lincoln Life. Registered
broker-dealers and registered representatives of broker-dealers ordinarily
receive commission and service


                                                                              35
<PAGE>


fees up to 35% of the first year premium as defined and limited by Internal
Revenue Code Section 7702, plus up to 10% of all other premiums paid. A
registered representative or registered broker-dealer may be required to return
all or part of any commission if the Policy is not continued for a certain
period. All compensation is paid from Lincoln Life resources, which include
sales charges made under this policy.

Records and Accounts

Andesa, TPA, Inc., Suite 502, 1621 N. Cedar Crest Boulevard, Allentown,
Pennsylvania, will act as a Transfer Agent on behalf of Lincoln Life as it
relates to the policies described in this Prospectus. In the role of a Transfer
Agent, Andesa will perform administrative functions, such as decreases,
increases, surrenders and partial surrenders, fund allocation changes and
transfers on behalf of the Company.

All records and accounts relating to the Separate Account and the Funds shares
held in the Separate Account will be maintained by the Company. All financial
transactions will be handled by the Company. All reports required to be made and
information required to be given will be provided by Andesa on behalf of the
Company.

Experts

The financial statements of the Separate Account and the statutory-basis
financial statements of Lincoln Life appearing in this prospectus and
registration statement have been audited by Ernst & Young LLP, independent
auditors, as set forth in their reports which also appear elsewhere in this
document and in the registration statement. The financial statements audited by
Ernst & Young LLP have been included in this document in reliance on their
reports given on their authority as experts in accounting and auditing.

Legal matters included in this prospectus have been examined by Robert A.
Picarello, Esq. as stated in the opinion filed as an exhibit to the registration
statement.

Actuarial matters included in this prospectus have been examined by Ronald D.
Franzluebbers, FSA as stated in the opinion filed as an exhibit to this
registration statement.

Advertising

Lincoln Life is also ranked and rated by independent financial rating services,
including Moody's, Standard & Poor's, Duff & Phelps and A.M. Best Company. The
purpose of these ratings is to reflect the financial strength or claims-paying
ability of Lincoln Life. The ratings are not intended to reflect the investment
experience or financial strength of the Separate Account. Lincoln Life may
advertise these ratings from time to time. In addition, Lincoln Life may include
in certain advertisements, endorsements in the form of a list of organizations,
individuals or other parties which recommend Lincoln Life or the Policies.
Furthermore, Lincoln Life may occasionally include in advertisements comparisons
of currently taxable and tax deferred investment programs, based on selected tax
brackets, or discussions of alternative investment vehicles and general economic
conditions.

We are a member of the Insurance Marketplace Standards Association ("IMSA") and
may include the IMSA logo and information about IMSA membership in our
advertisements. Companies that belong to IMSA subscribe to a set of ethical


36
<PAGE>


standards covering the various aspects of sales and services for individually
sold life insurance and annuities.

TAX ISSUES

Introduction. The Federal income tax treatment of the policy is complex and
sometimes uncertain. The Federal income tax rules may vary with your particular
circumstances. This discussion does not include all the Federal income tax rules
that may affect you and your policy, and is not intended as tax advice. This
discussion also does not address other Federal tax consequences, or state or
local tax consequences, associated with the policy. As a result, you should
always consult a tax adviser about the application of tax rules to your
individual situation.

Taxation of Life Insurance Contracts In General

Tax Status of the Policy. Section 7702 of the Code establishes a statutory
definition of life insurance for Federal tax purposes. We believe that the
policy will meet the statutory definition of life insurance, which places
limitations on the amount of premium payments that may be made and the contract
values that can accumulate relative to the death benefit. As a result, the death
benefit payable under the policy will generally be excludable from the
beneficiary's gross income, and interest and other income credited under the
policy will not be taxable unless certain withdrawals are made (or are deemed to
be made) from the policy prior to the insured's death, as discussed below. This
tax treatment will only apply, however, if (1) the investments of the Separate
Account are "adequately diversified" in accordance with Treasury Department
regulations, and (2) we, rather than you, are considered the owner of the assets
of the Separate Account for Federal income tax purposes.

Investments in the Separate Account must be diversified. For a policy to be
treated as a life insurance contract for Federal income tax purposes, the
investments of the Separate Account must be "adequately diversified." IRS
regulations define standards for determining whether the investments of the
Separate Account are adequately diversified. If the Separate Account fails to
comply with these diversification standards, you could be required to pay tax
currently on the excess of the contract value over the contract premium
payments. Although we do not control the investments of the subaccounts, we
expect that the subaccounts will comply with the IRS regulations so that the
Separate Account will be considered "adequately diversified."

Restriction on investment options. Federal income tax law limits your right to
choose particular investments for the policy. Because the IRS has not issued
guidance specifying those limits, the limits are uncertain and your right to
allocate contract values among the subaccounts may exceed those limits. If so,
you would be treated as the owner of the assets of the Separate Account and thus
subject to current taxation on the income and gains from those assets. We do not
know what limits may be set by the IRS in any guidance that it may issue and
whether any such limits will apply to existing policies. We reserve the right to
modify the policy without your consent to try to prevent the tax law from
considering you as the owner of the assets of the Separate Account.

No guarantees regarding tax treatment. We make no guarantee regarding the tax
treatment of any policy or of any transaction involving a policy. However, the
remainder of this discussion assumes that your policy will be treated as a life
insurance contract for Federal income tax purposes and that the tax law will not
impose tax on any increase in your contract value until there is a distribution
from your policy.


                                                                              37
<PAGE>


Tax treatment of life insurance death benefit proceeds. In general, the amount
of the death benefit payable from a policy because of the death of the insured
is excludable from gross income. Certain transfers of the policy for valuable
consideration, however, may result in a portion of the death benefit being
taxable. If the death benefit is not received in a lump sum and is, instead,
applied under one of the settlement options, payments generally will be prorated
between amounts attributable to the death benefit which will be excludable from
the beneficiary's income and amounts attributable to interest (accruing after
the insured's death) which will be includible in the beneficiary's income.

Tax deferral during accumulation period. Under existing provisions of the Code,
except as described below, any increase in your contract value is generally not
taxable to you unless amounts are received (or are deemed to be received) from
the policy prior to the insured's death. If there is a total withdrawal from the
policy, the surrender value will be includible in your income to the extent the
amount received exceeds the "investment in the contract." (If there is any debt
at the time of a total withdrawal, such debt will be treated as an amount
received by the owner.) The "investment in the contract" generally is the
aggregate amount of premium payments and other consideration paid for the
policy, less the aggregate amount received under the policy previously to the
extent such amounts received were excludable from gross income. Whether partial
withdrawals (or other amounts deemed to be distributed) from the policy
constitute income to you depends, in part, upon whether the policy is considered
a "modified endowment contract" (a "MEC") for Federal income tax purposes.

Policies Which Are MECS

Characterization of a policy as a MEC. A policy will be classified as a MEC if
premiums are paid more rapidly than allowed by a "7-pay test" under the tax law
or if the policy is received in exchange for another policy that is a MEC. In
addition, even if the policy initially is not a MEC, it may in certain
circumstances become a MEC. These circumstances would include a later increase
in benefits, any other material change of the policy (within the meaning of the
tax law), and a withdrawal or reduction in the death benefit during the first
seven contract years.

Tax treatment of withdrawals, loans, assignments and pledges under MECs. If the
policy is a MEC, withdrawals from the policy will be treated first as
withdrawals of income and then as a recovery of premium payments. Thus,
withdrawals will be includible in income to the extent the contract value
exceeds the investment in the policy. The Code treats any amount received as a
loan under a policy, and any assignment or pledge (or agreement to assign or
pledge) any portion of your contract value, as a withdrawal of such amount or
portion. Your investment in the policy is increased by the amount includible in
income with respect to such assignment, pledge, or loan.

Penalty taxes payable on withdrawals. A 10% penalty tax may be imposed on any
withdrawal (or any deemed distribution) from your MEC which you must include in
your gross income. The 10% penalty tax does not apply if one of several
exceptions exists. These exceptions include withdrawals or surrenders that: you
receive on or after you reach age 59-1/2, you receive because you became
disabled (as defined in the tax law), or you receive as a series of
substantially equal periodic payments for your life (or life expectancy).

Special rules if you own more than one MEC. In certain circumstances, you must
combine some or all of the life insurance contracts which are MECs that you own
in


38
<PAGE>


order to determine the amount of withdrawal (including a deemed withdrawal) that
you must include in income. For example, if you purchase two or more MECs from
the same life insurance company (or its affiliates) during any calendar year,
the Code treats all such policies as one contract. Treating two or more policies
as one contract could affect the amount of a withdrawal (or a deemed withdrawal)
that you must include in income and the amount that might be subject to the 10%
penalty tax described above.

Policies Which Are Not MECS

Tax treatment of withdrawals. If the policy is not a MEC, the amount of any
withdrawal from the policy will generally be treated first as a non-taxable
recovery of premium payments and then as income from the policy. Thus, a
withdrawal from a policy that is not a MEC will not be includible in income
except to the extent it exceeds the investment in the policy immediately before
the withdrawal.

Certain distributions required by the tax law in the first 15 policy years.
Section 7702 places limitations on the amount of premium payments that may be
made and the contract values that can accumulate relative to the death benefit.
Where cash distributions are required under Section 7702 in connection with a
reduction in benefits during the first 15 years after the policy is issued (or
if withdrawals are made in anticipation of a reduction in benefits, within the
meaning of the tax law, during this period), some or all of such amounts may be
includible in income. A reduction in benefits may occur when the face amount is
decreased, withdrawals are made, and in certain other instances.

Tax treatment of loans. If your policy is not a MEC, a loan you receive under
the policy is generally treated as your indebtedness. As a result, no part of
any loan under such a policy constitutes income to you so long as the policy
remains in force. Nevertheless, in those situations where the interest rate
credited to the loan account equals the interest rate charged to you for the
loan, it is possible that some or all of the loan proceeds may be includible in
your income. If a policy lapses (or if all contract value is withdrawn) when a
loan is outstanding, the amount of the loan outstanding will be treated as
withdrawal proceeds for purposes of determining whether any amounts are
includible in the your income.

Other Considerations

Insured lives past age 100. If the insured survives beyond the end of the
mortality table used to measure charges under the policy, which ends at age 100,
we believe the policy will continue to qualify as life insurance for Federal tax
purposes. However, there is some uncertainty regarding this treatment, and it is
possible that you would be viewed as constructively receiving the cash value in
the year the insured attains age 100.

Compliance with the tax law. We believe that the maximum amount of premium
payments we have determined for the policies will comply with the Federal tax
definition of life insurance. We will monitor the amount of premium payments,
and, if the premium payments during a contract year exceed those permitted by
the tax law, we will refund the excess premiums within 60 days of the end of the
policy year and will pay interest and other earnings (which will be includible
in income subject to tax) as required by law on the amount refunded. We also
reserve the right to increase the death benefit (which may result in larger
charges under a policy) or to take any other action deemed necessary to maintain
compliance of the policy with the Federal tax definition of life insurance.


                                                                              39
<PAGE>


Disallowance of interest deductions. If an entity (such as a corporation or a
trust, not an individual) purchases a policy or is the beneficiary of a policy
issued after June 8, 1997, a portion of the interest on indebtedness unrelated
to the policy may not be deductible by the entity. However, this rule does not
apply to a policy owned by an entity engaged in a trade or business which covers
the life of an individual who is a 20-percent owner of the entity, or an
officer, director, or employee of the trade or business, at the time first
covered by the policy. This rule also does not apply to a policy owned by an
entity engaged in a trade or business which covers the joint lives of the 20%
owner of the entity and the owner's spouse at the time first covered by the
policy.

Federal income tax withholding. We will withhold and remit to the IRS a part of
the taxable portion of each distribution made under a policy unless you notify
us in writing at or before the time of the distribution that tax is not to be
withheld. Regardless of whether you request that no taxes be withheld or whether
the Company withholds a sufficient amount of taxes, you will be responsible for
the payment of any taxes and early distribution penalties that may be due on the
amounts received. You may also be required to pay penalties under the estimated
tax rules, if your withholding and estimated tax payments are insufficient to
satisfy your total tax liability.

Changes In The Policy Or Changes In The Law. Changing the owner, exchanging the
contract, and other changes under the policy may have tax consequences (in
addition to those discussed herein) depending on the circumstances of such
change. The above discussion is based on the Code, IRS regulations, and
interpretations existing on the date of this Prospectus. However, Congress, the
IRS, and the courts may modify these authorities, sometimes retroactively.

Tax Status Of Lincoln Life

Under existing Federal income tax laws, Lincoln Life does not pay tax on
investment income and realized capital gains of the Separate Account. Lincoln
Life does not expect that it will incur any Federal income tax liability on the
income and gains earned by the Separate Account. We, therefore, do not impose a
charge for Federal income taxes. If Federal income tax law changes and we must
pay tax on some or all of the income and gains earned by the Separate Account,
we may impose a charge against the Separate Account to pay the taxes.

MISCELLANEOUS POLICY PROVISIONS

The Policy, including riders, which you receive and the application you make
when you purchase the Policy are the whole contract. A copy of the application
is attached to the Policy when it is issued to you. Any application for changes,
once approved by us, will become part of the Policy.

Payment of Benefits

All benefits are payable by us. We may require submission of the Policy before
we grant loans, make changes or pay benefits.

Age

If age is misstated on the application, the amount payable on death will be that
which would have been purchased by the most recent monthly deduction at the
current age.


40
<PAGE>


Incontestability

We will not contest coverage under the Policy after the Policy has been in force
during the lifetime of the insured for a period of two years from the Policy's
Date of Issue.

For coverage which takes effect on a later date (e.g., an increase in coverage),
we will not contest such coverage after it has been in force during the lifetime
of the Insured more than two years from its effective date.

Suicide

In most states, if the Insured commits suicide within two years from the Date of
Issue, the only benefit paid will be the sum of:

a) premiums paid less amounts allocated to the Separate Account; and

b) the Separate Account Value on the date of suicide, plus the portion of the
   Monthly Deduction from the Separate Account Value, minus

c) the amount necessary to repay any loans in full and any interest earned on
   the Loan Account Value transferred to the Separate Account Value, and any
   surrenders from the Fixed Account.

If the Insured commits suicide within two years from the effective date of any
increase in coverage, we will pay as a benefit only the Monthly Deduction for
the increase, in lieu of the face amount of the increase.

All amounts described in (a) and (c) above will be calculated as of the date of
death.


Coverage Beyond Maturity

We will continue coverage beyond the Maturity Date if: (1) your Cash Surrender
Value remains positive; and (2) you do not select a Settlement Option under the
policy. The Maturity Date for this Policy is the Policy Anniversary nearest the
Insured's 100th birthday.

Under Coverage Beyond Maturity, at the Maturity Date we will transfer the
Separate Account Value to the Fixed Account. We will then continue to pay
interest on the Total Account Value of the Policy as described in Policy Values
- -- Interest Credited.

Where permitted by law we will continue to charge you Monthly Deductions, except
that we will not charge you any Cost of Insurance. In addition, Loan Interest on
any loans outstanding on the Maturity Date will continue to accrue. Coverage
Beyond Maturity is not available if you select the Paid-Up Non-Forfeiture
Option. Also, the Paid-Up Non-Forfeiture Option will not be available once this
Coverage Beyond Maturity provision takes effect.

At this time, uncertainties exist about the tax treatment of the Policy if it
should continue beyond the Maturity Date. Therefore, you should consult your tax
advisor before the Policy becomes eligible for Coverage Beyond Maturity.


Nonparticipation

The Policy is not entitled to share in the divisible surplus of the Company. No
dividends are payable.


                                                                              41
<PAGE>


                                   Appendix A

Illustrations of Death Benefit, Total Account Values and Surrender Values.

The following tables illustrate how the Death Benefit, Total Account Values and
Surrender Values of a Policy change with the investment experience of the
variable funding options. The tables show how the Death Benefit, Total Account
Values and Surrender Values of a Policy issued with an insured of a given age
and a given premium would vary over time if the investment return on the assets
held in each Fund were a uniform, gross after tax annual rate of 0%, 6%, and
12%, respectively.

Tables I, II, VII and VIII illustrate Policies issued on a unisex basis, age 45,
in the preferred nonsmoker rate class for fully underwriting issue. Tables III,
IV, IX and X illustrate Policies issued on a unisex basis, age 45 in the
nonsmoker rate class for guaranteed issue underwriting. Tables V, VI, XI and XII
illustrate Policies issued on a unisex basis, age 45 in the nonsmoker rate class
for simplified issue underwriting. Tables I through VI show values under the
Guideline Premium Test for the definition of life insurance, and Tables VII
through XII show values under the Cash Value Accumulation Test for the
definition of life insurance. The Death Benefit, Total Account Values, and
Surrender Values would be different from those shown if the gross annual
investment rates of return averaged 0%, 6%, and 12%, respectively, over a period
of years, but fluctuated above and below those averages for individual Policy
Years.

The second column of each table shows the accumulated values of the premiums
paid at an assumed rate of 5%. The third through fifth columns illustrate the
Death Benefit of a Policy over a designated period. The sixth through eighth
columns illustrate the Total Account Values, while the ninth through eleventh
columns illustrate the Surrender Values of each Policy over the designated
period. Tables I, III, V, VII, IX and XI assume the maximum Cost of Insurance
allowable under the Policy is charged in all Policy Years. These tables also
assume that the maximum allowable mortality and expense risk charge of 0.90% on
an annual basis, the maximum allowable premium load of 15% up to the first
year's Target Premium and 6% over the Target Premium, are assessed in the first
Policy Year; the maximum allowable premium load of 10% up to the second year's
Target Premium and 6% over the Target Premium, are assessed in the second
through fifth Policy Year and 6% on all premium in all Policy years thereafter.

Tables II, IV, VI, VIII, X and XII assume that the current scale of Cost of
Insurance rates applies during all policy years. These tables also assume the
current mortality and expense risk charge of 0.70% on an annual basis for the
first 10 policy years and 0.35% for policy years 11 and thereafter, the current
premium load of 10.5% up to the first year's target premium and 2.5% over the
target premium are assumed in the first policy year, the current premium load of
7.5% up to the second through the fifth years' target premiums and 1.5% over the
target premiums are assumed in the second through the fifth policy years, the
current premium load of 3.5% up to the sixth and the seventh years' target
premiums and 1.5% over the target premiums are assumed in the sixth and the
seventh policy years, 1.5% on all premium in all policy years thereafter.

The amounts shown for Death Benefit, Surrender Values, and Total Account Values
reflect the fact that the net investment return is lower than the gross return
on the assets held in each Fund as a result of expenses paid by each Fund and
Separate Account charges levied.


42
<PAGE>


The values shown take into account the daily investment advisory fee and other
Fund expenses paid by each Fund. See individual prospectuses for each Fund for
more information.

In addition, these values reflect the application of the mortality and expense
risk charge, premium load and an assumed premium tax charge of 2.20% on all
premium. After deduction of these amounts, the illustrated net annual return is
- -1.71%, 4.29% and 10.29% on a maximum charge basis for all years. The
illustrated net annual return on a current charge basis is -1.16%, 4.84% and
10.84% for Policy Years 1-10 and -1.51%, 4.49% and 10.49% for Policy Years 11
and thereafter.

The amounts shown also reflect the deduction of Fund investment advisory fees
and other expenses which will vary depending on which funding vehicle is chosen
but which are assumed for purposes of these illustrations to be equivalent to an
annual effective rate of 0.81% of the daily net asset value of the Separate
Account. This rate reflects an arithmetic average of total Fund portfolio annual
expenses for the year ending December 31, 1999.


Certain fund groups waive a portion of fund expenses or reimburse the funds for
such expenses. Those waivers or reimbursements remain in effect for varying
periods of time, are usually reviewed at least yearly by each fund group, and
are within the fund group's control. The effect of discontinuing a waiver or
reimbursement arrangement could result in higher expense levels for the affected
fund, as shown in the portfolio expense table. Assuming those waivers and
reimbursements were discontinued, the Fund investment advisory fees and other
expenses arithmetic average would be equivalent to an annual effective rate of
0.86% of the daily net asset value of the Separate Account.


The hypothetical values shown in the tables do not reflect any Separate Account
charges for federal income taxes, since we are not currently making such
charges. However, such charges may be made in the future, and in that event, the
gross annual investment rate of return would have to exceed 0%, 6% or 12% by an
amount sufficient to cover the tax charges in order to produce the Death
Benefit, Total Account Values, and Surrender Values illustrated.

The tables illustrate the Policy Values that would result based upon the
hypothetical investment rates of return if premiums were paid as indicated, if
all Net Premiums were allocated to Account S, and if no Policy loans have been
made. The tables are based on the assumptions that the Policyowner has not
requested an increase or decrease in the Specified Amount of the Policy, and no
partial surrenders have been made.

Upon request, we will provide an illustration based upon the proposed Insured's
age and underwriting classification, the Specified Amount or premium requested,
the proposed frequency of premium payments and any available riders requested.

The hypothetical gross annual investment return assumed in such an illustration
will not exceed 12%.


                                                                              43
<PAGE>


                                     Table I

       FLEXIBLE PREMIUM CORPORATE VARIABLE UNIVERSAL LIFE INSURANCE POLICY
                       UNISEX ISSUE AGE 45 NONSMOKER RISK
                                SIMPLIFIED ISSUE
             GUARANTEED INSURANCE COSTS AND MAXIMUM CHARGES ASSUMED
                             $10,000 ANNUAL PREMIUM
                             GUIDELINE PREMIUM TEST
                              FACE AMOUNT $542,188
                             DEATH BENEFIT OPTION 1

<TABLE>
<CAPTION>
                Premiums             Death Benefit                  Total Account Value                 Surrender Value
               Accumulated      Gross Annual Investment           Gross Annual Investment           Gross Annual Investment
                   at                  Return of                         Return of                         Return of
Policy         5% Interest --------------------------------- --------------------------------- ----------------------------------
 Year           Per Year    Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%    Gross 12%
- ------------- ------------ ---------- ---------- ----------- ---------- ---------- ----------- ---------- ---------- ------------
<S>              <C>        <C>        <C>        <C>          <C>       <C>        <C>          <C>       <C>        <C>
 1                10,500    542,188    542,188      542,188     6,021      6,442        6,863     6,721      7,142        7,563
 2                21,525    542,188    542,188      542,188    12,320     13,569       14,871    12,845     14,094       15,396
 3                33,101    542,188    542,188      642,188    18,393     20,884       23,586    18,393     20,884       23,586
 4                45,256    542,188    542,188      542,188    24,226     28,379       33,066    24,226     28,379       33,066
 5                58,019    542,188    542,188      542,188    29,820     36,061       43,396    29,820     36,061       43,396
 6                71,420    542,188    542,188      542,188    35,563     44,349       55,100    35,563     44,349       55,100
 7                85,491    542,188    542,188      542,188    41,026     52,822       67,859    41,026     52,822       67,859
 8               100,266    542,188    542,188      542,188    46,193     61,474       81,773    46,193     61,474       81,773
 9               115,779    542,188    542,188      542,188    51,039     70,286       96,949    51,039     70,286       96,949
10               132,068    542,188    542,188      542,188    55,534     79,239      113,506    55,534     79,239      113,506
15               226,575    542,188    542,188      542,188    72,151    125,920      223,141    72,151    125,920      223,141
20               347,193    542,188    542,188      542,188    75,775    174,314      402,063    75,775    174,314      402,063
25               501,136    542,188    542,188      812,069    57,220    220,022      700,059    57,220    220,022      700,059
30               697,610          0    542,188    1,260,198         0    256,607    1,177,755         0    256,607    1,177,775
20 (Age 65)      347,193    542,188    542,188      542,188    75,775    174,314      402,063    75,775    174,314      402,063
</TABLE>

All amounts are in dollars.

If premiums are paid more frequently than annually, the Death Benefits, Total
Account Values, and Cash Surrender Values would be less than those illustrated.
If a larger premium is paid, the Surrender Value as a percentage of the Total
Account Value will be greater than or equal to those illustrated. If a smaller
premium is paid, the Surrender Value as a percentage of the Total Account Value
will be less than or equal to those illustrated. Where a zero value is shown,
the Policy will lapse without payment of additional premium.

Assumes no Policy loan has been made. Guaranteed cost of insurance rates
assumed. Maximum mortality and expense risk charges, administrative charges, and
premium load assumed.

These investment results are illustrative only and should not be considered a
representation of past or future investments results. Actual investment results
may be more or less than those shown and will depend on a number of factors
including the Policy Owner's allocations, and the Fund's rate of return. The
Total Account Value and Cash Surrender Value for a Policy would be different
from those shown in the actual investment rates of return averaged 0%, 6%, and
12% over a period of years, but fluctuated above or below those averages for
individual Policy Years. No representations can be made that these rates of
return will definitely be achieved for any one year or sustained over a period
of time.


44
<PAGE>


                                    Table II

       FLEXIBLE PREMIUM CORPORATE VARIABLE UNIVERSAL LIFE INSURANCE POLICY
                       UNISEX ISSUE AGE 45 NONSMOKER RISK
                                SIMPLIFIED ISSUE
               CURRENT INSURANCE COSTS AND CURRENT CHARGES ASSUMED
                             $10,000 ANNUAL PREMIUM
                             GUIDELINE PREMIUM TEST
                              FACE AMOUNT $542,188
                             DEATH BENEFIT OPTION 1

<TABLE>
<CAPTION>
                Premiums             Death Benefit                  Total Account Value                 Surrender Value
               Accumulated      Gross Annual Investment           Gross Annual Investment           Gross Annual Investment
                   at                  Return of                         Return of                         Return of
Policy         5% Interest --------------------------------- --------------------------------- ----------------------------------
 Year           Per Year    Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%    Gross 12%
- ------------- ------------ ---------- ---------- ----------- ---------- ---------- ----------- ---------- ---------- ------------
<S>              <C>        <C>        <C>        <C>         <C>        <C>        <C>         <C>        <C>        <C>
 1                10,500    542,188    542,188      542,188     7,486      7,974        8,463     8,186      8,674        9,163
 2                21,525    542,188    542,188      542,188    15,046     16,509       18,032    15,571     17,034       18,557
 3                33,101    542,188    542,188      542,188    22,368     25,323       28,502    22,368     25,323       28,502
 4                45,256    542,188    542,188      542,188    29,518     34,434       39,974    29,518     34,434       39,974
 5                58,019    542,188    542,188      542,188    36,439     43,857       52,558    36,439     43,857       52,558
 6                71,420    542,188    542,188      542,188    43,546     54,023       66,818    43,546     54,023       66,818
 7                85,491    542,188    542,188      542,188    50,429     64,541       82,483    50,429     64,541       82,483
 8               100,266    542,188    542,188      542,188    57,272     75,621       99,918    57,272     75,621       99,918
 9               115,779    542,188    542,188      542,188    63,853     87,059      119,077    63,853     87,059      119,077
10               132,068    542,188    542,188      542,188    70,143     98,847      140,131    70,143     98,847      140,131
15               226,575    542,188    542,188      542,188    97,751    165,382      286,104    97,751    165,382      286,104
20               347,193    542,188    542,188      650,611   116,327    244,836      533,287   116,327    244,836      533,287
25               501,136    542,188    542,188    1,098,261   129,347    347,159      946,777   129,347    347,159      946,777
30               697,610    542,188    542,188    1,746,798   129,098    481,005    1,632,522   129,098    481,005    1,632,522
20 (Age 65)      347,193    542,188    542,188      650,611   116,327    244,836      533,287   116,327    244,836      533,287
</TABLE>

All amounts are in dollars.

If premiums are paid more frequently than annually, the Death Benefits, Total
Account Values, and Cash Surrender Values would be less than those illustrated.
If a larger premium is paid, the Surrender Value as a percentage of the Total
Account Value will be greater than or equal to those illustrated. If a smaller
premium is paid, the Surrender Value as a percentage of the Total Account Value
will be less than or equal to those illustrated. Where a zero value is shown,
the Policy will lapse without payment of additional premium.

Assumes no Policy loan has been made. Current cost of insurance rates assumed.
Current mortality and expense risk charges, administrative charges, and premium
load assumed.

These investment results are illustrative only and should not be considered a
representation of past or future investments results. Actual investment results
may be more or less than those shown and will depend on a number of factors
including the Policy Owner's allocations, and the Fund's rate of return. The
Total Account Value and Cash Surrender Value for a Policy would be different
from those shown in the actual investment rates of return averaged 0%, 6%, and
12% over a period of years, but fluctuated above or below those averages for
individual Policy Years. No representations can be made that these rates of
return will definitely be achieved for any one year or sustained over a period
of time.


                                                                              45
<PAGE>


                                    Table III

       FLEXIBLE PREMIUM CORPORATE VARIABLE UNIVERSAL LIFE INSURANCE POLICY
                       UNISEX ISSUE AGE 45 NONSMOKER RISK
                                GUARANTEED ISSUE
             GUARANTEED INSURANCE COSTS AND MAXIMUM CHARGES ASSUMED
                             $10,000 ANNUAL PREMIUM
                             GUIDELINE PREMIUM TEST
                              FACE AMOUNT $542,188
                             DEATH BENEFIT OPTION 1

<TABLE>
<CAPTION>
                Premiums             Death Benefit                  Total Account Value                 Surrender Value
               Accumulated      Gross Annual Investment           Gross Annual Investment           Gross Annual Investment
                   at                  Return of                         Return of                         Return of
Policy         5% Interest --------------------------------- --------------------------------- ----------------------------------
 Year           Per Year    Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%    Gross 12%
- ------------- ------------ ---------- ---------- ----------- ---------- ---------- ----------- ---------- ---------- ------------
<S>              <C>        <C>        <C>        <C>          <C>       <C>        <C>          <C>       <C>        <C>
 1                10,500    542,188    542,188      542,188     6,021      6,442        6,863     6,721      7,142        7,563
 2                21,525    542,188    542,188      542,188    12,320     13,569       14,871    12,645     14,094       15,396
 3                33,101    542,188    542,188      542,188    18,393     20,884       23,586    18,393     20,884       23,586
 4                45,256    542,188    542,188      542,188    24,226     28,379       33,066    24,226     28,379       33,066
 5                58,019    542,188    542,188      542,188    29,820     36,061       43,396    29,820     36,061       43,396
 6                71,420    542,188    542,188      542,188    35,563     44,349       55,100    35,583     44,349       55,100
 7                85,491    542,188    542,188      542,188    41,026     52,822       67,859    41,026     52,822       67,859
 8               100,266    542,188    542,188      542,188    46,193     61,474       81,773    46,193     61,474       81,773
 9               115,779    542,188    542,188      542,188    51,039     70,286       96,949    51,039     70,288       96,949
10               132,068    542,188    542,188      542,188    55,534     79,239      113,506    55,534     79,239      113,506
15               226,575    542,188    542,188      542,188    72,151    125,920      223,141    72,151    125,920      223,141
20               347,193    542,188    542,188      542,188    75,775    174,314      402,063    75,775    174,314      402,063
25               501,136    542,188    542,188      812,069    57,220    220,022      700,059    57,220    220,022      700,059
30               697,610          0    542,188    1,260,198         0    256,607    1,177,755         0    256,607    1,177,755
20 (Age 65)      347,193    542,188    542,188      542,188    75,775    174,314      402,063    75,775    174,314      402,063
</TABLE>

All amounts are in dollars.

If premiums are paid more frequently than annually, the Death Benefits, Total
Account Values, and Cash Surrender Values would be less than those illustrated.
If a larger premium is paid, the Surrender Value as a percentage of the Total
Account Value will be greater than or equal to those illustrated. If a smaller
premium is paid, the Surrender Value as a percentage of the Total Account Value
will be less than or equal to those illustrated. Where a zero value is shown,
the Policy will lapse without payment of additional premium.

Assumes no Policy loan has been made. Guaranteed cost of insurance rates
assumed. Maximum mortality and expense risk charges, administrative charges, and
premium load assumed.

These investment results are illustrative only and should not be considered a
representation of past or future investments results. Actual investment results
may be more or less than those shown and will depend on a number of factors
including the Policy Owner's allocations, and the Fund's rate of return. The
Total Account Value and Cash Surrender Value for a Policy would be different
from those shown in the actual investment rates of return averaged 0%, 6%, and
12% over a period of years, but fluctuated above or below those averages for
individual Policy Years. No representations can be made that these rates of
return will definitely be achieved for any one year or sustained over a period
of time.


46
<PAGE>


                                    Table IV

       FLEXIBLE PREMIUM CORPORATE VARIABLE UNIVERSAL LIFE INSURANCE POLICY
                       UNISEX ISSUE AGE 45 NONSMOKER RISK
                                GUARANTEED ISSUE
               CURRENT INSURANCE COSTS AND CURRENT CHARGES ASSUMED
                             $10,000 ANNUAL PREMIUM
                             GUIDELINE PREMIUM TEST
                              FACE AMOUNT $542,188
                             DEATH BENEFIT OPTION 1

<TABLE>
<CAPTION>
                Premiums             Death Benefit                  Total Account Value                 Surrender Value
               Accumulated      Gross Annual Investment           Gross Annual Investment           Gross Annual Investment
                   at                  Return of                         Return of                         Return of
Policy         5% Interest --------------------------------- --------------------------------- ----------------------------------
 Year           Per Year    Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%    Gross 12%
- ------------- ------------ ---------- ---------- ----------- ---------- ---------- ----------- ---------- ---------- ------------
<S>              <C>        <C>        <C>        <C>         <C>        <C>        <C>         <C>        <C>        <C>
 1                10,500    542,188    542,188      542,188     7,288      7,770        6,252     7,988      8,470        8,852
 2                21,525    542,188    542,188      542,188    14,657     16,095       17,594    15,182     16,620       18,119
 3                33,101    542,188    542,188      542,188    21,813     24,694       27,815    21,813     24,694       27,815
 4                45,256    542,188    542,188      542,188    28,767     33,587       39,021    28,767     33,587       39,021
 5                58,019    542,188    542,188      542,188    35,524     42,792       51,322    35,524     42,792       51,322
 6                71,420    542,188    542,188      542,188    42,483     52,746       65,285    42,483     52,746       65,285
 7                85,491    542,188    542,188      542,188    49,238     63,060       80,642    49,238     63,060       80,642
 8               100,266    542,188    542,188      542,188    55,976     73,949       97,759    55,976     73,949       97,759
 9               115,779    542,188    542,188      542,188    62,480     85,215      116,595    62,480     85,215      116,595
10               132,068    542,188    542,188      542,188    68,727     96,855      137,323    68,727     96,855      137,323
15               226,575    542,188    542,188      542,188    96,752    163,136      281,547    96,752    163,136      281,547
20               347,193    542,188    542,188      641,709   116,384    242,805      525,991   116,384    242,805      525,991
25               501,136    542,188    542,188    1,084,379   129,635    344,602      934,809   129,635    344,602      934,809
30               697,610    542,188    542,188    1,725,588   129,368    477,418    1,612,699   129,368    477,418    1,612,699
20 (Age 65)      347,193    542,188    542,188      641,709   116,384    242,805      525,991   116,384    242,805      525,991
</TABLE>

All amounts are in dollars.

If premiums are paid more frequently than annually, the Death Benefits, Total
Account Values, and Cash Surrender Values would be less than those illustrated.
If a larger premium is paid, the Surrender Value as a percentage of the Total
Account Value will be greater than or equal to those illustrated. If a smaller
premium is paid, the Surrender Value as a percentage of the Total Account Value
will be less than or equal to those illustrated. Where a zero value is shown,
the Policy will lapse without payment of additional premium.

Assumes no Policy loan has been made. Current cost of insurance rates assumed.
Current mortality and expense risk charges, administrative charges, and premium
load assumed.

These investment results are illustrative only and should not be considered a
representation of past or future investments results. Actual investment results
may be more or less than those shown and will depend on a number of factors
including the Policy Owner's allocations, and the Fund's rate of return. The
Total Account Value and Cash Surrender Value for a Policy would be different
from those shown in the actual investment rates of return averaged 0%, 6%, and
12% over a period of years, but fluctuated above or below those averages for
individual Policy Years. No representations can be made that these rates of
return will definitely be achieved for any one year or sustained over a period
of time.


                                                                              47
<PAGE>


                                     Table V

       FLEXIBLE PREMIUM CORPORATE VARIABLE UNIVERSAL LIFE INSURANCE POLICY
                  UNISEX ISSUE AGE 45 PREFERRED NONSMOKER RISK
                               FULLY UNDERWRITTEN
             GUARANTEED INSURANCE COSTS AND MAXIMUM CHARGES ASSUMED
                             $10,000 ANNUAL PREMIUM
                             GUIDELINE PREMIUM TEST
                              FACE AMOUNT $542,188
                             DEATH BENEFIT OPTION 1

<TABLE>
<CAPTION>
                Premiums             Death Benefit                  Total Account Value                 Surrender Value
               Accumulated      Gross Annual Investment           Gross Annual Investment           Gross Annual Investment
                   at                  Return of                         Return of                         Return of
Policy         5% Interest --------------------------------- --------------------------------- ----------------------------------
 Year           Per Year    Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%    Gross 12%
- ------------- ------------ ---------- ---------- ----------- ---------- ---------- ----------- ---------- ---------- ------------
<S>              <C>        <C>        <C>        <C>          <C>       <C>        <C>          <C>       <C>        <C>
 1                10,500    542,188    542,188      542,188     6,021      6,442        6,863     6,721      7,142        7,563
 2                21,525    542,188    542,188      542,188    12,320     13,569       14,871    12,645     14,094       15,396
 3                33,101    542,188    542,188      542,188    18,393     20,884       23,586    18,393     20,884       23,586
 4                45,256    542,188    542,188      542,188    24,226     28,379       33,066    24,226     28,379       33,066
 5                58,019    542,188    542,188      542,188    29,820     36,061       43,396    29,820     36,061       43,396
 6                71,420    542,188    542,188      542,188    35,563     44,349       55,100    35,563     44,349       55,100
 7                85,491    542,188    542,188      542,188    41,026     52,822       67,859    41,026     52,822       67,859
 8               100,266    542,188    542,188      542,188    46,193     61,474       81,773    46,193     61,474       81,773
 9               115,779    542,188    542,188      542,188    51,039     70,286       96,949    51,039     70,286       96,949
10               132,068    542,188    542,188      542,188    55,534     79,239      113,506    55,534     79,239      113,506
15               226,575    542,188    542,188      542,188    72,151    125,920      223,141    72,151    125,920      223,141
20               347,193    542,188    542,188      542,188    75,775    174,314      402,063    75,775    174,314      402,063
25               501,136    542,188    542,188      812,069    57,220    220,022      700,059    57,220    220,022      700,059
30               697,610          0    542,188    1,260,198         0    256,607    1,177,755         0    256,607    1,177,755
20 (Age 65)      347,193    542,188    542,188      542,188    75,775    174,314      402,063    75,775    174,314      402,063
</TABLE>

All amounts are in dollars.

If premiums are paid more frequently than annually, the Death Benefits, Total
Account Values, and Cash Surrender Values would be less than those illustrated.
If a larger premium is paid, the Surrender Value as a percentage of the Total
Account Value will be greater than or equal to those illustrated. If a smaller
premium is paid, the Surrender Value as a percentage of the Total Account Value
will be less than or equal to those illustrated. Where a zero value is shown,
the Policy will lapse without payment of additional premium.

Assumes no Policy loan has been made. Guaranteed cost of insurance rates
assumed. Maximum mortality and expense risk charges, administrative charges, and
premium load assumed.

These investment results are illustrative only and should not be considered a
representation of past or future investments results. Actual investment results
may be more or less than those shown and will depend on a number of factors
including the Policy Owner's allocations, and the Fund's rate of return. The
Total Account Value and Cash Surrender Value for a Policy would be different
from those shown in the actual investment rates of return averaged 0%, 6%, and
12% over a period of years, but fluctuated above or below those averages for
individual Policy Years. No representations can be made that these rates of
return will definitely be achieved for any one year or sustained over a period
of time.


48
<PAGE>


                                    Table VI

       FLEXIBLE PREMIUM CORPORATE VARIABLE UNIVERSAL LIFE INSURANCE POLICY
                  UNISEX ISSUE AGE 45 PREFERRED NONSMOKER RISK
                               FULLY UNDERWRITTEN
               CURRENT INSURANCE COSTS AND CURRENT CHARGES ASSUMED
                             $10,000 ANNUAL PREMIUM
                             GUIDELINE PREMIUM TEST
                              FACE AMOUNT $542,188
                             DEATH BENEFIT OPTION 1

<TABLE>
<CAPTION>
                Premiums             Death Benefit                  Total Account Value                 Surrender Value
               Accumulated      Gross Annual Investment           Gross Annual Investment           Gross Annual Investment
                   at                  Return of                         Return of                         Return of
Policy         5% Interest --------------------------------- --------------------------------- ----------------------------------
 Year           Per Year    Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%    Gross 12%
- ------------- ------------ ---------- ---------- ----------- ---------- ---------- ----------- ---------- ---------- ------------
<S>              <C>        <C>        <C>        <C>         <C>        <C>        <C>         <C>        <C>        <C>
 1                10,500    542,188    542,188      542,188     7,638      8,131        8,625     8,338      8,831        9,325
 2                21,525    542,188    542,188      542,188    15,250     16,729       18,269    15,775     17,254       18,794
 3                33,101    542,188    542,188      542,188    22,553     25,516       28,726    22,553     25,516       28,726
 4                45,256    542,188    542,188      542,188    29,576     34,529       40,111    29,576     34,529       40,111
 5                58,019    542,188    542,188      542,188    36,351     43,808       52,560    36,351     43,808       52,560
 6                71,420    542,188    542,188      542,188    43,305     53,816       66,662    43,305     53,816       66,662
 7                85,491    542,188    542,188      542,188    50,058     64,189       82,177    50,058     64,189       82,177
 8               100,266    542,188    542,188      542,188    56,815     75,162       99,490    56,815     75,162       99,490
 9               115,779    542,188    542,188      542,188    63,369     86,546      118,572    63,369     86,546      118,572
10               132,068    542,188    542,188      542,188    69,698     98,341      139,601    69,698     98,341      139,601
15               226,575    542,188    542,188      542,188    98,353    165,761      286,127    98,353    165,761      286,127
20               347,193    542,188    542,188      652,107   119,434    247,573      534,514   119,434    247,573      534,514
25               501,136    542,188    542,188    1,102,193   135,912    353,185      950,166   135,912    353,185      950,166
30               697,610    542,188    542,188    1,755,071   141,099    491,179    1,640,253   141,099    491,179    1,640,253
20 (Age 65)      347,193    542,188    542,188      652,107   119,434    247,573      534,514   119,434    247,573      534,514
</TABLE>

All amounts are in dollars.

If premiums are paid more frequently than annually, the Death Benefits, Total
Account Values, and Cash Surrender Values would be less than those illustrated.
If a larger premium is paid, the Surrender Value as a percentage of the Total
Account Value will be greater than or equal to those illustrated. If a smaller
premium is paid, the Surrender Value as a percentage of the Total Account Value
will be less than or equal to those illustrated. Where a zero value is shown,
the Policy will lapse without payment of additional premium.

Assumes no Policy loan has been made. Current cost of insurance rates assumed.
Current mortality and expense risk charges, administrative charges, and premium
load assumed.

These investment results are illustrative only and should not be considered a
representation of past or future investments results. Actual investment results
may be more or less than those shown and will depend on a number of factors
including the Policy Owner's allocations, and the Fund's rate of return. The
Total Account Value and Cash Surrender Value for a Policy would be different
from those shown in the actual investment rates of return averaged 0%, 6%, and
12% over a period of years, but fluctuated above or below those averages for
individual Policy Years. No representations can be made that these rates of
return will definitely be achieved for any one year or sustained over a period
of time.


                                                                              49
<PAGE>


                                    Table VII

       FLEXIBLE PREMIUM CORPORATE VARIABLE UNIVERSAL LIFE INSURANCE POLICY
                       UNISEX ISSUE AGE 45 NONSMOKER RISK
                                SIMPLIFIED ISSUE
             GUARANTEED INSURANCE COSTS AND MAXIMUM CHARGES ASSUMED
                     $25,000 ANNUAL PREMIUM FOR SEVEN YEARS
                          CASH VALUE ACCUMULATION TEST
                              FACE AMOUNT $497,803
                             DEATH BENEFIT OPTION 1

<TABLE>
<CAPTION>
                Premiums             Death Benefit                  Total Account Value                 Surrender Value
               Accumulated      Gross Annual Investment           Gross Annual Investment           Gross Annual Investment
                   at                  Return of                         Return of                         Return of
Policy         5% Interest --------------------------------- --------------------------------- ----------------------------------
 Year           Per Year    Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%    Gross 12%
- ------------- ------------ ---------- ---------- ----------- ---------- ---------- ----------- ---------- ---------- ------------
<S>              <C>        <C>        <C>        <C>         <C>        <C>        <C>         <C>        <C>        <C>
 1                26,250    497,803    497,803      497,803    17,996     19,144       20,292    19,746     20,894       22,042
 2                53,813    497,803    497,803      497,803    36,860     40,363       44,077    38,172     41,676       45,319
 3                82,754    497,803    497,803      497,803    55,346     62,448       70,129    55,346     62,448       70,129
 4               113,142    497,803    497,803      497,803    73,454     85,435       98,914    73,454     85,435       96,914
 5               145,049    497,803    497,803      497,803    91,195    109,377      130,663    91,195    109,377      130,663
 6               178,551    497,803    497,803      497,803   109,561    135,371      166,813   109,561    135,371      166,813
 7               213,729    497,803    497,803      550,105   127,545    162,461      206,593   127,545    162,461      206,593
 8               224,415    497,803    497,803      582,561   123,158    167,376      225,689   123,158    167,376      225,689
 9               235,636    497,803    497,803      616,919   118,621    172,349      246,470   118,621    172,349      246,470
10               247,418    497,803    497,803      653,280   113,900    177,362      269,064   113,900    177,362      269,064
15               315,775    497,803    497,803      869,973    86,631    202,719      414,804    86,631    202,719      414,804
20               403,017    497,803    497,803    1,157,345    48,993    226,796      632,343    48,993    226,796      632,343
25               514,362          0    497,803    1,537,505         0    244,529      948,958         0    244,529      948,958
30               656,471          0    497,803    2,037,402         0    246,501    1,399,353         0    246,501    1,399,353
20 (Age 65)      403,017    497,803    497,803    1,157,345    48,993    226,796      632,343    48,993    226,796      632,343
</TABLE>

All amounts are in dollars.

If premiums are paid more frequently than annually, the Death Benefits, Total
Account Values, and Cash Surrender Values would be less than those illustrated.
If a larger premium is paid, the Surrender Value as a percentage of the Total
Account Value will be greater than or equal to those illustrated. If a smaller
premium is paid, the Surrender Value as a percentage of the Total Account Value
will be less than or equal to those illustrated. Where a zero value is shown,
the Policy will lapse without payment of additional premium.

Assumes no Policy loan has been made. Guaranteed cost of insurance rates
assumed. Maximum mortality and expense risk charges, administrative charges, and
premium load assumed.

These investment results are illustrative only and should not be considered a
representation of past or future investments results. Actual investment results
may be more or less than those shown and will depend on a number of factors
including the Policy Owner's allocations, and the Fund's rate of return. The
Total Account Value and Cash Surrender Value for a Policy would be different
from those shown in the actual investment rates of return averaged 0%, 6%, and
12% over a period of years, but fluctuated above or below those averages for
individual Policy Years. No representations can be made that these rates of
return will definitely be achieved for any one year or sustained over a period
of time.


50
<PAGE>


                                   Table VIII

       FLEXIBLE PREMIUM CORPORATE VARIABLE UNIVERSAL LIFE INSURANCE POLICY
                       UNISEX ISSUE AGE 45 NONSMOKER RISK
                                SIMPLIFIED ISSUE
               CURRENT INSURANCE COSTS AND CURRENT CHARGES ASSUMED
                     $25,000 ANNUAL PREMIUM FOR SEVEN YEARS
                          CASH VALUE ACCUMULATION TEST
                              FACE AMOUNT $497,803
                             DEATH BENEFIT OPTION 1

<TABLE>
<CAPTION>
                Premiums             Death Benefit                  Total Account Value                 Surrender Value
               Accumulated      Gross Annual Investment           Gross Annual Investment           Gross Annual Investment
                   at                  Return of                         Return of                         Return of
Policy         5% Interest --------------------------------- --------------------------------- ----------------------------------
 Year           Per Year    Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%    Gross 12%
- ------------- ------------ ---------- ---------- ----------- ---------- ---------- ----------- ---------- ---------- ------------
<S>              <C>        <C>        <C>        <C>         <C>        <C>        <C>         <C>        <C>        <C>
 1                26,250    497,803    497,803      497,803    20,494     21,772       23,051    22,244     23,522       24,801
 2                53,813    497,803    497,803      497,803    41,350     45,240       49,286    42,662     46,553       50,598
 3                82,754    497,803    497,803      497,803    61,834     69,712       78,230    61,834     69,712       78,230
 4               113,142    497,803    497,803      497,803    81,960     95,246      110,190    81,960     95,246      110,190
 5               145,049    497,803    497,803      497,803   101,741    121,904      145,503   101,741    121,904      145,503
 6               178,551    497,803    497,803      510,081   122,172    150,794      185,650   122,172    150,794      185,650
 7               213,729    497,803    497,803      611,796   142,257    180,982      229,762   142,257    180,982      229,762
 8               224,415    497,803    497,803      651,155   138,693    187,810      252,262   138,693    187,810      252,262
 9               235,636    497,803    497,803      693,070   135,030    194,849      276,894   135,030    194,849      276,894
10               247,418    497,803    497,803      737,693   131,239    202,090      303,831   131,239    202,090      303,831
15               315,775    497,803    514,362    1,022,904   111,264    245,248      487,722   111,264    245,248      487,722
20               403,017    497,803    540,532    1,420,926    84,054    295,333      776,357    84,054    295,333      776,357
25               514,362    497,803    578,084    2,008,729    51,342    356,797    1,239,801    51,342    356,797    1,239,801
30               656,471    497,803    624,815    2,869,726     2,869    429,143    1,971,019     2,869    429,143    1,971,019
20 (Age 65)      403,017    497,803    540,532    1,420,926    84,054    295,333      776,357    84,054    295,333      776,357
</TABLE>

All amounts are in dollars.

If premiums are paid more frequently than annually, the Death Benefits, Total
Account Values, and Cash Surrender Values would be less than those illustrated.
If a larger premium is paid, the Surrender Value as a percentage of the Total
Account Value will be greater than or equal to those illustrated. If a smaller
premium is paid, the Surrender Value as a percentage of the Total Account Value
will be less than or equal to those illustrated. Where a zero value is shown,
the Policy will lapse without payment of additional premium.

Assumes no Policy loan has been made. Current cost of insurance rates assumed.
Current mortality and expense risk charges, administrative charges, and premium
load assumed.

These investment results are illustrative only and should not be considered a
representation of past or future investments results. Actual investment results
may be more or less than those shown and will depend on a number of factors
including the Policy Owner's allocations, and the Fund's rate of return. The
Total Account Value and Cash Surrender Value for a Policy would be different
from those shown in the actual investment rates of return averaged 0%, 6%, and
12% over a period of years, but fluctuated above or below those averages for
individual Policy Years. No representations can be made that these rates of
return will definitely be achieved for any one year or sustained over a period
of time.


                                                                              51
<PAGE>


                                    Table IX

       FLEXIBLE PREMIUM CORPORATE VARIABLE UNIVERSAL LIFE INSURANCE POLICY
                       UNISEX ISSUE AGE 45 NONSMOKER RISK
                                GUARANTEED ISSUE
             GUARANTEED INSURANCE COSTS AND MAXIMUM CHARGES ASSUMED
                     $25,000 ANNUAL PREMIUM FOR SEVEN YEARS
                          CASH VALUE ACCUMULATION TEST
                              FACE AMOUNT $497,803
                             DEATH BENEFIT OPTION 1

<TABLE>
<CAPTION>
                Premiums             Death Benefit                  Total Account Value                 Surrender Value
               Accumulated      Gross Annual Investment           Gross Annual Investment           Gross Annual Investment
                   at                  Return of                         Return of                         Return of
Policy         5% Interest --------------------------------- --------------------------------- ----------------------------------
 Year           Per Year    Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%    Gross 12%
- ------------- ------------ ---------- ---------- ----------- ---------- ---------- ----------- ---------- ---------- ------------
<S>              <C>        <C>        <C>        <C>         <C>        <C>        <C>         <C>        <C>        <C>
 1                26,250    497,803    497,803      497,803    17,996     19,144       20,292    19,746     20,894       22,042
 2                53,813    497,803    497,803      497,803    36,860     40,363       44,007    38,172     41,676       45,319
 3                82,754    497,803    497,803      497,803    55,346     62,448       70,129    55,346     62,448       70,129
 4               113,142    497,803    497,803      497,803    73,454     85,435       98,914    73,454     85,435       98,914
 5               145,049    497,803    497,803      497,803    91,195    109,377      130,663    91,195    109,377      130,663
 6               178,551    497,803    497,803      497,803   109,561    135,371      166,813   109,561    135,371      166,813
 7               213,729    497,803    497,803      550,105   127,545    162,461      206,593   127,545    162,461      206,593
 8               224,415    497,803    497,803      582,581   123,158    167,376      225,689   123,158    167,376      225,689
 9               235,636    497,803    497,803      616,919   118,621    172,349      246,470   118,621    172,349      246,470
10               247,418    497,803    497,803      653,280   113,900    177,362      269,064   113,900    177,362      269,064
15               315,775    497,803    497,803      869,973    86,631    202,719      414,804    86,631    202,719      414,804
20               403,017    497,803    497,803    1,157,345    48,993    226,796      632,343    48,993    226,796      632,343
25               514,362          0    497,803    1,537,505         0    244,529      948,958         0    244,529      948,958
30               656,471          0    497,803    2,037,402         0    246,501    1,399,353         0    246,501    1,399,353
20 (Age 65)      403,017    497,803    497,803    1,157,345    48,983    226,796      632,343    48,993    226,796      632,343
</TABLE>

All amounts are in dollars.

If premiums are paid more frequently than annually, the Death Benefits, Total
Account Values, and Cash Surrender Values would be less than those illustrated.
If a larger premium is paid, the Surrender Value as a percentage of the Total
Account Value will be greater than or equal to those illustrated. If a smaller
premium is paid, the Surrender Value as a percentage of the Total Account Value
will be less than or equal to those illustrated. Where a zero value is shown,
the Policy will lapse without payment of additional premium.

Assumes no Policy loan has been made. Guaranteed cost of insurance rates
assumed. Maximum mortality and expense risk charges, administrative charges, and
premium load assumed.

These investment results are illustrative only and should not be considered a
representation of past or future investments results. Actual investment results
may be more or less than those shown and will depend on a number of factors
including the Policy Owner's allocations, and the Fund's rate of return. The
Total Account Value and Cash Surrender Value for a Policy would be different
from those shown in the actual investment rates of return averaged 0%, 6%, and
12% over a period of years, but fluctuated above or below those averages for
individual Policy Years. No representations can be made that these rates of
return will definitely be achieved for any one year or sustained over a period
of time.


52
<PAGE>


                                     Table X

       FLEXIBLE PREMIUM CORPORATE VARIABLE UNIVERSAL LIFE INSURANCE POLICY
                       UNISEX ISSUE AGE 45 NONSMOKER RISK
                                GUARANTEED ISSUE
               CURRENT INSURANCE COSTS AND CURRENT CHARGES ASSUMED
                     $25,000 ANNUAL PREMIUM FOR SEVEN YEARS
                          CASH VALUE ACCUMULATION TEST
                              FACE AMOUNT $497,803
                             DEATH BENEFIT OPTION 1

<TABLE>
<CAPTION>
                Premiums             Death Benefit                  Total Account Value                 Surrender Value
               Accumulated      Gross Annual Investment           Gross Annual Investment           Gross Annual Investment
                   at                  Return of                         Return of                         Return of
Policy         5% Interest --------------------------------- --------------------------------- ----------------------------------
 Year           Per Year    Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%    Gross 12%
- ------------- ------------ ---------- ---------- ----------- ---------- ---------- ----------- ---------- ---------- ------------
<S>              <C>        <C>        <C>        <C>         <C>        <C>        <C>         <C>        <C>        <C>
 1                26,250    497,803    497,803      497,803    20,318     21,590       22,863    22,068     23,340       24,613
 2                53,813    497,803    497,803      497,803    41,008     44,877       48,901    42,320     46,190       50,214
 3                82,754    497,803    497,803      497,803    61,337     69,169       77,639    61,337     69,169       77,639
 4               113,142    497,803    497,803      497,803    81,321     94,528      109,385    81,321     94,528      109,385
 5               145,049    497,803    497,803      497,803   100,974    121,017      144,480   100,974    121,017      144,480
 6               178,551    497,803    497,803      506,670   121,294    149,749      184,408   121,294    149,749      184,408
 7               213,729    497,803    497,803      607,873   141,288    179,791      228,288   141,288    179,791      228,288
 8               224,415    497,803    497,803      646,727   137,647    186,482      250,547   137,647    186,482      250,547
 9               235,636    497,803    497,803      688,158   133,928    193,395      274,932   133,928    193,395      274,932
10               247,418    497,803    497,803      732,335   130,104    200,527      301,624   130,104    200,527      301,624
15               315,775    497,803    510,678    1,016,463   110,483    243,492      484,651   110,483    243,492      484,651
20               403,017    497,803    537,882    1,415,204    84,254    293,885      773,231    84,254    293,885      773,231
25               514,362    497,803    575,484    2,001,464    51,775    355,193    1,235,317    51,775    355,193    1,235,317
30               656,471    497,803    621,979    2,859,235     3,285    427,195    1,963,813     3,285    427,195    1,963,813
20 (Age 65)      403,017    497,803    537,882    1,415,204    84,254    293,885      773,231    84,254    293,885      773,231
</TABLE>

All amounts are in dollars.

If premiums are paid more frequently than annually, the Death Benefits, Total
Account Values, and Cash Surrender Values would be less than those illustrated.
If a larger premium is paid, the Surrender Value as a percentage of the Total
Account Value will be greater than or equal to those illustrated. If a smaller
premium is paid, the Surrender Value as a percentage of the Total Account Value
will be less than or equal to those illustrated. Where a zero value is shown,
the Policy will lapse without payment of additional premium.

Assumes no Policy loan has been made. Current cost of insurance rates assumed.
Current mortality and expense risk charges, administrative charges, and premium
load assumed.

These investment results are illustrative only and should not be considered a
representation of past or future investments results. Actual investment results
may be more or less than those shown and will depend on a number of factors
including the Policy Owner's allocations, and the Fund's rate of return. The
Total Account Value and Cash Surrender Value for a Policy would be different
from those shown in the actual investment rates of return averaged 0%, 6%, and
12% over a period of years, but fluctuated above or below those averages for
individual Policy Years. No representations can be made that these rates of
return will definitely be achieved for any one year or sustained over a period
of time.


                                                                              53
<PAGE>


                                    Table XI

       FLEXIBLE PREMIUM CORPORATE VARIABLE UNIVERSAL LIFE INSURANCE POLICY
                  UNISEX ISSUE AGE 45 PREFERRED NONSMOKER RISK
                               FULLY UNDERWRITTEN
             GUARANTEED INSURANCE COSTS AND MAXIMUM CHARGES ASSUMED
                     $25,000 ANNUAL PREMIUM FOR SEVEN YEARS
                          CASH VALUE ACCUMULATION TEST
                              FACE AMOUNT $497,803
                             DEATH BENEFIT OPTION 1

<TABLE>
<CAPTION>
                Premiums             Death Benefit                  Total Account Value                 Surrender Value
               Accumulated      Gross Annual Investment           Gross Annual Investment           Gross Annual Investment
                   at                  Return of                         Return of                         Return of
Policy         5% Interest --------------------------------- --------------------------------- ----------------------------------
 Year           Per Year    Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%    Gross 12%
- ------------- ------------ ---------- ---------- ----------- ---------- ---------- ----------- ---------- ---------- ------------
<S>              <C>        <C>        <C>        <C>         <C>        <C>        <C>         <C>        <C>        <C>
 1                26,250    497,803    497,803      497,803    17,996     19,144       20,292    19,746     20,894       22,042
 2                53,813    497,803    497,803      497,803    36,860     40,363       44,074    38,172     41,676       45,319
 3                82,754    497,803    497,803      497,803    55,346     62,448       70,129    55,346     62,448       70,129
 4               113,142    497,803    497,803      497,803    73,454     85,435       98,914    73,454     85,435       98,914
 5               145,049    497,803    497,803      497,803    91,195    109,377      130,863    91,195    109,377      130,663
 6               178,551    497,803    497,803      497,803   109,561    135,371      166,813   109,561    135,371      166,813
 7               213,729    497,803    497,803      550,105   127,545    162,461      206,593   127,545    162,461      206,593
 8               224,415    497,803    497,803      582,561   123,158    167,376      225,689   123,158    167,376      225,689
 9               235,636    497,803    497,803      616,919   118,621    172,349      246,470   118,621    172,349      246,470
10               247,418    497,803    497,803      653,280   113,900    177,362      269,064   113,900    177,362      269,064
15               315,775    497,803    497,803      869,973    86,631    202,719      414,804    86,631    202,719      414,804
20               403,017    497,803    497,803    1,157,345    48,993    226,796      632,343    48,993    226,796      632,343
25               514,362          0    497,803    1,537,505         0    244,529      948,958         0    244,529      948,958
30               656,471          0    497,803    2,037,402         0    246,501    1,399,353         0    246,501    1,399,353
20 (Age 65)      403,017    497,803    497,803    1,157,345    48,993    226,796      632,343    48,993    226,796      632,343
</TABLE>

All amounts are in dollars.

If premiums are paid more frequently than annually, the Death Benefits, Total
Account Values, and Cash Surrender Values would be less than those illustrated.
If a larger premium is paid, the Surrender Value as a percentage of the Total
Account Value will be greater than or equal to those illustrated. If a smaller
premium is paid, the Surrender Value as a percentage of the Total Account Value
will be less than or equal to those illustrated. Where a zero value is shown,
the Policy will lapse without payment of additional premium.

Assumes no Policy loan has been made. Guaranteed cost of insurance rates
assumed. Maximum mortality and expense risk charges, administrative charges, and
premium load assumed.

These investment results are illustrative only and should not be considered a
representation of past or future investments results. Actual investment results
may be more or less than those shown and will depend on a number of factors
including the Policy Owner's allocations, and the Fund's rate of return. The
Total Account Value and Cash Surrender Value for a Policy would be different
from those shown in the actual investment rates of return averaged 0%, 6%, and
12% over a period of years, but fluctuated above or below those averages for
individual Policy Years. No representations can be made that these rates of
return will definitely be achieved for any one year or sustained over a period
of time.


54
<PAGE>


                                    Table XII

       FLEXIBLE PREMIUM CORPORATE VARIABLE UNIVERSAL LIFE INSURANCE POLICY
                  UNISEX ISSUE AGE 45 PREFERRED NONSMOKER RISK
                               FULLY UNDERWRITTEN
               CURRENT INSURANCE COSTS AND CURRENT CHARGES ASSUMED
                     $25,000 ANNUAL PREMIUM FOR SEVEN YEARS
                          CASH VALUE ACCUMULATION TEST
                              FACE AMOUNT $497,803
                             DEATH BENEFIT OPTION 1

<TABLE>
<CAPTION>
                Premiums             Death Benefit                  Total Account Value                 Surrender Value
               Accumulated      Gross Annual Investment           Gross Annual Investment           Gross Annual Investment
                   at                  Return of                         Return of                         Return of
Policy         5% Interest --------------------------------- --------------------------------- ----------------------------------
 Year           Per Year    Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%    Gross 12%
- ------------- ------------ ---------- ---------- ----------- ---------- ---------- ----------- ---------- ---------- ------------
<S>              <C>        <C>        <C>        <C>         <C>        <C>        <C>         <C>        <C>        <C>
 1                26,250    497,803    497,803      497,803    20,630     21,912       23,195    22,380     23,662       24,945
 2                53,813    497,803    497,803      497,803    41,530     45,434       49,494    42,843     46,747       50,807
 3                82,754    497,803    497,803      497,803    61,982     69,884       78,430    61,982     69,884       78,430
 4               113,142    497,803    497,803      497,803    82,022     95,341      110,325    82,022     95,341      110,325
 5               145,049    497,803    497,803      497,803   101,688    121,891      145,543   101,688    121,891      145,543
 6               178,551    497,803    497,803      509,912   122,004    150,669      185,588   122,004    150,669      185,588
 7               213,729    497,803    497,803      611,338   141,994    180,761      229,589   141,994    180,761      229,589
 8               224,415    497,803    497,803      650,475   138,367    187,518      251,999   138,367    187,518      251,999
 9               235,636    497,803    497,803      692,277   134,684    194,522      276,577   134,684    194,522      276,577
10               247,418    497,803    497,803      736,923   130,923    201,769      303,514   130,923    201,769      303,514
15               315,775    497,803    514,967    1,024,664   111,827    245,537      488,561   111,827    245,537      488,561
20               403,017    497,803    544,105    1,431,093    86,959    297,285      781,912    86,959    297,285      781,912
25               514,362    497,803    585,298    2,034,864    57,846    361,250    1,255,944    57,846    361,250    1,255,944
30               656,471    497,803    636,747    2,926,057    15,639    437,338    2,009,709    15,639    437,338    2,009,709
20 (Age 65)      403,017    497,803    544,105    1,431,093    86,959    297,285      761,912    86,959    297,285      781,912
</TABLE>

All amounts are in dollars.

If premiums are paid more frequently than annually, the Death Benefits, Total
Account Values, and Cash Surrender Values would be less than those illustrated.
If a larger premium is paid, the Surrender Value as a percentage of the Total
Account Value will be greater than or equal to those illustrated. If a smaller
premium is paid, the Surrender Value as a percentage of the Total Account Value
will be less than or equal to those illustrated. Where a zero value is shown,
the Policy will lapse without payment of additional premium.

Assumes no Policy loan has been made. Current cost of insurance rates assumed.
Current mortality and expense risk charges, administrative charges, and premium
load assumed.

These investment results are illustrative only and should not be considered a
representation of past or future investments results. Actual investment results
may be more or less than those shown and will depend on a number of factors
including the Policy Owner's allocations, and the Fund's rate of return. The
Total Account Value and Cash Surrender Value for a Policy would be different
from those shown in the actual investment rates of return averaged 0%, 6%, and
12% over a period of years, but fluctuated above or below those averages for
individual Policy Years. No representations can be made that these rates of
return will definitely be achieved for any one year or sustained over a period
of time.


                                                                              55
<PAGE>


                                   Appendix B

                Applicable Percentages for Guideline Premium Test

<TABLE>
<CAPTION>
   Attained Age of
     The Insured         Corridor
 (Nearest Birthday)     Percentage
 ------------------     ----------
<S>                       <C>
        0-40              250%
         41               243%
         42               236%
         43               229%
         44               222%
         45               215%
         46               209%
         47               203%
         48               197%
         49               191%
         50               185%
         51               178%
         52               171%
         53               164%
         54               157%
         55               150%
         56               146%
         57               142%
         58               138%
         59               134%
         60               130%
         61               128%
         62               126%
         63               124%
         64               122%
         65               120%
         66               119%
         67               118%
         68               117%
         69               116%
         70               115%
         71               113%
         72               111%
         73               109%
         74               107%
        75-90             105%
         91               104%
         92               103%
         93               102%
         94               101%
        95-99             100%
</TABLE>


56
<PAGE>


                         Lincoln Life Flexible Premium
                            Variable Life Account S

                                      I-1
<PAGE>

Lincoln Life Flexible Premium Variable Life Account S


STATEMENT OF ASSETS AND LIABILITY

December 31, 1999

<TABLE>
<CAPTION>
                                                                   American        American
                                                                   Century         Century         AVIS
                                                                  VP Income           VP          Growth
                                                                   & Growth     International     Class 2
                                                  Combined        Subaccount      Subaccount    Subaccount
                                             ----------------- --------------- --------------- ------------
<S>                                          <C>               <C>             <C>             <C>
Assets
 Investments at Market - Affiliated
  (Cost $25,938,475)                            $ 26,177,277      $       --      $       --     $    --
 Investments at Market - Unaffiliated
  (Cost $85,761,649)                              99,161,706       5,830,923       6,358,663       2,420
                                                ------------      ----------      ----------     -------
 Total Investments                               125,338,983       5,830,923       6,358,663       2,420
 Dividends Receivable                                      8              --              --          --
                                                ------------      ----------      ----------     -------
Total Assets                                     125,338,991       5,830,923       6,358,663       2,420
Liability - Payable to The Lincoln National
 Life Insurance Company                                1,387              64              69          --
                                                ------------      ----------      ----------     -------
NET ASSETS                                      $125,337,604      $5,830,859      $6,358,594     $ 2,420
                                                ============      ==========      ==========     =======
Percent of net assets                                 100.00%           4.65%           5.07%       0.00%
                                                ============      ==========      ==========     =======
Net assets are represented by:
LCVUL Policies:
 Units in accumulation period                                            100             100         100
 Unit value                                                       $   11.416      $   15.281     $12.088
                                                                  ----------      ----------     -------
                                                                       1,142           1,528       1,209
LCVUL-LC Policies:
 Units in accumulation period                                        541,065         456,990         100
 Unit value                                                       $   10.775      $   13.911     $12.094
                                                                  ----------      ----------     -------
                                                                   5,829,717       6,357,066       1,211
                                                                  ----------      ----------     -------
 NET ASSETS                                                       $5,830,859      $6,358,594     $ 2,420
                                                                  ==========      ==========     =======

<CAPTION>
                                                 AVIS         AVIS
                                               Growth &    High-Yield       Baron         BT EAFE          BT             BT
                                                Income        Bond         Capital      Equity 500     Equity 500     Small Cap
                                                Class 2      Class 2        Asset          Index         Index          Index
                                              Subaccount   Subaccount     Subaccount    Subaccount     Subaccount     Subaccount
                                             ------------ ------------ --------------- ------------ --------------- -------------
<S>                                          <C>          <C>          <C>             <C>          <C>             <C>
Assets
 Investments at Market - Affiliated
  (Cost $25,938,475)                           $    --      $    --       $       --     $    --       $       --      $     --
 Investments at Market - Unaffiliated
  (Cost $85,761,649)                             2,077        2,079        2,866,572       2,341        9,396,642       472,093
                                               -------      -------       ----------     -------       ----------      --------
 Total Investments                               2,077        2,079        2,866,572       2,341        9,396,642       472,093
 Dividends Receivable                               --           --               --          --               --            --
                                               -------      -------       ----------     -------       ----------      --------
Total Assets                                     2,077        2,079        2,866,572       2,341        9,396,642       472,093
Liability - Payable to The Lincoln National
 Life Insurance Company                             --           --               31          --              102             5
                                               -------      -------       ----------     -------       ----------      --------
NET ASSETS                                     $ 2,077      $ 2,079       $2,866,541     $ 2,341       $9,396,540      $472,088
                                               =======      =======       ==========     =======       ==========      ========
Percent of net assets                             0.00%        0.00%            2.29%       0.00%            7.50%         0.38%
                                               =======      =======       ==========     =======       ==========      ========
Net assets are represented by:
LCVUL Policies:
 Units in accumulation period                      100          100              100         100              100           100
 Unit value                                    $10.371      $10.381       $   11.552     $12.044       $   11.369      $ 11.566
                                               -------      -------       ----------     -------       ----------      --------
                                                 1,037        1,038            1,155       1,205            1,137         1,157
LCVUL-LC Policies:
 Units in accumulation period                      100          100          244,282         100          870,538        40,034
 Unit value                                    $10.378      $10.389       $   11.730     $11.335       $   10.793      $ 11.763
                                               -------      -------       ----------     -------       ----------      --------
                                                 1,040        1,041        2,865,386       1,136        9,395,403       470,931
                                               -------      -------       ----------     -------       ----------      --------
 NET ASSETS                                    $ 2,077      $ 2,079       $2,866,541     $ 2,341       $9,396,540      $472,088
                                               =======      =======       ==========     =======       ==========      ========
</TABLE>

See accompanying notes.

                                      I-2
<PAGE>


<TABLE>
<CAPTION>
                                                                           Delaware
                                               Delaware     Delaware       Premium       Delaware
                                                Premium      Premium    International     Premium
                                              Delchester      Devon         Equity         REIT
                                              Subaccount   Subaccount     Subaccount    Subaccount
                                             ------------ ------------ --------------- ------------
<S>                                          <C>          <C>          <C>             <C>
Assets
 Investments at Market - Affiliated
  (Cost $25,938,475)                           $ 3,479       $33,492       $ 2,153       $ 1,953
 Investments at Market - Unaffiliated
  (Cost $85,761,649)                                --            --            --            --
                                               -------       -------       -------       -------
 Total Investments                               3,479        33,492         2,153         1,953
 Dividends Receivable                                8            --            --            --
                                               -------       -------       -------       -------
Total Assets                                     3,487        33,492         2,153         1,953
Liability - Payable to The Lincoln National
 Life Insurance Company                             --            --            --            --
                                               -------       -------       -------       -------
NET ASSETS                                     $ 3,487       $33,492       $ 2,153       $ 1,953
                                               =======       =======       =======       =======
Percent of net assets                             0.00%         0.03%         0.00%         0.00%
                                               =======       =======       =======       =======
Net assets are represented by:
LCVUL Policies:
 Units in accumulation period                      100           100           100           100
 Unit value                                    $ 9.650       $ 9.173       $10.569       $ 9.205
                                               -------       -------       -------       -------
                                                   965           917         1,057           921
LCVUL-LC Policies:
 Units in accumulation period                      245         3,266           100           100
 Unit value                                    $10.275       $ 9.971       $10.922       $10.291
                                               -------       -------       -------       -------
                                                 2,522        32,575         1,096         1,032
                                               -------       -------       -------       -------
NET ASSETS                                     $ 3,487       $33,492       $ 2,153       $ 1,953
                                               =======       =======       =======       =======

<CAPTION>
                                               Delaware                      Fidelity
                                                Premium       Fidelity        VIP II        Fidelity         Janus
                                               Small Cap         VIP           Asset         VIP II        Aggressive
                                                 Value         Growth         Manager      Contrafund        Growth
                                              Subaccount     Subaccount     Subaccount     Subaccount      Subaccount
                                             ------------ ---------------- ------------ --------------- ---------------
<S>                                          <C>          <C>              <C>          <C>             <C>
Assets
 Investments at Market - Affiliated
  (Cost $25,938,475)                           $ 1,966       $        --     $     --      $       --      $       --
 Investments at Market - Unaffiliated
  (Cost $85,761,649)                                --        23,647,410      469,765       5,934,256       6,651,724
                                               -------       -----------     --------      ----------      ----------
 Total Investments                               1,966        23,647,410      469,765       5,934,256       6,651,724
 Dividends Receivable                               --                --           --              --              --
                                               -------       -----------     --------      ----------      ----------
Total Assets                                     1,966        23,647,410      469,765       5,934,256       6,651,724
Liability - Payable to The Lincoln National
 Life Insurance Company                             --               257            5              65              72
                                               -------       -----------     --------      ----------      ----------
NET ASSETS                                     $ 1,966       $23,647,153     $469,760      $5,934,191      $6,651,652
                                               =======       ===========     ========      ==========      ==========
Percent of net assets                             0.00%            18.89%        0.37%           4.73%           5.31%
                                               =======       ===========     ========      ==========      ==========
Net assets are represented by:
LCVUL Policies:
 Units in accumulation period                      100               100          100             100             100
 Unit value                                    $ 9.368       $    12.677     $ 10.972      $   11.612      $   18.389
                                               -------       -----------     --------      ----------      ----------
                                                   937             1,268        1,097           1,161           1,839
LCVUL-LC Policies:
 Units in accumulation period                      100         2,028,481       44,399         524,537         482,589
 Unit value                                    $10.255       $    11.657     $ 10.556      $   11.311      $   13.779
                                               -------       -----------     --------      ----------      ----------
                                                 1,029        23,645,885      468,663       5,933,030       6,649,813
                                               -------       -----------     --------      ----------      ----------
NET ASSETS                                     $ 1,966       $23,647,153     $469,760      $5,934,191      $6,651,652
                                               =======       ===========     ========      ==========      ==========
</TABLE>

See accompanying notes.

                                      I-3
<PAGE>

Lincoln Life Flexible Premium Variable Life Account S

STATEMENT OF ASSETS AND LIABILITY
Continued
December 31, 1999


<TABLE>
<CAPTION>
                                                                    Janus                             LN
                                                   Janus          Worldwide           LN            Capital
                                                 Balanced          Growth            Bond        Appreciation
                                                Subaccount       Subaccount       Subaccount      Subaccount
                                             ---------------- ---------------- ---------------- --------------
<S>                                          <C>              <C>              <C>              <C>
Assets
 Investments at Market - Affiliated
  (Cost $25,938,475)                            $        --      $        --      $10,245,575     $1,487,267
 Investments at Market - Unaffiliated
  (Cost $85,761,649)                             14,728,000       16,261,952               --             --
                                                -----------      -----------      -----------     ----------
 Total Investments                               14,728,000       16,261,952       10,245,575      1,487,267
 Dividends Receivable                                    --               --               --             --
                                                -----------      -----------      -----------     ----------
 Total Assets                                    14,728,000       16,261,952       10,245,575      1,487,267
Liability - Payable to The Lincoln National
 Life Insurance Company                                 160              177              113             16
                                                -----------      -----------      -----------     ----------
NET ASSETS                                      $14,727,840      $16,261,775      $10,245,462     $1,487,251
                                                ===========      ===========      ===========     ==========
Percent of net assets                                 11.75%           12.97%            8.17%          1.19%
                                                ===========      ===========      ===========     ==========
Net assets are represented by:
LCVUL Policies:
 Units in accumulation period                           100              100              100            100
 Unit value                                     $    11.783      $    15.182      $    10.046     $   13.437
                                                -----------      -----------      -----------     ----------
                                                      1,178            1,518            1,005          1,344
LCVUL-LC Policies:
 Units in accumulation period                     1,339,392        1,231,477        1,032,174        128,416
 Unit value                                     $    10.995      $    13.204      $     9.925     $   11.571
                                                -----------      -----------      -----------     ----------
                                                 14,726,662       16,260,257       10,244,457      1,485,907
                                                -----------      -----------      -----------     ----------
NET ASSETS                                      $14,727,840      $16,261,775      $10,245,462     $1,487,251
                                                ===========      ===========      ===========     ==========

<CAPTION>
                                                    LN              LN            LN           MFS
                                                 Equity-          Money         Social        Value         MFS
                                                  Income          Market       Awareness     Equity       Research
                                                Subaccount      Subaccount    Subaccount   Subaccount    Subaccount
                                             --------------- --------------- ------------ ------------ -------------
<S>                                          <C>             <C>             <C>          <C>          <C>
Assets
 Investments at Market - Affiliated
  (Cost $25,938,475)                            $5,429,453      $8,969,697     $ 2,242       $    --      $     --
 Investments at Market - Unaffiliated
  (Cost $85,761,649)                                    --              --          --        96,620       142,536
                                                ----------      ----------     -------       -------      --------
 Total Investments                               5,429,453       8,969,697       2,242        96,620       142,536
 Dividends Receivable                                   --              --          --            --            --
                                                ----------      ----------     -------       -------      --------
Total Assets                                     5,429,453       8,969,697       2,242        96,620       142,536
Liability - Payable to The Lincoln National
 Life Insurance Company                                 59             121          --             1             2
                                                ----------      ----------     -------       -------      --------
NET ASSETS                                      $5,429,394      $8,969,576     $ 2,242       $96,619      $142,534
                                                ==========      ==========     =======       =======      ========
Percent of net assets                                 4.33%           7.16%       0.00%         0.08%         0.11%
                                                ==========      ==========     =======       =======      ========
Net assets are represented by:
LCVUL Policies:
 Units in accumulation period                          100         235,936         100           100           100
 Unit value                                     $    9.897      $   10.227     $11.507       $12.963      $ 12.110
                                                ----------      ----------     -------       -------      --------
                                                       990       2,412,996       1,151         1,296         1,211
LCVUL-LC Policies:
 Units in accumulation period                      519,156         650,491         100         7,846        12,262
 Unit value                                     $   10.456      $   10.079     $10.872       $12.148      $ 11.524
                                                ----------      ----------     -------       -------      --------
                                                 5,428,404       6,556,580       1,091        95,323       141,323
                                                ----------      ----------     -------       -------      --------
NET ASSETS                                      $5,429,394      $8,969,576     $ 2,242       $96,619      $142,534
                                                ==========      ==========     =======       =======      ========
</TABLE>

See accompanying notes.

                                      I-4
<PAGE>

<TABLE>
<CAPTION>
                                                  MFS                        AMT
                                                 Total         MFS         Mid-Cap          AMT
                                                Return      Utilities       Growth       Partners
                                              Subaccount   Subaccount     Subaccount    Subaccount
                                             ------------ ------------ --------------- ------------
<S>                                          <C>          <C>          <C>             <C>
Assets
 Investments at Market--Affiliated
  (Cost $25,938,475)                           $    --       $    --      $       --     $    --
 Investments at Market - Unaffiliated
  (Cost $85,761,649)                             1,996        35,869       5,982,397       2,017
                                               -------       -------      ----------     -------
 Total Investments                               1,996        35,869       5,982,397       2,017
 Dividends Receivable                               --            --              --          --
                                               -------       -------      ----------     -------
Total Assets                                     1,996        35,869       5,982,397       2,017
Liability - Payable to The Lincoln National
 Life Insurance Company                             --            --              65          --
                                               -------       -------      ----------     -------
NET ASSETS                                     $ 1,996       $35,869      $5,982,332     $ 2,017
                                               =======       =======      ==========     =======
 Percent of net assets                            0.00%         0.03%           4.77%       0.00%
                                               =======       =======      ==========     =======
Net assets are represented by:
LCVUL Policies:
 Units in accumulation period                      100           100             100         100
 Unit value                                    $ 9.922       $12.052      $   15.660     $ 9.731
                                               -------       -------      ----------     -------
                                                   992         1,205           1,566         973
LCVUL-LC Policies:
 Units in accumulation period                      100         3,038         438,878         100
 Unit value                                    $10.005       $11.406      $   13.627     $10.408
                                               -------       -------      ----------     -------
                                                 1,004        34,664       5,980,766       1,044
                                               -------       -------      ----------     -------
NET ASSETS                                     $ 1,996       $35,869      $5,982,332     $ 2,017
                                               =======       =======      ==========     =======

<CAPTION>
                                                             Oppenheimer
                                                   OCC       Main Street    Templeton
                                              Accumulation    Growth and      Asset       Templeton     Templeton
                                                 Managed        Income     Allocation   International     Stock
                                               Subaccount     Subaccount   Subaccount     Subaccount    Subaccount
                                             -------------- ------------- ------------ --------------- -----------
<S>                                          <C>            <C>           <C>          <C>             <C>
Assets
 Investments at Market--Affiliated
  (Cost $25,938,475)                             $   --        $    --       $    --       $     --      $    --
 Investments at Market - Unaffiliated
  (Cost $85,761,649)                              1,987         35,056        81,838        152,161        2,312
                                                 ------        -------       -------       --------      -------
 Total Investments                                1,987         35,056        81,838        152,161        2,312
 Dividends Receivable                                --             --            --             --           --
                                                 ------        -------       -------       --------      -------
 Total Assets                                     1,987         35,056        81,838        152,161        2,312
Liability - Payable to The Lincoln National
 Life Insurance Company                              --             --             1              2           --
                                                 ------        -------       -------       --------      -------
NET ASSETS                                       $1,987        $35,056       $81,837       $152,159      $ 2,312
                                                 ======        =======       =======       ========      =======
 Percent of net assets                             0.00%          0.03%         0.07%          0.12%        0.00%
                                                 ======        =======       =======       ========      =======
Net assets are represented by:
LCVUL Policies:
 Units in accumulation period                       100            100           100            100          100
 Unit value                                      $9.998        $11.217       $11.159       $ 11.287      $11.673
                                                 ------        -------       -------       --------      -------
                                                  1,000          1,122         1,116          1,129        1,167
LCVUL-LC Policies:
 Units in accumulation period                       100          3,157         7,250         13,371          100
 Unit value                                      $9.831        $10.745       $11.133       $ 11.295      $11.415
                                                 ------        -------       -------       --------      -------
                                                    987         33,934        80,721        151,030        1,145
                                                 ------        -------       -------       --------      -------
NET ASSETS                                       $1,987        $35,056       $81,837       $152,159      $ 2,312
                                                 ======        =======       =======       ========      =======
</TABLE>

See accompanying notes.

                                      I-5
<PAGE>

Lincoln Life Flexible Premium Variable Life Account S


STATEMENT OF OPERATIONS
Period from May 14, 1999 to December 31, 1999


<TABLE>
<CAPTION>
                                                              American       American
                                                              Century        Century         AVIS
                                                             VP Income          VP          Growth
                                                              & Growth    International     Class 2
                                               Combined      Subaccount     Subaccount    Subaccount
                                            -------------- ------------- --------------- ------------
<S>                                         <C>            <C>           <C>             <C>
Net Investment Income (Loss):
 Dividends from investment income            $   270,334    $     --      $       --        $ --
 Dividends from net realized gains on
  investments                                     42,228          --              --         326
 Mortality and expense guarantees:
  LCVUL                                             (505)         (4)             (4)         (1)
  LCVUL-LC                                       (64,216)     (3,315)         (3,440)         (1)
                                             -----------    --------      ----------        -----
NET INVESTMENT INCOME (LOSS)                     247,841      (3,319)         (3,444)        324
Net Realized and Unrealized
 Gain (Loss) on Investments:
  Net realized gain (loss) on investments        384,544      15,823          29,044          --
  Net change in unrealized appreciation or
   depreciation on investments                13,638,859     374,877       1,695,003          94
                                             -----------    --------      ----------        ----
NET REALIZED AND UNREALIZED
 GAIN (LOSS) ON INVESTMENTS                   14,023,403     390,700       1,724,047          94
                                             -----------    --------      ----------        ----
NET INCREASE (DECREASE) IN NET
 ASSETS RESULTING FROM OPERATIONS            $14,271,244    $387,381      $1,720,603        $418
                                             ===========    ========      ==========        ====

<CAPTION>
                                                AVIS         AVIS
                                              Growth &    High-Yield      Baron        BT EAFE         BT            BT
                                               Income        Bond        Capital     Equity 500    Equity 500    Small Cap
                                               Class 2      Class 2       Asset         Index        Index         Index
                                             Subaccount   Subaccount    Subaccount   Subaccount    Subaccount    Subaccount
                                            ------------ ------------ ------------- ------------ ------------- -------------
<S>                                         <C>          <C>          <C>           <C>          <C>           <C>
Net Investment Income (Loss):
 Dividends from investment income              $   8         $45       $     --         $37       $ 59,953       $ 4,634
 Dividends from net realized gains on
  investments                                    332          --             12          69         28,193        13,267
 Mortality and expense guarantees:
  LCVUL                                           (1)         (1)            (4)         (4)            (4)           (4)
  LCVUL-LC                                        (1)         (1)        (1,399)         (1)        (5,239)         (266)
                                              ------         ---       --------        ----       --------       -------
NET INVESTMENT INCOME (LOSS)                     338          43         (1,391)        101         82,903        17,631
Net Realized and Unrealized
 Gain (Loss) on Investments:
  Net realized gain (loss) on investments         --          --              4          --         20,633         1,715
  Net change in unrealized appreciation or
   depreciation on investments                  (264)         34        320,158         236        536,566        41,563
                                               -----         ---       --------        ----       --------       -------
NET REALIZED AND UNREALIZED
 GAIN (LOSS) ON INVESTMENTS                     (264)         34        320,162         236        557,199        43,278
                                               -----         ---       --------        ----       --------       -------
NET INCREASE (DECREASE) IN NET
 ASSETS RESULTING FROM OPERATIONS              $  74         $77       $318,771        $337       $640,102       $60,909
                                               =====         ===       ========        ====       ========       =======
</TABLE>

<TABLE>
<CAPTION>
                                                                          Delaware
                                              Delaware     Delaware       Premium       Delaware
                                               Premium      Premium    International     Premium
                                             Delchester      Devon         Equity         REIT
                                             Subaccount   Subaccount     Subaccount    Subaccount
                                            ------------ ------------ --------------- ------------
<S>                                         <C>          <C>          <C>             <C>
Net Investment Income (Loss):
 Dividends from investment income              $ 75          $ --          $  --         $ --
 Dividends from net realized gains on
  investments                                    --            --             --           --
 Mortality and expense guarantees:
  LCVUL                                          (4)           (4)            (4)          (4)
  LCVUL-LC                                       (1)          (10)            (1)          (1)
                                               ----          ----          -----         ----
NET INVESTMENT INCOME (LOSS)                     70           (14)            (5)          (5)
Net Realized and Unrealized
 Gain (Loss) on Investments:
  Net realized gain (loss) on investments        --            --             --           --
  Net change in unrealized appreciation or
   depreciation on investments                  (76)           80            154          (46)
                                               ----          ----          -----         ----
NET REALIZED AND UNREALIZED
 GAIN (LOSS) ON INVESTMENTS                     (76)           80            154          (46)
                                               ----          ----          -----         ----
NET INCREASE (DECREASE) IN NET
 ASSETS RESULTING FROM OPERATIONS              $ (6)         $ 66          $ 149         $(51)
                                               ====          ====          =====         ====

<CAPTION>
                                              Delaware                     Fidelity
                                               Premium       Fidelity       VIP II       Fidelity        Janus
                                              Small Cap        VIP           Asset        VIP II       Aggressive
                                                Value         Growth        Manager     Contrafund       Growth
                                             Subaccount     Subaccount    Subaccount    Subaccount     Subaccount
                                            ------------ --------------- ------------ ------------- ---------------
<S>                                         <C>          <C>             <C>          <C>           <C>
Net Investment Income (Loss):
 Dividends from investment income              $ --       $       --      $    --      $     --      $       15
 Dividends from net realized gains on
  investments                                    --               --           --            --              26
 Mortality and expense guarantees:
  LCVUL                                          (4)              (4)          (4)           (4)             (4)
  LCVUL-LC                                       (1)         (13,699)        (115)       (2,150)         (3,015)
                                               ----       ----------      -------      --------      ----------
NET INVESTMENT INCOME (LOSS)                     (5)         (13,703)        (119)       (2,154)         (2,978)
Net Realized and Unrealized
 Gain (Loss) on Investments:
  Net realized gain (loss) on investments        --          230,871          439        12,269           1,929
  Net change in unrealized appreciation or
   depreciation on investments                  (33)       2,937,837       12,610       446,935       1,493,923
                                               ----       ----------      -------      --------      ----------
NET REALIZED AND UNREALIZED
 GAIN (LOSS) ON INVESTMENTS                     (33)       3,168,708       13,049       459,204       1,495,852
                                               ----       ----------      -------      --------      ----------
NET INCREASE (DECREASE) IN NET
 ASSETS RESULTING FROM OPERATIONS              $(38)      $3,155,005      $12,930      $457,050      $1,492,874
                                               ====       ==========      =======      ========      ==========
</TABLE>

See accompanying notes.

                                      I-6
<PAGE>


<TABLE>
<CAPTION>
                                                                  Janus                            LN
                                                  Janus         Worldwide           LN           Capital
                                                Balanced          Growth           Bond       Appreciation
                                               Subaccount       Subaccount      Subaccount     Subaccount
                                            ---------------- --------------- --------------- --------------
<S>                                         <C>              <C>             <C>             <C>
Net Investment Income (Loss):
 Dividends from investment income             $  156,039      $        2       $     119       $     --
 Dividends from net realized gains on
  investments                                         --              --              --             --
 Mortality and expense guarantees:
  LCVUL                                               (4)             (4)             (4)            (4)
  LCVUL-LC                                        (7,462)         (7,661)         (6,314)          (585)
                                              ----------      ----------       ---------       --------
NET INVESTMENT INCOME (LOSS)                     148,573          (7,663)         (6,199)          (589)
 Net Realized and Unrealized
  Gain (Loss) on Investments:
  Net realized gain (loss) on investments         15,830           6,850            (503)        21,927
  Net change in unrealized appreciation or
   depreciation on investments                   933,643       3,108,395        (104,238)       123,424
                                              ----------      ----------       ---------       --------
NET REALIZED AND UNREALIZED
 GAIN (LOSS) ON INVESTMENTS                      949,473       3,115,245        (104,741)       145,351
                                              ----------      ----------       ---------       --------
NET INCREASE (DECREASE) IN NET
 ASSETS RESULTING FROM OPERATIONS             $1,098,046      $3,107,582       $(110,940)      $144,762
                                              ==========      ==========       =========       ========

<CAPTION>
                                                  LN           LN           LN            MFS
                                               Equity-        Money       Social      Value Equity      MFS
                                                Income       Market      Awareness   Opportunities    Research
                                              Subaccount   Subaccount   Subaccount     Subaccount    Subaccount
                                            ------------- ------------ ------------ --------------- -----------
<S>                                         <C>           <C>          <C>          <C>             <C>
Net Investment Income (Loss):
 Dividends from investment income            $     11        $49,384      $ 12         $   --        $   --
 Dividends from net realized gains on
  investments                                      --             --        --              3            --
 Mortality and expense guarantees:
  LCVUL                                            (4)          (374)       (4)            (4)           (4)
  LCVUL-LC                                     (2,507)        (3,621)       (1)            (5)          (56)
                                             --------        -------      ----         ------        ------
NET INVESTMENT INCOME (LOSS)                   (2,500)        45,389         7             (6)          (60)
 Net Realized and Unrealized
  Gain (Loss) on Investments:
  Net realized gain (loss) on investments       1,051             --        --             --            (2)
  Net change in unrealized appreciation or
   depreciation on investments                219,306             --       231          3,316         9,775
                                             --------        -------      ----         ------        ------
NET REALIZED AND UNREALIZED
 GAIN (LOSS) ON INVESTMENTS                   220,357             --       231          3,316         9,773
                                             --------        -------      ----         ------        ------
NET INCREASE (DECREASE) IN NET
 ASSETS RESULTING FROM OPERATIONS            $217,857        $45,389      $238         $3,310        $9,713
                                             ========        =======      ====         ======        ======
</TABLE>

<TABLE>
<CAPTION>
                                                 MFS                        AMT
                                                Total         MFS         Mid-Cap          AMT
                                               Return      Utilities       Growth       Partners
                                             Subaccount   Subaccount     Subaccount    Subaccount
                                            ------------ ------------ --------------- ------------
<S>                                         <C>          <C>          <C>             <C>
Net Investment Income (Loss):
 Dividends from investment income               $--        $   --      $       --         $--
 Dividends from net realized gains on
  investments                                    --            --              --          --
 Mortality and expense guarantees:
  LCVUL                                          (4)           (4)             (4)         (4)
  LCVUL-LC                                       (1)           (9)         (3,212)         (1)
                                                ---        ------      ----------         ---
NET INVESTMENT INCOME (LOSS)                     (5)          (13)         (3,216)         (5)
 Net Realized and Unrealized                     --
  Gain (Loss) on Investments:
  Net realized gain (loss) on investments        --            --          21,223          --
  Net change in unrealized appreciation or
   depreciation on investments                   (3)        2,390       1,465,860          18
                                                ---        ------      ----------         ---
NET REALIZED AND UNREALIZED
 GAIN (LOSS) ON INVESTMENTS                      (3)        2,390       1,487,083          18
                                                ---        ------      ----------         ---
NET INCREASE (DECREASE) IN NET
 ASSETS RESULTING FROM OPERATIONS               $(8)       $2,377      $1,483,867         $13
                                                ===        ======      ==========         ===

<CAPTION>
                                                            Oppenheimer
                                                  OCC       Main Street   Templeton
                                             Accumulation    Growth and      Asset       Templeton     Templeton
                                                Managed        Income     Allocation   International     Stock
                                              Subaccount     Subaccount   Subaccount     Subaccount    Subaccount
                                            -------------- ------------- ------------ --------------- -----------
<S>                                         <C>            <C>           <C>          <C>             <C>
Net Investment Income (Loss):
 Dividends from investment income               $ --         $   --        $   --        $    --        $ --
 Dividends from net realized gains on
  investments                                     --             --            --             --          --
 Mortality and expense guarantees:
  LCVUL                                           (4)            (4)           (4)            (4)         (4)
  LCVUL-LC                                        (1)            (9)          (26)           (88)         (1)
                                                ----         ------        ------        -------        ----
NET INVESTMENT INCOME (LOSS)                      (5)           (13)          (30)           (92)         (5)
 Net Realized and Unrealized
  Gain (Loss) on Investments:
  Net realized gain (loss) on investments         --             --           507          4,934          --
  Net change in unrealized appreciation or
   depreciation on investments                   (13)         1,575         4,312         10,904         313
                                                ----         ------        ------        -------        ----
NET REALIZED AND UNREALIZED
 GAIN (LOSS) ON INVESTMENTS                      (13)         1,575         4,819         15,838         313
                                                ----         ------        ------        -------        ----
NET INCREASE (DECREASE) IN NET
 ASSETS RESULTING FROM OPERATIONS               $(18)        $1,562        $4,789        $15,746        $308
                                                ====         ======        ======        =======        ====
</TABLE>

See accompanying notes.

                                      I-7
<PAGE>

Lincoln Life Flexible Premium Variable Life Account S

STATEMENT OF CHANGES IN NET ASSETS
Period from May 14, 1999 to December 31, 1999

<TABLE>
<CAPTION>
                                                              American       American
                                                              Century        Century         AVIS
                                                             VP Income          VP          Growth
                                                              & Growth    International     Class 2
                                               Combined      Subaccount     Subaccount    Subaccount
                                           --------------- ------------- --------------- ------------
<S>                                        <C>             <C>           <C>             <C>
Changes From Operations:
 Net investment income (loss)               $    247,841    $   (3,319)    $   (3,444)      $  324
 Net realized gain (loss) on investments         384,544        15,823         29,044           --
 Net change in unrealized appreciation or
  depreciation on investments                 13,638,859       374,877      1,695,003           94
                                            ------------    ----------     ----------       ------
NET INCREASE (DECREASE) IN NET ASSETS
 RESULTING FROM OPERATIONS                    14,271,244       387,381      1,720,603          418
Change From Unit Transactions:
 Participant purchases                       115,618,710     5,887,784      4,811,758        2,002
 Participant withdrawals                      (4,552,358)     (444,306)      (173,767)          --
                                            ------------    ----------     ----------       ------
NET INCREASE IN NET ASSETS RESULTING
 FROM UNIT TRANSACTIONS                      111,066,352     5,443,478      4,637,991        2,002
                                            ------------    ----------     ----------       ------
TOTAL INCREASE IN NET ASSETS                 125,337,604     5,830,859      6,358,594        2,420
                                            ------------    ----------     ----------       ------
NET ASSETS AT DECEMBER 31, 1999             $125,337,604    $5,830,859     $6,358,594       $2,420
                                            ============    ==========     ==========       ======

<CAPTION>
                                               AVIS         AVIS
                                             Growth &    High-Yield      Baron        BT EAFE         BT            BT
                                              Income        Bond        Capital     Equity 500    Equity 500    Small Cap
                                              Class 2      Class 2       Asset         Index         Index        Index
                                            Subaccount   Subaccount    Subaccount   Subaccount    Subaccount    Subaccount
                                           ------------ ------------ ------------- ------------ -------------- -----------
<S>                                        <C>          <C>          <C>           <C>          <C>            <C>
Changes From Operations:
 Net investment income (loss)                 $  338       $   43     $   (1,391)     $  101      $   82,903     $ 17,631
 Net realized gain (loss) on investments          --           --              4          --          20,633        1,715
 Net change in unrealized appreciation or
  depreciation on investments                   (264)          34        320,158         236         536,566       41,563
                                              ------       ------     ----------      ------      ----------     --------
NET INCREASE (DECREASE) IN NET ASSETS
 RESULTING FROM OPERATIONS                        74           77        318,771         337         640,102       60,909
Change From Unit Transactions:
 Participant purchases                         2,003        2,002      2,556,620       2,004       9,121,906      451,732
 Participant withdrawals                          --           --         (8,850)         --        (365,468)     (40,553)
                                              ------       ------     ----------      ------      ----------     --------
NET INCREASE IN NET ASSETS RESULTING
 FROM UNIT TRANSACTIONS                        2,003        2,002      2,547,770       2,004       8,756,438      411,179
                                              ------       ------     ----------      ------      ----------     --------
TOTAL INCREASE IN NET ASSETS                   2,077        2,079      2,866,541       2,341       9,396,540      472,088
                                              ------       ------     ----------      ------      ----------     --------
NET ASSETS AT DECEMBER 31, 1999               $2,077       $2,079     $2,866,541      $2,341      $9,396,540     $472,088
                                              ======       ======     ==========      ======      ==========     ========
</TABLE>

<TABLE>
<CAPTION>
                                                                         Delaware
                                             Delaware     Delaware       Premium       Delaware
                                              Premium      Premium    International     Premium
                                            Delchester      Devon         Equity         REIT
                                            Subaccount   Subaccount     Subaccount    Subaccount
                                           ------------ ------------ --------------- ------------
<S>                                        <C>          <C>          <C>             <C>
Changes From Operations:
 Net investment income (loss)                $   70       $   (14)       $   (5)        $   (5)
 Net realized gain (loss) on investments         --            --            --             --
 Net change in unrealized appreciation or
  depreciation on investments                   (76)           80           154            (46)
                                              -----       -------        ------         ------
NET INCREASE (DECREASE) IN NET ASSETS
 RESULTING FROM OPERATIONS                       (6)           66           149            (51)
Change From Unit Transactions:
 Participant purchases                        3,606        33,494         2,004          2,004
 Participant withdrawals                       (121)          (68)           --             --
                                             ------       -------        ------         ------
NET INCREASE IN NET ASSETS RESULTING
 FROM UNIT TRANSACTIONS                       3,485        33,426         2,004          2,004
                                             ------       -------        ------         ------
TOTAL INCREASE IN NET ASSETS                  3,487        33,492         2,153          1,953
                                             ------       -------        ------         ------
NET ASSETS AT DECEMBER 31, 1999              $3,487       $33,492        $2,153         $1,953
                                             ======       =======        ======         ======

<CAPTION>
                                             Delaware                    Fidelity
                                              Premium      Fidelity       VIP II       Fidelity       Janus
                                             Small Cap        VIP          Asset        VIP II      Aggressive
                                               Value        Growth        Manager     Contrafund      Growth
                                            Subaccount    Subaccount    Subaccount    Subaccount    Subaccount
                                           ------------ -------------- ------------ ------------- -------------
<S>                                        <C>          <C>            <C>          <C>           <C>
Changes From Operations:
 Net investment income (loss)                 $   (5)     $   (13,703)   $   (119)   $   (2,154)   $   (2,978)
 Net realized gain (loss) on investments          --          230,871         439        12,269         1,929
 Net change in unrealized appreciation or
  depreciation on investments                    (33)       2,937,837      12,610       446,935     1,493,923
                                              ------      -----------    --------    ----------    ----------
NET INCREASE (DECREASE) IN NET ASSETS
 RESULTING FROM OPERATIONS                       (38)       3,155,005      12,930       457,050     1,492,874
Change From Unit Transactions:
 Participant purchases                         2,004       23,024,780     458,168     5,490,534     5,176,270
 Participant withdrawals                          --       (2,532,632)     (1,338)      (13,393)      (17,492)
                                              ------      -----------    --------    ----------    ----------
NET INCREASE IN NET ASSETS RESULTING
 FROM UNIT TRANSACTIONS                        2,004       20,492,148     456,830     5,477,141     5,158,778
                                              ------      -----------    --------    ----------    ----------
TOTAL INCREASE IN NET ASSETS                   1,966       23,647,153     469,760     5,934,191     6,651,652
                                              ------      -----------    --------    ----------    ----------
NET ASSETS AT DECEMBER 31, 1999               $1,966      $23,647,153    $469,760    $5,934,191    $6,651,652
                                              ======      ===========    ========    ==========    ==========
</TABLE>

See accompanying notes.

                                      I-8
<PAGE>

<TABLE>
<CAPTION>
                                                               Janus                          LN
                                                Janus        Worldwide         LN           Capital
                                              Balanced        Growth          Bond       Appreciation
                                             Subaccount     Subaccount     Subaccount     Subaccount
                                           -------------- -------------- -------------- --------------
<S>                                        <C>            <C>            <C>            <C>
Changes From Operations:
 Net investment income (loss)               $   148,573    $    (7,663)   $    (6,199)    $     (589)
 Net realized gain (loss) on investments         15,830          6,850           (503)        21,927
 Net change in unrealized appreciation or
  depreciation on investments                   933,643      3,108,395       (104,238)       123,424
                                            -----------    -----------    -----------     ----------
NET INCREASE (DECREASE) IN NET ASSETS
 RESULTING FROM OPERATIONS                    1,098,046      3,107,582       (110,940)       144,762
Change From Unit Transactions:
 Participant purchases                       13,701,756     13,201,602     10,392,080      1,459,847
 Participant withdrawals                        (71,962)       (47,409)       (35,678)      (117,358)
                                            -----------    -----------    -----------     ----------
NET INCREASE IN NET ASSETS RESULTING
FROM UNIT TRANSACTIONS                       13,629,794     13,154,193     10,356,402      1,342,489
                                            -----------    -----------    -----------     ----------
TOTAL INCREASE IN NET ASSETS                 14,727,840     16,261,775     10,245,462      1,487,251
                                            -----------    -----------    -----------     ----------
NET ASSETS AT DECEMBER 31, 1999             $14,727,840    $16,261,775    $10,245,462     $1,487,251
                                            ===========    ===========    ===========     ==========

<CAPTION>
                                                 LN            LN            LN            MFS
                                              Equity-         Money        Social      Value Equity       MFS
                                               Income        Market       Awareness   Opportunities     Research
                                             Subaccount    Subaccount    Subaccount     Subaccount     Subaccount
                                           ------------- -------------- ------------ --------------- -------------
<S>                                        <C>           <C>            <C>          <C>             <C>
Changes From Operations:
 Net investment income (loss)               $   (2,500)    $   45,389      $    7        $    (6)      $    (60)
 Net realized gain (loss) on investments         1,051             --          --             --             (2)
 Net change in unrealized appreciation or
  depreciation on investments                  219,306             --         231          3,316          9,775
                                            ----------     ----------      ------        -------       --------
NET INCREASE (DECREASE) IN NET ASSETS
 RESULTING FROM OPERATIONS                     217,857         45,389         238          3,310          9,713
Change From Unit Transactions:
 Participant purchases                       5,228,048      9,319,802       2,004         93,370        133,274
 Participant withdrawals                       (16,511)      (395,615)         --            (61)          (453)
                                            ----------     ----------      ------        -------       --------
NET INCREASE IN NET ASSETS RESULTING
FROM UNIT TRANSACTIONS                       5,211,537      8,924,187       2,004         93,309        132,821
                                            ----------     ----------      ------        -------       --------
TOTAL INCREASE IN NET ASSETS                 5,429,394      8,969,576       2,242         96,619        142,534
                                            ----------     ----------      ------        -------       --------
NET ASSETS AT DECEMBER 31, 1999             $5,429,394     $8,969,576      $2,242        $96,619       $142,534
                                            ==========     ==========      ======        =======       ========
</TABLE>

<TABLE>
<CAPTION>
                                                MFS                       AMT
                                               Total         MFS        Mid-Cap         AMT
                                              Return      Utilities      Growth      Partners
                                            Subaccount   Subaccount    Subaccount   Subaccount
                                           ------------ ------------ ------------- ------------
<S>                                        <C>          <C>          <C>           <C>
Changes From Operations:
 Net investment income (loss)                $   (5)      $   (13)    $   (3,216)     $   (5)
 Net realized gain (loss) on investments         --            --         21,223          --
 Net change in unrealized appreciation or
  depreciation on investments                    (3)        2,390      1,465,860          18
                                             ------       -------     ----------      ------
NET INCREASE (DECREASE) IN NET ASSETS
 RESULTING FROM OPERATIONS                       (8)        2,377      1,483,867          13
Change From Unit Transactions:
 Participant purchases                        2,004        33,492      4,628,766       2,004
 Participant withdrawals                         --            --       (130,301)         --
                                             ------       -------     ----------      ------
NET INCREASE IN NET ASSETS RESULTING
 FROM UNIT TRANSACTIONS                       2,004        33,492      4,498,465       2,004
                                             ------       -------     ----------      ------
TOTAL INCREASE IN NET ASSETS                  1,996        35,869      5,982,332       2,017
                                             ------       -------     ----------      ------
NET ASSETS AT DECEMBER 31, 1999              $1,996       $35,869     $5,982,332      $2,017
                                             ======       =======     ==========      ======

<CAPTION>
                                                           Oppenheimer
                                                 OCC       Main Street    Templeton
                                            Accumulation    Growth and      Asset       Templeton     Templeton
                                               Managed        Income     Allocation   International     Stock
                                             Subaccount     Subaccount   Subaccount     Subaccount    Subaccount
                                           -------------- ------------- ------------ --------------- -----------
<S>                                        <C>            <C>           <C>          <C>             <C>
Changes From Operations:
 Net investment income (loss)                  $   (5)       $   (13)      $    (30)     $     (92)    $   (5)
 Net realized gain (loss) on investments           --             --            507          4,934         --
 Net change in unrealized appreciation or
  depreciation on investments                     (13)         1,575          4,312         10,904        313
                                               ------        -------       --------      ---------     ------
NET INCREASE (DECREASE) IN NET ASSETS
 RESULTING FROM OPERATIONS                        (18)         1,562          4,789         15,746        308
Change From Unit Transactions:
 Participant purchases                          2,005         33,494        106,879        245,604      2,004
 Participant withdrawals                           --             --        (29,831)      (109,191)        --
                                               ------        -------       --------      ---------     ------
NET INCREASE IN NET ASSETS RESULTING
 FROM UNIT TRANSACTIONS                         2,005         33,494         77,048        136,413      2,004
                                               ------        -------       --------      ---------     ------
TOTAL INCREASE IN NET ASSETS                    1,987         35,056         81,837        152,159      2,312
                                               ------        -------       --------      ---------     ------
NET ASSETS AT DECEMBER 31, 1999                $1,987        $35,056       $ 81,837      $ 152,159     $2,312
                                               ======        =======       ========      =========     ======
</TABLE>

See accompanying notes.

                                      I-9
<PAGE>

Lincoln Life Flexible Premium Variable Life Account S

Notes to Financial Statements

1. Accounting Policies and Variable Account Information

   The Variable Account:
   Lincoln Life Flexible Premium Variable Life Account S (the Variable
   Account) is a segregated investment account of The Lincoln National Life
   Insurance Company (Lincoln Life) and is registered as a unit investment
   trust with the Securities and Exchange Commission under the Investment
   Company Act of 1940, as amended. The operations of the Variable Account,
   which commenced on May 14, 1999, are part of the operations of Lincoln
   Life. The Variable Account consists of two products which are listed below:

   --LCVUL
   --LCVUL-LC

   The assets of the Variable Account are owned by Lincoln Life. The portion
   of the Variable Account's assets supporting the variable life policies may
   not be used to satisfy liabilities arising from any other business of
   Lincoln Life.

   Basis of Presentation:
   The accompanying financial statements have been prepared in accordance with
   accounting principles generally accepted in the United States for unit
   investment trusts.

   Investments:
   The assets of the Variable Account are divided into variable subaccounts
   each of which is invested in shares of one of thirty six portfolios of
   fourteen diversified open-end management investment companies, each
   portfolio with its own investment objective. The variable subaccounts are:

   American Century Variable Products Group, Inc.:
     VP Income & Growth Fund
     VP International Fund

   American Variable Insurance Series (AVIS):
     AVIS Growth Fund-Class 2
     AVIS Growth & Income Fund-Class 2
     AVIS High-Yield Bond Fund-Class 2

   Baron Capital Funds Trust:
     Baron Capital Asset Fund

   BT Insurance Funds Trust:
     EAFE Equity 500 Index Fund
     Equity 500 Index Fund
     Small Cap Index Fund

   Delaware Group Premium Fund , Inc.:
     Delchester Series
     Devon Series
     International Equity Series
     REIT Series
     Small Cap Value Series

                                      I-10
<PAGE>


Lincoln Life Flexible Premium Variable Life Account S

Notes to Financial Statements

1. Accounting Policies and Variable Account Information (Continued)


   Fidelity Variable Insurance Fund Service Class:
     Growth Portfolio

   Fidelity Variable Insurance Products Fund II Service Class:
     Asset Manager Portfolio
     Contrafund Portfolio

   Janus Aspen Series:
     Aggressive Growth Portfolio
     Balanced Portfolio
     Worldwide Growth Portfolio

   Lincoln National (LN) Funds:
     LN Bond Fund, Inc.
     LN Capital Appreciation Fund, Inc.
     LN Equity-Income Fund, Inc.
     LN Money Market Fund, Inc.
     LN Social Awareness Fund, Inc.

   MFS Variable Insurance Trust:
     MFS Capital Opportunities Series
     MFS Research Series
     MFS Total Return Series
     MFS Utilities Series

   Neuberger Berman Advisers Management Trust (AMT):
     AMT Mid-Cap Growth Portfolio
     AMT Partners Portfolio

   OCC Accumulation Trust:
     Managed Portfolio

   Oppenheimer Funds:
     Oppenheimer Main Street Growth and Income Fund/VA

   Templeton Variable Products Series Fund:
     Templeton Asset Allocation Class 2 Fund
     Templeton International Class 2 Fund
     Templeton Stock Class 2 Fund

   Investments in the variable subaccounts are stated at the closing net asset
   value per share on December 31, 1999, which approximates fair value. The
   difference between cost and fair value is reflected as unrealized
   appreciation and depreciation of investments.

   Investment transactions are accounted for on a trade date basis. The cost
   of investments sold is determined by the average cost method.


                                      I-11
<PAGE>


Lincoln Life Flexible Premium Variable Life Account S

Notes to Financial Statements

1. Accounting Policies and Variable Account Information (Continued)


   Dividends:
   Dividends paid to the Variable Account are automatically reinvested in
   shares of the variable subaccounts on the payable date. Dividend income is
   recorded on the ex-dividend date.

   Federal Income Taxes:
   Operations of the Variable Account form a part of and are taxed with
   operations of Lincoln Life, which is taxed as a "life insurance company"
   under the Internal Revenue Code. The Variable Account will not be taxed as a
   regulated investment company under Subchapter M of the Internal Revenue Code.
   Using current federal income tax law, no federal income taxes are payable
   with respect to the Variable Account's net investment income and the net
   realized gain on investments.

2. Mortality and Expense Guarantees
   & Other Transactions With Affiliate

   Amounts are paid to Lincoln Life for mortality and expense guarantees at a
   percentage of the current value of the Variable Account each day. The rates
   are as follows.

   --LCVUL is currently at an annual rate of .70% for policy years one through
   ten and .35% thereafter.
   --LCVUL-LC is currently at an annual rate of .40% for policy years one
   through ten, .20% for policy years eleven through twenty and .10%
   thereafter.

   Prior to the allocation of premiums to the Variable Account, Lincoln Life
   deducts a premium load for sales and administrative expenses associated
   with the startup and maintenance of the policy. The premium loads for the
   period ended December 31, 1999 amounted to $406,519. The premium loads are
   as follows:

   --LCVUL is currently 10.5% for policy year one, 7.5% for policy years two
   through five, 3.5% for policy years six through seven and 1.5% thereafter.
   --LCVUL-LC is currently 10.5% for policy year one, 7.5% for policy year
   two, 3.5% for policy years three through five and 1.5% thereafter.

   Lincoln Life charges a monthly administrative fee of $6 currently,
   guaranteed not to exceed $10 per month during all policy years. This charge
   is for items such as premium billing and collection, policy value
   calculation, confirmations and periodic reports. There were no
   administrative fees for the period ended December 31, 1999.

   Lincoln Life assumes responsibility for providing the insurance benefit
   included in the policy. Lincoln Life charges a monthly deduction of the
   cost of insurance and any charges for supplemental riders. The cost of
   insurance charge depends on the attained age, risk classification, gender
   classification (in accordance with state law) and the current net amount at
   risk. On a monthly basis, the administrative fee and the cost of insurance
   charge are deducted proportionately for the value of each variable
   subaccount and/or fixed account funding options. The fixed account is part
   of the general account of Lincoln Life and is not included in these
   financial statements. The cost of insurance charges for the period ended
   December 31, 1999 amounted to $383,402.

   Under certain circumstances, Lincoln Life reserves the right to charge a
   transfer fee of $25 for each transfer after the twelfth transfer per year
   between variable subaccounts. For the period ended December 31, 1999, no
   transfer fees were deducted from the variable subaccounts.


                                      I-12
<PAGE>


Lincoln Life Flexible Premium Variable Life Account S

Notes to Financial Statements (Continued)

3. Net Assets

The following is a summary of net assets owned at December 31, 1999.

<TABLE>
<CAPTION>
                                                                  American        American
                                                                   Century        Century         AVIS
                                                                  VP Income          VP          Growth
                                                                  & Growth     International     Class 2
                                                   Combined      Subaccount      Subaccount    Subaccount
                                               --------------- -------------- --------------- ------------
<S>                                            <C>             <C>            <C>             <C>
Unit Transactions:
 Accumulation units                             $111,066,352     $5,443,478     $4,637,991       $2,002
Accumulated net investment income (loss)             247,841         (3,319)        (3,444)         324
Accumulated net realized gain (loss) on
 investments                                         384,544         15,823         29,044           --
Net unrealized appreciation (depreciation) on
 investments                                      13,638,859        374,877      1,695,003           94
                                                ------------     ----------     ----------       ------
                                                $125,337,604     $5,830,859     $6,358,594       $2,420
                                                ============     ==========     ==========       ======

<CAPTION>
                                                   AVIS         AVIS
                                                 Growth &    High-Yield       Baron        BT EAFE        BT           BT
                                                  Income        Bond         Capital     Equity 500   Equity 500   Small Cap
                                                  Class 2      Class 2        Asset         Index        Index       Index
                                                Subaccount   Subaccount    Subaccount    Subaccount   Subaccount   Subaccount
                                               ------------ ------------ -------------- ------------ ------------ -----------
<S>                                            <C>          <C>          <C>            <C>          <C>          <C>
Unit Transactions:
 Accumulation units                               $2,003       $2,002      $2,547,770      $2,004     $8,756,438   $411,179
Accumulated net investment income (loss)             338           43          (1,391)        101         82,903     17,631
Accumulated net realized gain (loss) on
 investments                                          --           --               4          --         20,633      1,715
Net unrealized appreciation (depreciation) on
 investments                                        (264)          34         320,158         236        536,566     41,563
                                                  ------       ------      ----------      ------     ----------   --------
                                                  $2,077       $2,079      $2,866,541      $2,341     $9,396,540   $472,088
                                                  ======       ======      ==========      ======     ==========   ========
</TABLE>

<TABLE>
<CAPTION>
                                                                             Delaware
                                                 Delaware     Delaware       Premium       Delaware
                                                  Premium      Premium    International     Premium
                                                Delchester      Devon         Equity         REIT
                                                Subaccount   Subaccount     Subaccount    Subaccount
                                               ------------ ------------ --------------- ------------
<S>                                            <C>          <C>          <C>             <C>
Unit Transactions:
 Accumulation units                               $3,485      $33,426        $2,004         $2,004
Accumulated net investment income (loss)              70          (14)           (5)            (5)
Accumulated net realized gain (loss) on
 investments                                          --           --            --             --
Net unrealized appreciation (depreciation) on
 investments                                         (76)          80           154            (46)
                                                  ------      -------        ------         ------
                                                  $3,487      $33,492        $2,153         $1,953
                                                  ======      =======        ======         ======

<CAPTION>
                                                 Delaware                    Fidelity
                                                  Premium      Fidelity       VIP II       Fidelity        Janus
                                                 Small Cap        VIP          Asset        VIP II       Aggressive
                                                   Value        Growth        Manager     Contrafund       Growth
                                                Subaccount    Subaccount    Subaccount    Subaccount     Subaccount
                                               ------------ -------------- ------------ -------------- -------------
<S>                                            <C>          <C>            <C>          <C>            <C>
Unit Transactions:
 Accumulation units                               $2,004     $20,492,148     $456,830     $5,477,141    $5,158,778
Accumulated net investment income (loss)              (5)        (13,703)        (119)        (2,154)       (2,978)
Accumulated net realized gain (loss) on
 investments                                          --         230,871          439         12,269         1,929
Net unrealized appreciation (depreciation) on
 investments                                         (33)      2,937,837       12,610        446,935     1,493,923
                                                  ------     -----------     --------     ----------    ----------
                                                  $1,966     $23,647,153     $469,760     $5,934,191    $6,651,652
                                                  ======     ===========     ========     ==========    ==========
</TABLE>

                                      I-13
<PAGE>


Lincoln Life Flexible Premium Variable Life Account S

Notes to Financial Statements (Continued)

<TABLE>
<CAPTION>
                                                                   Janus                          LN
                                                    Janus        Worldwide         LN           Capital
                                                  Balanced        Growth          Bond       Appreciation
                                                 Subaccount     Subaccount     Subaccount     Subaccount
                                               -------------- -------------- -------------- --------------
<S>                                            <C>            <C>            <C>            <C>
Unit Transactions:
 Accumulation units                             $13,629,794    $13,154,193    $10,356,402     $1,342,489
Accumulated net investment income (loss)            148,573         (7,663)        (6,199)          (589)
 Accumulated net realized gain (loss) on
   investments                                       15,830          6,850           (503)        21,927
Net unrealized appreciation (depreciation) on
 investments                                        933,643      3,108,395       (104,238)       123,424
                                                -----------    -----------    -----------     ----------
                                                $14,727,840    $16,261,775    $10,245,462     $1,487,251
                                                ===========    ===========    ===========     ==========

<CAPTION>
                                                     LN            LN           LN            MFS
                                                   Equity-        Money       Social        Capital           MFS
                                                   Income        Market      Awareness   Opportunities     Research
                                                 Subaccount    Subaccount   Subaccount     Subaccount     Subaccount
                                               -------------- ------------ ------------ --------------- --------------
<S>                                            <C>            <C>          <C>          <C>             <C>
Unit Transactions:
 Accumulation units                              $5,211,537    $8,924,187     $2,004        $93,309        $132,821
Accumulated net investment income (loss)             (2,500)       45,389          7             (6)            (60)
 Accumulated net realized gain (loss) on
   investments                                        1,051            --         --             --              (2)
Net unrealized appreciation (depreciation) on
 investments                                        219,306            --        231          3,316           9,775
                                                 ----------    ----------     ------        -------        --------
                                                 $5,429,394    $8,969,576     $2,242        $96,619        $142,534
                                                 ==========    ==========     ======        =======        ========
</TABLE>

<TABLE>
<CAPTION>
                                                    MFS                        AMT
                                                   Total         MFS         Mid-Cap         AMT
                                                  Return      Utilities      Growth       Partners
                                                Subaccount   Subaccount    Subaccount    Subaccount
                                                ----------   ----------    ----------    ----------
<S>                                            <C>          <C>          <C>            <C>
Unit Transactions:
 Accumulation units                               $2,004      $33,492      $4,498,465      $2,004
Accumulated net investment income (loss)              (5)         (13)         (3,216)         (5)
Accumulated net realized gain (loss) on
 investments                                          --           --          21,223          --
Net unrealized appreciation (depreciation) on
 investments                                          (3)       2,390       1,465,860          18
                                                  ------      -------      ----------      ------
                                                  $1,996      $35,869      $5,982,332      $2,017
                                                  ======      =======      ==========      ======

<CAPTION>
                                                               Oppenheimer
                                                     OCC       Main Street    Templeton
                                                Accumulation    Growth and      Asset       Templeton     Templeton
                                                   Managed        Income     Allocation   International     Stock
                                                 Subaccount     Subaccount   Subaccount     Subaccount    Subaccount
                                                ------------  ------------   ----------   -------------   ----------
<S>                                            <C>            <C>           <C>          <C>             <C>
Unit Transactions:
 Accumulation units                                $2,005        $33,494      $77,048       $136,413       $2,004
Accumulated net investment income (loss)               (5)           (13)         (30)           (92)          (5)
Accumulated net realized gain (loss) on
 investments                                          --              --          507          4,934           --
Net unrealized appreciation (depreciation) on
 investments                                          (13)         1,575        4,312         10,904          313
                                                   ------        -------      -------       --------       ------
                                                   $1,987        $35,056      $81,837       $152,159       $2,312
                                                   ======        =======      =======       ========       ======
</TABLE>


                                      I-14
<PAGE>


Lincoln Life Flexible Premium Variable Life Account S

Notes to Financial Statements (Continued)

4. Purchases and Sales of Investments

The aggregate cost of investments purchased and the aggregate proceeds from
investments sold were as follows for 1999.

<TABLE>
<CAPTION>
                                                      Aggregate        Aggregate
                                                       Cost of          Proceeds
                                                      Purchases        from Sales
                                                   ---------------   -------------
<S>                                                <C>               <C>
American Century VP Income & Growth Fund            $  5,864,035      $  423,812
American Century VP International Fund                 4,790,583         155,967
AVIS Growth Class 2 Fund                                   2,326              --
AVIS Growth & Income Class 2 Fund                          2,341              --
AVIS High-Yield Bond Class 2 Fund                          2,045              --
Baron Capital Asset Fund                               2,551,656           5,246
BT EAFE Equity 500 Index Fund                              2,107               2
BT Equity 500 Index Fund                               9,332,369         492,926
BT Small Cap Index Fund                                  461,386          32,571
Delaware Premium Delchester Series                         3,555              --
Delaware Premiun Devon Series                             33,413               1
Delaware Premium International Equity Series               2,000               1
Delaware Premium REIT Series                               2,000               1
Delaware Premium Small Cap Value Series                    2,000               1
Fidelity VIP Growth Portfolio                         23,031,832       2,553,130
Fidelity VIP II Asset Manager Portfolio                  518,274          61,558
Fidelity VIP II Contrafund Portfolio                   5,730,267         255,215
Janus Aggressive Growth Portfolio                      5,168,908          13,036
Janus Balanced Portfolio                              14,055,919         277,392
Janus Worldwide Growth Portfolio                      13,205,529          58,822
LN Bond Fund                                          10,435,235          84,919
LN Capital Appreciation Fund                           1,654,604         312,688
LN Equity-Income Fund                                  5,360,728         151,632
LN Money Market Fund                                   9,810,857         841,160
LN Social Awareness Fund                                   2,012               1
MFS Capital Opportunities Series                          93,304              --
MFS Research Series                                      132,979             216
MFS Total Return Series                                    2,000               1
MFS Utilities Series                                      33,479              --
AMT Mid-Cap Growth Portfolio                           4,620,250         124,936
AMT Partners Portfolio                                     2,000               1
OCC Accumulation Managed Portfolio                         2,000              --
Oppenheimer Main Street Growth and Income Fund            33,481              --
Templeton Asset Allocation Fund                          108,170          31,151
Templeton International Fund                             245,019         108,696
Templeton Stock Fund                                       2,000               1
                                                    ------------      ----------
                                                    $117,300,663      $5,985,083
                                                    ============      ==========
</TABLE>


                                      I-15
<PAGE>


Lincoln Life Flexible Premium Variable Life Account S


Notes to Financial Statements (Continued)

5. Investments

The following is a summary of investments owned at December 31, 1999.

<TABLE>
<CAPTION>
                                                                       Net
                                                       Shares         Asset         Value of          Cost of
                                                    Outstanding       Value          Shares            Shares
                                                   -------------   ----------   ---------------   ---------------
<S>                                                <C>             <C>          <C>               <C>
American Century VP Income & Growth Fund              728,865       $  8.00      $  5,830,923      $  5,456,046
American Century VP International Fund                508,693         12.50         6,358,663         4,663,660
AVIS Growth Class 2 Fund                                   34         70.57             2,420             2,326
AVIS Growth & Income Class 2 Fund                          63         33.07             2,077             2,341
AVIS High-Yield Bond Class 2 Fund                         163         12.75             2,079             2,045
Baron Capital Asset Fund                              161,315         17.77         2,866,572         2,546,414
BT EAFE Equity 500 Index Fund                             172         13.60             2,341             2,105
BT Equity 500 Index Fund                              619,015         15.18         9,396,642         8,860,076
BT Small Cap Index Fund                                40,664         11.61           472,093           430,530
Delaware Premium Delchester Series                        469          7.42             3,479             3,555
Delaware Premiun Devon Series                           2,459         13.62            33,492            33,412
Delaware Premium International Equity Series              116         18.63             2,153             1,999
Delaware Premium REIT Series                              225          8.67             1,953             1,999
Delaware Premium Small Cap Value Series                   128         15.36             1,966             1,999
Fidelity VIP Growth Portfolio                         431,522         54.80        23,647,410        20,709,573
Fidelity VIP II Asset Manager Portfolio                25,271         18.59           469,765           457,155
Fidelity VIP II Contrafund Portfolio                  203,926         29.10         5,934,256         5,487,321
Janus Aggressive Growth Portfolio                     111,438         59.69         6,651,724         5,157,801
Janus Balanced Portfolio                              527,507         27.92        14,728,000        13,794,357
Janus Worldwide Growth Portfolio                      340,564         47.75        16,261,952        13,153,557
LN Bond Fund                                          895,937         11.44        10,245,575        10,349,813
LN Capital Appreciation Fund                           47,266         31.47         1,487,267         1,363,843
LN Equity-Income Fund                                 246,273         22.05         5,429,453         5,210,147
LN Money Market Fund                                  896,970         10.00         8,969,697         8,969,697
LN Social Awareness Fund                                   51         44.29             2,242             2,011
MFS Capital Opportunities Series                        4,446         21.73            96,620            93,304
MFS Research Series                                     6,107         23.34           142,536           132,761
MFS Total Return Series                                   112         17.75             1,996             1,999
MFS Utilities Series                                    1,485         24.16            35,869            33,479
AMT Mid-Cap Growth Portfolio                          246,189         24.30         5,982,397         4,516,537
AMT Partners Portfolio                                    103         19.64             2,017             1,999
OCC Accumulation Managed Portfolio                         46         43.65             1,987             2,000
Oppenheimer Main Street Growth and Income Fund          1,423         24.63            35,056            33,481
Templeton Asset Allocation Fund                         3,517         23.27            81,838            77,526
Templeton International Fund                            6,876         22.13           152,161           141,257
Templeton Stock Fund                                       95         24.29             2,312             1,999
                                                                                 ------------      ------------
                                                                                 $125,338,983      $111,700,124
                                                                                 ============      ============
</TABLE>


                                      I-16
<PAGE>


Lincoln Life Flexible Premium Variable Life Account S

Notes to Financial Statements (Continued)

6. New Investment Funds

   Effective October 29, 1999, the AVIS Growth Fund, AVIS Growth & Income Fund
   and AVIS High-Yield Bond Fund became available as investment options for
   the Variable Account policyholders.

                                      I-17
<PAGE>


               Report of Ernst & Young LLP, Independent Auditors

Board of Directors of The Lincoln National Life Insurance Company
and
Contract Owners of Lincoln Life Flexible Premium Variable Life Account S

We have audited the accompanying statement of assets and liability of Lincoln
Life Flexible Premium Variable Life Account S ("Variable Account") (comprised
of the American Century VP Income & Growth, American Century VP International,
AVIS Growth Class 2, AVIS Growth & Income Class 2, AVIS High-Yield Bond Class
2, Baron Capital Asset, BT EAFE Equity 500 Index, BT Equity 500 Index, BT Small
Cap Index, Delaware Premium Delchester, Delaware Premium Devon, Delaware
Premium International Equity, Delaware Premium REIT, Delaware Premium Small Cap
Value, Fidelity VIP Growth, Fidelity VIP II Asset Manager, Fidelity VIP II
Contrafund, Janus Aggressive Growth, Janus Balanced, Janus Worldwide Growth,
Lincoln National Bond, Lincoln National Capital Appreciation, Lincoln National
Equity-Income, Lincoln National Money Market, Lincoln National Social
Awareness, MFS Value Equity, MFS Research, MFS Total Return, MFS Utilities,
Neuberger Berman Advisers Management Trust (AMT) Mid-Cap Growth, Neuberger
Berman Advisers Management Trust (AMT) Partners, OCC Accumulation Trust
Managed, Oppenheimer Main Street Growth and Income, Templeton Asset Allocation,
Templeton International and Templeton Stock subaccounts), as of December 31,
1999, and the related statements of operations and changes in net assets for
the period from May 14, 1999 to December 31, 1999. These financial statements
are the responsibility of the Variable Account's management. Our responsibility
is to express an opinion on these financial statements based on our audit.

We conducted our audit in accordance with auditing standards generally accepted
in the United States. Those standards require that we plan and perform the
audit to obtain reasonable assurance about whether the financial statements are
free of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements.
Our procedures included confirmation of investments owned as of December 31,
1999, by correspondence with the custodian. An audit also includes assessing
the accounting principles used and significant estimates made by management, as
well as evaluating the overall financial statement presentation. We believe
that our audit provides a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of each of the respective
subaccounts constituting the Lincoln Life Flexible Premium Variable Life
Account S at December 31, 1999, and the results of their operations and the
changes in their net assets for the period from May 14, 1999 to December 31,
1999 in conformity with accounting principles generally accepted in the United
States.



                                                      /s/ Ernst & Young LLP


Fort Wayne, Indiana
March 24, 2000


                                      I-18
<PAGE>


<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

BALANCE SHEETS -- STATUTORY BASIS

<TABLE>
<CAPTION>
                                                              DECEMBER 31
                                                              1999        1998
                                                              ---------   ---------
                                                              (IN MILLIONS)
                                                              ---------------------
<S>                                                           <C>         <C>
ADMITTED ASSETS
CASH AND INVESTMENTS:
Bonds                                                         $22,985.0   $23,830.9
- ------------------------------------------------------------
Preferred stocks                                                  253.8       236.0
- ------------------------------------------------------------
Unaffiliated common stocks                                        166.9       259.3
- ------------------------------------------------------------
Affiliated common stocks                                          604.7       322.1
- ------------------------------------------------------------
Mortgage loans on real estate                                   4,211.5     3,932.9
- ------------------------------------------------------------
Real estate                                                       254.0       473.8
- ------------------------------------------------------------
Policy loans                                                    1,652.9     1,606.0
- ------------------------------------------------------------
Other investments                                                 426.6       434.4
- ------------------------------------------------------------
Cash and short-term investments                                 1,409.2     1,725.4
- ------------------------------------------------------------  ---------   ---------
Total cash and investments                                     31,964.6    32,820.8
- ------------------------------------------------------------
Premiums and fees in course of collection                         115.8        33.3
- ------------------------------------------------------------
Accrued investment income                                         435.3       432.8
- ------------------------------------------------------------
Reinsurance recoverable                                           199.0       171.6
- ------------------------------------------------------------
Funds withheld by ceding companies                                 73.5        53.7
- ------------------------------------------------------------
Federal income taxes recoverable from parent company               61.6        64.7
- ------------------------------------------------------------
Goodwill                                                           43.1        49.5
- ------------------------------------------------------------
Other admitted assets                                              66.7        89.3
- ------------------------------------------------------------
Separate account assets                                        46,105.1    36,907.0
- ------------------------------------------------------------  ---------   ---------
Total admitted assets                                         $79,064.7   $70,622.7
- ------------------------------------------------------------  =========   =========

LIABILITIES AND CAPITAL AND SURPLUS
LIABILITIES:
Future policy benefits and claims                             $12,184.0   $12,310.6
- ------------------------------------------------------------
Other policyholder funds                                       16,589.5    16,647.5
- ------------------------------------------------------------
Amounts withheld or retained by Company as agent or trustee       364.0       897.6
- ------------------------------------------------------------
Funds held under reinsurance treaties                             796.9       795.8
- ------------------------------------------------------------
Asset valuation reserve                                           490.9       484.5
- ------------------------------------------------------------
Interest maintenance reserve                                       72.3       159.7
- ------------------------------------------------------------
Other liabilities                                                 627.0       504.5
- ------------------------------------------------------------
Short-term loan payable to parent company                         205.0       140.0
- ------------------------------------------------------------
Net transfers due from separate accounts                         (896.5)     (789.0)
- ------------------------------------------------------------
Separate account liabilities                                   46,105.1    36,907.0
- ------------------------------------------------------------  ---------   ---------
Total liabilities                                              76,538.2    68,058.2
- ------------------------------------------------------------

CAPITAL AND SURPLUS:
Common stock, $2.50 par value:
  Authorized, issued and outstanding shares -- 10 million
  (owned by Lincoln National Corporation)                          25.0        25.0
- ------------------------------------------------------------
Surplus notes due to Lincoln National Corporation               1,250.0     1,250.0
- ------------------------------------------------------------
Paid-in surplus                                                 1,942.6     1,930.1
- ------------------------------------------------------------
Unassigned surplus -- deficit                                    (691.1)     (640.6)
- ------------------------------------------------------------  ---------   ---------
Total capital and surplus                                       2,526.5     2,564.5
- ------------------------------------------------------------  ---------   ---------
Total liabilities and capital and surplus                     $79,064.7   $70,622.7
- ------------------------------------------------------------  =========   =========
</TABLE>

See accompanying notes.                                                      S-1
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

STATEMENTS OF OPERATIONS -- STATUTORY BASIS

<TABLE>
<CAPTION>
                                                              YEAR ENDED DECEMBER 31
                                                              1999        1998        1997
                                                              ---------   ---------   --------
                                                              (IN MILLIONS)
                                                              --------------------------------
<S>                                                           <C>         <C>         <C>
PREMIUMS AND OTHER REVENUES:
Premiums and deposits                                         $ 7,273.6   $12,737.6   $5,589.0
- ------------------------------------------------------------
Net investment income                                           2,203.2     2,107.2    1,847.1
- ------------------------------------------------------------
Amortization of interest maintenance reserve                       29.1        26.4       41.5
- ------------------------------------------------------------
Commissions and expense allowances on reinsurance ceded           472.3       179.9       99.7
- ------------------------------------------------------------
Expense charges on deposit funds                                  146.5       134.6      119.3
- ------------------------------------------------------------
Separate account investment management and administration
service fees                                                      473.9       396.3      325.5
- ------------------------------------------------------------
Other income                                                       88.8        31.3       21.3
- ------------------------------------------------------------  ---------   ---------   --------
Total revenues                                                 10,687.4    15,613.3    8,043.4
- ------------------------------------------------------------

BENEFITS AND EXPENSES:
Benefits and settlement expenses                                8,504.9    13,964.1    4,522.1
- ------------------------------------------------------------
Underwriting, acquisition, insurance and other expenses         1,618.3     2,919.4    3,053.9
- ------------------------------------------------------------  ---------   ---------   --------
Total benefits and expenses                                    10,123.2    16,883.5    7,576.0
- ------------------------------------------------------------  ---------   ---------   --------
Gain (loss) from operations before dividends to
policyholders, income taxes and net realized gain on
investments                                                       564.2    (1,270.2)     467.4
- ------------------------------------------------------------
Dividends to policyholders                                         80.3        67.9       27.5
- ------------------------------------------------------------  ---------   ---------   --------
Gain (loss) from operations before federal income taxes and
net realized gain on investments                                  483.9    (1,338.1)     439.9
- ------------------------------------------------------------
Federal income taxes (credit)                                      85.4      (141.0)      78.3
- ------------------------------------------------------------  ---------   ---------   --------
Gain (loss) from operations before net realized gain on
investments                                                       398.5    (1,197.1)     361.6
- ------------------------------------------------------------
Net realized gain on investments, net of income tax expense
and excluding net transfers to the interest maintenance
reserve                                                           114.4        46.8       31.3
- ------------------------------------------------------------  ---------   ---------   --------
Net income (loss)                                             $   512.9   $(1,150.3)  $  392.9
- ------------------------------------------------------------  =========   =========   ========
</TABLE>

See accompanying notes.

S-2
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

STATEMENTS OF CHANGES IN CAPITAL AND SURPLUS -- STATUTORY BASIS

<TABLE>
<CAPTION>
                                                              YEAR ENDED DECEMBER 31
                                                              1999       1998       1997
                                                              --------   --------   --------
                                                              (IN MILLIONS)
                                                              ------------------------------
<S>                                                           <C>        <C>        <C>
Capital and surplus at beginning of year                      $2,564.5   $2,968.4   $1,868.0
- ------------------------------------------------------------

CAPITAL AND SURPLUS INCREASE (DECREASE):
Net income (loss)                                                512.9   (1,150.3)     392.9
- ------------------------------------------------------------
Difference in cost and admitted investment amounts              (101.9)    (304.8)     (36.2)
- ------------------------------------------------------------
Nonadmitted assets                                               (22.9)     (17.1)      (0.4)
- ------------------------------------------------------------
Regulatory liability for reinsurance                              26.0      (35.2)      (3.9)
- ------------------------------------------------------------
Gain on reinsurance of disability income business                 71.8         --         --
- ------------------------------------------------------------
Life policy reserve valuation basis                                 --       (0.4)      (0.9)
- ------------------------------------------------------------
Asset valuation reserve                                           (6.4)     (34.5)     (36.9)
- ------------------------------------------------------------
Proceeds from surplus notes from shareholder                        --    1,250.0         --
- ------------------------------------------------------------
Paid-in surplus, including contribution of common stock of
affiliated company in 1997                                        12.5      108.4      938.4
- ------------------------------------------------------------
Separate account receivable due to change in valuation              --         --       (2.6)
- ------------------------------------------------------------
Dividends to shareholder                                        (530.0)    (220.0)    (150.0)
- ------------------------------------------------------------  --------   --------   --------
Capital and surplus at end of year                            $2,526.5   $2,564.5   $2,968.4
- ------------------------------------------------------------  ========   ========   ========
</TABLE>

See accompanying notes.                                                      S-3
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

STATEMENTS OF CASH FLOWS -- STATUTORY BASIS

<TABLE>
<CAPTION>
                                                              YEAR ENDED DECEMBER 31
                                                              1999        1998         1997
                                                              ---------   ----------   ---------
                                                              (IN MILLIONS)
                                                              ----------------------------------
<S>                                                           <C>         <C>          <C>
OPERATING ACTIVITIES
Premiums, policy proceeds and other considerations received   $ 7,671.1   $ 13,495.2   $ 6,364.3
- ------------------------------------------------------------
Allowances and reserve adjustments paid on reinsurance ceded      (19.9)      (632.4)     (649.2)
- ------------------------------------------------------------
Investment income received                                      2,168.6      2,003.9     1,798.8
- ------------------------------------------------------------
Separate account investment management and administration
service fees                                                      470.6        396.3       325.5
- ------------------------------------------------------------
Benefits paid                                                  (8,699.4)    (7,395.8)   (5,345.2)
- ------------------------------------------------------------
Insurance expenses paid                                        (1,734.5)    (2,909.7)   (3,193.0)
- ------------------------------------------------------------
Proceeds related to sale of disability income business             71.8           --          --
- ------------------------------------------------------------
Federal income taxes recovered (paid)                             (81.2)        84.2       (87.0)
- ------------------------------------------------------------
Dividends to policyholders                                        (82.8)       (12.9)      (28.4)
- ------------------------------------------------------------
Other income received and expenses paid, net                      252.1        207.0        (8.7)
- ------------------------------------------------------------  ---------   ----------   ---------
Net cash provided by (used in) operating activities                16.4      5,235.8      (822.9)
- ------------------------------------------------------------

INVESTING ACTIVITIES
Sale, maturity or repayment of investments                      6,557.7     10,926.5    12,142.6
- ------------------------------------------------------------
Purchase of investments                                        (5,940.8)   (16,950.0)  (10,345.0)
- ------------------------------------------------------------
Other sources (uses) including reinsured policy loans            (497.0)      (778.3)      529.1
- ------------------------------------------------------------  ---------   ----------   ---------
Net cash provided by (used in) investing activities               119.9     (6,801.8)    2,326.7
- ------------------------------------------------------------

FINANCING ACTIVITIES
Surplus paid-in                                                    12.5        108.4          --
- ------------------------------------------------------------
Proceeds from surplus notes from shareholder                         --      1,250.0          --
- ------------------------------------------------------------
Proceeds from borrowings from shareholder                         205.0        140.0       120.0
- ------------------------------------------------------------
Repayment of borrowings from shareholder                         (140.0)      (120.0)     (100.0)
- ------------------------------------------------------------
Dividends paid to shareholder                                    (530.0)      (220.0)     (150.0)
- ------------------------------------------------------------  ---------   ----------   ---------
Net cash provided by (used in) financing activities              (452.5)     1,158.4      (130.0)
- ------------------------------------------------------------  ---------   ----------   ---------
Net increase (decrease) in cash and short-term investments       (316.2)      (407.6)    1,373.8
- ------------------------------------------------------------
Cash and short-term investments at beginning of year            1,725.4      2,133.0       759.2
- ------------------------------------------------------------  ---------   ----------   ---------
Cash and short-term investments at end of year                $ 1,409.2   $  1,725.4   $ 2,133.0
- ------------------------------------------------------------  =========   ==========   =========
</TABLE>

See accompanying notes.

S-4
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS

1.  SUMMARY OF SIGNIFICANT ACCOUNTING
    POLICIES

    ORGANIZATION AND OPERATIONS
    The Lincoln National Life Insurance Company (the "Company") is a wholly
    owned subsidiary of Lincoln National Corporation ("LNC") and is domiciled in
    Indiana. As of December 31, 1999, the Company owned 100% of the outstanding
    common stock of four insurance company subsidiaries and four non-insurance
    subsidiaries. The Company also owned 85% of the common stock of an Internet
    distributor of variable annuities.

    The Company's principal businesses consist of underwriting annuities,
    deposit-type contracts and life and health insurance through multiple
    distribution channels and the reinsurance of individual and group life and
    health business. The Company is licensed and sells its products in 49
    states, Canada and several U.S. territories.

    USE OF ESTIMATES
    The nature of the insurance and investment management businesses requires
    management to make estimates and assumptions that affect the amounts
    reported in the statutory-basis financial statements and accompanying notes.
    Actual results could differ from those estimates.

    BASIS OF PRESENTATION
    The accompanying financial statements have been prepared in conformity with
    accounting practices prescribed or permitted by the Indiana Department of
    Insurance ("Insurance Department"), which practices differ from accounting
    principles generally accepted in the United States ("GAAP"). The more
    significant variances from GAAP are as follows:

    INVESTMENTS
    Bonds and preferred stocks are reported at cost or amortized cost or fair
    value based on their National Association of Insurance Commissioners
    ("NAIC") rating. For GAAP, the Company's bonds and preferred stocks are
    classified as available-for-sale and, accordingly, are reported at fair
    value with changes in the fair values reported directly in shareholder's
    equity after adjustments for related amortization of deferred acquisition
    costs, additional policyholder commitments and deferred income taxes.

    Investments in real estate are reported net of related obligations rather
    than on a gross basis. Real estate owned and occupied by the Company is
    classified as a real estate investment rather than reported as an operating
    asset, and investment income and operating expenses include rent for the
    Company's occupancy of those properties. Changes between cost and admitted
    asset investment amounts are credited or charged directly to unassigned
    surplus rather than to a separate surplus account.

    Under a formula prescribed by the NAIC, the Company defers the portion of
    realized capital gains and losses on sales of fixed income investments,
    principally bonds and mortgage loans, attributable to changes in the general
    level of interest rates and amortizes those deferrals over the remaining
    period to maturity of the individual security sold. The net deferral is
    reported as the interest maintenance reserve ("IMR") in the accompanying
    balance sheets. Realized capital gains and losses are reported in income net
    of federal income tax and transfers to the IMR. The asset valuation reserve
    ("AVR") is determined by a NAIC prescribed formula and is reported as a
    liability rather than unassigned surplus. Under GAAP, realized capital gains
    and losses are reported in the income statement on a pre-tax basis in the
    period in which the asset giving rise to the gain or loss is sold and
    writedowns are provided when there has been a decline in value deemed other
    than temporary, in which case, the provision for such declines are charged
    to income.

    SUBSIDIARIES
    The accounts and operations of the Company's subsidiaries are not
    consolidated with the accounts and operations of the Company as would be
    required by GAAP. Under statutory accounting principles, the Company's
    insurance subsidiaries are carried at their statutory-basis net equity and
    the non-insurance subsidiaries are carried at their GAAP-basis net equity,
    adjusted for certain items which would be non-admitted under statutory
    accounting principles. Both insurance subsidiaries and non-insurance
    subsidiaries are presented in the balance sheet as investments in affiliated
    common stocks.

                                                                             S-5
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

1.  SUMMARY OF SIGNIFICANT ACCOUNTING
    POLICIES (CONTINUED)
    POLICY ACQUISITION COSTS
    The costs of acquiring and renewing business are expensed when incurred.
    Under GAAP, acquisition costs related to traditional life insurance, to the
    extent recoverable from future policy revenues, are deferred and amortized
    over the premium-paying period of the related policies using assumptions
    consistent with those used in computing policy benefit reserves. For
    universal life insurance, annuity and other investment-type products,
    deferred policy acquisition costs, to the extent recoverable from future
    gross profits, are amortized generally in proportion to the present value of
    expected gross profits from surrender charges and investment, mortality and
    expense margins.

    NONADMITTED ASSETS
    Certain assets designated as "nonadmitted," principally furniture and
    equipment and certain receivables, are excluded from the accompanying
    balance sheets and are charged directly to unassigned surplus.

    PREMIUMS
    Revenues for universal life policies consist of the entire premium received.
    Under GAAP, premiums received in excess of policy charges are not recognized
    as premium revenue.

    Premiums and deposits with respect to annuity and other investment-type
    contracts are reported as premium revenues; whereas, under GAAP, such
    premiums and deposits are treated as liabilities and policy charges
    represent revenues.

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

    Death benefits paid, policy and contract withdrawals, and the change in
    policy reserves on universal life policies, annuity and other
    investment-type contracts are reported as benefits and settlement expenses
    in the accompanying statements of income; whereas, under GAAP, withdrawals
    are treated as a reduction of the policy or contract liabilities and
    benefits represent the excess of benefits paid over the policy account value
    and interest credited to the account values.

    REINSURANCE
    Premiums, claims and policy benefits and contract liabilities are reported
    in the accompanying financial statements net of reinsurance amounts. For
    GAAP, all assets and liabilities related to reinsurance ceded contracts are
    reported on a gross basis.

    A liability for reinsurance balances has been provided for unsecured policy
    and contract liabilities and unearned premiums ceded to reinsurers not
    authorized by the Insurance Department to assume such business. Changes to
    those amounts are credited or charged directly to unassigned surplus. Under
    GAAP, an allowance for amounts deemed uncollectible is established through a
    charge to income.

    Commissions on business ceded are reported as income when received rather
    than deferred and amortized with deferred policy acquisition costs. Business
    assumed under 100% indemnity reinsurance agreements is accounted for as a
    purchase for GAAP reporting purposes and the ceding commission represents
    the purchase price. Under purchase accounting, assets acquired and
    liabilities assumed are reported at fair value at the date of the
    transaction and the excess of the purchase price over the sum of the amounts
    assigned to assets acquired less liabilities assumed is recorded as
    goodwill. On a statutory-basis, the ceding commission is expensed when paid
    and reinsurance premiums and benefits are accounted for on bases consistent
    with those used in accounting for the original policies issued and the terms
    of the reinsurance contracts.

    Certain reinsurance contracts meeting risk transfer requirements under
    statutory-basis accounting practices have been accounted for using
    traditional reinsurance accounting; whereas, such contracts are accounted
    for using deposit accounting under GAAP.

S-6
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

1.  SUMMARY OF SIGNIFICANT ACCOUNTING
    POLICIES (CONTINUED)
    INCOME TAXES
    Deferred income taxes are not provided for differences between financial
    statement amounts and tax bases of assets and liabilities.

    POLICYHOLDER DIVIDENDS
    Policyholder dividends are recognized when declared rather than over the
    term of the related policies.

    SURPLUS NOTES DUE TO LNC
    Surplus notes due to LNC are reported as surplus rather than as liabilities.
    On a statutory-basis, interest on surplus notes is not accrued until
    approval is received from the Indiana Insurance Commissioner; whereas, under
    GAAP, interest would be accrued periodically based on the outstanding
    principal and the interest rate.

    STATEMENTS OF CASH FLOWS
    Cash and short-term investments in the statements of cash flows represent
    cash balances and investments with initial maturities of one year or less.
    Under GAAP, the corresponding captions of cash and cash equivalents include
    cash balances and investments with initial maturities of three months or
    less.

    A reconciliation of the Company's net income (loss) and capital and surplus
    determined on a statutory-basis with amounts determined in accordance with
    GAAP is as follows:

<TABLE>
<CAPTION>
                                              CAPITAL AND SURPLUS             NET INCOME (LOSS)
                                              ----------------------------------------------------------------------
                                              DECEMBER 31                     YEAR ENDED DECEMBER 31
                                              1999            1998            1999            1998            1997
                                              ----------------------------------------------------------------------
                                              (IN MILLIONS)
                                              ----------------------------------------------------------------------
   <S>                                        <C>             <C>             <C>             <C>             <C>
   Amounts reported on a statutory-basis      $ 2,526.5       $ 2,564.5       $   512.9       $(1,150.3)      $392.9
   -----------------------------------------
   GAAP adjustments:
     Deferred policy acquisition costs,
       present value of future profits and
       non-admitted goodwill                    3,628.2         3,085.2           135.0            48.5        (98.9)
      --------------------------------------
     Policy and contract reserves              (1,943.1)       (2,299.9)          (97.9)        1,743.4        (48.6)
      --------------------------------------
     Interest maintenance reserve                  72.3           159.7           (86.6)           24.4         58.7
      --------------------------------------
     Deferred income taxes                        244.5           181.6          (117.4)         (218.6)        70.3
      --------------------------------------
     Policyholders' share of earnings and
       surplus on participating business         (122.7)         (132.8)           (1.8)            3.2          5.3
      --------------------------------------
     Asset valuation reserve                      490.9           484.5              --              --           --
      --------------------------------------
     Net realized gain (loss) on investments     (186.4)         (174.1)          (32.4)         (116.7)       (20.4)
      --------------------------------------
     Unrealized gain (loss) on investments       (555.2)        1,335.1              --              --           --
      --------------------------------------
     Nonadmitted assets, including
       nonadmitted investments                    139.6           119.1              --              --           --
      --------------------------------------
     Investments in subsidiary companies          460.9           490.4            39.1            41.3        (80.5)
      --------------------------------------
     Surplus notes and related interest        (1,250.0)       (1,251.5)            1.5            (1.5)          --
      --------------------------------------
     Other, net                                   (61.0)         (120.1)          129.8           103.6        (35.0)
      --------------------------------------  ---------       ---------       ---------       ---------       ------
   Net increase (decrease)                        918.0         1,877.2           (30.7)        1,627.6       (149.1)
   -----------------------------------------  ---------       ---------       ---------       ---------       ------
   Amounts on a GAAP basis                    $ 3,444.5       $ 4,441.7       $   482.2       $   477.3       $243.8
   -----------------------------------------  =========       =========       =========       =========       ======
</TABLE>

                                                                             S-7
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

1.  SUMMARY OF SIGNIFICANT ACCOUNTING
    POLICIES (CONTINUED)
    Other significant accounting practices are as follows:

    INVESTMENTS
    Bonds not backed by loans are principally stated at amortized cost and the
    discount or premium is amortized using the interest method.

    Mortgage-backed bonds are valued at amortized cost and income is recognized
    using a constant effective yield based on anticipated prepayments and the
    estimated economic life of the securities. When actual prepayments differ
    significantly from anticipated prepayments, the effective yield is
    recalculated to reflect actual payments to date and anticipated future
    payments. The net investment in the securities is adjusted to the amount
    that would have existed had the new effective yield been applied since the
    acquisition of the securities.

    Short-term investments include investments with maturities of less than one
    year at the date of acquisition. The carrying amounts for these investments
    approximate their fair values.

    Preferred stocks are reported at cost or amortized cost.

    Unaffiliated common stocks are reported at fair value as determined by the
    Securities Valuation Office of the NAIC and the related unrealized gains
    (losses) are reported in unassigned surplus without adjustment for federal
    income taxes.

    Policy loans are reported at unpaid balances.

    The Company uses various derivative instruments as part of its overall
    liability-asset management program for certain investments and life
    insurance and annuity products. The Company values all derivative
    instruments on a basis consistent with that of the hedged item. Upon
    termination, gains and losses on those instruments are included in the
    carrying values of the underlying hedged items or deferred in IMR, where
    applicable, and are amortized over the remaining lives of the hedged items
    as adjustments to investment income. Any unamortized gains or losses are
    recognized when the underlying hedged items are sold. The premiums paid for
    interest rate caps and swaptions are deferred and amortized to net
    investment income on a straight-line basis over the term of the respective
    derivative.

    Hedge accounting is applied as indicated above after the Company determines
    that the items to be hedged expose the Company to interest rate
    fluctuations, the widening of bond yield spreads over comparable maturity
    U.S. government obligations and foreign exchange risk. Moreover, the
    derivatives used are designated as a hedge and reduce the indicated risk by
    having a high correlation between changes in the value of the derivatives
    and the items being hedged at both the inception of the hedge and throughout
    the hedge period. Should such criteria not be met or if the hedged items are
    sold, terminated or matured, the change in value of the derivatives is
    included in net income.

    Mortgage loans on real estate are reported at unpaid balances, less
    allowances for impairments. Real estate is reported at depreciated cost.

    Realized investment gains and losses on investments sold are determined
    using the specific identification method. Changes in admitted asset carrying
    amounts of bonds, mortgage loans and common and preferred stocks are
    credited or charged directly in unassigned surplus.

    LOANED SECURITIES
    Securities loaned are treated as collateralized financing transactions and a
    liability is recorded equal to the cash collateral received which is
    typically greater than the market value of the related securities loaned. In
    other instances, the Company will hold as collateral securities with a
    market value at least equal to the securities loaned. Securities held as
    collateral are not recorded in the Company's balance sheet in accordance
    with accounting guidance for secured borrowings and collateral. The
    Company's agreements with third parties generally contain contractual
    provisions to allow for additional collateral to be obtained when necessary.
    The Company values collateral daily and obtains additional collateral when
    deemed appropriate.

    GOODWILL
    Goodwill, which represents the excess, subject to certain limitations, of
    the ceding commission over statutory-basis net assets of business purchased

S-8
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

1.  SUMMARY OF SIGNIFICANT ACCOUNTING
    POLICIES (CONTINUED)
    under an assumption reinsurance agreement, is amortized on a straight-line
    basis over ten years.

    PREMIUMS
    Life insurance and annuity premiums are recognized as revenue when due.
    Accident and health premiums are earned pro rata over the contract term of
    the policies.

    BENEFITS
    Life, annuity and accident and health benefit reserves are developed by
    actuarial methods and are determined based on published tables using
    statutorily specified interest rates and valuation methods that will
    provide, in the aggregate, reserves that are greater than or equal to the
    minimum or guaranteed policy cash values or the amounts required by the
    Insurance Department. The Company waives deduction of deferred fractional
    premiums on the death of life and annuity policy insureds and returns any
    premium beyond the date of death, except for policies issued prior to March
    1977. Surrender values on policies do not exceed the corresponding benefit
    reserves. Additional reserves are established when the results of cash flow
    testing under various interest rate scenerios indicate the need for such
    reserves. If net premiums exceed the gross premiums on any insurance
    in-force, additional reserves are established. Benefit reserves for policies
    underwritten on a substandard basis are determined using the multiple table
    reserve method.

    The tabular interest, tabular less actual reserves released and tabular cost
    have been determined by formula or from the basic data for such items.
    Tabular interest funds not involving life contingencies were determined
    using the actual interest credited to the funds plus the change in accrued
    interest.

    Liabilities related to guaranteed investment contracts and policyholder
    funds left on deposit with the Company generally are equal to fund balances
    less applicable surrender charges.

    CLAIMS AND CLAIM ADJUSTMENT EXPENSES
    Unpaid claims and claim adjustment expenses on accident and health policies
    represent the estimated ultimate net cost of all reported and unreported
    claims incurred during the year. The Company does not discount claims and
    claim adjustment expense reserves. The reserves for unpaid claims and claim
    adjustment expenses are estimated using individual case-basis valuations and
    statistical analyses. Those estimates are subject to the effects of trends
    in claim severity and frequency. Although considerable variability is
    inherent in such estimates, management believes that the reserves for claims
    and claim adjustment expenses are adequate. The estimates are continually
    reviewed and adjusted as necessary as experience develops or new information
    becomes known; such adjustments are included in current operations.

    REINSURANCE CEDED AND ASSUMED
    Reinsurance premiums, benefits and claims and claim adjustment expenses are
    accounted for on bases consistent with those used in accounting for the
    original policies issued and the terms of the reinsurance contracts. Certain
    business is transacted on a funds withheld basis and investment income on
    investments managed by the Company are reported in net investment income.

    PENSION BENEFITS
    Costs associated with the Company's defined benefit pension plans are
    systematically accrued during the expected period of active service of the
    covered employees.

    INCOME TAXES
    The Company and eligible subsidiaries have elected to file consolidated
    federal and state income tax returns with LNC and certain LNC subsidiaries.
    Pursuant to an intercompany tax sharing agreement with LNC, the Company
    provides for income taxes on a separate return filing basis. The tax sharing
    agreement also provides that the Company will receive benefit for net
    operating losses, capital losses and tax credits which are not usable on a
    separate return basis to the extent such items may be utilized in the
    consolidated income tax returns of LNC.

    STOCK OPTIONS
    The Company recognizes compensation expense for its stock option incentive
    plans using the intrinsic value method of accounting. Under the terms of the
    intrinsic value method, compensation cost is the excess, if any, of the
    quoted market price of

                                                                             S-9
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

1.  SUMMARY OF SIGNIFICANT ACCOUNTING
    POLICIES (CONTINUED)
    LNC's common stock at the grant date, or other measurement date, over the
    amount an employee or agent must pay to acquire the stock.

    ASSETS HELD IN SEPARATE ACCOUNTS AND LIABILITIES RELATED TO SEPARATE
    ACCOUNTS
    Separate account assets and liabilities reported in the accompanying balance
    sheets represent funds that are separately administered for variable life
    and variable annuity contracts and for which the contractholder, rather than
    the Company, bears the investment risk. Separate account assets are reported
    at fair value. The operations of the separate accounts are not included in
    the accompanying financial statements. Policy administration and investment
    management fees charged on separate account policyholder deposits are
    included in income from separate account investment management and
    administration service fees. Mortality charges on variable universal life
    contracts are included in income from expense charges on deposit funds. Fees
    charged relative to variable annuity and variable universal life
    administration agreements for separate account products sold by other
    insurance companies and not recorded on the Company's financial statements
    are included in income from separate account investment management and
    administration service fees.

2.  PERMITTED STATUTORY ACCOUNTING PRACTICES
    The Company's statutory-basis financial statements are prepared in
    accordance with accounting practices prescribed or permitted by the
    Insurance Department. "Prescribed" statutory accounting practices are
    interspersed throughout state insurance laws and regulations, the NAIC's
    ACCOUNTING PRACTICES AND PROCEDURES MANUAL and a variety of other NAIC
    publications. "Permitted" statutory accounting practices encompass all
    accounting practices that are not prescribed; such practices may differ from
    state to state, may differ from company to company within a state and may
    change in the future.

    In 1998, the NAIC adopted codified statutory accounting principles
    ("Codification") effective January 1, 2001. Codification will likely change,
    to some extent, prescribed statutory accounting practices and may result in
    changes to the accounting practices that the Company uses to prepare its
    statutory-basis financial statements. Codification will require adoption by
    the various states before it becomes the prescribed statutory-basis of
    accounting for insurance companies domesticated within those states.
    Accordingly, before Codification becomes effective for the Company, the
    state of Indiana must adopt Codification as the prescribed basis of
    accounting on which domestic insurers must report their statutory-basis
    results to the Insurance Department. At this time, it is anticipated that
    Indiana will adopt Codification, however, based on current guidance,
    management believes that the impact of Codification will not be material to
    the Company's statutory-basis financial statements.

S-10
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

3.  INVESTMENTS
    The major categories of net investment income are as
    follows:

<TABLE>
<CAPTION>
                                                                 YEAR ENDED DECEMBER 31
                                                                 1999           1998           1997
                                                                 --------------------------------------
                                                                 (IN MILLIONS)
                                                                 --------------------------------------
   <S>                                                           <C>            <C>            <C>
   Income:
     Bonds                                                       $1,840.6       $1,714.3       $1,524.4
   ------------------------------------------------------------
     Preferred stocks                                                20.3           19.7           23.5
   ------------------------------------------------------------
     Unaffiliated common stocks                                       6.3           10.6            8.3
   ------------------------------------------------------------
     Affiliated common stocks                                         7.8            5.2           15.0
   ------------------------------------------------------------
     Mortgage loans on real estate                                  321.0          323.6          257.2
   ------------------------------------------------------------
     Real estate                                                     57.8           81.4           92.2
   ------------------------------------------------------------
     Policy loans                                                   101.7           86.5           37.5
   ------------------------------------------------------------
     Other investments                                               50.6           26.5           28.2
   ------------------------------------------------------------
     Cash and short-term investments                                 95.9          104.7           70.3
   ------------------------------------------------------------  --------       --------       --------
   Total investment income                                        2,502.0        2,372.5        2,056.6
   ------------------------------------------------------------
   Expenses:
     Depreciation                                                    14.4           19.3           21.0
   ------------------------------------------------------------
     Other                                                          284.4          246.0          188.5
   ------------------------------------------------------------  --------       --------       --------
   Total investment expenses                                        298.8          265.3          209.5
   ------------------------------------------------------------  --------       --------       --------
   Net investment income                                         $2,203.2       $2,107.2       $1,847.1
   ------------------------------------------------------------  ========       ========       ========
</TABLE>

                                                                            S-11
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

3.  INVESTMENTS (CONTINUED)
    The cost or amortized cost, gross unrealized gains and
    losses and the fair value of investments in bonds are
    summarized as follows:

<TABLE>
<CAPTION>
                                                        COST OR         GROSS            GROSS
                                                        AMORTIZED       UNREALIZED       UNREALIZED       FAIR
                                                        COST            GAINS            LOSSES           VALUE
                                                        -----------------------------------------------------------
                                                        (IN MILLIONS)
                                                        -----------------------------------------------------------
   <S>                                                  <C>             <C>              <C>              <C>
   At December 31, 1999:
     Corporate                                          $17,758.4        $  229.6          $763.0         $17,225.0
      ------------------------------------------------
     U.S. government                                        316.8            29.6            21.5             324.9
      ------------------------------------------------
     Foreign government                                     984.5            49.8            39.9             994.4
      ------------------------------------------------
     Mortgage-backed                                      3,913.7            46.2           139.0           3,820.9
      ------------------------------------------------
     State and municipal                                     11.6              --              .5              11.1
      ------------------------------------------------  ---------        --------          ------         ---------
                                                        $22,985.0        $  355.2          $963.9         $22,376.3
                                                        =========        ========          ======         =========

   At December 31, 1998:
     Corporate                                          $17,658.4        $1,159.8          $148.2         $18,670.0
      ------------------------------------------------
     U.S. government                                        900.7            88.8             3.4             986.1
      ------------------------------------------------
     Foreign government                                     947.8            59.9            61.2             946.5
      ------------------------------------------------
     Mortgage-backed                                      4,312.1           171.6            33.4           4,450.3
      ------------------------------------------------
     State and municipal                                     11.9              .7              --              12.6
      ------------------------------------------------  ---------        --------          ------         ---------
                                                        $23,830.9        $1,480.8          $246.2         $25,065.5
                                                        =========        ========          ======         =========
</TABLE>

    The carrying amounts of bonds in the balance sheets at
    December 31, 1999 and 1998 reflect adjustments of
    $38,900,000 and $11,800,000, respectively, to decrease
    amortized cost as a result of the Securities Valuation
    Office of the NAIC ("SVO") designating certain investments
    as in or near default.

    A summary of the cost or amortized cost and fair value of
    investments in bonds at December 31, 1999, by contractual
    maturity, is as follows:

<TABLE>
<CAPTION>
                                                                 COST OR
                                                                 AMORTIZED       FAIR
                                                                 COST            VALUE
                                                                 -------------------------
                                                                 (IN MILLIONS)
                                                                 -------------------------
   <S>                                                           <C>             <C>
   Maturity:
     In 2000                                                     $   598.0       $   599.2
   ------------------------------------------------------------
     In 2001-2004                                                  4,359.8         4,313.4
   ------------------------------------------------------------
     In 2005-2009                                                  6,636.0         6,392.9
   ------------------------------------------------------------
     After 2009                                                    7,477.5         7,249.9
   ------------------------------------------------------------
     Mortgage-backed securities                                    3,913.7         3,820.9
   ------------------------------------------------------------  ---------       ---------
   Total                                                         $22,985.0       $22,376.3
   ------------------------------------------------------------  =========       =========
</TABLE>

S-12
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

3.  INVESTMENTS (CONTINUED)
    The expected maturities may differ from the contractual
    maturities in the foregoing table because certain borrowers
    may have the right to call or prepay obligations with or
    without call or prepayment penalties.

    Proceeds from sales of investments in bonds during 1999,
    1998 and 1997 were $5,351,400,000, $9,395,000,000 and
    $9,715,000,000, respectively. Gross gains during 1999, 1998
    and 1997 of $95,400,000, $186,300,000 and $218,100,000,
    respectively, and gross losses of $195,500,000, $138,000,000
    and $78,000,000, respectively, were realized on those sales.

    At December 31, 1999 and 1998, investments in bonds, with an
    admitted asset value of $116,500,000 and $97,800,000,
    respectively, were on deposit with state insurance
    departments to satisfy regulatory requirements.

    Unrealized gains and losses on investments in unaffiliated
    common stocks are reported directly in unassigned surplus
    and are not reported in the statutory-basis Statements of
    Operations. The cost or amortized cost, gross unrealized
    gains and losses and the fair value of investments in
    unaffiliated common stocks and preferred stocks are as
    follows:

<TABLE>
<CAPTION>
                                             COST OR    GROSS       GROSS
                                             AMORTIZED  UNREALIZED  UNREALIZED  FAIR
                                             COST       GAINS       LOSSES      VALUE
                                             -----------------------------------------
                                             (IN MILLIONS)
                                             -----------------------------------------
   <S>                                       <C>        <C>         <C>         <C>
   At December 31, 1999:
     Preferred stocks                         $253.8      $ 1.3       $31.5     $223.6
   ----------------------------------------
     Unaffiliated common stocks                150.4       34.2        17.7      166.9
   ----------------------------------------
   At December 31, 1998:
     Preferred stocks                         $236.0      $ 8.9       $ 2.4     $242.5
   ----------------------------------------
     Unaffiliated common stocks                223.3       62.0        26.0      259.3
   ----------------------------------------
</TABLE>

    The carrying amount of preferred stocks in the balance
    sheets at December 31, 1999 and 1998 reflects adjustments of
    $4,100,000 and $5,800,000, respectively, to decrease
    amortized cost as a result of the SVO designating certain
    investments as low or lower quality.

    During 1999, the minimum and maximum lending rates for
    mortgage loans were 6.5% and 11.5%, respectively. At the
    issuance of a loan, the percentage of loan to value on any
    one loan does not exceed 75%. All properties covered by
    mortgage loans have fire insurance at least equal to the
    excess of the loan over the maximum loan that would be
    allowed on the land without the building.

                                                                            S-13
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

3.  INVESTMENTS (CONTINUED)
    Components of the Company's investments in real estate are
    summarized as follows:

<TABLE>
<CAPTION>
                                                                 DECEMBER 31
                                                                 1999         1998
                                                                 -------------------
                                                                 (IN MILLIONS)
                                                                 -------------------
   <S>                                                           <C>          <C>
   Occupied by the Company:
     Land                                                        $  2.5       $  2.5
   ------------------------------------------------------------
     Buildings                                                     11.1          9.0
   ------------------------------------------------------------
     Less accumulated depreciation                                 (2.2)        (1.7)
   ------------------------------------------------------------  ------       ------
   Net real estate occupied by the Company                         11.4          9.8
   ------------------------------------------------------------
   Other:
     Land                                                          46.2         93.2
   ------------------------------------------------------------
     Buildings                                                    226.8        413.0
   ------------------------------------------------------------
     Other                                                          4.7          7.9
   ------------------------------------------------------------
     Less accumulated depreciation                                (35.1)       (50.1)
   ------------------------------------------------------------  ------       ------
   Net other real estate                                          242.6        464.0
   ------------------------------------------------------------  ------       ------
   Net real estate                                               $254.0       $473.8
   ------------------------------------------------------------  ======       ======
</TABLE>

    Net realized capital gains are reported net of federal
    income taxes and amounts transferred to the IMR as follows:

<TABLE>
<CAPTION>
                                                                 1999         1998         1997
                                                                 --------------------------------
                                                                 (IN MILLIONS)
                                                                 --------------------------------
   <S>                                                           <C>          <C>          <C>
   Net realized capital gains                                    $ 20.8       $179.7       $209.3
   ------------------------------------------------------------
   Less amount transferred to IMR (net of related taxes
   (credits) of ($31.4), $27.3 and $54.0 in 1999, 1998 and
   1997, respectively)                                            (58.3)        50.8        100.2
   ------------------------------------------------------------  ------       ------       ------
                                                                   79.1        128.9        109.1
   Less federal income taxes (credits) on realized gains          (35.3)        82.1         77.8
   ------------------------------------------------------------  ------       ------       ------
   Net realized capital gains after transfer to IMR and taxes
   (credits)                                                     $114.4       $ 46.8       $ 31.3
   ------------------------------------------------------------  ======       ======       ======
</TABLE>

4.  SUBSIDIARIES
    The Company owns 100% of the outstanding common stock of
    four insurance company subsidiaries: First Penn-Pacific Life
    Insurance Company ("First Penn"), Lincoln National Health &
    Casualty Insurance Company ("LNH&C"), Lincoln National
    Reassurance Company ("LNRAC") and Lincoln Life & Annuity
    Company of New York ("LNY"). The Company also owns 100% of
    the outstanding common stock of four non-insurance company
    subsidiaries: Lincoln National Insurance Associates
    ("LNIA"), Sagemark Consulting, Inc. ("Sagemark"), Wakefield
    Tower Alpha Limited ("Wakefield"), and Lincoln Realty
    Capital

S-14
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

4.  SUBSIDIARIES (CONTINUED)
    Corporation ("LRCC"). The Company also owns 85% of one
    non-insurance company subsidiary, AnnuityNet, Inc.
    (AnnuityNet). Statutory-basis financial information related
    to the insurance subsidiaries is summarized as follows (in
    millions):

<TABLE>
<CAPTION>
                                                              DECEMBER 31, 1999
                                                              ----------------------------------
                                                              FIRST
                                                              PENN      LNH&C   LNRAC   LNY
                                                              ----------------------------------
   <S>                                                        <C>       <C>     <C>     <C>
   Cash and invested assets                                   $1,318.7  $434.6  $443.6  $1,888.6
   ---------------------------------------------------------
   Other assets                                                   40.6   55.5    492.6     403.1
   ---------------------------------------------------------  --------  ------  ------  --------
   Total admitted assets                                      $1,359.3  $490.1  $936.2  $2,291.7
   ---------------------------------------------------------  ========  ======  ======  ========

   Insurance reserves                                         $1,242.2  $394.4  $261.4  $1,802.4
   ---------------------------------------------------------
   Other liabilities                                              44.3   27.9    614.4      25.6
   ---------------------------------------------------------
   Liabilities related to separate accounts                         --     --       --     328.8
   ---------------------------------------------------------
   Capital and surplus                                            72.8   67.8     60.4     134.9
   ---------------------------------------------------------  --------  ------  ------  --------
   Total liabilities and capital and surplus                  $1,359.3  $490.1  $936.2  $2,291.7
   ---------------------------------------------------------  ========  ======  ======  ========
</TABLE>

<TABLE>
<CAPTION>
                                                                YEAR ENDED DECEMBER 31, 1999
                                                                -----------------------------------------------
                                                                FIRST
                                                                PENN         LNH&C        LNRAC        LNY
                                                                -----------------------------------------------
   <S>                                                          <C>          <C>          <C>          <C>
   Revenues                                                     $332.7       $263.3       $ 88.4       $  313.3
   -----------------------------------------------------------
   Expenses                                                      329.0       346.9          75.4          291.4
   -----------------------------------------------------------
   Net realized gains (losses)                                      --          --            .2           (2.0)
   -----------------------------------------------------------  ------       ------       ------       --------
   Net income (loss)                                            $  3.7       $(83.6)      $ 13.2       $   19.9
   -----------------------------------------------------------  ======       ======       ======       ========
</TABLE>

<TABLE>
<CAPTION>
                                                               DECEMBER 31, 1998
                                                               ----------------------------------
                                                               FIRST
                                                               PENN      LNH&C   LNRAC   LNY
                                                               ----------------------------------
   <S>                                                         <C>       <C>     <C>     <C>
   Cash and invested assets                                    $1,221.1  $333.9  $403.6  $1,938.0
   ----------------------------------------------------------
   Other assets                                                    40.3   31.3   490.0      270.2
   ----------------------------------------------------------  --------  ------  ------  --------
   Total admitted assets                                       $1,261.4  $365.2  $893.6  $2,208.2
   ----------------------------------------------------------  ========  ======  ======  ========

   Insurance reserves                                          $1,149.8  $266.3  $281.8  $1,814.5
   ----------------------------------------------------------
   Other liabilities                                               42.0   24.0   553.7       45.1
   ----------------------------------------------------------
   Liabilities related to separate accounts                          --     --      --      236.9
   ----------------------------------------------------------
   Capital and surplus                                             69.6   74.9    58.1      111.7
   ----------------------------------------------------------  --------  ------  ------  --------
   Total liabilities and capital and surplus                   $1,261.4  $365.2  $893.6  $2,208.2
   ----------------------------------------------------------  ========  ======  ======  ========
</TABLE>

                                                                            S-15
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

4.  SUBSIDIARIES (CONTINUED)

<TABLE>
<CAPTION>
                                                                YEAR ENDED DECEMBER 31, 1998
                                                                ---------------------------------
                                                                FIRST
                                                                PENN    LNH&C    LNRAC   LNY
                                                                ---------------------------------
   <S>                                                          <C>     <C>      <C>     <C>
   Revenues                                                     $310.4  $ 165.0  $150.3  $1,402.6
   -----------------------------------------------------------
   Expenses                                                      310.6    164.4  139.5    1,656.1
   -----------------------------------------------------------
   Net realized gains (losses)                                    (0.3)     0.9   (0.1)      (0.7)
   -----------------------------------------------------------  ------  -------  ------  --------
   Net income (loss)                                            $ (0.5) $   1.5  $10.7   $ (254.2)
   -----------------------------------------------------------  ======  =======  ======  ========
</TABLE>

    AnnuityNet was formed in 1998 for the distribution of
    variable annuities over the Internet and is valued on the
    equity method (at 85% of GAAP equity) with an admitted asset
    value of $2,400,000 at December 31, 1999. LNIA was purchased
    in 1998 for $600,000 and is valued on the equity method with
    an admitted asset value of $800,000 at December 31, 1999.
    Sagemark is a broker dealer and was acquired in connection
    with a reinsurance transaction completed in 1998. Sagemark
    is valued on the equity method with an admitted asset value
    of $6,400,000 at December 31, 1999. Wakefield was formed in
    1999 to engage in the ownership and management of
    investments and is valued on the equity method with an
    admitted asset value of $248,300,000. Wakefield's assets as
    of December 31, 1999 consist entirely of investments in
    bonds. LRCC was formed in 1999 to engage in the management
    of certain real estate investments. It was capitalized with
    cash and three real estate investments of $12,700,000 and is
    valued on the equity method with an admitted asset value of
    $10,900,000.

    The carrying value of all affiliated common stocks, was
    $604,700,000 and $322,100,000 at December 31, 1999 and 1998,
    respectively. The insurance affiliates are carried at
    statutory-basis net equity while other affiliates are
    recorded at GAAP-basis net equity, adjusted for certain
    items which would be non-admitted under statutory accounting
    principles. The cost basis of investments in subsidiaries as
    of December 31, 1999 and 1998 was $970,700,000 and
    $631,100,000, respectively.

    During 1999, 1998 and 1997 the Company's insurance
    subsidiaries paid dividends of $5,200,000, $5,200,000 and
    $15,000,000, respectively.

5.  FEDERAL INCOME TAXES
    The effective federal income tax rate in the accompanying
    Statements of Operations differs from the prevailing
    statutory tax rate principally due to tax-exempt investment
    income, dividends received tax deductions and differences
    between statutory accounting and tax return recognition
    relative to policy acquisition costs, policy and contract
    liabilities and reinsurance ceding commissions.

    In 1999, 1998 and 1997, federal income tax expense (benefit)
    incurred totaled $85,400,000, ($141,000,000) and
    $78,300,000, respectively. In 1999, capital losses of
    $151,700,000 were incurred, and carried back to recover
    taxes paid in prior years.

    The Company paid $45,300,000, $2,300,000 and $164,500,000 to
    LNC in 1999, 1998 and 1997, respectively, in federal income
    taxes.

    Under prior income tax law, one-half of the excess of a life
    insurance company's income from operations over its taxable
    investment income was not taxed, but was set aside in a
    special tax account designated as "Policyholders' Surplus."
    The Company has approximately $187,000,000 of untaxed
    "Policyholders' Surplus" on which no payment of federal

S-16
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

5.  FEDERAL INCOME TAXES (CONTINUED)
    income taxes will be required unless it is distributed as a
    dividend, or under other specified conditions. Barring the
    passage of unfavorable legislation, the Company does not
    believe that any significant portion of the account will be
    taxed in the foreseeable future and no related tax liability
    has been recognized. If the entire balance of the account
    became taxable under the current federal income tax rate,
    the tax would be approximately $65,500,000.

6.  SUPPLEMENTAL FINANCIAL DATA
    The balance sheet caption "Reinsurance recoverable" includes
    amounts recoverable from other insurers for claims paid by
    the Company. The balance sheet caption, "Future policy
    benefits and claims," and the balance sheet caption "Other
    policyholder funds" have been reduced for insurance ceded as
    follows:

<TABLE>
<CAPTION>
                                                                 DECEMBER 31
                                                                 1999           1998
                                                                 -----------------------
                                                                 (IN MILLIONS)
                                                                 -----------------------
   <S>                                                           <C>            <C>
   Insurance ceded                                               $5,340.0       $4,081.8
   ------------------------------------------------------------
   Amounts recoverable from other insurers                           81.2           79.9
   ------------------------------------------------------------
</TABLE>

    Reinsurance transactions, excluding assumption reinsurance,
    included in the income statement caption, "Premiums and
    deposits," are as follows:

<TABLE>
<CAPTION>
                                                                 YEAR ENDED DECEMBER 31
                                                                 1999           1998           1997
                                                                 ------------------------------------
                                                                 (IN MILLIONS)
                                                                 ------------------------------------
   <S>                                                           <C>            <C>            <C>
   Insurance assumed                                             $2,606.5       $9,018.9       $727.2
   ------------------------------------------------------------
   Insurance ceded                                                1,675.1          877.1        302.9
   ------------------------------------------------------------  --------       --------       ------
   Net amount included in premiums                               $  931.4       $8,141.8       $424.3
   ------------------------------------------------------------  ========       ========       ======
</TABLE>

    The income statement caption, "Benefits and settlement
    expenses," is net of reinsurance recoveries of
    $2,609,000,000, $2,098,800,000 and $1,240,500,000 for 1999,
    1998 and 1997, respectively.

    Details underlying the balance sheet caption "Other
    policyholder funds" are as follows:

<TABLE>
<CAPTION>
                                                                 DECEMBER 31
                                                                 1999            1998
                                                                 -------------------------
                                                                 (IN MILLIONS)
                                                                 -------------------------
   <S>                                                           <C>             <C>
   Premium deposit funds                                         $16,208.3       $16,285.2
   ------------------------------------------------------------
   Undistributed earnings on participating business                  346.9           348.4
   ------------------------------------------------------------
   Other                                                              34.3            13.9
   ------------------------------------------------------------  ---------       ---------
                                                                 $16,589.5       $16,647.5
                                                                 =========       =========
</TABLE>

                                                                            S-17
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

6.  SUPPLEMENTAL FINANCIAL DATA (CONTINUED)
    Deferred and uncollected life insurance premiums and annuity
    considerations included in the balance sheet caption,
    "Premiums and fees in course of collection," are as follows:

<TABLE>
<CAPTION>
                                                                 DECEMBER 31, 1999
                                                                 ---------------------------------
                                                                                           NET OF
                                                                 GROSS       LOADING       LOADING
                                                                 ---------------------------------
                                                                 (IN MILLIONS)
                                                                 ---------------------------------
   <S>                                                           <C>         <C>           <C>
   Ordinary new business                                         $10.8        $ 7.3         $ 3.5
   ------------------------------------------------------------
   Ordinary renewal                                               54.2          6.8          47.4
   ------------------------------------------------------------
   Group life                                                     13.7           .1          13.6
   ------------------------------------------------------------  -----        -----         -----
                                                                 $78.7        $14.2         $64.5
                                                                 =====        =====         =====
</TABLE>

<TABLE>
<CAPTION>
                                                                 DECEMBER 31, 1998
                                                                 ---------------------------------
                                                                                           NET OF
                                                                 GROSS       LOADING       LOADING
                                                                 ---------------------------------
                                                                 (IN MILLIONS)
                                                                 ---------------------------------
   <S>                                                           <C>         <C>           <C>
   Ordinary new business                                         $ 9.5        $ 3.4         $ 6.1
   ------------------------------------------------------------
   Ordinary renewal                                              (13.7)        11.3         (25.0)
   ------------------------------------------------------------
   Group life                                                     14.2           .2          14.0
   ------------------------------------------------------------  -----        -----         -----
                                                                 $10.0        $14.9         $(4.9)
                                                                 =====        =====         =====
</TABLE>

7.  ANNUITY RESERVES
    At December 31, 1999, the Company's annuity reserves and
    deposit fund liabilities, including separate accounts, that
    are subject to discretionary withdrawal with adjustment,
    subject to discretionary withdrawal without adjustment and
    not subject to discretionary withdrawal provisions are
    summarized as follows:

<TABLE>
<CAPTION>
                                                                 AMOUNT          PERCENT
                                                                 -----------------------
                                                                 (IN MILLIONS)
                                                                 -----------------------
   <S>                                                           <C>             <C>
   Subject to discretionary withdrawal with adjustment:
     With market value adjustment                                $ 2,427.7           4%
   ------------------------------------------------------------
     At book value, less surrender charge                          2,237.3           3
   ------------------------------------------------------------
     At market value                                              44,076.2          68
   ------------------------------------------------------------  ---------         ---
                                                                  48,741.2          75
   Subject to discretionary withdrawal without adjustment at
   book value with minimal or no charge or adjustment             13,486.5          21
   ------------------------------------------------------------
   Not subject to discretionary withdrawal                         2,622.4           4
   ------------------------------------------------------------  ---------         ---
   Total annuity reserves and deposit fund                        64,850.1         100%
   ------------------------------------------------------------                    ===
   Less reinsurance                                                1,548.0
   ------------------------------------------------------------  ---------
   Net annuity reserves and deposit fund liabilities, including
   separate accounts                                             $63,302.1
   ------------------------------------------------------------  =========
</TABLE>

S-18
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

8.  CAPITAL AND SURPLUS
    In 1998, the Company issued two surplus notes to LNC in return for cash of
    $1,250,000,000. The first note for $500,000,000 was issued to LNC in
    connection with the CIGNA Corporation ("CIGNA")indemnity reinsurance
    transaction on January 5, 1998. This note calls for the Company to pay the
    principal amount of the notes on or before March 31, 2028 and interest to be
    paid quarterly at an annual rate of 6.56%. Subject to approval by the
    Indiana Insurance Commissioner, LNC also has a right to redeem the note for
    immediate repayment in total or in part once per year on the anniversary
    date of the note, but not before January 5, 2003. Any payment of interest or
    repayment of principal may be paid only out of the Company's earnings, only
    if the Company's surplus exceeds specified levels ($2,315,700,000 at
    December 31, 1999), and subject to approval by the Indiana Insurance
    Commissioner.

    The second note for $750,000,000 was issued on December 18, 1998 to LNC in
    connection with the Aetna, Inc. ("Aetna") indemnity reinsurance transaction.
    This note calls for the Company to pay the principal amount of the notes on
    or before December 31, 2028 and interest to be paid quarterly at an annual
    rate of 6.03%. Subject to approval by the Indiana Insurance Commissioner,
    LNC also has a right to redeem the note for immediate repayment in total or
    in part once per year on the anniversary date of the note, but not before
    December 18, 2003. Any payment of interest or repayment of principal may be
    paid only out of the Company's earnings, only if the Company's surplus
    exceeds specified levels ($2,379,600,000 at December 31, 1999), and subject
    to approval by the Indiana Insurance Commissioner.

    A summary of the terms of these surplus notes follows (in millions):

<TABLE>
<CAPTION>
                                                     PRINCIPAL                     INCEPTION       ACCRUED
                                                   OUTSTANDING AT                   TO DATE      INTEREST AT
                                     PRINCIPAL      DECEMBER 31,   CURRENT YEAR    INTEREST     DECEMBER 31,
  DATE ISSUED                      AMOUNT OF NOTE       1999       INTEREST PAID     PAID           1999
  -----------                      --------------  --------------  -------------  -----------  ---------------
  <S>                              <C>             <C>             <C>            <C>          <C>
  January 5, 1998                   $     500.0      $     500.0    $     32.8    $     65.1   $            --
  -------------------------------
  December 18, 1998                       750.0            750.0          46.7          46.7                --
  -------------------------------
</TABLE>

    Life insurance companies are subject to certain Risk-Based Capital ("RBC")
    requirements as specified by the NAIC. Under those requirements, the amount
    of capital and surplus maintained by a life insurance company is to be
    determined based on the various risk factors related to it. At December 31,
    1999, the Company exceeds the RBC requirements.

    The payment of dividends by the Company is limited and cannot be made except
    from earned profits. The maximum amount of dividends that may be paid by
    life insurance companies without prior approval of the Indiana Insurance
    Commissioner is subject to restrictions relating to statutory surplus and
    net gain from operations. In January 1998, the Company assumed a block of
    individual life insurance and annuity business from CIGNA and in
    October 1998, the Company assumed a block of individual life insurance
    business from Aetna (SEE NOTE 10). The statutory accounting regulations do
    not allow goodwill to be recognized on indemnity reinsurance transactions
    and therefore, the related ceding commission was expensed in the
    accompanying Statement of Operations and resulted in the reduction of
    unassigned surplus. As a result of these transactions, the Company's
    statutory-basis unassigned surplus is negative as of December 31, 1999 and
    it will be necessary for the Company to obtain prior approval of the Indiana
    Insurance Commissioner before paying any dividends to LNC until such time as
    statutory-basis unassigned surplus is positive. The time frame for
    unassigned surplus to return to a positive position is dependent upon future
    statutory earnings and dividends paid to LNC. Although no assurance can be
    given, management believes that the approvals for the payment of such
    dividends in amounts consistent with those paid in the past can be obtained.

                                                                            S-19
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

9.  EMPLOYEE BENEFIT PLANS
    LNC maintains defined benefit pension plans for its employees (including
    Company employees) and a defined contribution plan for the Company's agents.
    LNC also maintains 401(k) plans, deferred compensation plans and
    postretirement medical and life insurance plans for its employees and agents
    (including the Company's employees and agents). Effective July 1, 1999, the
    agents' postretirement plan was changed to require agents retiring on or
    after that date to pay the full premium costs. This change to the plan
    resulted in a one-time curtailment gain of $1,400,000 in 1999. The aggregate
    expenses and accumulated obligations for the Company's portion of these
    plans are not material to the Company's statutory-basis financial Statements
    of Operations or financial position for any of the periods shown.

    LNC has various incentive plans for key employees, agents and directors of
    LNC and its subsidiaries that provide for the issuance of stock options,
    stock appreciation rights, restricted stock awards and stock incentive
    awards. These plans are comprised primarily of stock option incentive plans.
    Stock options granted under the stock option incentive plans are at the
    market value at the date of grants and, subject to termination of
    employment, expire ten years from the date of grant. Such options are
    transferable only upon death and are exercisable one year from the date of
    grant for options issued prior to 1992. Options issued subsequent to 1991
    are exercisable in 25% increments on the option issuance anniversary in the
    four years following issuance.

    As of December 31, 1999, there were 2,072,087 and 1,397,005 shares of LNC
    common stock subject to options granted to Company employees and agents,
    respectively, under the stock option incentive plans of which 919,749 and
    241,097, respectively, were exercisable on that date. The exercise prices of
    the outstanding options range from $12.50 to $56.75. During 1999, 1998 and
    1997, there were 318,421, 136,469 and 170,789 options exercised,
    respectively, and 82,024, 18,288 and 1,846 options forfeited, respectively.

10. RESTRICTIONS, COMMITMENTS AND CONTINGENCIES
    DISABILITY INCOME CLAIMS
    The liability for disability income claims net of the related asset for
    amounts recoverable from reinsurers at December 31, 1999 and 1998 is
    $221,600,000 and $670,100,000, respectively. This liability is based on the
    assumption that the recent experience will continue in the future. If
    incidence levels and/or claim termination rates fluctuate significantly from
    the assumptions underlying reserves, adjustments to reserves could be
    required in the future. Accordingly, this liability may prove to be
    deficient or excessive. The Company reviews reserve levels on an ongoing
    basis. However, it is management's opinion that such future development will
    not materially affect the financial position of the Company.

    During 1997, the Company conducted an in-depth review of loss experience on
    its disability income business. As a result of this study, the reserve level
    was deemed to be inadequate to meet future obligations if current incident
    levels were to continue in the future. In order to address this situation,
    the Company strengthened its disability income reserves by $80,000,000 in
    1997.

    PERSONAL ACCIDENT PROGRAMS
    In the past, the Company and its wholly owned subsidiary, LNH&C, accepted
    personal accident reinsurance programs from other insurance companies. Most
    of these programs were presented by independent brokers who represented the
    ceding companies. Certain excess-of-loss personal accident reinsurance
    programs created in the London market during 1993 through 1996 have produced
    and have potential to produce significant losses. The liabilities for these
    programs, net of related assets recoverable from reinsurers, were
    $174,700,000 and $177,400,000 at December 31, 1999 and 1998, respectively.

    Settlement activities relating to the Company's participation in workers'
    compensation carve-out (i.e., life and health risks associated with workers'
    compensation coverage) programs managed by Unicover Managers, Inc. have
    allowed the Company to evaluate the possibility of settlements and to
    estimate its potential costs to settle Unicover-related exposures. As of
    December 31, 1999, a liability of $62,200,000 has been established for the

S-20
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

10. RESTRICTIONS, COMMITMENTS AND CONTINGENCIES (CONTINUED)
    settlement of the Company's exposure to the Unicover programs.

    These amounts are based on various estimates that are subject to
    considerable uncertainty. Accordingly, the liabilities may prove to be
    deficient or excessive. However, it is management's opinion that future
    developments in these programs will not materially affect the financial
    position of the Company.

    HMO EXCESS-OF-LOSS REINSURANCE PROGRAMS
    In light of the continued volatility in the HMO excess-of-loss line of
    business, LNH&C discontinued writing new HMO excess-of-loss reinsurance
    programs in the third quarter of 1999. The liability for HMO claims, net of
    the related assets for amounts recoverable from reinsurers, was $101,900,000
    and $55,900,000 at December 31, 1999 and 1998, respectively. LNH&C reviews
    reserve levels on an ongoing basis. The liability is based on the assumption
    that recent experience will continue in the future. If claims and loss
    ratios fluctuate significantly from the assumptions underlying the reserves,
    adjustments to reserves could be required in the future. Accordingly, the
    liability may prove to be deficient or excessive. However, it is
    management's opinion that such future developments will not materially
    affect the financial position of the Company.

    MARKETING AND COMPLIANCE MATTERS
    Regulators continue to focus on market conduct and compliance issues. Under
    certain circumstances, companies operating in the insurance and financial
    services markets have been held responsible for providing incomplete or
    misleading sales materials and for replacing existing policies with policies
    that were less advantageous to the policyholder. The Company's management
    continues to monitor the Company's sales materials and compliance procedures
    and is making an extensive effort to minimize any potential liability. Due
    to the uncertainty surrounding such matters, it is not possible to provide a
    meaningful estimate of the range of potential outcomes at this time;
    however, it is management's opinion that such future development will not
    materially affect the financial position of the Company.

    GROUP PENSION ANNUITIES
    The liabilities for guaranteed interest and group pension annuity contracts,
    which are no longer being sold by the Company, are supported by a single
    portfolio of assets that attempts to match the duration of these
    liabilities. Due to the long-term nature of group pension annuities and the
    resulting inability to exactly match cash flows, a risk exists that future
    cash flows from investments will not be reinvested at rates as high as
    currently earned by the portfolio. Accordingly, these liabilities may prove
    to be deficient or excessive. However, it is management's opinion that such
    future development will not materially affect the financial position of the
    Company.

    LEASES
    The Company leases its home office properties through sale-leaseback
    agreements. The agreements provide for a 25 year lease period with options
    to renew for six additional terms of five years each. The agreements also
    provide the Company with the right of first refusal to purchase the
    properties during the term of the lease, including renewal periods, at a
    price as defined in the agreements. The Company also has the option to
    purchase the leased properties at fair market value as defined in the
    agreements on the last day of the initial 25-year lease ending in 2009 or on
    the last day of any of the renewal periods.

    Total rental expense on operating leases in 1999, 1998 and 1997 was
    $38,900,000, $34,000,000 and $29,300,000, respectively. Future minimum
    rental commitments are as follows (in millions):

<TABLE>
   <S>                               <C>
   2000                              $ 28.7
   --------------------------------
   2001                                28.8
   --------------------------------
   2002                                27.5
   --------------------------------
   2003                                26.2
   --------------------------------
   2004                                26.5
   --------------------------------
   Thereafter                         123.5
   --------------------------------  ------
                                     $261.2
                                     ======
</TABLE>

    INFORMATION TECHNOLOGY COMMITMENT
    In February 1998, the Company signed a seven-year contract with IBM Global
    Services for information technology services for the Fort Wayne

                                                                            S-21
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

10. RESTRICTIONS, COMMITMENTS AND CONTINGENCIES (CONTINUED)
    operations. Total costs incurred in 1999 and 1998 were $67,400,000 and
    $54,800,000, respectively. Future minimum annual costs range from
    $33,600,000 to $56,800,000, however future costs are dependent on usage and
    could exceed these amounts.

    INSURANCE CEDED AND ASSUMED
    The Company cedes insurance to other companies, including certain
    affiliates. The portion of risks exceeding the Company's retention limit is
    reinsured with other insurers. The Company limits its maximum coverage that
    it retains on an individual to $10,000,000. Portions of the Company's
    deferred annuity business have also been coinsured with other companies to
    limit its exposure to interest rate risks. At December 31, 1999, the
    reserves associated with these reinsurance arrangements totaled
    $1,422,800,000. To cover products other than life insurance, the Company
    acquires other insurance coverages with retentions and limits that
    management believes are appropriate for the circumstances. The Company
    remains liable if its reinsurers are unable to meet their contractual
    obligations under the applicable reinsurance agreements.

    Proceeds from the sale of common stock of American States Financial
    Corporation ("American States") and proceeds from the January 5, 1998
    surplus note, were used to finance an indemnity reinsurance transaction
    whereby the Company and LNY reinsured 100% of a block of individual life
    insurance and annuity business from CIGNA. The Company paid $1,264,400,000
    to CIGNA on January 2, 1998 under the terms of the reinsurance agreement and
    recognized a ceding commission expense of $1,127,700,000 in 1998, which is
    included in the Statement of Operations line item "Underwriting,
    acquisition, insurance and other expenses." At the time of closing, this
    block of business had statutory liabilities of $4,780,300,000 that became
    the Company's obligation. The Company also received assets, measured on a
    historical statutory-basis, equal to the liabilities.

    In connection with the completion of the CIGNA reinsurance transaction, the
    Company recorded a charge of $31,000,000 to cover certain costs of
    integrating the existing operations with the new block of business.

    In 1999, the Company and CIGNA reached an agreement through arbitration on
    the final statutory-basis values of the assets and liabilities reinsured. As
    a result, the Company's ceding commission for this transaction was reduced
    by $58.6 million.

    Subsequent to this transaction, the Company and LNY announced that they had
    reached an agreement to sell the administration rights to a variable annuity
    portfolio that had been acquired as part of the block of business assumed on
    January 2, 1998. This sale closed on October 12, 1998 with an effective date
    of September 1, 1998.

    On October 1, 1998, the Company and LNY entered into an indemnity
    reinsurance transaction whereby the Company and LNY reinsured 100% of a
    block of individual life insurance business from Aetna. The Company paid
    $856,300,000 to Aetna on October 1, 1998 under the terms of the reinsurance
    agreement and recognized a ceding commission expense of $815,300,000 in
    1998, which is included in the Statement of Operations line item
    "Underwriting, acquisition, insurance and other expenses." At the time of
    closing, this block of business had statutory liabilities of $2,813,800,000
    that became the Company's obligation. The Company also received assets,
    measured on a historical statutory-basis, equal to the liabilities. The
    Company financed this reinsurance transaction with proceeds from short-term
    debt borrowings from LNC until the December 18, 1998 surplus note was
    approved by the Insurance Department. Subsequent to the Aetna transaction,
    the Company and LNY announced that they had reached an agreement to
    retrocede the sponsored life business assumed for $87,600,000. The
    retrocession agreement closed on October 14, 1998 with an effective date of
    October 1, 1998.

    On November 1, 1999, the Company closed its previously announced agreement
    to transfer a block of disability income business to MetLife. Under this
    indemnity reinsurance agreement, the Company transferred $490,800,000 of
    cash to MetLife representing the statutory reserves transferred on this
    business less $17,800,000 of purchase price consideration. A gain on the
    reinsurance transaction of $71,800,000 was recorded directly in unassigned

S-22
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

10. RESTRICTIONS, COMMITMENTS AND CONTINGENCIES (CONTINUED)
    surplus and will be recognized in statutory earnings over the life of the
    business.

    The Company assumes insurance from other companies, including certain
    affiliates. At December 31, 1999, the Company provided $270,000,000 of
    statutory-basis surplus relief to other insurance companies under
    reinsurance transactions. The Company retroceded 100% of this accepted
    surplus relief to its off-shore reinsurance affiliates. Generally, such
    amounts are offset by corresponding receivables from the ceding company,
    which are secured by future profits on the reinsured business. However, the
    Company is subject to the risk that the ceding company may become insolvent
    and the right of offset would not be permitted.

    The regulatory required liability for unsecured reserves ceded to
    unauthorized reinsurers was $17,300,000 and $43,400,000 at December 31, 1999
    and 1998, respectively.

    VULNERABILITY FROM CONCENTRATIONS
    At December 31, 1999, the Company did not have a material concentration of
    financial instruments in a single investee or industry. The Company's
    investments in mortgage loans principally involve commercial real estate. At
    December 31, 1999, 29% of such mortgages ($1,212,700,000) involved
    properties located in Texas and California. Such investments consist of
    first mortgage liens on completed income-producing properties and the
    mortgage outstanding on any individual property does not exceed $70,000,000.

    At December 31, 1999, the Company did not have a concentration of:
    1) business transactions with a particular customer, lender or distributor;
    2) revenues from a particular product or service; 3) sources of supply of
    labor or services used in the business; or 4) a market or geographic area in
    which business is conducted that makes it vulnerable to an event that is at
    least reasonably possible to occur in the near term and which could cause a
    severe impact to the Company's financial condition.

    OTHER CONTINGENCY MATTERS
    The Company is involved in various pending or threatened legal proceedings
    arising from the conduct of business. Most of these proceedings are routine
    in the ordinary course of business. The Company maintains professional
    liability insurance coverage for certain claims in excess of $5,000,000. The
    degree of applicability of this coverage will depend on the specific facts
    of each proceeding. In some instances, these proceedings include claims for
    compensatory and punitive damages and similar types of relief in addition to
    amounts for alleged contractual liability or requests for equitable relief.
    After consultation with legal counsel and a review of available facts, it is
    management's opinion that the ultimate liability, if any, under these
    proceedings will not have a material adverse affect on the financial
    position of the Company.

    With the recent filing of a lawsuit alleging fraud in the sale of interest
    sensitive universal and whole life insurance policies, the Company now has
    several such actions pending. While each of these lawsuits seeks class
    action status, the court has not certified a class in any of them. In each
    of these lawsuits, plaintiffs seek unspecified damages and penalties for
    themselves and on behalf of the putative class. While relief sought in these
    lawsuits is substantial, they are in the discovery stages of litigation, and
    it is premature to make assessments about potential loss, if any. Management
    intends to defend these lawsuits vigorously. The amount of liability, if
    any, which may arise as a result of these lawsuits cannot be reasonably
    estimated at this time. In another lawsuit, a settlement has been
    preliminarily approved by the court, and a class has been conditionally
    certified for settlement purposes. Two other similar lawsuits previously
    have been resolved and dismissed.

    The number of insurance companies that are under regulatory supervision has
    resulted, and is expected to continue to result, in assessments by state
    guaranty funds to cover losses to policyholders of insolvent or
    rehabilitated companies. Mandatory assessments may be partially recovered
    through a reduction in future premium taxes in some states. The Company has
    accrued for expected assessments net of estimated future premium tax
    deductions.

    GUARANTEES
    The Company has guarantees with off-balance-sheet risks whose contractual
    amounts represent

                                                                            S-23
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

10. RESTRICTIONS, COMMITMENTS AND CONTINGENCIES (CONTINUED)
    credit exposure. Outstanding guarantees with off-balance-sheet risks at
    December 31, 1999 relate to mortgage loan pass-through certificates. The
    Company has sold commercial mortgage loans through grantor trusts that
    issued pass-through certificates. The Company has agreed to repurchase any
    mortgage loans which remain delinquent for 90 days at a repurchase price
    substantially equal to the outstanding principal balance plus accrued
    interest thereon to the date of repurchase. The outstanding guarantees as of
    December 31, 1999 and 1998 were $25,900,000 and $30,900,000, respectively.
    It is management's opinion that the value of the properties underlying these
    commitments is sufficient that in the event of default the impact would not
    be material to the Company. Accordingly, both the carrying value and fair
    value of these guarantees is zero at December 31, 1999 and 1998.

    DERIVATIVES
    The Company has derivatives with off-balance-sheet risks whose notional or
    contract amounts exceed the credit exposure. The Company has entered into
    derivative transactions to reduce its exposure to fluctuations in interest
    rates, the widening of bond yield spreads over comparable maturity U.S.
    government obligations, commodity risk, credit risk and foreign exchange
    risks. In addition, the Company is subject to the risks associated with
    changes in the value of its derivatives; however, such changes in value
    generally are offset by changes in the value of the items being hedged by
    such contracts.

    Outstanding derivatives with off-balance-sheet risks, shown in notional or
    contract amounts along with their carrying value and estimated fair values,
    are as follows:

<TABLE>
<CAPTION>
                                                                 ASSETS (LIABILITIES)
                                                                 ---------------------------------
                                             NOTIONAL OR         CARRYING  FAIR    CARRYING  FAIR
                                             CONTRACT AMOUNTS    VALUE     VALUE   VALUE     VALUE
                                             -----------------------------------------------------
                                             DECEMBER 31         DECEMBER 31       DECEMBER 31
                                             1999      1998      1999      1999    1998      1998
                                             -----------------------------------------------------
                                             (IN MILLIONS)
                                             -----------------------------------------------------
   <S>                                       <C>       <C>       <C>       <C>     <C>       <C>
   Interest rate derivatives:
     Interest rate cap agreements            $2,508.8  $4,108.8   $ 5.2    $  3.2   $ 9.3    $  .9
          ---------------------------------
     Swaptions                                1,837.5   1,899.5    12.2      10.8    16.2      2.5
          ---------------------------------
     Interest rate swaps                        630.9     258.3      --     (19.5)     --      9.9
          ---------------------------------
     Put options                                 21.3      21.3      --       1.9      --      2.2
          ---------------------------------  --------  --------   -----    ------   -----    -----
                                              4,998.5   6,287.9    17.4      (3.6)   25.5     15.5
   Foreign currency derivatives:
     Forward contracts                             --       1.5      --        --      --       --
          ---------------------------------
     Foreign currency swaps                      44.2      47.2      --       (.4)     --       .3
          ---------------------------------  --------  --------   -----    ------   -----    -----
                                                 44.2      48.7      --       (.4)     --       .3
   Commodity derivatives:
     Commodity swaps                               --       8.1      --        --      --      2.4
          ---------------------------------  --------  --------   -----    ------   -----    -----
                                             $5,042.7  $6,344.7   $17.4    $ (4.0)  $25.5    $18.2
                                             ========  ========   =====    ======   =====    =====
</TABLE>

S-24
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

10. RESTRICTIONS, COMMITMENTS AND CONTINGENCIES (CONTINUED)
    A reconciliation of the notional or contract amounts for the significant
    programs using derivative agreements and contracts at December 31 is as
    follows:

<TABLE>
<CAPTION>
                                                            INTEREST RATE CAPS            SWAPTIONS
                                                            -----------------------------------------------------
                                                            1999           1998           1999           1998
                                                            -----------------------------------------------------
                                                            (IN MILLIONS)
                                                            -----------------------------------------------------
   <S>                                                      <C>            <C>            <C>            <C>
   Balance at beginning of year                             $4,108.8       $4,900.0       $1,899.5       $1,752.0
   -------------------------------------------------------
   New contracts                                                  --          708.8             --          218.3
   -------------------------------------------------------
   Terminations and maturities                              (1,600.0)      (1,500.0)         (62.0)         (70.8)
   -------------------------------------------------------  --------       --------       --------       --------
   Balance at end of year                                   $2,508.8       $4,108.8       $1,837.5       $1,899.5
   -------------------------------------------------------  ========       ========       ========       ========
</TABLE>

<TABLE>
<CAPTION>
                                                                      INTEREST RATE SWAPS
                                                                      -----------------------
                                                                      1999          1998
                                                                      -----------------------
   <S>                                                                <C>           <C>
   Balance at beginning of year                                       $ 258.3       $    10.0
   ------------------------------------------------------------
   New contracts                                                        482.4         2,226.6
   ------------------------------------------------------------
   Terminations and maturities                                         (109.8)       (1,978.3)
   ------------------------------------------------------------       -------       ---------
   Balance at end of year                                             $ 630.9       $   258.3
   ------------------------------------------------------------       =======       =========
</TABLE>

<TABLE>
<CAPTION>
                                                                                         COMMODITY
                                                                 PUT OPTIONS             SWAPS
                                                                 ----------------------------------------
                                                                 1999        1998        1999        1998
                                                                 ----------------------------------------
   <S>                                                           <C>         <C>         <C>         <C>
   Balance at beginning of year                                  $21.3       $  --       $ 8.1       $ --
   ------------------------------------------------------------
   New contracts                                                    --        21.3          --        8.1
   ------------------------------------------------------------
   Terminations and maturities                                      --          --        (8.1)        --
   ------------------------------------------------------------  -----       -----       -----       ----
   Balance at end of year                                        $21.3       $21.3       $  --       $8.1
   ------------------------------------------------------------  =====       =====       =====       ====
</TABLE>

<TABLE>
<CAPTION>
                                                                 FOREIGN CURRENCY DERIVATIVES
                                                                 (FOREIGN INVESTMENTS)
                                                                 -------------------------------------------
                                                                                           FOREIGN CURRENCY
                                                                                           SWAPS
                                                                 FOREIGN EXCHANGE
                                                                 -------------------------------------------
                                                                 FORWARD CONTRACTS
                                                                 1999        1998          1999        1998
                                                                 -------------------------------------------
                                                                 (IN MILLIONS)
                                                                 -------------------------------------------
   <S>                                                           <C>         <C>           <C>         <C>
   Balance at beginning of year                                  $ 1.5       $ 163.1       $47.2       $15.0
   ------------------------------------------------------------
   New contracts                                                   2.7         419.8          --        39.2
   ------------------------------------------------------------
   Terminations and maturities                                    (4.2)       (581.4)       (3.0)       (7.0)
   ------------------------------------------------------------  -----       -------       -----       -----
   Balance at end of year                                        $  --       $   1.5       $44.2       $47.2
   ------------------------------------------------------------  =====       =======       =====       =====
</TABLE>

    INTEREST RATE CAP AGREEMENTS
    The interest rate cap agreements, which expire in 2000 through 2006, entitle
    the Company to receive quarterly payments from the counterparties on
    specified future reset dates, contingent on future interest rates. For each
    cap, the amount of such payments, if any, is determined by the excess of a
    market interest rate over a specified cap rate multiplied by the notional
    amount divided by four. The purpose of the Company's interest rate cap
    agreement program is to protect its annuity line of business from the effect
    of rising interest rates. The

                                                                            S-25
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

10. RESTRICTIONS, COMMITMENTS AND CONTINGENCIES (CONTINUED)
    premium paid for the interest rate caps is included in other investments
    (amortized costs of $5.2 million as of December 31, 1999) and is being
    amortized over the terms of the agreements. This amortization is included in
    net investment income.
    SWAPTIONS
    Swaptions, which expire in 2000 through 2003, entitle the Company to receive
    settlement payments from the counterparties on specified expiration dates,
    contingent on future interest rates. For each swaption, the amount of such
    settlement payments, if any, is determined by the present value of the
    difference between the fixed rate on a market rate swap and the strike rate
    multiplied by the notional amount. The purpose of the Company's swaption
    program is to protect its annuity line of business from the effect of rising
    interest rates. The premium paid for the swaptions is included in other
    investments (amortized cost of $12.2 million as of December 31, 1999) and is
    being amortized over the terms of the agreements. This amortization is
    included in net investment income.
    SPREAD LOCK AGREEMENTS
    Spread-lock agreements provide for a lump sum payment to or by the Company,
    depending on whether the spread between the swap rate and a specified
    government security is larger or smaller than a contractually specified
    spread. Cash payments are based on the product of the notional amount, the
    spread between the swap rate and the yield of an equivalent maturity
    government security and the price sensitivity of the swap at that time. The
    purpose of the Company's spread-lock program is to protect a portion of its
    fixed maturity securities against widening of spreads. While spreadlocks are
    used periodically, there are no spreadlock agreements outstanding at
    December 31, 1999.
    INTEREST RATE SWAP AGREEMENTS
    The Company uses interest rate swap agreements to hedge its exposure to
    floating rate bond coupon payments, replicating a fixed rate bond. An
    interest rate swap is a contractual agreement to exchange payments at one or
    more times based on the actual or expected price, level, performance or
    value of one or more underlying interest rates. The Company is required to
    pay the counterparty to the agreement the stream of variable interest
    payments based on the coupon payments hedged bonds, and in turn, receives a
    fixed payment from the counterparty at a predetermined interest rate. The
    net receipts/payments from interest rate swaps are recorded in net
    investment income. The Company also uses interest rate swap agreements to
    hedge its exposure to interest rate fluctuations related to the anticipated
    purchase of assets to support newly acquired blocks of business or to extend
    the duration of certain portfolios of assets. Once the assets are purchased
    the gains (losses) resulting from the termination of the swap agreements
    will be applied to the basis of the assets. The gains (losses) will be
    recognized in earnings over the life of the assets. The anticipated purchase
    of assets related to extending the duration of certain portfolios of assets
    is expected to be completed in 2000.
    PUT OPTIONS
    The Company uses put options, combined with various perpetual fixed income
    securities, and interest rate swaps to replicate fixed income, fixed
    maturity investments. The risk being hedged is a drop in bond prices due to
    credit concerns with international bond issuers. The put options allow the
    Company to put the bonds back to the counterparties at original par.
    FOREIGN CURRENCY DERIVATIVES
    The Company uses a combination of foreign exchange forward contracts and
    foreign currency swaps, which are traded over-the-counter, to hedge some of
    the foreign exchange risk of investments in fixed maturity securities
    denominated in foreign currencies. The foreign currency forward contracts
    obligate the Company to deliver a specified amount of currency at a future
    date at a specified exchange rate. A foreign currency swap is a contractual
    agreement to exchange the currencies of two different countries at a fixed
    rate of exchange in the future.
    COMMODITY SWAPS
    The Company used a commodity swap to hedge its exposure to fluctuations in
    the price of gold. A commodity swap is a contractual agreement to exchange a
    certain amount of a particular commodity for a fixed amount of cash. The
    Company owned a fixed income security that met its coupon

S-26
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

10. RESTRICTIONS, COMMITMENTS AND CONTINGENCIES (CONTINUED)
    payment obligations in gold bullion. The Company is obligated to pay to the
    counterparty the gold bullion, and in return, receives from the counterparty
    a stream of fixed income payments. The fixed income payments were the
    product of the swap notional multiplied by the fixed rate stated in the swap
    agreement. The net receipts or payments from commodity swaps were recorded
    in net investment income. The fixed income security was called in the third
    quarter of 1999 and the commodity swap expired.
    ADDITIONAL DERIVATIVE INFORMATION
    Expenses for the agreements and contracts described above amounted to
    $6,200,000, $10,000,000 and $7,000,000 in 1999, 1998 and 1997, respectively.
    Deferred gains of $100,000 as of December 31, 1999, were the result of
    terminated interest rate swaps. These gains are included with the related
    fixed maturity securities to which the hedge applied or as deferred
    liabilities and are being amortized over the life of such securities.
    The Company is exposed to credit loss in the event of nonperformance by
    counterparties on various derivative contracts. However, the Company does
    not anticipate nonperformance by any of the counterparties. The credit risk
    associated with such agreements is minimized by purchasing such agreements
    from financial institutions with long-standing, superior performance
    records. The amount of such exposure is essentially the net replacement cost
    or market value less collateral held for such agreements with each
    counterparty if the net market value is in the Company's favor. At
    December 31, 1999, the exposure was $8,500,000.
11. FAIR VALUE OF FINANCIAL INSTRUMENTS
    The following discussion outlines the methodologies and
    assumptions used to determine the estimated fair values of
    the Company's financial instruments. Considerable judgment
    is required to develop these fair values. Accordingly, the
    estimates shown are not necessarily indicative of the
    amounts that would be realized in a one-time, current market
    exchange of all of the Company's financial instruments.
    BONDS AND UNAFFILIATED COMMON STOCK
    Fair values of bonds are based on quoted market prices,
    where available. For bonds not actively traded, fair values
    are estimated using values obtained from independent pricing
    services. In the case of private placements, fair values are
    estimated by discounting expected future cash flows using a
    current market rate applicable to the coupon rate, credit
    quality and maturity of the investments. The fair values of
    unaffiliated common stocks are based on quoted market
    prices.
    PREFERRED STOCK
    Fair values of preferred stock are based on quoted market
    prices, where available. For preferred stock not actively
    traded, fair values are based on values of issues of
    comparable yield and quality.
    MORTGAGE LOANS ON REAL ESTATE
    The estimated fair value of mortgage loans on real estate
    was established using a discounted cash flow method based on
    credit rating, maturity and future income. The ratings for
    mortgages in good standing are based on property type,
    location, market conditions, occupancy, debt service
    coverage, loan to value, caliber of tenancy, borrower and
    payment record. Fair values for impaired mortgage loans are
    based on: 1) the present value of expected future cash flows
    discounted at the loan's effective interest rate; 2) the
    loan's market price; or 3) the fair value of the collateral
    if the loan is collateral dependent.
    POLICY LOANS
    The estimated fair values of investments in policy loans are
    calculated on a composite discounted cash flow basis using
    Treasury interest rates consistent with the maturity
    durations assumed. These durations are based on historical
    experience.
    OTHER INVESTMENTS AND CASH AND SHORT-TERM INVESTMENTS
    The carrying values for assets classified as other
    investments and cash and short-term investments in the
    accompanying statutory-basis balance sheets approximate
    their fair value.
    INVESTMENT-TYPE INSURANCE CONTRACTS
    The balance sheet captions, "Future policy benefits and
    claims" and "Other policyholder funds," include investment
    type insurance contracts (i.e.,

                                                                            S-27
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

11. FAIR VALUE OF FINANCIAL INSTRUMENTS (CONTINUED)
    deposit contracts and guaranteed interest contracts). The
    fair values for the deposit contracts and certain guaranteed
    interest contracts are based on their approximate surrender
    values. The fair values for the remaining guaranteed
    interest and similar contracts are estimated using
    discounted cash flow calculations. These calculations are
    based on interest rates currently offered on similar
    contracts with maturities that are consistent with those
    remaining for the contracts being valued.
    The remainder of the balance sheet captions "Future policy
    benefits and claims" and "Other policyholder funds," that do
    not fit the definition of "investment-type insurance
    contracts" are considered insurance contracts. Fair value
    disclosures are not required for these insurance contracts
    and have not been determined by the Company. It is the
    Company's position that the disclosure of the fair value of
    these insurance contracts is important because readers of
    these financial statements could draw inappropriate
    conclusions about the Company's capital and surplus
    determined on a fair value basis. It could be misleading if
    only the fair value of assets and liabilities defined as
    financial instruments are disclosed.
    SHORT-TERM DEBT
    For short-term debt, the carrying value approximates fair
    value.
    SURPLUS NOTES DUE TO LNC
    Fair values for surplus notes are estimated using discounted
    cash flow analysis based on the Company's current
    incremental borrowing rate for similar types of borrowing
    arrangements.
    GUARANTEES
    The Company's guarantees include guarantees related to
    mortgage loan pass-through certificates. Based on historical
    performance where repurchases have been negligible and the
    current status, which indicates none of the loans are
    delinquent, the fair value liability for the guarantees
    related to the mortgage loan pass-through certificates is
    zero.
    DERIVATIVES
    The Company employs several different methods for
    determining the fair value of its derivative instruments.
    Fair values for these contracts are based on current
    settlement values. These values are based on quoted market
    prices for the foreign currency exchange contracts and
    industry standard models that are commercially available for
    interest rate cap agreements, swaptions, spread lock
    agreements, interest rate swaps, commodity swaps and put
    options.
    INVESTMENT COMMITMENTS
    Fair values for commitments to make investment in fixed
    maturity securities (primarily private placements), mortgage
    loans on real estate and real estate are based on the
    difference between the value of the committed investments as
    of the date of the accompanying balance sheets and the
    commitment date. These estimates would take into account
    changes in interest rates, the counterparties' credit
    standing and the remaining terms of the commitments.
    SEPARATE ACCOUNTS
    Assets held in separate accounts are reported in the
    accompanying statutory-basis balance sheets at fair value.
    The related liabilities are also reported at fair value in
    amounts equal to the separate account assets.

S-28
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

11. FAIR VALUE OF FINANCIAL INSTRUMENTS (CONTINUED)
    The carrying values and estimated fair values of the
    Company's financial instruments are as follows:

<TABLE>
<CAPTION>
                                                    DECEMBER 31
                                                    -------------------------------------------------------------
                                                    1999                              1998
                                                    -------------------------------------------------------------
                                                    CARRYING                          CARRYING
   ASSETS (LIABILITIES)                             VALUE            FAIR VALUE       VALUE            FAIR VALUE
   --------------------------------------------------------------------------------------------------------------
                                                    (IN MILLIONS)
                                                    -------------------------------------------------------------
   <S>                                              <C>              <C>              <C>              <C>
   Bonds                                            $ 22,985.0       $ 22,376.3       $ 23,830.9       $ 25,065.5
   -----------------------------------------------
   Preferred stocks                                      253.8            223.6            236.0            242.5
   -----------------------------------------------
   Unaffiliated common stocks                            166.9            166.9            259.3            259.3
   -----------------------------------------------
   Mortgage loans on real estate                       4,211.5          4,104.0          3,932.9          4,100.1
   -----------------------------------------------
   Policy loans                                        1,652.9          1,770.5          1,606.0          1,685.9
   -----------------------------------------------
   Other investments                                     426.6            426.6            434.4            434.4
   -----------------------------------------------
   Cash and short-term investments                     1,409.2          1,409.2          1,725.4          1,725.4
   -----------------------------------------------
   Investment-type insurance contracts:
     Deposit contracts and certain guaranteed
       interest contracts                            (17,730.4)       (17,364.3)       (17,845.8)       (17,486.4)
      --------------------------------------------
     Remaining guaranteed interest and similar
       contracts                                        (454.7)          (465.1)          (714.4)          (738.2)
      --------------------------------------------
   Short-term debt                                      (205.0)          (205.0)          (140.0)          (140.0)
   -----------------------------------------------
   Surplus notes due to LNC                           (1,250.0)        (1,022.1)        (1,250.0)        (1,335.1)
   -----------------------------------------------
   Derivatives                                            17.4             (4.0)            25.5             18.2
   -----------------------------------------------
   Investment commitments                                   --             (0.8)              --              (.6)
   -----------------------------------------------
   Separate account assets                            46,105.1         46,105.1         36,907.0         36,907.0
   -----------------------------------------------
   Separate account liabilities                      (46,105.1)       (46,105.1)       (36,907.0)       (36,907.0)
   -----------------------------------------------
</TABLE>

12. ACQUISITIONS AND SALES OF SUBSIDIARIES
    In 1997, LNC contributed 25,000,000 shares of common stock of American
    States to the Company. American States is a property casualty insurance
    holding company of which LNC owned 83.3%. The contributed common stock was
    accounted for as a capital contribution equal to the fair value of the
    common stock received by the Company. Subsequently, the American States
    common stock owned by the Company, along with all other American States
    common stock owned by LNC and its affiliates, was sold. The Company received
    proceeds from the sale in the amount of $1,175,000,000. The Company
    recognized no gain or loss on the sale of its portion of the common stock
    due to the receipt of the stock at fair value. The proceeds from this sale
    of stock were used to partially finance the CIGNA indemnity reinsurance
    transaction.
13. TRANSACTIONS WITH AFFILIATES
    A wholly owned subsidiary of LNC, Lincoln Life and Annuity
    Distributors, Inc. ("LLAD"), has a nearly exclusive general agent's contract
    with the Company under which it sells the Company's products and provides
    the service that otherwise would be provided by a home office marketing
    department and regional offices. For providing these selling and marketing
    services, the Company paid LLAD override commissions of $60,400,000 and
    $76,700,000 in 1999 and 1998, respectively, and override commissions and
    operating expense allowances of $61,600,000 in 1997. LLAD incurred expenses
    of $113,400,000, $102,400,000 and

                                                                            S-29
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

13. TRANSACTIONS WITH AFFILIATES (CONTINUED)
    $5,500,000 in 1999, 1998 and 1997, respectively, in excess of the override
    commissions and operating expense allowances received from the Company,
    which the Company is not required to reimburse. Effective in January 1998,
    the Company and LLAD agreed to increase the override commission expense and
    eliminate the operating expense allowance.
    Cash and short-term investments at December 31, 1999 and 1998 include the
    Company's participation in a short-term investment pool with LNC of
    $390,300,000 and $383,600,000, respectively. Related investment income
    amounted to $16,700,000, $16,800,000 and $15,500,000 in 1999, 1998 and 1997,
    respectively. Short-term loan payable to parent company at December 31, 1999
    and 1998 represent notes payable to LNC.
    The Company provides services to and receives services from affiliated
    companies which resulted in a net payment of $49,400,000, $92,100,000 and
    $48,500,000 in 1999, 1998 and 1997, respectively.
    The Company cedes and accepts reinsurance from affiliated companies.
    Premiums in the accompanying statements of income include premiums on
    insurance business accepted under reinsurance contracts and exclude premiums
    ceded to other affiliated companies, as follows:

<TABLE>
<CAPTION>
                           YEAR ENDED DECEMBER 31
                           1999     1998     1997
                           ------------------------
                           (IN MILLIONS)
                           ------------------------
   <S>                     <C>      <C>      <C>
   Insurance assumed       $ 19.7   $ 13.7   $ 11.9
   ----------------------
   Insurance ceded          777.6    290.1    100.3
</TABLE>

    The balance sheets include reinsurance balances with affiliated companies as
    follows:

<TABLE>
<CAPTION>
                             DECEMBER 31
                             1999           1998
                             -----------------------
                             (IN MILLIONS)
                             -----------------------
   <S>                       <C>            <C>
   Future policy benefits
   and claims assumed
                             $  413.7       $  197.3
   ------------------------
   Future policy benefits
   and claims ceded           1,680.4        1,125.0
   ------------------------
   Amounts recoverable on
   paid and unpaid losses       146.4           84.2
   ------------------------
   Reinsurance payable on
   paid losses                    8.8            6.0
   ------------------------
   Funds held under
   reinsurance treaties --
   net liability              2,106.4        1,375.4
   ------------------------
</TABLE>

    Substantially all reinsurance ceded to affiliated companies is with
    unauthorized companies. To take a reserve credit for such reinsurance, the
    Company holds assets from the reinsurer, including funds held under
    reinsurance treaties, and is the beneficiary on letters of credit
    aggregating $917,300,000 and $318,300,000 at December 31, 1999 and 1998,
    respectively. The letters of credit are issued by banks and represent
    guarantees of performance under the reinsurance agreement. At December 31,
    1999 and 1998, LNC had guaranteed $818,900,000 and $237,000,000,
    respectively, of these letters of credit. At December 31, 1999 and 1998, the
    Company has a receivable (included in the foregoing amounts) from affiliated
    insurance companies in the amount of $118,800,000 and $122,400,000,
    respectively, for statutory surplus relief received under financial
    reinsurance ceded agreements.
14. SEPARATE ACCOUNTS
    Separate account assets held by the Company consist primarily of long-term
    bonds, common stocks, short-term investments and mutual funds and are
    carried at market value. Substantially none of the separate accounts have
    any minimum guarantees and the investment risks associated with market

S-30
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

14. SEPARATE ACCOUNTS (CONTINUED)
    value changes are borne entirely by the policyholder.
    Separate account premiums, deposits and other considerations amounted to
    $4,572,600,000, $3,953,300,000 and $4,821,800,000 in 1999, 1998 and 1997,
    respectively. Reserves for separate accounts with assets at fair value were
    $45,198,900,000 and $36,145,900,000 at December 31, 1999 and 1998,
    respectively. All reserves are subject to discretionary withdrawal at market
    value.

    A reconciliation of transfers to (from) separate accounts is as follows:

<TABLE>
<CAPTION>
                                                                 YEAR ENDED DECEMBER 31
                                                                 1999       1998           1997
                                                                 -----------------------------------
                                                                 (IN MILLIONS)
                                                                 -----------------------------------
   <S>                                                           <C>        <C>            <C>
   Transfers as reported in the Summary of Operations of the
   various separate accounts:
     Transfers to separate accounts                              $ 4,573.2  $ 3,954.9      $ 4,824.0
   ------------------------------------------------------------
     Transfers from separate accounts                             (4,933.8)  (4,069.8)      (2,943.8)
   ------------------------------------------------------------  ---------  ---------      ---------
   Net transfers to (from) separate accounts as reported in the
   Summary of Operations                                         $  (360.6) $  (114.9)     $ 1,880.2
   ------------------------------------------------------------  =========  =========      =========
</TABLE>

15. CENTURY COMPLIANCE (UNAUDITED)
    The Year 2000 issue was complex and affected many aspects of the Company's
    business. The Company was particularly concerned with Year 2000 issues that
    related to the Company's computer systems and interfaces with the computer
    systems of vendors, suppliers, customers and business partners. From 1996
    through 1999 the Company and its operating subsidiaries redirected a large
    portion of internal Information Technology ("IT") efforts and contracted
    with outside consultants to update systems to address Year 2000 issues.
    Experts were engaged to assist in developing work plans and cost estimates
    and to complete remediation activities.
    For the year ended December 31, 1999, the Company identified expenditures of
    $39,500,000 to address this issue. This brings the expenditures for 1996
    through 1999 to $75,300,000. Because updating systems and procedures is an
    integral part of the Company's on-going operations, most of the expenditures
    shown above are expected to continue after all Year 2000 issues have been
    resolved. All Year 2000 expenditures have been funded from operating cash
    flows.
    The scope of the overall Year 2000 program included the following four major
    project areas: 1) addressing the readiness of business applications,
    operating systems and hardware on mainframe, personal computer and local
    area network platforms (IT); 2) addressing the readiness of non-IT embedded
    software and equipment (non-IT); 3) addressing the readiness of key business
    partners and 4) establishing Year 2000 contingency plans. The Company
    completed these projects prior to year-end.
    The Company's businesses have not identified any major problems in their
    business processing. Minor problems have been resolved quickly. The
    Company's businesses have not experienced any significant interruption in
    service to clients or business partners or in reporting to regulators.

                                                                            S-31
<PAGE>
REPORT OF INDEPENDENT AUDITORS

Board of Directors
The Lincoln National Life Insurance Company

We have audited the accompanying statutory-basis balance sheets
of The Lincoln National Life Insurance Company (the "Company"),
a wholly owned subsidiary of Lincoln National Corporation, as of
December 31, 1999 and 1998, and the related statutory-basis
statements of operations, changes in capital and surplus and
cash flows for each of the three years in the period ended
December 31, 1999. These financial statements are the
responsibility of the Company's management. Our responsibility
is to express an opinion on these financial statements based on
our audits.

We conducted our audits in accordance with auditing standards
generally accepted in the United States. Those standards require
that we plan and perform the audit to obtain reasonable
assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test
basis, evidence supporting the amounts and disclosures in the
financial statements. An audit also includes assessing the
accounting principles used and significant estimates made by
management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

As described in Note 1 to the financial statements, the Company
presents its financial statements in conformity with accounting
practices prescribed or permitted by the Indiana Department of
Insurance, which practices differ from accounting principles
generally accepted in the United States. The variances between
such practices and accounting principles generally accepted in
the United States and the effects on the accompanying financial
statements are also described in Note 1.

In our opinion, because of the effects of the matter described
in the preceding paragraph, the financial statements referred to
above do not present fairly, in conformity with accounting
principles generally accepted in the United States, the
financial position of The Lincoln National Life Insurance
Company at December 31, 1999 and 1998, or the results of its
operations or its cash flows for each of the three years in the
period ended December 31, 1999.

However, in our opinion, the financial statements referred to
above present fairly, in all material respects, the financial
position of The Lincoln National Life Insurance Company at
December 31, 1999 and 1998, and the results of its operations
and its cash flows for each of the three years in the period
ended December 31, 1999, in conformity with accounting practices
prescribed or permitted by the Indiana Department of Insurance.

January 31, 2000

S-32

<PAGE>

                                  PROSPECTUS 2

<PAGE>

The Lincoln National Life Insurance Company
Lincoln Life Flexible Premium Variable Life Account S

Home Office Location:         Administrative Office:
1300 South Clinton Street     Lincoln Corporate Specialty Markets
P.O. Box 1110                 350 Church Street--MSM 1
Fort Wayne, Indiana 46802     Hartford, CT 06103-1106
(800) 942-5500                (860) 466-1561

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

This Prospectus describes LCVUL Series III, a flexible premium variable
universal life insurance contract (the "Policy") offered by The Lincoln
National Life Insurance Company. The Policies are available for purchase by
corporations or other groups where the individuals share a common employer or
affiliation with the group or sponsoring organization.

The Policy features:
           o flexible Premium Payments
           o a choice of life insurance qualification method
           o a choice of one of three death benefit options
           o a choice of underlying investment options

It may not be advantageous to replace existing insurance or supplement an
existing flexible premium variable universal life insurance contract with this
Policy.

This Prospectus is intended to describe the variable options used to fund this
Policy through the Separate Account. The variable funding options (collectively,
the "Funds") currently available through the Separate Account are from the
following trusts or corporations:


           o American Century Variable Products Group, Inc.

           o American Funds Insurance Series
             (also known as American Variable Insurance Series)

           o Baron Capital Funds Trust

           o Delaware Group Premium Fund

           o Deutsche Asset Management VIT Funds Trust
             (formerly BT Insurance Funds Trust)

           o Fidelity Variable Insurance Products Funds

           o Franklin Templeton Variable Insurance Products Trust

           o Janus Aspen Series

           o Lincoln National Funds

           o MFS Variable Insurance Trust

           o Neuberger Berman Advisers Management Trust

           o OCC Accumulation Trust

           o OppenheimerFunds

- --------------------------------------------------------------------------------
Read this Prospectus and the prospectuses of the Funds available as investment
options through the Separate Account under the Policy offered by this prospectus
carefully. Keep them for future reference.

The Securities and Exchange Commission has not approved or disapproved these
securities or determined this Prospectus is accurate or complete. It is a
criminal offense to state otherwise.


                          Prospectus Dated May 1, 2000
<PAGE>

Table of Contents

<TABLE>
<S>                                                               <C>
HIGHLIGHTS .................................................       3
 A Flexible Premium Variable Universal Life
  Insurance Policy .........................................       3
 Initial Choices to be Made ................................       3
 Amount of Premium Payment .................................       3
 Life Insurance Qualification Method .......................       3
 Death Benefit Options .....................................       4
 Selection of Funding Vehicles .............................       4
 Charges and Fees ..........................................       4
 Charge Assessed Against the Underlying Funds ..............       6
 Policy Loans, Withdrawals and Surrenders ..................      10
 Changes in Specified Amount ...............................      11
LINCOLN LIFE, THE SEPARATE ACCOUNT AND THE
GENERAL ACCOUNT ............................................      11
BUYING VARIABLE LIFE INSURANCE .............................      12
ALLOCATION OF PREMIUMS .....................................      13
 Fixed Account .............................................      13
 Separate Account -- Funds .................................      13
 Mixed and Shared Funding ..................................      20
 Substitution of Securities ................................      20
CHARGES & FEES .............................................      20
 Premium Load ..............................................      20
 Premium Load Refund .......................................      21
 Premium Tax Charge ........................................      21
 Charges and Fees Assessed Against the Total
  Account Value ............................................      21
 Charges and Fees Associated with the Variable
  Funding Options ..........................................      22
 Reduction of Charges ......................................      22
POLICY CHOICES .............................................      23
 Premium Payments ..........................................      23
 Life Insurance Qualification ..............................      24
 Death Benefit Options .....................................      25
 Allocations and Transfers to Funding Options ..............      26
POLICY VALUES ..............................................      27
 Total Account Value .......................................      27
 Accumulation Unit Value ...................................      27
 Maturity Value ............................................      28
 Surrender Value ...........................................      28
POLICY RIGHTS ..............................................      28
 Partial Surrenders ........................................      28
 Reinstatement of a Lapsed Policy ..........................      29
 Guaranteed Death Benefit ..................................      29
 Policy Loans ..............................................      30
 Policy Changes ............................................      31
 Right to Examine the Policy ...............................      31
DEATH BENEFIT ..............................................      32
POLICY SETTLEMENT ..........................................      32
 Settlement Options ........................................      32
TERM INSURANCE RIDER .......................................      33
THE COMPANY ................................................      34
 Directors and Officers of Lincoln Life ....................      34
ADDITIONAL INFORMATION .....................................      36
 Reports to Policyowners ...................................      36
 Right to Instruct Voting of Fund Shares ...................      36
 Disregard of Voting Instructions ..........................      37
 State Regulation ..........................................      37
 Legal Matters .............................................      37
 The Registration Statement ................................      38
 Distribution of the Policies ..............................      38
 Records and Accounts ......................................      38
 Experts ...................................................      38
 Advertising ...............................................      39
TAX ISSUES .................................................      39
 Taxation of Life Insurance Contracts in General ...........      39
 Policies Which Are MECS ...................................      40
 Policies Which Are Not MECS ...............................      41
 Other Considerations ......................................      42
 Tax Status of Lincoln Life ................................      43
MISCELLANEOUS POLICY PROVISIONS ............................      43
 Payment of Benefits .......................................      43
 Age .......................................................      43
 Incontestability ..........................................      43
 Suicide ...................................................      43
 Coverage Beyond Maturity ..................................      44
 Nonparticipation ..........................................      44
Appendix A --
Illustrations of Death Benefit, Total Account Values
 and Surrender Values ......................................      45
Appendix B --
Corridor Percentages .......................................      59
Financial Statements
   Separate Account ........................................      I-1
   Company .................................................      S-1
</TABLE>


2
<PAGE>

HIGHLIGHTS

A Flexible Premium Variable Universal Life Insurance Policy

This Prospectus describes a flexible premium variable universal life insurance
contract (the "Policy") offered by The Lincoln National Life Insurance Company
("Lincoln Life", the "Company", "we", "us", "our") through Lincoln Life Flexible
Premium Variable Life Account S (the "Separate Account" or "Account S"). The
Policy may be useful in: funding non-qualified executive deferred compensation;
funding salary continuation programs; funding death benefit liabilities or cash
flow obligations for executive retirement plans.

The value of your Policy and, under one option, the death benefit amount depends
on the investment results of the funding options you select.


Initial Choices to be Made

The Policyowner (the "Owner" or "you") is the person named in the "Policy
Specifications" who has all of the Policy ownership rights. If no Owner is
named, the Insured (the person whose life is insured under the Policy) will be
the Owner of the Policy. You, as the Owner, have important choices to make when
the Policy is first purchased. You need to choose:

o  the amount of premium you want to pay (see page 23);

o  either of two life insurance qualification methods (see page 24);

o  one of three death benefit options (see page 25);

o  the amount of the Net Premium Payment to be placed in each of the funding
   options selected. The Net Premium Payment is the balance of Premium Payment
   that remains after certain charges are deducted from it.

Amount of Premium Payment

One of your initial decisions is how much premium to pay. Premium Payments may
be changed within the limits described on page 23. If the Policy lapses because
your monthly deduction is larger than the Net Accumulation Value, you may
reinstate the Policy. See page 29.

You may use the value of your Policy to pay the premiums due and continue the
Policy in force if sufficient values are available. If the investment options
you choose do not do as well as you expect, there may not be enough value to
continue the Policy in force without more Premium Payments. Charges against
Policy values for the Cost of Insurance increase (see page 21) as the Insured
gets older.

When you first receive your Policy you will have 10 days to look it over (more
in some states). This is called the "right-to-examine" time period. Use this
time to review your Policy and make sure it meets your needs. During this time
period, your initial premium payment will be allocated to the funding options
you initially select unless your state requires a full refund of premiums. If
you then decide you do not want your Policy, you will receive a refund. See page
31.

Life Insurance Qualification Method

At the time of purchase you must choose which life insurance qualification
method best suits your needs--Cash Accumulation or Guideline Premium. Both
methods require a Policy to provide minimum ratios of life insurance coverage
to total account


                                                                               3
<PAGE>

value. The Guideline Premium method may also restrict premiums payable under
the Policy. The Company reserves the right to return your premium payment if it
results in your Policy's failing to meet federal tax law requirements.

Death Benefit Options

The Death Benefit is the amount we pay the Beneficiary(ies) when the Insured
dies. Before we pay the Beneficiary(ies), any outstanding loan account balances
or outstanding amounts due are subtracted from the Death Benefit. We calculate
the Death Benefit payable as of the date the Insured died. We will pay the Death
Benefit in one lump sum or under one of the annuity settlement options.

The three death benefit options available usually provide a level, varying or
increasing death benefit, depending on the option selected. See page 25 for more
details on death benefit options.

At all times, your Policy must qualify as life insurance under the Internal
Revenue Code of 1986 (the "Code") to receive favorable tax treatment under
Federal law. If these requirements are met, you may benefit from favorable
federal tax treatment. The Company reserves the right to return your premium
payment if it results in your Policy's failing to meet federal tax law
requirements.

If you have surrendered a portion of your Policy, any surrendered amount will
reduce your initial death benefit. If you borrow against your Policy or
surrender a portion of your Policy, the Loan Account balance and any surrendered
amount will reduce your initial death benefit.

Selection of Funding Vehicles

This Prospectus focuses on the Separate Account investment information that
makes up the "variable" part of the contract. If you put money into the variable
funding options, you take all the investment risk on that money. This means that
if the mutual fund(s) you select go up in value, the value of your Policy, net
of charges and expenses, also goes up. If they lose value, so does your Policy.
Each Fund has its own investment objective. You should review each Fund's
prospectus before making your decision.

You must choose the Fund(s) (Sub-Account(s)) in which you want to place each Net
Premium Payment. These Sub-Accounts make up the Separate Account. Each Sub-
Account invests in shares of a certain Fund. A Separate Sub-Account is not
guaranteed and will increase or decrease in value according to the particular
Fund's investment performance. See page 12.

You may also choose to place the Net Premium Payment or part of it into the
Fixed Account. Net Premium Payments put into the Fixed Account:

o  become part of the Company's General Account;

o  do not share the investment experience of the Separate Account; and

o  have a guaranteed minimum interest rate of 4.0% per year.

For additional information on the Fixed Account, see page 13.

Charges and Fees

A premium load is deducted from all of your premium payments. The current
premium load for cases with average annual planned premiums of $100,000 or
greater but less than $1,000,000 is:


4
<PAGE>


<TABLE>
<CAPTION>
                           Portion             Portion
                           of Premium Paid     of Premium Paid
Policy Year(s)             up to Target        Above Target
- ------------------------   -----------------   ----------------
<S>                             <C>                 <C>
1                               10.50%              2.5%
2-5                              7.50%              1.5%
6-7                              3.50%              1.5%
8 and thereafter                 1.50%              1.5%
</TABLE>

The current premium load for cases with average annual planned premiums of
$1,000,000 or greater is:

<TABLE>
<CAPTION>
                           Portion             Portion
                           of Premium Paid     of Premium Paid
Policy Year(s)             up to Target        Above Target
- ------------------------   -----------------   ----------------
<S>                             <C>                 <C>
1                               7.50%               1.00%
2                               6.00%               1.00%
3-5                             3.50%               1.00%
6 and thereafter                1.50%               1.00%
</TABLE>

For all cases, the premium load is guaranteed to be no higher than the amounts
shown in the following table:

<TABLE>
<CAPTION>
                    Portion of               Portion of
                    Premium Paid up to       Premium Paid greater
                    Target Premium--         than Target Premium--
                    load as a percentage     load as a percentage
Policy Year(s)      of that portion          of that portion
- -----------------   ----------------------   ----------------------
<S>                         <C>                      <C>
1                           12.0%                    5.0%
2-5                          9.0%                    5.0%
6 and after                  5.0%                    5.0%
</TABLE>

Under certain circumstances, if you fully surrender your Policy within 60 months
after Date of Issue, you may be entitled to receive partial credit for premium
loads deducted from your Policy. (See page 21).

For the purpose of calculating current and maximum premium loads, an increase in
Specified Amount is treated as a newly issued policy.

An explicit premium tax charge equal to the state and municipal taxes associated
with premiums received is also deducted from premium payments. The tax ranges
from 2% to 5% depending upon the state involved.

A monthly deduction is made from the total account value on the same day of each
month beginning with the date of issue. The monthly deduction includes the Cost
of Insurance and any charges for supplemental riders or benefits. Once a policy
is issued, monthly deductions will begin as of the date of issue, even if the
Policy's issuance was delayed due to underwriting requirements or other reasons.
The monthly deduction also includes a monthly administrative expense charge
during all policy years. The monthly Administrative Expense is currently $6, and
is guaranteed not to exceed $10. See page 21.

A daily deduction is made from the assets of Account S for mortality and expense
risk. Currently for cases with average annual planned premiums of $100,000 or
greater but less than $1,000,000, the mortality and expense risk charge on an
annualized basis equals the following percentage of policy value in the separate
account:


                                                                               5
<PAGE>


<TABLE>
  <S>                       <C>
  Policy Years
  1-10                      0.70%
  11 and thereafter         0.35%
</TABLE>

Currently, for cases with average annual planned premiums of $1,000,000 or
greater, the mortality and expense risk charge on an annualized basis equals the
following percentage of policy value in the separate account:


<TABLE>
  <S>                       <C>
  Policy Years
  1-10                      0.40%
  11-20                     0.20%
  21 and thereafter         0.10%
</TABLE>

The Company reserves the right to increase the mortality and expense risk charge
but it will never exceed 0.80% annually. (See page 22).

Before the Maturity Date you may make transfers between funding options. The
Company allows twelve transfers each Policy Year; beyond twelve, a $25 charge
may apply. Within 45 days after each Policy Anniversary, you may also transfer
to the Separate Account 20% of the greatest amount held in the Fixed Account
Value during the prior 5 years, or $1000 if greater. See page 26.

There are no Surrender Charges for your Policy.

Each Fund has its own management fee charge also deducted daily. Investment
results for the Funds you choose will be affected by the fund management charges
and other fund expenses. The table below shows you the current charges and
expenses.

Charges Assessed Against the Underlying Funds

The investment advisor for each of the Funds deducts a daily charge as a percent
of the net assets in each fund as an asset management charge. The charge
reflects asset management fees of the investment advisor (Management Fees), and
other expenses incurred by the funds (including 12b-1 fees for Class 2 shares
and Other Expenses). The charge has the effect of reducing the investment
results credited to the Sub-Accounts.

The following table illustrates the investment advisory fees, other expenses and
total expenses paid by each of the Funds as a percentage of average net assets
based on figures for the year ended December 31, 1999 unless otherwise
indicated.


6
<PAGE>

                                 Fund Expenses


<TABLE>
<CAPTION>
                                                                     Total
                                                                    Annual
                                                                     Fund                     Total Fund
                                                                   Operating                  Operating
                                                                   Expenses       Total        Expenses
                                                                    Without      Waivers         with
                                 Management   12(b)1     Other    Waivers or       and       Waivers and
              Fund                 Fees(1)      Fee    Expenses   Reductions   Reductions     Reductions
<S>                                <C>        <C>        <C>         <C>         <C>            <C>
American Century VP
  Income & Growth                  0.70%       N/A%      0.00%       0.70%         N/A%          0.70%
American Century VP
  International                    1.34        N/A       0.00        1.34          N/A           1.34
AFIS Bond--Class 2                 0.51       0.25       0.02        0.78          N/A           0.78
AFIS Global Growth--
  Class 2                          0.68       0.25       0.03        0.96          N/A           0.96
AFIS Growth--Class 2               0.38       0.25       0.01        0.64          N/A           0.64
AFIS Growth Income--
  Class 2                          0.34       0.25       0.01        0.60          N/A           0.60
AFIS High Yield Bond--
  Class 2                          0.50       0.25       0.01        0.76          N/A           0.76
AFIS U.S. Government/
  AAA--Class 2                     0.51       0.25       0.01        0.77          N/A           0.77
Baron Capital Asset(2)             1.00       0.25       0.63        1.88        (0.38)          1.50
Delaware Devon Standard
  Class(3a)                        0.65        N/A       0.10        0.75          N/A           0.75
Delaware High Yield
  Standard Class(3b)
  (formerly Delchester)            0.65        N/A       0.07        0.72          N/A           0.72
Delaware International
  Equity
  Standard Class(3c)               0.85        N/A       0.09        0.94        (0.02)          0.92
Delaware REIT Standard
  Class(3d)                        0.75        N/A       0.21        0.96        (0.11)          0.85
Delaware Small Value
  Standard Class(3e)               0.75        N/A       0.10        0.85          N/A           0.85
Deutsche VIT EAFE
  Index(4)                         0.45        N/A       0.70        1.15        (0.50)          0.65
Deutsche VIT Equity 500
  Index(4)                         0.20        N/A       0.23        0.43        (0.13)          0.30
Deutsche VIT Small Cap
  Index(4)                         0.35        N/A       0.83        1.18        (0.73)          0.45
Fidelity VIP II Asset
  Manager--Service
  Class(5)                         0.53       0.10       0.11        0.74          N/A           0.74
Fidelity VIP II
  Contrafund--Service
  Class(5)                         0.58       0.10       0.10        0.78          N/A           0.78
Fidelity VIP Growth--
  Service Class(5)                 0.58       0.10       0.09        0.77          N/A           0.77
Fidelity VIP High
  Income--Service
  Class(5)                         0.58       0.10       0.11        0.79          N/A           0.79
Fidelity VIP Overseas--
  Service Class(5)                 0.73       0.10       0.18        1.01          N/A           1.01
Franklin Small Cap--
  Class 2(9a, b, d)                0.55       0.25       0.27        1.07          N/A           1.07
Janus Aspen Series
  Aggressive Growth--
  Institutional Shares(6)          0.65        N/A       0.02        0.67          N/A           0.67
</TABLE>



                                                                              7
<PAGE>


<TABLE>
<CAPTION>
                                                                 Total
                                                                Annual
                                                                 Fund                         Total Fund
                                                               Operating                      Operating
                                                               Expenses         Total          Expenses
                                                                Without        Waivers           with
                             Management   12(b)1     Other    Waivers or         and         Waivers and
            Fund               Fees(1)      Fee    Expenses   Reductions     Reductions       Reductions
<S>                              <C>      <C>        <C>          <C>          <C>              <C>
Janus Aspen Series
  Balanced--Institutional
  Shares(6)                      0.65      N/A       0.02         0.67           N/A            0.67
Janus Aspen Series
  Flexible Income--
  Institutional Shares(6)        0.65      N/A       0.07         0.72           N/A            0.72
Janus Aspen Series Global
  Technology--
  Service Shares(6)              0.65     0.25       0.13         1.03           N/A            1.03
Janus Aspen Series
  Worldwide Growth--
  Institutional Shares(6)        0.65      N/A       0.05         0.70           N/A            0.70
LN Bond                          0.45      N/A       0.08         0.53           N/A            0.53
LN Capital Appreciation          0.72      N/A       0.06         0.78           N/A            0.78
LN Equity-Income                 0.72      N/A       0.07         0.79           N/A            0.79
LN Money Market                  0.48      N/A       0.11         0.59           N/A            0.59
LN Social Awareness              0.33      N/A       0.05         0.38           N/A            0.38
MFS Capital
  Opportunities(7)               0.75      N/A       0.27(1)      1.02         (0.11)(2)        0.91
MFS Research(7)                  0.75      N/A       0.11(1)      0.86           N/A            0.86
MFS Total Return(7)              0.75      N/A       0.15(1)      0.90           N/A            0.90
MFS Utilities(7)                 0.75      N/A       0.16(1)      0.91           N/A            0.91
Neuberger Berman AMT
  Mid-Cap Growth(8)              0.85      N/A       0.23         1.08         (0.08)           1.00
Neuberger Berman AMT
  Partners(8)                    0.80      N/A       0.07         0.87           N/A            0.87
OCC Accum Trust
  Managed                        0.77      N/A       0.06         0.83           N/A            0.83
Oppenheimer MainStreet
  Growth & Income                0.73      N/A       0.05         0.78           N/A            0.78
Templeton Asset Strategy
  Class 2(9d, f)                 0.60     0.25       0.18         1.03           N/A            1.03
Templeton Growth(9c, d, e)
  Securities Class 2             0.83     0.25       0.05         1.13           N/A            1.13
Templeton International
  Securities Class 2(9d, g)      0.69     0.25       0.19         1.13           N/A            1.13
</TABLE>


(1) Certain of the fund advisers reimburse the company for administrative costs
    incurred in connection with administering the funds as variable funding
    options under the contract. These reimbursements are generally paid out of
    the management fees and are not charged to investors.
(2) The Adviser is contractually obligated to reduce its fee to the extent
    required to limit Baron Capital Asset Fund's total operating expenses to
    1.5% for the first $250 million of assets in the Fund, 1.35% for Fund
    assets over $250 million and 1.25% for Fund assets over $500 million.
    Without the expense limitations, total operating expenses for the Fund for
    the period January 1, 1999 through December 31, 1999 would have been
    1.88%.
(3) (a) The investment advisor for the Devon Series is Delaware Management
        Company ("DMC"). Effective May 1, 2000 through October 31, 2000, DMC has
        voluntarily agreed to waive its management fee and reimburse each Series
        for expenses to the extent that total expenses will not exceed 0.80%.
        Under its Management Agreement, the Series pays a management fee based
        on average daily net assets as follows: 0.65% on the first $500 million,
        0.60% on the next $500 million, 0.55% on the next $1,500 million, 0.50%
        on assets in excess of $2,500 million; all per year.
    (b) The investment advisor for the High Yield Series is Delaware Management
        Company ("DMC"). Effective May 1, 2000 through October 31, 2000, DMC has
        voluntarily agreed to waive its management fee and reimburse the Series
        for expenses to the extent that total expenses will not
        exceed 0.80%. Under its Management Agreement, the Series pays a
        management fee based on average daily net assets as follows: 0.65% on
        the first $500 million, 0.60% on the next $500 million, 0.55% on the
        next $1,500 million, 0.50% on assets in excess of $2,500 million; all
        per year.


8
<PAGE>


    (c) The investment advisor for the International Equity Series is Delaware
        International Advisers Ltd. ("DIAL"). Effective May 1, 2000 through
        October 31, 2000, DIAL has voluntarily agreed to waive its management
        fee and reimburse the Series for expenses to the extent that total
        expenses will not exceed 0.95%. Without such an arrangement, the total
        annual operating expenses for the Series would have been 0.94%. Under
        its Management Agreement, the Series pays a management fee based on
        average daily net assets as follows: 0.85% on the first $500 million,
        0.80% on the next $500 million, 0.75% on the next $1,500 million, 0.70%
        on assets in excess of $2,500 million; all per year.
    (d) The investment advisor for the REIT Series is Delaware Management
        Company ("DMC"). Effective May 1, 2000 through October 31, 2000, DMC has
        voluntarily agreed to waive its management fee and reimburse the Series
        for expenses to the extent that total expenses will not exceed 0.85%.
        Without such an arrangement, the total annual operating expenses for the
        Series would have been 0.96%. Under its Management Agreement, the Series
        pays a management fee based on average daily net assets as follows:
        0.75% on the first $500 million, 0.70% on the next $500 million, 0.65%
        on the next $1,500 million, 0.60% on assets in excess of $2,500 million;
        all per year.
    (e) The investment advisor for the Small Cap Value Series is Delaware
        Management Company ("DMC"). Effective May 1, 2000 through October 31,
        2000, DMC has voluntarily agreed to waive its management fee and
        reimburse the Series for expenses to the extent that total expenses will
        not exceed 0.85%. Under its Management Agreement, the Series pays a
        management fee based on average daily net assets as follows: 0.75% on
        the first $500 million, 0.70% on the next $500 million, 0.65% on the
        next $1,500 million, 0.60% on assets in excess of $2,500 million; all
        per year.
(4) Under the Advisory Agreement with Bankers Trust Company (the "Advisor"),
    the fund will pay an advisory fee at an annual percentage rate of 0.20% of
    the average daily net assets of the Equity 500 Index Fund. These fees are
    accrued daily and paid monthly. The Advisor has voluntarily undertaken to
    waive its fee and to reimburse the fund for certain expenses so that the
    fund's total operating expenses will not exceed 0.30% of average daily net
    assets. Under the Advisory Agreement with the "Advisor", the Small Cap
    Index Fund will pay an advisory fee at an annual percentage rate of 0.35%
    of the average daily net assets of the fund. These fees are accrued daily
    and paid monthly. The Advisor has voluntarily undertaken to waive its fee
    and to reimburse the fund for certain expenses so that the fund's total
    operating expenses will not exceed 0.45% of average daily net assets.
    Under the Advisory Agreement the "Advisor", the EAFE Equity Index Fund
    will pay an advisory fee at an annual percentage rate of 0.45% of the
    average daily net assets of the fund. These fees are accrued daily and
    paid monthly. The Advisor has voluntarily undertaken to waive its fee and
    to reimburse the fund for certain expenses so that the fund's total
    operating expenses will not exceed 0.65% of average daily net assets.
    Without the reimbursement to the Funds for the year ended 12/31/99 total
    expenses would have been 0.43% for the Equity 500 Index Fund, 1.18% for
    the Small Cap Index Fund and 1.15% for the EAFE Equity Index Fund.
(5) A portion of the brokerage commissions that certain funds pay was used to
    reduce fund expenses. In addition, through arrangements with certain
    funds', or FMR on behalf of certain funds' custodian, credits realized as
    a result of uninvested cash balances were used to reduce a portion of each
    applicable fund's expenses. The total operating expenses, after
    reimbursement would have been:
       Growth 0.75% (service); Asset Manager 0.73% (service); Contrafund 0.75%
       (service);
(6) Expenses (except for Global Technology Portfolio) are based upon expenses
    for the fiscal year ended December 31, 1999, restated to reflect a
    reduction in the management fee for Growth, Aggressive Growth, Worldwide
    Growth, and Balanced Portfolios. Expenses for Global Technology Portfolio
    are based on the estimated expenses that the Portfolio expects to incur in
    its initial fiscal year. All expenses are shown without the effect of
    expense offset arrangements.
(7) Each series has an expense offset arrangement which reduces the series'
    custodian fee based on the amount of cash maintained by the series with
    its custodian and dividend disbursing agent. Each series may enter into
    other such arrangement and directed brokerage arrangements, which would
    also have the effect of reducing the series' expenses. "Other Expenses" do
    not take into account these expense reductions, and are therefore higher
    than the actual expenses of the series. Had the fee reductions been taken
    into account, "Net Expenses" would be lower for certain series and would
    equal:
       0.90% for Capital Opportunities Series
       0.85% for Research Series
       0.89% for Total Return Series
       0.90% for Utilities Series


                                                                               9
<PAGE>


MFS has contractually agreed, subject to reimbursement, to bear expenses for
the Capital Opportunities Series such that such series' "Other Expenses" (after
taking into account the expense offset arrangement described above), do not
exceed the 0.15% of the average daily net assets of the series during the
current fiscal year. This contractual fee arrangement will continue until at
least May 1, 2001, unless changed with the consent of the board of trustees
which oversees the series.
(8) Expenses reflect expense reimbursement. Neuberger Berman Management Inc.
    ("NBMI") has undertaken through May 1, 2001 to reimburse certain operating
    expenses, including the compensation of NBMI and excluding taxes,
    interest, extraordinary expenses, brokerage commissions and transaction
    costs, that exceed in the aggregate, 1.0% of the AMT Mid-Cap Growth
    Portfolio's average daily net asset value. Absent such reimbursement,
    Total Annual Expenses for the portfolio for the year ended December 31,
    1999 would have been 1.08%.
(9) (a) A merger and reorganization was approved that combined the fund with a
        similar fund of Templeton Variable Products Series Fund.
    (b) On 2/8/00, fund shareholders approved new management fees, effective
        5/1/00. The table shows restated total expenses for the fund based on
        the new fund fees and the combined assets of the two funds as of
        12/31/99, even though the merger and the new fees did not become
        effective until 5/1/00.
    (c) The fund administration fee is paid indirectly through the management
        fee.
    (d) The fund's class 2 distribution plan or "rule 12b-1 plan" is described
        in the fund's prospectus. While the maximum amount payable under the
        fund's class 2 rule 12b-1 plan is 0.35% per year of the fund's average
        daily net assets, the Board of Trustees of Franklin Templeton Variable
        Insurance Products Trust has set the current rate at 0.25% per year.
    (e) On 2/8/00, a merger and reorganization was approved that combined the
        fund with a similar fund of the Templeton Variable Products Series Fund,
        effective 5/1/00. The table shows total expenses based on the fund's
        assets as of 12/31/99, and not the assets of the combined fund. However,
        if the table reflected combined assets, the fund's expenses after
        5/01/00 would be estimated as: Management Fees 0.80%, Distribution and
        Service Fees 0.25%, Other Expenses 0.05% and Total Fund Operating
        Expenses 1.10%.
    (f) On 2/8/00, shareholders approved a merger and reorganization that
        combined the fund with the Templeton Global Asset Allocation Fund,
        effective 5/01/00. The shareholders of that fund had approved new
        management fees, which apply to the combined fund effective 5/1/00. The
        table shows restated total expenses based on the new fees and the assets
        of the funds as of 12/31/99, and not the assets of the combined fund.
        However, if the table reflected both the new fees and the combined
        assets, the fund's expenses after 5/1/00 would be estimated as:
        Management Fees 0.60%, Distribution and Service Fees 0.25%, Other
        Expenses 0.14%, and Total Fund Operating Expenses 0.99%.
    (g) On 2/8/00, shareholders approved a merger and reorganization that
        combined the fund with the Templeton International Equity Fund,
        effective 5/01/00. The shareholders of that fund had approved new
        management fees, which apply to the combined fund effective 5/1/00. The
        table shows restated total expenses based on the new fees and assets of
        the fund as of 12/31/99, and not the shares of the combined fund.
        However, if the table reflected both the new fees and the combined
        assets, the fund's expenses after 5/1/00 would be estimated as:
        Management Fees 0.65%, Distribution and Service Fees 0.25%, Other
        Expenses 0.20%, and Total Fund Operating Expenses 1.10%.

Policy Loans, Withdrawals and Surrenders

You may borrow within described limits against the Policy. You may surrender
your Policy in full or withdraw part of its value. Upon the maturity of your
Policy, you may select one of the annuity settlement options or, prior to
maturity, you may apply the value of your Policy, minus surrender charges and
loan account amounts, to one of the annuity settlement options.

If you borrow against your Policy, interest will accrue at an annual rate which
will be the monthly average (Moody's Investors Service, Inc. Corporate Bond
Yield Average--Monthly Average Corporates) for the calendar month which ends two
months prior to the Policy Anniversary month, or 4.8% if greater.

The Loan Account Value will earn interest at an annual rate equal to the policy
loan interest rate less an annual rate, which we call a spread, not to exceed
0.80%. For the current spread see page 30.


10
<PAGE>



Changes in Specified Amount

Within certain limits, you may increase or decrease the specified amount.
Increases will require satisfactory evidence of insurability. Decreases in the
first five years are subject to approval of the Company. Currently the minimum
specified amount is $100,000. Such changes will affect other aspects of your
Policy. See page 31.


LINCOLN LIFE, THE SEPARATE ACCOUNT AND
THE GENERAL ACCOUNT

Lincoln Life, an Indiana life insurance company incorporated in 1905, is among
the nation's largest writers of annuities, individual life insurance and life
reinsurance. Wholly-owned by Lincoln National Corporation ("LNC"), a publicly
held Indiana insurance holding company incorporated in 1968, it is licensed in
all states (except New York), the District of Columbia, Guam, and the
Commonwealth of the Northern Mariana Islands. Its principal office is at 1300
South Clinton Street, Fort Wayne, IN 46802. Lincoln Life, LNC and their
affiliates comprise the "Lincoln Financial Group" which provides a variety of
wealth accumulation and protection products and services.

Account S is a "separate account" of the Company established on November 2,
1998. Account S was established for the purpose of segregating assets
attributable to the variable portion of life insurance contracts from other
assets of the Company. Under Indiana law, the assets of Account S attributable
to the Policies, through the property of Lincoln Life, are not chargeable with
liabilities of any other business of Lincoln Life and are available first to
satisfy Lincoln Life's obligations under the Policies. Account S income, gains,
and losses are credited to or charged against Account S without regard to other
income, gains, or losses of Lincoln Life. The values and investment performance
of Account S are not guaranteed. Account S is registered with the Securities and
Exchange Commission ("Commission") as a "unit investment trust" under the
Investment Company Act of 1940, as amended ("1940 Act") and meets the 1940 Act's
definition of "separate account". The Commission does not supervise the
management, investment practices, or policies of Lincoln Life or Account S.
Lincoln Life has numerous other registered separate accounts which fund its
variable life insurance policies and variable annuity contracts.

Account S is divided into Sub-Accounts, each of which is invested solely in the
shares of one of the mutual funds available as funding vehicles under the
Policies. On each Valuation Day, Net Premium Payments allocated to Account S
will be invested in Fund shares at net asset value, and monies necessary to pay
for deductions, charges, transfers and surrenders from Account S are raised by
selling Fund shares at net asset value.

The Funds now available in Account S and their investment objectives are
described in "Separate Account--Funds." More Fund information is in the Funds'
prospectuses, which must accompany or precede this prospectus and should be read
carefully. The Funds may or may not achieve their investment objectives.

Some Funds have investment objectives and policies similar to those of other
funds managed by the same investment adviser. Their investment results may be
higher or lower than those of the other funds, and there can be no assurance,
and no representation is made, that a Fund's investment results will be
comparable to the investment results of any other fund.


                                                                              11
<PAGE>


Lincoln Life reserves the right to add, withdraw or substitute Funds, subject to
the conditions of the Policy and to compliance with regulatory requirements, if
in its sole discretion, legal, regulatory, marketing, tax or investment
considerations so warrant or in the event a particular Fund is no longer
available to Lincoln Life for investment by the Sub-Accounts. No substitution
will take place without prior approval of the Commission, to the extent required
by law.

Shares of the Funds may be used by Lincoln Life and other insurance companies to
fund both variable annuity contracts and variable life insurance policies. While
this is not perceived as problematic, the Funds' governing bodies (Boards of
Directors/Trustees) have agreed to monitor events to identify any material
irreconcilable conflicts which might arise and to decide what responsive action
might be appropriate. If a separate account were to withdraw its investment in a
Fund because of a conflict, a Fund might have to sell portfolio securities at
unfavorable prices.

A Policy may also be funded in whole or in part through the "Fixed Account",
part of Lincoln Life's General Account supporting its insurance and annuity
obligations. The General Account is the Company's general asset account, in
which assets attributable to the non-variable portion of the Policies are held.
Amounts held in the Fixed Account will be credited with interest at rates
Lincoln Life determines from time to time, but not less than 4% per year.
Interest, once credited, and Fixed Account principal are guaranteed. Interests
in the Fixed Account have not been registered under the Securities Act of 1933,
as amended ("1933 Act") in reliance on exemptive provisions. The Commission has
not reviewed Fixed Account disclosures, but they are subject to securities law
provisions relating to accuracy and completeness.

BUYING VARIABLE LIFE INSURANCE

The Policies this Prospectus offers are variable life insurance policies which
provide death benefit protection. Policy owners should be prepared to monitor
their investment choices on an ongoing basis.

The Policy is available for purchase by corporations or groups where individuals
share a common employer or affiliation with a group or sponsoring organization.
Each Policy covers a single insured. The Policy may be useful in: funding
non-qualified executive deferred compensation; funding salary continuation
programs; funding death benefit liabilities or cash flow obligations for
executive retirement plans. The Policy should not be considered for employer
pension or profit sharing programs. The Policy is not available in all states.
State regulations may vary your Policy's provisions.

Variable life insurance has significant tax advantages under current tax law. A
transfer of values from one fund to another within the Policy generates no
taxable gain or loss. Any investment income and realized capital gains within a
fund are automatically reinvested without being taxed to the Policy owners.
Policy values therefore accumulate on a tax-deferred basis.

Unless a policy has become a "modified endowment contract" (see "Tax Issues"),
an owner can borrow Policy values tax-free, without surrender charges and at
very low net interest cost. Policy loans can be a source of retirement income.

Depending on the death benefit option chosen, accumulated Policy values may also
be part of the eventual death benefit payable. If a Policy is heavily funded and
investment performance is very favorable, the death benefit may increase even


12
<PAGE>


further because of tax law requirements that the death benefit be a certain
multiple of Policy value, depending on the Insured's age (see "Death Benefit
Options").

ALLOCATION OF PREMIUMS

You may allocate all or a part of your Net Premiums to the Fixed Account (part
of the Company's General Account) or to the Funds currently available through
the Separate Account in connection with the Policy. In addition, the Company may
add, withdraw or substitute Funds, subject to the conditions in the Policy and
to compliance with regulatory requirements. The investment results of the Funds,
whose objectives are described below, are likely to differ significantly. Except
where otherwise indicated, all of the Funds are diversified, as defined in the
1940 Act.

Any monies received prior to policy issue will be credited with the return
attributable to the LN Money Market Fund from the date of receipt until the day
the Policy is issued.

In states which do not require a full refund of premiums during the Right to
Examine Period, the Policy value and future Net Premiums will be allocated as of
the date the Policy is issued in accordance with the Policy owner's selected
premium allocation percentages.

In states which require a full refund of premiums during the Right to Examine
Period, the first Net Premium will be allocated in its entirety as of the issue
date to the LN Money Market Fund, regardless of the Policy owner's premium
allocation percentages. Any other Net Premium received prior to the expiration
of the Right to Examine period will also be allocated to the LN Money Market
Fund. On the day following the expiration of the Right to Examine Period, the
policy value and future Net Premiums will be allocated in accordance with the
Policy owner's selected premium allocation percentages.

Fixed Account

The Fixed Account is the only investment option offered with a guaranteed
return. Amounts held in the Fixed Account will be credited with interest at
rates of not less than 4.0% per year. Additional excess interest of up to 0.5%
may be credited to the Fixed Account Value beginning in Policy Year 11. Credited
interest rates reflect the Company's return on Fixed Account invested assets and
the amortization of any realized gains and/or losses which the Company may incur
on these assets.

Separate Account

Funds

Each of the Sub-Accounts of the Separate Account is invested solely in the
shares of one of the Funds available under the Policies. Each of the Funds, in
turn, is an investment portfolio of one of the trusts or corporations listed
below. A given fund may have a similar investment strategy to those of another
mutual fund managed by the same investment advisor or subadvisor. However,
because of timing of investments and other variables, we cannot guarantee that
there will be any correlation between the two investments. Even though the
management, strategy and the objectives of the funds are similar, the investment
results may vary.

The portfolios, their investment advisors and distributors, and the Funds within
each that are available under the Policies are:


                                                                              13
<PAGE>



American Century Variable Products Group, Inc., managed and distributed by
American Century Investment Management, Inc., P.O. Box 419835, Kansas City, MO
64141-6385

  American Century VP Income & Growth Fund
  American Century VP International Fund

American Funds Insurance Series (also known as American Variable Insurance
Series) managed by Capital Research and Management Company and distributed by
American Funds Distributors, Inc., 333 South Hope Street, Los Angeles, CA 90071

  AFIS Bond Fund--Class 2
  AFIS Global Growth Fund--Class 2
  AFIS Growth Fund--Class 2
  AFIS Growth-Income Fund--Class 2

  AFIS High-Yield Bond Fund--Class 2

  AFIS U.S. Government/AAA Rated Securities Fund--Class 2

Baron Capital Funds Trust, managed by BAMCO, Inc. and distributed by Baron
Capital Inc., 767 Fifth Avenue, New York, NY 10153


  Baron Capital Asset Fund--Insurance Shares

Delaware Group Premium Fund managed by Delaware Management Company, One Commerce
Square, Philadelphia, PA 19103 and for International, Delaware International
Advisors, LTD., 80 Cheapside, London, England ECV2 6EE and distributed by
Delaware Distributors, L.P., 1818 Market Street, Philadelphia, PA 19103

  Delaware Group Devon Series--Standard Class
  Delaware Group High Yield Series (formerly Delchester Series)--Standard
    Class

  Delaware Group International Equity Series--Standard Class

  Delaware Group REIT Series--Standard Class
  Delaware Group Small Cap Value Series--Standard Class


Deutsche Asset Management VIT Funds Trust (formerly BT Insurance Funds Trust)
managed by Bankers Trust Company, 130 Liberty Street (One Bankers Trust Plaza),
New York, NY 10006 and distributed by Provident Distributors, Inc., Four Falls
Corporate Center, West Conshohocken, PA 19428

  Deutsche VIT EAFE[RegTM] Equity Index Fund
  Deutsche VIT Equity 500 Index Fund
  Deutsche VIT Small Cap Index Fund

Fidelity Variable Insurance Products Fund, and Fidelity Variable Insurance
Products Fund II, managed by Fidelity Management & Research Company and
distributed by Fidelity Distributors Corporation, 82 Devonshire Street, Boston,
MA 02103
  Fidelity VIP Growth Portfolio-Service Class
  Fidelity VIP High Income Portfolio--Service Class
  Fidelity VIP Overseas Portfolio--Service Class
  Fidelity VIP II Asset Manager Portfolio-Service Class
  Fidelity VIP II Contrafund Portfolio-Service Class


Franklin Templeton Variable Insurance Products Trust, managed by Templeton
Investment Counsel, Inc., Broward Financial Centre, Suite 2100, Ft. Lauderdale,
FL 33394, and its Templeton and Franklin affiliates and distributed by
Franklin/Templeton Distributors, 777 Mariners Island Blvd., San Mateo, CA 94403.

  Franklin Small Cap Fund-Class 2
  Templeton Asset Strategy Fund-Class 2 (formerly Asset Allocation Fund)
  Templeton Growth Securities Fund-Class 2 (formerly Stock Fund)
  Templeton International Securities Fund-Class 2 (formerly International
    Fund)


14
<PAGE>


Janus Aspen Series, managed by Janus Capital and distributed by Janus
Distributors, Inc., 100 Fillmore St., Denver, CO 80206-4928
  Janus Aspen Series Aggressive Growth Portfolio--Institutional Shares
  Janus Aspen Series Balanced Portfolio--Institutional Shares
  Janus Aspen Series Flexible Income Portfolio--Institutional Shares
  Janus Aspen Series Global Technology Portfolio--Service Shares
  Janus Aspen Series Worldwide Growth Portfolio--Institutional Shares


Lincoln National Funds, managed by Lincoln Investment Management, Inc., 200
East Berry Street, Fort Wayne, IN 46802 and distributed by Lincoln Financial
Advisors, Corp., 350 Church Street, Hartford, CT 06103. Sub-advisors are also
noted.

  LN Bond Fund, Inc.
  LN Capital Appreciation Fund, Inc. (Sub-advised by Janus Capital Corp.)
  LN Equity-Income Fund, Inc. (Sub-advised by Fidelity Management Trust Co.)
  LN Money Market Fund, Inc.

  LN Social Awareness Fund, Inc. (Sub-advised by Vantage Investment Advisors)


Lincoln Investment Management, Inc. (Lincoln Investment) has informed the funds
to which it provides advisory services that it intends to merge into a newly
created series of its affiliate, Delaware Management Business Trust, during the
second or third quarter of 2000. Lincoln Investment does not expect the merger
to result in any change in the level of advisory services that it currently
provides to these funds, although there may be some changes in, and additions
to, personnel. See the prospectuses for these funds for more information.

MFS[RegTM] Variable Insurance Trust, managed by Massachusetts Financial Services
Company and distributed by MFS Fund Distributors, Inc., 500 Boylston Street,
Boston, MA 02116
  MFS Research Series
  MFS Total Return Series
  MFS Utilities Series
  MFS Capital Opportunities Series

Neuberger Berman Advisers Management Trust, managed and distributed by
Neuberger Berman Management Incorporated, 605 Third Avenue, 2nd Floor, New
York, NY 10158-0006
  NB AMT Mid-Cap Growth Portfolio
  NB AMT Partners Portfolio


OCC Accumulation Trust, managed by OpCap Advisors and distributed by OCC
Distributors, 1345 Avenue of the Americas, New York, NY 10105

  OCC Trust Managed Portfolio


OppenheimerFunds, managed by OppenheimerFunds, Inc., and distributed by
OppenheimerFunds, Distributors, Inc., Two World Trade Center, New York, NY 10048

  Oppenheimer Main Street Growth and Income Fund/VA


The investment advisory fees charged the Funds by their advisors are shown on
pages 7 - 8.


Below is a brief description of the investment objective and program of each
Fund. There can be no assurance that any of the stated investment objectives
will be achieved.

o  American Century VP Income & Growth Fund: Seeks dividend growth, current
   income and capital appreciation by investing in a diversified portfolio of
   U.S. stocks.


                                                                              15
<PAGE>


o  American Century VP International Fund: Seeks capital growth, by investing
   primarily in an internationally diversified portfolio of common stocks that
   are considered by management to have prospects for appreciation. The fund
   will invest primarily in securities of issuers located in developed markets.

o  AFIS Bond Fund--Class 2: The fund seeks to maximize your level of current
   income and preserve your capital by investing primarily in bonds. The fund is
   designed for investors seeking income and more price stability than stocks,
   and capital preservation over the long-term.

o  AFIS Global Growth Fund--Class 2: The fund seeks to make your investment grow
   over time by investing primarily in common stocks of companies located around
   the world. The fund is designed for investors seeking capital appreciation
   through stocks. Investors in the fund should have a long-term perspective and
   be able to tolerate potentially wide price fluctuations.

o  AFIS Growth Fund--Class 2: The fund seeks to make your investment grow over
   time by investing primarily in common stocks of companies that appear to
   offer superior opportunities for growth of capital. The fund is designed for
   investors seeking capital appreciation through stocks. Investors in the fund
   should have a long-term perspective and be able to tolerate potentially wide
   price fluctuations.


o  AFIS Growth-Income Fund--Class 2: The fund seeks to make your investment
   grow and provide you with income over time by investing primarily in common
   stocks or other securities which demonstrate the potential for appreciation
   and/or dividends. The fund is designed for investors seeking both capital
   appreciation and income.


o  AFIS High-Yield Bond Fund--Class 2: The fund seeks to provide you with a high
   level of current income and secondarily capital appreciation by investing
   primarily in lower quality debt securities (rated Ba or BB or lower by
   Moody's Investors Services, Inc. or Standard & Poor's Corporation), including
   those of non-U.S. issuers. The fund may also invest in equity securities that
   provide an opportunity for capital appreciation.

o  AFIS U.S. Government/AAA Rated Securities Fund--Class 2: The fund seeks to
   provide you with a high level of current income, as well as preserve your
   investment. The fund invests primarily in securities that are guaranteed by
   the "full faith and credit" pledge of the U.S. Government and securities that
   are rated AAA or Aaa by Moody's Investor's Services, Inc. or Standard &
   Poor's Corporation or unrated but determined to be of equivalent quality.

o  Baron Capital Asset Fund: The investment objective is to purchase stocks,
   judged by the advisor, to have the potential of increasing their value at
   least 50% over two subsequent years, although that goal may not be achieved.

o  Delaware Group Devon Series --Standard Class: Seeks growth and income by
   investing primarily in income-producing stocks that the manager believes have
   the potential for above-average dividend increases over-time. This fund
   blends traditional growth and value investment styles.

o  Delaware Group High Yield Series--Standard Class (formerly Delchester
   Series): Seeks total return and, as a secondary objective, high current
   income. The Series invests in rated and unrated corporate bonds (including
   high-risk, high-yield bonds commonly known as junk bonds), foreign bonds,
   U.S. Government securities


16
<PAGE>


   and commercial paper. An investment in this Series may involve greater risks
   than an investment in a portfolio comprised primarily of investment-grade
   bonds.


o  Delaware Group International Equity Series--Standard Class: Seeks long-term
   growth without undue risk to principal by investing primarily in foreign
   company stocks with the potential for capital appreciation and income.


o  Delaware Group REIT Series--Standard Class: Seeks to achieve maximum
   long-term total return by investing primarily in the securities of real
   estate investment trusts and real estate operating companies.

o  Delaware Group Small Cap Value Series--Standard Class: Seeks growth by
   investing primarily in stocks of small cap companies whose market values
   appear low relative to underlying value or future earnings and growth
   potential.

o  Deutsche VIT EAFE[RegTM] Equity Index Fund: Seeks to replicate as closely as
   possible (before the deduction of expenses) the total return of the Europe,
   Australia, Far East Index (the EAFE Index), a capitalization-weighted index
   containing approximately 1,100 equity securities of companies located outside
   the United States.

o  Deutsche VIT Equity 500 Index Fund: Seeks to replicate as closely as possible
   the performance of the Standard & Poor's 500 Composite Stock Price Index,
   before the deduction of Fund expenses.

o  Deutsche VIT Small Cap Index Fund: Seeks to replicate as closely as possible
   (before the deduction of expenses) the total return of the Russell 2000 Small
   Stock Index (the "Russell 2000"), an index consisting of approximately 2,000
   small-capitalization common stocks.

o  Fidelity VIP Growth Portfolio--Service Class: Seeks long-term capital
   appreciation. The portfolio normally purchases common stocks.

o  Fidelity VIP High Income Portfolio--Service Class: Seeks high current income
   by investing at least 65% of total assets in income-producing debt
   securities, with an emphasis on lower quality securities.

o  Fidelity VIP Overseas Portfolio--Service Class: Seeks long term growth of
   capital by investing mainly in foreign securities.

o  Fidelity VIP II Asset Manager Portfolio--Service Class: Seeks high total
   return with reduced risk over the long-term allocating its assets among
   domestic and foreign stocks, bonds and money market instruments.

o  Fidelity VIP II Contrafund Portfolio--Service Class: Seeks long-term capital
   appreciation by investing primarily in securities of companies whose value
   the adviser believes is not fully recognized by the public.

o  Franklin Small Cap Fund--Class 2: Seeks long-term capital growth. It invests
   primarily in equity securities of U.S. small cap growth companies. Small cap
   companies are generally those with market cap values of less than $1.5
   billion at time of purchase. Franklin Advisers, Inc. serves as the Fund's
   investment advisor.

o  Janus Aspen Series Aggressive Growth Portfolio--Institutional Shares: Seeks
   long-term growth of capital. Pursues objective in common stocks selected for
   their growth potential and normally invests at least 50% of its equity assets
   in medium sized companies.


                                                                              17
<PAGE>


o  Janus Aspen Series Balanced Portfolio--Institutional Shares: Seeks long-term
   growth of capital, consistent with the preservation of capital and balanced
   by current income. The Portfolio normally invests 40-60% of its assets in
   securities selected primarily for their growth potential and 40-60% of its
   assets in securities selected primarily for their income potential.

o  Janus Aspen Series Flexible Income Portfolio--Institutional Shares: To seek
   maximum total return, consistent with preservation of capital. Pursues
   objective primarily through investments in income-producing securities.

o  Janus Aspen Series Global Technology Portfolio--Service Shares: To seek
   long-term growth of capital. The Portfolio invests primarily in equity
   securities of U.S. and foreign companies selected for their growth potential.
   Normally, it invests at least 65% of its total assets in securities or
   companies that the portfolio manager believes will benefit significantly from
   advancements or improvements in technology.

o  Janus Aspen Series Worldwide Growth Portfolio--Institutional Shares: To seek
   long-term growth of capital in a manner consistent with the preservation of
   capital. Pursues objective by investing primarily in common stocks of
   companies of any size throughout the world. The Portfolio normally invests in
   issuers from at least 5 different countries, including the U.S. The Portfolio
   may at times invest in fewer than five countries or even a single country.

o  Lincoln National Bond Fund, Inc.: Seeks maximum current income consistent
   with prudent investment strategy. The Fund invests primarily in medium and
   long-term corporate and government bonds.

o  Lincoln National Capital Appreciation Fund, Inc.: Seeks long-term growth of
   capital in a manner consistent with preservation of capital. The fund
   primarily buys stocks in a large number of companies of all sizes if the
   companies are competing well and if their products and services are in high
   demand. It may also buy some money market securities and bonds, including
   junk (high risk) bonds.

o  Lincoln National Equity-Income Fund, Inc.: Seeks reasonable income by
   investing primarily in income-producing equity securities. The fund invests
   mostly in high-income stocks with some high-yielding bonds (including junk
   bonds).

o  Lincoln National Money Market Fund, Inc.: Seeks maximum current income
   consistent with the preservation of capital. The fund invests in short-term
   obligations issued by U.S. corporations; the U.S. Government; and federally
   chartered banks and U.S. branches of foreign banks.

o  Lincoln National Social Awareness Fund, Inc.: Long-term capital appreciation.
   The fund buys stocks of established companies which adhere to certain
   specified social criteria.

o  MFS Research Series: Seeks to provide long-term growth of capital and future
   income.

o  MFS Total Return Series: Seeks primarily to provide above-average income
   (compared to a portfolio entirely in equity securities) consistent with the
   prudent employment of capital, and secondarily to provide a reasonable
   opportunity for growth of capital and income.

o  MFS Utilities Series: Seeks capital growth and current income (income above
   that available from a portfolio invested entirely in equity securities).


18
<PAGE>


o  MFS Capital Opportunities Series: Seeks capital appreciation.

o  Neuberger Berman AMT Mid-Cap Growth Portfolio: Seeks capital appreciation by
   investing primarily in common stocks of medium-capitalization companies,
   using a growth-oriented investment approach.

o  Neuberger Berman AMT Partners Portfolio: Seeks capital growth by investing
   mainly in common stocks of mid- to large capitalization established companies
   using the value-oriented investment approach. Neuberger Berman Management
   Inc. serves as the Fund's investment adviser. Neuberger Berman, LLC serves as
   the Fund's investment sub-adviser.


o  OCC Accumulation Trust Managed Portfolio: Seeks to achieve growth of capital
   over time through investment in a portfolio of common stocks, bonds and cash
   equivalents, the percentage of which will vary based on manager's assessments
   of the relative outlook for such investments.


o  Oppenheimer Main Street Growth and Income Fund/VA: Seeks a high total return
   (which includes growth in the value of its shares as well as current income)
   from equity and debt securities. From time to time the Fund may focus on
   small to medium capitalization common stocks, bonds and convertible
   securities.

o  Templeton Asset Strategy Fund--Class 2 (formerly Templeton Asset Allocation
   Fund): Seeks a high level of total return. Invests in stocks of companies in
   any nation, bonds of companies and governments of any nation and in money
   market instruments, including emerging markets. Assets are allocated among
   different investments depending upon worldwide market and economic
   conditions.

o  Templeton Growth Securities Fund--Class 2 (formerly Templeton Stock Fund):
   Seeks long-term capital growth. It invests primarily in stocks of companies
   in various nations throughout the world, including the U.S. and emerging
   markets. Templeton Global Advisors Limited serves as the Fund's investment
   advisor.

o  Templeton International Securities Fund--Class 2 (formerly Templeton
   International Fund): Seeks long-term capital growth. It invests primarily in
   stocks of companies outside the United States, including emerging markets.
   Templeton Investment Counsel, Inc. serves as the Fund's investment adviser.

There is no assurance that the Funds will achieve their investment objectives.
Policy owners bear the full investment risk of investments in the Funds
selected.

Some of the above Funds may use instruments known as derivatives as part of
their investment strategies, as described in their respective prospectuses. The
use of certain derivatives such as inverse floaters and principal only debt
instruments may involve higher risk of volatility to a Fund. The use of leverage
in connection with derivatives can also increase risk of losses. See the
prospectuses for the Funds for a discussion of the risks associated with an
investment in those funds. You should refer to the accompanying prospectuses of
the Funds for more complete information about their investment policies and
restrictions.

Lincoln Life has entered into agreements with the various trusts or corporations
and their advisors or distributors under which Lincoln Life makes the Funds
available under the Policies and performs certain administrative services. In
some cases, the advisors or distributors may compensate Lincoln Life at annual
rates of between .10% to .40% of assets in a particular Fund attributable to the
Policies.


                                                                              19
<PAGE>


Mixed and Shared Funding

Shares of the Funds are available to insurance company separate accounts which
fund variable annuity contracts and variable life insurance policies, including
the Policy described in this Prospectus. Because Fund shares are offered to
separate accounts of both affiliated and unaffiliated insurance companies, it is
conceivable that, in the future, it may not be advantageous for variable life
insurance separate accounts and variable annuity separate accounts to invest in
these Funds simultaneously, since the interests of such Policy owners or
contractholders may differ. Although neither the Company nor the Funds currently
foresees any such disadvantages either to variable life insurance or to variable
annuity policyholders, each Fund's Board of Trustees/Directors has agreed to
monitor events in order to identify any material irreconcilable conflicts which
may possibly arise and to determine what action, if any, should be taken in
response thereto. If such a conflict were to occur, one of the separate accounts
might withdraw its investment in a Fund. This might force that Fund to sell
portfolio securities at disadvantageous prices.

Substitution of Securities

If the shares of any Fund should no longer be available for investment by the
Separate Account or if, in our judgment, further investment in such shares
should cease to be appropriate in view of the purpose of the Separate Account or
in view of legal, regulatory or federal income tax restrictions, we may
substitute shares of another Fund. There will be no substitution of securities
in any Sub-Account without prior approval of the Commission. Substitute funds
may have higher charges than the funds being replaced.

CHARGES & FEES

Premium Load

The premium load is deducted from your premium payments. This load represents
sales and administrative expenses associated with the startup and maintenance of
the policy.

1. Guaranteed Maximum Premium Load

For all cases, the premium load is guaranteed to be no higher than the amounts
shown in the following table:

<TABLE>
<CAPTION>
                   For the Portion of       For the Portion of
                   Premiums Paid up to      Premiums Paid greater than
                   Target Premium --        Target Premium --
                   load as a percentage     load as a percentage
Policy Year(s)     of that portion          of that portion
- ----------------   ----------------------   ---------------------------
<S>                          <C>                         <C>
1                            12.0%                       5.0%
2-5                           9.0%                       5.0%
6 and after                   5.0%                       5.0%
</TABLE>

2. Current Premium Load

The current premium load for cases with average annual planned premiums of
$100,000 or greater but less than $1,000,000, is shown in the following table:

<TABLE>
<CAPTION>
                   For the Portion of       For the Portion of
                   Premiums Paid up to      Premiums Paid greater than
                   Target Premium --        Target Premium --
                   load as a percentage     load as a percentage
Policy Year(s)     of that portion          of that portion
- ----------------   ----------------------   ---------------------------
<S>                         <C>                         <C>
1                           10.50%                      2.50%
2-5                          7.50%                      1.50%
6-7                          3.50%                      1.50%
8 and after                  1.50%                      1.50%
</TABLE>


20
<PAGE>


The current premium load for cases with average annual planned premiums of
$1,000,000 or greater, is shown in the following table:

<TABLE>
<CAPTION>
                   For the Portion of       For the Portion of
                   Premiums Paid up to      Premiums Paid greater than
                   Target Premium --        Target Premium --
                   load as a percentage     load as a percentage
Policy Year(s)     of that portion          of that portion
- ----------------   ----------------------   ---------------------------
<S>                        <C>                        <C>
1                          7.50%                      1.00%
2                          6.00%                      1.00%
3-5                        3.50%                      1.00%
6 and after                1.50%                      1.00%
</TABLE>

Premium Load Refund

In certain circumstances described below, if you surrender your policy within 60
months after Date of Issue, you may be entitled to a credit for some or all of
the premium loads which have been deducted from your premium payments. To
determine the Surrender Value during the premium load refund period the Total
Account Value will be reduced by the amount of any Loan Account Value, including
accrued interest. That amount would be increased by the applicable credit for
the premium load. A decrease in the specified amount in Policy Years 1 or 2 will
proportionately decrease the amount of any premium load refund. This refund is
not guaranteed and is not available if your Policy is in default. There is no
refund after 60 months.

Currently, for cases with average annual planned premiums of $100,000 or greater
but less than $1,000,000, if a policy is surrendered during the first twelve
months after the Date of Issue, the refund is 7% of premium paid in the first
Policy Year up to the Target Premium and 3% of premium paid in the first Policy
Year above Target Premium plus the Premium Tax Charge. For months 13 through 24,
the refund is 75% of the First Policy Year refund amount.

Currently, for cases with average annual planned premiums of $1,000,000 or
greater, if a policy is surrendered during the first twelve months after the
Date of Issue, the refund is 7.50% of premium paid in the first Policy Year up
to the Target Premium and 1% of premium paid in the first Policy Year above
Target Premium plus the premium tax charge. For months 13 through 60, the refund
is 100% of the First Policy Year refund amount.

Premium Tax Charge

An amount equal to the state and municipal taxes associated with premiums
received is deducted from premium payments.

Charges and Fees Assessed Against the Total Account Value

A Monthly Deduction is made from the Total Account Value. The Monthly Deduction
is made as of the same day each month, beginning with the Date of Issue. The
Monthly Deduction includes the Cost of Insurance and any charges for
supplemental riders or benefits. The Cost of Insurance is the portion of the
monthly deduction attributable to the basic insurance coverage, not including
riders, supplemental benefits or monthly expense charges. The Cost of Insurance
depends on the Issue Age, risk class of the Insured and the number of Policy
Years elapsed and Specified Amount of the Policy.

Once a Policy is issued, Monthly Deductions, including Cost of Insurance
charges, will begin as of the Date of Issue, even if the Policy's issuance was
delayed due to underwriting requirements, and will be in amounts based on the
Specified Amount


                                                                              21
<PAGE>


of the Policy issued, even if any temporary insurance coverage provided during
the underwriting period was for a lesser amount.

The Monthly Deduction also includes a monthly administrative expense charge of
$6 currently, guaranteed not to exceed $10 during all Policy Years.

The monthly administrative expense charge is for items such as premium billing
and collection, Policy value calculation, confirmations and periodic reports and
will not exceed our costs. The Monthly Deduction is deducted proportionately
from each funding option, if more than one is used. This is accomplished by
liquidating Accumulation Units and withdrawing the value of the liquidated
Accumulation Units from each funding option in the same proportion as their
respective values have to your Fixed Account and Separate Account Values.

Charges and Fees Associated with the Variable Funding Options

Mortality and Expense Risk Charge

The Company deducts a daily charge from the assets of Account S for mortality
and expense risks assumed by it in connection with the Policy.

Currently, for cases with average annual planned premiums of $100,000 or greater
but less than $1,000,000, the mortality and expense risk charge on an annualized
basis equals the following percentage of policy value in the Separate Account:

<TABLE>
<CAPTION>
                        Annualized Mortality and
Policy Years            Expense Risk Charge
- ---------------------   -------------------------
<S>                              <C>
1-10                             0.70%
11 and after                     0.35%
</TABLE>

Currently, for cases with annual planned premiums of $1,000,000 or greater, the
mortality and expense risk charge on an annualized basis equals the following
percentage of policy value in the Separate Account:

<TABLE>
<CAPTION>
                        Annualized Mortality and
Policy Years            Expense Risk Charge
- ---------------------   -------------------------
<S>                              <C>
1-10                             0.40%
11-20                            0.20%
21 and after                     0.10%
</TABLE>

The mortality and expense risk charge is assessed to compensate the Company for
assuming certain mortality and expense risks under the Policies. The Company
reserves the right to increase the mortality and expense risk charge if it
believes that circumstances have changed so that current charges are no longer
adequate. In no event will the charge exceed 0.80% of average daily net assets
on an annualized basis.

Reduction of Charges

The Policies are available for purchase by corporations or other groups where
the individuals share a common employer or affiliation with the group or
sponsoring organization. Each Policy covers a single insured. We reserve the
right to reduce premium loads or any other charges on certain multiple life
sales ("cases") where it is expected that the amount or nature of such cases
will result in savings of sales, underwriting, administrative or other costs.
Eligibility for these reductions and the


22
<PAGE>


amount of reductions will be determined by a number of factors, including the
number of lives to be insured, the total premiums expected to be paid, total
assets under management for the policy owner, the nature of the relationship
among the insured individuals, the purpose for which the policies are being
purchased, expected persistency of the individual policies, and any other
circumstances which we believe to be relevant to the expected reduction of our
expenses. Some of these reductions may be guaranteed and others may be subject
to withdrawal or modification by us on a uniform case basis. Reductions in
charges will not be unfairly discriminatory to any policy owners.

POLICY CHOICES

When you buy a Policy, you make several important choices:

o  The amount of premium you intend to pay;

o  Which life insurance qualification method best suits your needs--Cash Value
   Accumulation or Guideline Premium;

o  Which one of the three Death Benefit Options you would like, and the Premium
   Accumulation Rate you would like if you choose Death Benefit Option 3;

o  The way your net premiums will be allocated to the Funds and/or the Fixed
   Account.

Each of these choices is described in detail below:

Premium Payments

Planned Premiums are those premiums you choose to pay on a scheduled basis. We
will bill you annually, semiannually, or quarterly, or at any other agreed-upon
frequency. Additional Premiums are any premiums you pay in addition to Planned
Premiums.

Payment of Minimum Monthly Premiums, Planned Premiums, or Additional Premiums in
any amount will not guarantee that your Policy will remain in force. Conversely,
failure to pay Planned Premiums or Additional Premiums will not necessarily
cause your Policy to lapse. The Policy's surrender value must be sufficient to
cover the next Monthly Deduction.

At any time, you may increase your Planned Premium by written notice to us, or
pay Additional Premiums, except that:

o  We may require evidence of insurability if the Additional Premium or the new
   Planned Premium during the current Policy Year increases the difference
   between the Death Benefit and the Total Account Value. If satisfactory
   evidence of insurability is requested and not provided, we will refund the
   increase in premium without interest and without investing such amounts in
   the underlying funding options.

o  If you have chosen the Guideline Premium method for life insurance
   qualification, in no event may the total of all premiums paid exceed the
   then-current maximum premium limitations established by federal income tax
   law for a Policy to qualify as life insurance. (See "Tax Considerations for
   Policy owners.")


                                                                              23
<PAGE>


o  If, at any time, a premium is paid which would result in total premiums
   exceeding such maximum premium limitations, we will only accept that portion
   of the premium which will make total premiums equal to the maximum. Any part
   of the premium in excess of that amount will be returned or applied as
   otherwise agreed and no further premiums will be accepted until allowed by
   the then-current maximum premium limitations prescribed by law.

o  If you make a sufficient premium payment when you apply for a Policy, and
   have answered favorably to certain questions relating to the Insured's
   health, a "temporary insurance agreement" in the amount applied for (subject
   to stated maximums) will be provided.

o  After your first premium payment all premiums must be sent to our
   Administrative Office. Your premium payments received will be allocated as
   you have directed and amounts allocated to the Funds will be credited at the
   Accumulation Unit value determined at the end of the business day after each
   payment is received.

You may reallocate your future premium payments at any time free of charge. Any
reallocation will apply to premium payments made after you have received written
verification from us.

Under limited circumstances, we may backdate a Policy, upon request, by
assigning a Date of Issue earlier than the date the application is signed, but
no earlier than six months prior to state approval of the Policy. The Date of
Issue is the date from which policy years, policy anniversaries and Attained Age
are determined. The Date of Coverage is the date on or after the Date of Issue
that the initial premium has been paid (1) while the Insured is alive and (2)
prior to any change in health and insurability, as represented in the
application. Issue Age is the Insured's age on his/her birthday closest to the
Policy Date of Issue. Backdating may be desirable, for example, so that you can
purchase a particular Specified Amount for lower cost of insurance rates, based
on a younger insurance age. For a backdated Policy, you must pay the minimum
premium payable for the period between the Date of Issue and the date the
initial premium is invested in the Separate Account. Backdating of your Policy
will not affect the date on which your premium payments are credited to the
Separate Account and you are credited with Accumulation Units. You cannot be
credited with Accumulation Units until your Net Premium is actually deposited in
the Separate Account. (See "Policy Values.")

If we decline an application for a policy we will refund all premium payments
made.

Life Insurance Qualification

A Policy must satisfy either of two testing methods to qualify as a life
insurance contract for tax purposes under Section 7702 of the Internal Revenue
Code of 1986, as amended ("Code"). At the time of purchase, you may choose a
Policy which uses either the Guideline Premium test or the Cash Value
Accumulation test. Both methods require a life insurance policy to meet minimum
ratios of life insurance coverage to Total Account Value. We refer to the ratios
as Applicable Percentages. We refer to required life insurance coverage in
excess of the Total Account Value as the Death Benefit corridor.

The Applicable Percentages for the Guideline Premium test are 250% through
Attained Age 40, decreasing over time to 100% at Attained Age 95 and above.
Attained Age is the Issue Age of the Insured increased by the number of Policy


24
<PAGE>


Years elapsed. The Guideline Premium test also restricts the maximum premiums
that may be paid into a life insurance policy for a specified Death Benefit. The
Cash Value Accumulation test does not limit premiums which may be paid but has
higher required Applicable Percentages. For example, Applicable Percentages for
Non-Smokers range from 670% at Attained Age 20 to 350% at Attained Age 40 to
100% at Attained Age 100.

If your primary objective is to pay as much premium as possible into the Policy
to target a cash value funding objective, generally a Cash Value Accumulation
method policy will best meet your needs, since it generally permits higher
premium payments. The choice, however, might result in higher eventual Cost of
Insurance charges because of the higher Death Benefit corridor.

In addition, the payment of higher premiums which would be associated with
choosing the Cash Value Accumulation method increases the possibility that the
amount paid into the Policy will exceed the amount that would have been paid had
the Policy provided for seven level annual premiums (the "7-pay test"). If
premiums paid exceed such limit during any 7-pay testing period, any partial
surrender or Policy loan may be subject to federal income taxation. (See "Tax
Considerations for Policyowners".)

If your primary objective is to maximize the potential for growth in Total
Account Value, or to conserve Total Account Value, generally a Guideline Premium
Policy will best meet your needs. This is because the Applicable Percentages are
lower, resulting in lower Cost of Insurance charges for the smaller required
Death Benefit corridor coverage.

If your primary objective is to provide a specified Death Benefit at low cost,
then generally there is no difference between the testing methods because the
planned premium will be less than the maximum premium limit under the Guideline
Premium test and additional Death Benefit insurance coverage may not be
necessary under either testing method to comply with the Death Benefit corridor
requirements. The Policy's Death Benefit may also be referred to as the Target
Face Amount. If a Term Insurance Rider is attached to the Policy, the Target
Face Amount is the Term Insurance Rider's Benefit Amount plus the Policy's Death
Benefit which is dependent upon the Death Benefit Option in effect.

Death Benefit Options

At the time of purchase, you must choose from three available Death Benefit
Options. The amount payable under the option chosen will be determined as of the
date of the Insured's death. The Death Benefit may be affected by partial
surrenders. The Death Benefit for all three options will be reduced by the Loan
Account Value plus any accrued interest.

Under Option 1, the Death Benefit will be the greater of the Specified Amount or
Target Face Amount if a Term Insurance Rider is attached to the Policy (see
"Term Insurance Rider"), or the Applicable Percentage of the Total Account
Value. Option 1 generally provides a level Death Benefit.

Under Option 2, the Death Benefit will be the greater of the Specified Amount,
plus the Total Account Value or the Target Face Amount if a Term Insurance Rider
is attached to the Policy (see "Term Insurance Rider"), or the Applicable
Percentage of


                                                                              25
<PAGE>


the Total Account Value. Option 2 provides a varying Death Benefit which
increases or decreases over time, depending on the amount of premium paid and
the investment performance of the underlying funding options You choose.

Under Option 3, the Death Benefit will be the greater of the Specified Amount
plus the Accumulated Premium(s) accumulated at the Premium Accumulation Rate or
Target Face Amount if a Term Insurance Rider is attached to the Policy (see
"Term Insurance Rider"), or the Applicable Percentage of the Total Account Value
but will not exceed the total Death Benefit paid under Option 2. This option may
only be selected at issue.

The Accumulated Premium is the sum of all the premiums paid from the Date of
Issue accumulated at the Premium Accumulation Rate. You select the Premium
Accumulation Rate at issue. Any rate requested in excess of 10% may be subject
to additional underwriting.

The choice of Death Benefit Option should be based upon the pattern of Death
Benefits which best matches the intended use of the Policy. For example, an
Option 1 Policy should be chosen for a simple, fixed, level total Death Benefit
need. Option 2 would be chosen to provide a level death benefit in addition to
the Policy Total Account Value, and Option 3 would provide a level death benefit
for the Specified Amount plus a return of Accumulated Premiums.

Choosing the option which provides the lowest pattern of Death Benefits which
meets the desired need will be the most efficient for accumulating potential
cash value, since the lower Cost of Insurance charges will improve the growth or
preservation of the Total Account Value. Other than providing the appropriate
pattern of desired Death Benefits, there is no economic advantage of one option
over another, since the Cost of Insurance charges for all three Options are
based upon the amount at risk, the difference between the Death Benefit and the
Total Account Value each month.

The same is true for the choice of a Premium Accumulation Rate under Option 3.
Choice of a higher Premium Accumulation Rate will cause the death benefit to
increase more rapidly, but this will also generate higher Cost of Insurance
charges and lower the potential growth in Total Account Value.

Allocations and Transfers to Funding Options

At purchase, you must decide how to allocate your Net Premiums among the Funds
and/or the Fixed Account. Net Premiums must be allocated in whole percentages.
You should carefully consider current market conditions and each Fund's
investment policies and related risks before allocating money to or transferring
values among the Funds.

Before the Maturity Date, you may transfer Policy values from one Fund to
another at any time, or to the Fixed Account. The Company reserves the right to
charge $25 for each transfer after the twelfth transfer per year. Within 45 days
after each Policy anniversary, and before the Maturity Date, you may also
transfer a portion of the Fixed Account Value to one or more Funds. A transfer
from the Fixed Account is allowed only once in the 45-day period after the
Policy anniversary and will be effective as of the next Valuation Period after
your request is received by our Administrative Office. The amount


26
<PAGE>


of such transfer cannot exceed the greater of 20% of the greatest amount held
in the Fixed Account Value during the prior 5 years or $1000.

Any transfer among the Funds or to the Fixed Account will result in the
crediting and cancellation of Accumulation Units based on the Accumulation Unit
values determined at the end of the Valuation Period after your request is
received by our Administrative Office. (See "Accumulation Unit Value.") The
Valuation Period is the period of time from when the Company determines the
Accumulation Unit Value and Settlement Option Unit Value of a variable
investment option until the next time it determines such unit value. Currently,
the calculation occurs after the close of business of the New York Stock
Exchange on any normal business day, Monday through Friday, that the New York
Stock Exchange is open.

POLICY VALUES

Total Account Value

The Total Account Value is the sum of the Fixed Account Value, the Separate
Account Value and the Loan Account Value.

We will allocate each Net Premium (the premium paid, less both the premium load
and the premium tax charge) to a funding option in the Separate Account and
credit it in the form of Accumulation Units. An Accumulation Unit is used to
measure the value of a Policyowner's interest in each applicable funding option
used to calculate the value of the variable portion of the Total Account Value
before election of a settlement option. We will credit each Net Premium we
receive after your policy is issued to your Policy at the Accumulation Unit
Value for a selected Fund at the end of the business day we receive it. The
number of Accumulation Units credited is the Net Premium divided by that
Accumulation Unit Value. Shares in each Fund you select will be purchased for
the Separate Account at the Fund's net asset value next computed after we
receive the Net Premium. Since each Fund has its own Accumulation Unit value if
you choose a combination of funding options, you will have Accumulation Units
credited for each funding option.

Separate Account Value is the sum of values in each Separate Account funding
option which is the total number of Accumulation Units times the current
Accumulation Unit Value. To that we add any Fixed Account values and any Loan
Account Values to arrive at the Policy's Total Account Value.

The number of Accumulation Units you have is not changed by any change in the
value of an Accumulation Unit. The number is increased by contributions or
transfers and decreased by charges and withdrawals.

There is no guarantee that the Separate Account Value will equal or exceed Net
Premiums placed in the Separate Account.

We will notify you annually as to the number of Accumulation Units credited to
your Policy for each Fund, the current Accumulation Unit values, the Separate
Account Value, the Fixed Account Value, and the Total Account Value.

Accumulation Unit Value

We convert any Net Premium payment allocated to, or Policy Value transferred to
a variable Sub-Account into Variable Accumulation Units. The Variable
Accumulation Unit Value for a Variable Sub-Account is determined by:


                                                                              27
<PAGE>


o  multiplying the Fund shares owned by the Variable Sub-Account at the
   beginning of the business day by the net asset value per share at the end of
   the business day and adding any dividend or other distribution during the
   business day; minus

o  the daily Variable Sub-Account charges which may include a tax charge or
   credit; and

o  dividing the result of the foregoing subtraction by the number of Variable
   Accumulation Units for that Variable Sub-Account at the beginning of the
   business day.

The Accumulation Unit Value may increase or decrease from business day to
business day.

Maturity Value

The Maturity Date is the Policy Anniversary nearest the Insured's 100th
birthday.

The Maturity Value of the Policy is the Total Account Value on the Maturity
Date, less the Loan Account Value and any unpaid accrued interest.

Surrender Value

The Surrender Value of your Policy is the amount you can receive in cash by
surrendering the Policy. This equals the Total Account Value minus the Loan
Account Value and any accrued interest, plus any credit for premium loads paid.
All or part of the Surrender Value may be applied to one or more of the
Settlement Options. If you make a full surrender, all coverage under the Policy
will automatically terminate and may not be reinstated.

POLICY RIGHTS

Partial Surrenders

A partial surrender may be made at any time after the first Policy Year. If, at
the time of a partial surrender your Total Account Value is attributable to more
than one funding option, the transaction charge and the amount paid to you upon
the surrender will be taken proportionately from the Accumulation Unit values in
each funding option.

The amount of a partial surrender may not exceed the Surrender Value on the date
the request is received and may not be less than $500.

Partial surrenders may only be made prior to election of a Settlement Option.

For an Option 1 Death Benefit Policy (see "Death Benefit Options"):

A partial surrender will reduce the Total Account Value, Death Benefit, and
Specified Amount. The Specified Amount and Total Account Value will be reduced
by equal amounts and will reduce any past increases in the reverse order in
which they occurred.

For an Option 2 Death Benefit Policy (see "Death Benefit Options"):

A partial surrender will reduce the Total Account Value and the Death Benefit,
but it will not reduce the Specified Amount.


28
<PAGE>


For an Option 3 Death Benefit Policy (see "Death Benefit Options"):

A partial surrender will reduce the Total Account Value, Death Benefit, and
Specified Amount. The Specified Amount and Total Account Value will be reduced
by equal amounts and will reduce any past increases in the reverse order in
which they occurred.

We will pay you on a full or partial surrender within seven calendar days after
we receive your written request at our Administrative Office in satisfactory
form. Payment may be postponed if the New York Stock Exchange has been closed or
trading has been restricted or an emergency exists. Your payment from the Fixed
Account Values may be deferred up to six months except when used to pay premiums
to the Company.

The Specified Amount remaining in force after a partial surrender may not be
less than $100,000. Any request for partial surrender that would reduce the
Specified Amount below this amount will not be granted. In addition, if,
following the partial surrender and the corresponding decrease in the Specified
Amount, the Policy would not comply with the maximum premium limitations
required by federal tax law, the decrease may be limited to the extent necessary
to meet the federal tax law requirements.

If the Specified Amount changes, the Premium required to maintain the Guaranteed
Death Benefit also changes. The new required Premium will be determined by the
new Specified Amount.

Reinstatement of a Lapsed Policy

A lapse occurs if your Monthly Deduction is greater than the Policy's Surrender
Value and no payment to cover the deduction is made within 61 days of our
notifying you, unless your Policy is continued under the Guaranteed Death
Benefit.

You can apply for reinstatement within five years after the date of lapse and
before the Maturity Date. To reinstate your Policy we will require satisfactory
evidence of insurability and an amount sufficient to pay for the current Monthly
Deductions, plus two additional Monthly Deductions. In the event of
reinstatement, the Policy will be reinstated on the monthly deduction day
following our approval. The Policy's total account value at reinstatement will
be the net premium paid less the monthly deduction due that day. Any loan
account value will not be reinstated.

Guaranteed Death Benefit

The Guaranteed Death Benefit assures that as long as the guaranteed death
benefit premium test, as described below, is met, the Policy will stay in force
even if the Surrender Value is insufficient to cover current monthly deductions.
The guaranteed death benefit premium is a specified amount of premium required
to keep the Policy in force to age 100 of the Insured.

We will test annually to determine if the sum of all premiums paid to date is
sufficient to support the guaranteed death benefit then in effect. In order for
the guaranteed death benefit to be in effect, the cumulative premiums paid less
partial surrenders must be greater than or equal to the required monthly
guaranteed death benefit premium times the number of months elapsed since the
Policy's date of issue.

If these premiums are deficient, the Policy owner will be notified and given 61
days to pay the amount deficient. If the amount deficient is not received within
the 61-day period, the guaranteed death benefit will terminate.


                                                                              29
<PAGE>


The guaranteed death benefit may not be available to all risk classes. If the
guaranteed death benefit is terminated it may not be reinstated.

Increases, decreases, partial surrenders, and death benefit options changes may
affect the guaranteed death benefit premium. These events and loans may also
affect the Policy's ability to remain in force even if the cumulative annual
guaranteed death benefit test has been met.

Policy Loans

The maximum loan amount is 90% of Total Account Value unless individual state
laws require otherwise. The Loan Account Value, which is the loan amount plus
interest, reduces any proceeds payable.

Any loan made will be taken proportionally from the amount in each funding
option. Repayments on the loan will be allocated in proportion to current
premium allocations, and will reduce the Loan Account Value.

The annual rate we charge during any Policy Year will be:

o  the monthly average (Moody's Investors Service, Inc. Composite Yield on
   Corporate Bonds) for the calendar month which ends two months before the
   month in which the Policy Anniversary occurs, or, if greater,

o  4.8%

This rate may increase only when it would be at least 0.5% higher than the prior
Policy Year's and decrease only when it would be at least 0.5% lower than the
prior Policy Year's.

When you take a loan, we will tell you the current policy loan interest rate. We
will tell you in advance of any interest rate change. You must pay interest on
the anniversary of the loan, or earlier upon surrender, payment of proceeds, or
maturity of a Policy. Any unpaid interest is added to the loan.

The Loan Account Value will earn interest at an annual rate equal to the policy
loan interest rate less an annual rate, which we call a spread, not to exceed
0.80%. In other words:

Annual Loan Interest earned = policy loan interest rate - spread

Currently, the spread is the following:

o  For cases with average annual planned premiums of $100,000 or greater but
   less than $1,000,000:

<TABLE>
<S>                         <C>
Years 1-10                  0.70%
Years 11 and thereafter     0.35%
</TABLE>

o  For cases with average annual planned premiums of $1,000,000 or greater:

<TABLE>
<S>                         <C>
Years 1-10                  0.40%
Years 11-20                 0.20%
Years 20 and thereafter     0.10%
</TABLE>


30
<PAGE>


The interest earned by the Loan Account Value will be added to the Fixed Account
Value and the Separate Account Value in the same proportion in which the loan
amount was originally deducted from these values.

Policy Changes

You may make changes to your Policy as described below by submitting a written
request to our Administrative Office in a form satisfactory to us.

Increases: You may increase the Specified Amount of your Policy at any time
subject to satisfactory evidence of insurability which may be required.

Decreases: Generally, you may decrease the Specified Amount of your Policy with
our consent; however, no decrease may reduce the Specified Amount below the
minimum for the type of Policy (see "Death Benefit Options"), and the
availability of decreases before the fifth Policy Year may be subject to
approval of this feature by state regulatory agencies and is subject to the
Company's satisfaction that the decrease is intended to meet a legitimate,
non-insurance related business need of the Policy owner.

o  Changes from Option 1 to Option 2 are allowed at any time. The new Specified
   Amount will equal the Specified Amount less the Total Account Value at the
   time of the change.

o  Changes from Option 2 to Option 1 are allowed at any time. The new Specified
   Amount will equal the Specified Amount plus the Total Account Value as of the
   time of the change.

o  Changes from Option 3 to Option 1 are allowed at any time. The Specified
   Amount will be increased to equal the Specified Amount prior to the change
   plus the lesser of the Accumulated Premiums or the Total Account Value at the
   time of the change.

o  Changes from Option 3 to Option 2 are allowed at any time. The Specified
   Amount will be reduced to equal the Specified Amount prior to the change
   minus the greater of zero or the difference between the Total Account Value
   and the sum of the Accumulated Premiums at the time of the change.

o  Changes from Options 1 or 2 to Option 3 are not allowed.

Increases in the Specified Amount will increase the Guaranteed Death Benefit
Premium and decreases will decrease this premium. The premium required to
maintain the Guaranteed Death Benefit will be based on the new Specified Amount.

Right to Examine the Policy

The Policy has a "Right to Examine Period" during which you may examine the
Policy. If for any reason you are dissatisfied, it may be returned to our
Administrative Office for a refund. It must be returned within ten days after
you receive the Policy. Some states provide a longer period of time to exercise
these rights. Your Policy will indicate if you have more than 10 days to review
the Policy. If you return (cancel) the Policy, we will pay a refund of (1) the
difference between payments made and amounts allocated to the Separate Account,
plus (2) the value of the amount allocated to the Separate Account as of the
date the returned Policy is received by us, plus (3) any fees imposed on the
amounts allocated to the Separate Account. However, some state laws require that
the refund be equal to all premiums paid,


                                                                              31
<PAGE>


without interest. Refunds will usually occur within seven days of notice of
cancellation, although a refund of premiums you paid by check may be delayed
until the check clears your bank.

DEATH BENEFIT

The Death Benefit under the Policy will be paid in a lump sum within seven days
after we receive due proof of the Insured's death (a certified copy of the death
certificate), unless you or the beneficiary have elected that it be paid under
one or more of the Settlement Options or such options as we may choose to make
available in the future. Payment of the Death Benefit may be delayed if the
Policy is being contested.

POLICY SETTLEMENT

Settlement Options

Proceeds in the form of Settlement Options are payable by the Company upon the
Insured's death, upon Maturity of the Policy, or upon election of one of the
Settlement Options.

Upon the death of the Insured the proceeds of the Policy will be paid to the
Beneficiary(ies) in the form of an annuity in Settlement Option 1, 2 or 3 if the
Beneficiary(ies) so elect. An annuity is a series of payments for a definite
period of time or for the life of an individual. For Settlement Option 4,
payments of requested amounts are made at the request of the Payee or payments
may be through one of the other available Settlement Options.

All or part of the Proceeds of this Policy may be applied, under one or more of
the options described below. An election shall be made by written request to our
Administrative Office. The Payee of Proceeds may make this election if no prior
election has been made.

The Payee must designate whether the payments will be:

o  on a fixed basis

o  on a variable basis, or

o  a combination of fixed and variable.

Variable Settlement Options will be supported by the then available Funds of the
Company's Variable Annuity Account N (Account N), a separate account very
similar to the Separate Account, except that Account N supports variable annuity
benefits rather than variable life insurance benefits. We will provide an
Account N prospectus in connection with selection of a Settlement Option. That
prospectus will describe the available Funds, the cost and expenses of such
Funds and the charges imposed on Account N. The available Funds may be and the
charges imposed on Account N are expected to be different from those that relate
to the Separate Account prior to commencement of a Settlement Option.
Accordingly, you should review the Account N prospectus, as well as prospectuses
for Account N's underlying Funds, prior to selecting any variable payment
Settlement Option. A minimum monthly payment of $50 from each funding option
will be required.


32
<PAGE>


You make transfers among Funds while receiving payments on a variable basis
under our administrative procedures in effect at the time. Currently, we limit
the number of transfers to three per calendar year, but we can change this limit
in the future.

If no designation is made, the Separate Account Value shall be used to provide a
variable payment, and the Fixed Account Value shall be used to provide a fixed
payment.

If a fixed annuity is chosen, the annuity purchase rate for the option chosen
will reflect at least the minimum guaranteed interest rate of 3.0%.

Annuity Payment Options:

Option 1 -- Life Annuity/Life Annuity with Guaranteed Period -- Fixed and/or
variable annuity payments will be made for the lifetime of the Annuitant with no
certain period, or life and a 10 year certain period, or life and a 20 year
certain period.

Option 2 -- Unit Refund Life Annuity -- Variable annuity payments will be made
for the lifetime of the Annuitant with the guarantee that upon death, if (a) the
number of the Fund settlement option annuity units initially purchased
(determined by dividing the total dollar amount applied to purchase this
settlement option by the Fund settlement option annuity unit value on the
Annuity Commencement Date) is greater than (b) the number of Fund settlement
option annuity units paid as part of each variable annuity benefit payment
multiplied by the number of annuity benefit payments paid prior to death; then a
refund payment equal to the number of Fund settlement option annuity units
determined by (a) minus (b) will be made. The refund payment value will be
determined using the Fund settlement option annuity unit value on the Valuation
Date on which the death claim is approved by us for payment after we have
received (1) proof of death acceptable to us; (2) written authorization for
payment; and (3) all claim forms, fully completed.

Option 3 -- Cash Refund Life Annuity -- Fixed annuity payments will be made for
the lifetime of the Annuitant with the guarantee that upon death, if (a) the
total dollar amount applied to purchase this option is greater than (b) the
fixed annuity benefit payment multiplied by the number of annuity benefit
payments paid prior to death; then a refund payment equal to the dollar amount
of (a) minus (b) will be made. The refund payment will be made on the Valuation
Date on which the death claim is approved by us for payment after we are in
receipt of (1) proof of death acceptable to us; (2) written authorization for
payment; and (3) all claim forms, fully completed.

Option 4 -- Joint Life Annuity/Joint Life Annuity with Guaranteed Period --
Fixed and/or variable payments will be made during the joint life of the
Annuitant and a Joint Annuitant of the Owner's choice. Payments will be made for
life with no certain period, or life and a 10 year certain period, or life and a
20 year certain period. Payments continue for the life of the survivor at the
death of the Annuitant or Joint Annuitant.

Other Options -- other options may be available as agreed upon in writing by us.

TERM INSURANCE RIDER

The Policy can be issued with a Term Insurance Rider as a portion of the total
Death Benefit. The Rider provides term life insurance on the life of the
Insured, which is annually renewable to Attained Age 100. This rider will
continue in effect unless


                                                                              33
<PAGE>


explicitly canceled by the Policy owner. The Rider provides a vehicle for
short-term insurance protection for Policy owners who desire lower required
premiums under the Policy, in anticipation of growth in Total Account Value to
fund life insurance coverage in later Policy Years. However, term coverage does
not have an associated Account Value. The amount of coverage provided under the
Rider's Benefit Amount varies from month to month.

The Benefit Amount is the Target Face Amount minus the Specified Amount.
However, if the Death Benefit of the Policy is defined as a percentage of the
Total Account Value, the Benefit Amount is zero.

The cost of the Rider is added to the Monthly Deductions, and is based on the
Insured's premium class, Issue Age and the number of Policy Years elapsed. We
may adjust the monthly rider rate from time to time, but the rate will never
exceed the guaranteed cost of insurance rates for the Rider for that Policy
Year.

If the Policy's Death Benefit increases as a result of an increase in Total
Account Value (see "Life Insurance Qualification"), the Rider's Target Death
Benefit will be reduced by an equivalent amount to maintain the total desired
Death Benefit.

The Rider's Death Benefit is included in the total Death Benefit paid under the
Policy. (See "Death Benefit Options.")

THE COMPANY

The Company is registered as a broker-dealer under the Securities Exchange Act
of 1934 and is a member of the National Association of Securities Dealers, Inc.

Directors and Officers of Lincoln Life

The following persons are Directors and Officers of Lincoln Life. Except as
indicated below, the address of each is 1300 South Clinton Street, Fort Wayne,
Indiana 46802, and each has been employed by Lincoln Life or its affiliates for
more than 5 years.

<TABLE>
<CAPTION>
      Name, Address and
 Position(s) with Registrant               Principal Occupations Last Five Years
- -----------------------------   ----------------------------------------------------------
<S>                             <C>
Nancy J. Alford                 Vice President [4/96-present], (formerly: Second Vice
Vice President                  President [1/90-4/96]), The Lincoln National Life
                                Insurance Company.

Roland C. Baker                 Vice President [1/95-present], The Lincoln National Life
Vice President                  Insurance Co., President and Director, First Penn Pacific
1801 S. Meyers Road             Life Insurance Company.
Oakbrook Terrace, IL 60181

Jon A. Boscia                   President, Chief Executive Officer and Director, Lincoln
President and Director          National Corporation [1/98-present] Formerly: President,
1500 Market Street              Chief Executive Officer and Director [10/96-1/98] and
Suite 3900                      President and Chief Operating Officer [5/94-10/96]. The
Philadelphia, PA                Lincoln National Life Insurance Company.
19102
</TABLE>

34
<PAGE>


<TABLE>
<CAPTION>
      Name, Address and
 Position(s) with Registrant              Principal Occupations Last Five Years
- -----------------------------   ---------------------------------------------------------
<S>                             <C>
Janet Chrzan                    Senior Vice President, Chief Financial Officer and
Senior Vice President,          Director (4/00-present) The Lincoln National Life
Chief Financial                 Insurance Company. Formerly: Vice President and
Officer and Director            Treasurer, Lincoln National Corporation.
1500 Market Street
Suite 3900
Philadelphia, PA
19102

John H. Gotta                   Chief Executive Officer of Life Insurance, Senior Vice
Chief Executive                 President and Assistant Secretary [12/99-present] The
Officer of Life                 Lincoln National Life Insurance Company. Formerly:
Insurance, Senior               Senior Vice President and Assistant Secretary
Vice President and              [4/98-12/99]; Senior Vice President [2/98-4/98]; Vice
Assistant Secretary             President and General Manager [1/98-2/98] The
350 Church Street               Lincoln National Life Insurance Co. Formerly: Senior
Hartford, CT 06103              Vice President, Connecticut General Life Insurance
                                Company [3/96-12/97]; Vice President, Connecticut
                                (Massachusetts Mutual) Mutual Life Insurance
                                Company [8/94-3/96].

J. Michael Hemp                 President and Director [7/97-Present], Lincoln Financial
Senior Vice President           Advisors Inc.; Senior Vice President [formerly Vice
350 Church Street               President] [10/95-Present], The Lincoln National Life
Hartford, CT 06103              Insurance Company.

Stephen H. Lewis                Interim Chief Executive Officer of Annuities and Senior
Interim Chief                   Vice President, [12/99-present], Formerly: Senior Vice
Executive Officer               President, [5/94-12/99] The Lincoln National Life
and Senior Vice                 Insurance Company.
President of Annuities

H. Thomas McMeekin              President and Director 5/94-present, Lincoln Investment
Director                        Management, Inc.
One Commerce Square
2005 Market Street
Philadelphia, PA 19013

Gary W. Parker                  Senior Vice President, [4/00-present], Vice President
Senior Vice President           Product Management, [7/98-4/00] The Lincoln National
350 Church Street               Life Insurance Company Formerly: Senior Vice
Hartford, CT 06103              President, Life Products [10/97-6/98]; Marketing
                                Services [9/89-10/97] Life of Virginia.

Lawrence T. Rowland             Executive Vice President [10/96-present] Formerly:
Executive Vice                  Senior Vice President [1/93-10/96]), The Lincoln
President and                   National Life Insurance Co. Chairman, Chief Executive
Director                        Officer, President and Director [10/96-present],
One Reinsurance Place           Formerly: Senior Vice President [10/95-10/96]
1700 Magnavox Way
Fort Wayne, IN 46802

Keith J. Ryan                   Vice President, Controller and Chief Accounting Officer
Vice President,                 [1/96-present] The Lincoln National Life Insurance
Controller and                  Company.
Chief Accounting
Officer
</TABLE>

                                                                             35
<PAGE>


<TABLE>
<CAPTION>
      Name, Address and
 Position(s) with Registrant            Principal Occupations Last Five Years
- -----------------------------   -----------------------------------------------------
<S>                             <C>
Richard C. Vaughan              Executive Vice President and Chief Financial Officer
Director                        [1/95-present] The Lincoln National Life Insurance
Centre Square                   Company.
West Tower
1500 Market Street
Suite 3900
Philadelphia, PA 19102

Michael R. Walker               Senior Vice President [1/98-present], Vice President
Senior Vice President           [1/96-1/98] The Lincoln National Life Insurance
350 Church Street               Company Formerly: Vice President [3/93-1/96],
Hartford, CT 06103              Employers Health Insurance Co.

Roy V. Washington               Vice President [7/96-present], formerly, Associate
Vice President                  Counsel [2/95-7/96] The Lincoln National Life
                                Insurance Company.
</TABLE>

ADDITIONAL INFORMATION

Reports to Policyowners

Within 30 days after each Policy Anniversary and before proceeds are applied to
a Settlement Option, we will send you a report containing the following
information:

o  a statement of changes in the Total Account Value and Surrender Value since
   the prior report or since the Date of Issue, if there has been no prior
   report. This includes a statement of Monthly Deductions and investment
   results and any interest earnings for the report period;

o  Surrender Value, Death Benefit, and any Loan Account Value as of the Policy
   Anniversary;

o  a projection of the Total Account Value, Loan Account Value and Surrender
   Value as of the succeeding Policy Anniversary.

If you have Policy values funded in a Separate Account you will receive, in
addition, such periodic reports as may be required by the Commission.

Some state laws require additional reports; these requirements vary from state
to state.

Right to Instruct Voting of Fund Shares

In accordance with our view of present applicable law, we will vote the shares
of each of the Funds held in each Separate Account. To determine how many votes
each policy owner is entitled to direct with respect to a Fund, first we will
calculate the dollar amount of your account value attributable to that Fund.
Second, we will divide that amount by $100.00. The result is the number of votes
you may direct. The votes will be cast at meetings of the shareholders of the
Fund and will be based on instructions received from Policy owners. However, if
the 1940 Act or any regulations thereunder should be amended or if the present
interpretation thereof should change, and as a result we determine that we are
permitted to vote the shares of the Fund in our own right, we may elect to do
so.

The number of Fund shares which each Policy owner is entitled to direct a vote
is determined by dividing the portion of Total Account Value attributable to a
Fund, if


36
<PAGE>


any, by the net asset value of one share in the Fund. Where the value of the
Total Account Value or the Valuation Reserve relates to more than one Fund, the
calculation of votes will be performed separately for each Fund. The number of
shares which a person has a right to vote will be determined as of a date to be
chosen by us, but not more than 90 days before the meeting of the Fund. Voting
instructions will be solicited by written communication at least 14 days before
such meeting. Fund shares for which no timely instructions are received, and
Fund shares which are not otherwise attributable to Policy owners, will be voted
by us in the same proportion as the voting instructions which are received for
all Policies participating in each Fund through the Separate Account.

Policy owners having a voting interest will receive periodic reports relating to
the Fund, proxy material and a form for giving voting instructions.

Disregard of Voting Instructions

We may, when required by state insurance regulatory authorities, disregard
voting instructions if the instructions require that the shares be voted so as
to cause a change in the sub-classification or investment objectives of a Fund
or to approve or disapprove an investment advisory contract for a Fund. In
addition, we may disregard voting instructions in favor of changes initiated by
a Policy owner in the investment policy or the investment adviser of a Fund if
we reasonably disapprove of such changes.

A change would be disapproved only if the proposed change is contrary to state
law or prohibited by state regulatory authorities, or we determined that the
change would have an adverse effect on the Separate Account in that the proposed
investment policy for a Fund may result in overly speculative or unsound
investments. In the event we do disregard voting instructions, a summary of that
action and the reasons for such action will be included in the next annual
report to Policy owners.

State Regulation

We are subject to regulation and supervision by the Insurance Department of the
state of Indiana, which periodically examines our affairs. We are also subject
to the insurance laws and regulations of all jurisdictions where we are
authorized to do business. The Policies have been approved by the Insurance
Department of the State of Indiana and in other jurisdictions where they are
offered.

We are required to submit annual statements of our operations, including
financial statements, to the insurance departments of the various jurisdictions
in which we do business, for the purposes of determining solvency and compliance
with local insurance laws and regulations.

Legal Matters

Lincoln Life is involved in various pending or threatened legal proceedings
arising from the conduct of its business. Most of these proceedings are routine
and in the ordinary course of business. In some instances they include claims
for unspecified or substantial punitive damages and similar types of relief in
addition to amounts for equitable relief. After consultation with legal counsel
and a review of available facts, it is management's opinion that the ultimate
liability, if any, under these suits will not have a material adverse effect on
the financial position of Lincoln Life.

Lincoln Life is presently defending several lawsuits in which Plaintiffs seek to
represent national classes of policyholders in connection with alleged fraud,
breach


                                                                              37
<PAGE>


of contract and other claims relating to the sale of interest-sensitive
universal and participating whole life insurance policies. As of the date of
this prospectus, the courts have not certified a class in any of the suits.
Plaintiffs seek unspecified damages and penalties for themselves and on behalf
of the putative class. Although the relief sought in these cases is substantial,
the cases are in the preliminary stages of litigation, and it is premature to
make assessments about potential loss, if any. Management is defending these
suits vigorously. The amount of liability, if any, which may ultimately arise as
a result of these suits cannot be reasonably determined at this time.

The Registration Statement

A Registration Statement under the 1933 Act has been filed with the Commission
relating to the offering described in this Prospectus. This Prospectus does not
include all the information set forth in the Registration Statement, certain
portions of which have been omitted pursuant to the rules and regulations of the
Commission. The omitted information may be obtained at the Commission's
principal office in Washington, DC, upon payment of the Commission's prescribed
fees.

Distribution of the Policies

The Policy will be sold by individuals and entities, who in addition to being
appointed as life insurance agents for Lincoln Life are also registered
representatives of Lincoln Financial Advisors Corporation or of other registered
broker-dealers who maintain a selling relationship with Lincoln Life. Registered
broker-dealers and registered representatives of broker-dealers ordinarily
receive commission and service fees up to 35% of the first year premium as
defined and limited by Internal Revenue Code Section 7702, plus up to 10% of all
other premiums paid. A registered representative or registered broker-dealer may
be required to return all or part of any commission if the Policy is not
continued for a certain period. All compensation is paid from Lincoln Life
resources, which include sales charges made under this policy.

Records and Accounts

Andesa, TPA, Inc., Suite 502, 1621 N. Cedar Crest Boulevard, Allentown,
Pennsylvania, will act as a Transfer Agent on behalf of Lincoln Life as it
relates to the policies described in this Prospectus. In the role of a Transfer
Agent, Andesa will perform administrative functions, such as decreases,
increases, surrenders and partial surrenders, fund allocation changes and
transfers on behalf of the Company.

All records and accounts relating to the Separate Account and the Funds shares
held in the Separate Account will be maintained by the Company. All financial
transactions will be handled by the Company. All reports required to be made and
information required to be given will be provided by Andesa on behalf of the
Company.

Experts

The financial statements of the Separate Account and the statutory-basis
financial statements of Lincoln Life appearing in this prospectus and
registration statement have been audited by Ernst & Young LLP, independent
auditors, as set forth in their reports which also appear elsewhere in this
document and in the registration statement. The financial statements audited by
Ernst & Young LLP have been included in this document in reliance on their
reports given on their authority as experts in accounting and auditing.


38
<PAGE>


Actuarial matters included in this prospectus have been examined by Ronald D.
Franzluebbers, FSA as stated in the opinion filed as an exhibit to the
registration statement.

Legal matters in connection with the Policies described herein are being passed
upon by Robert A. Picarello, Esq., as stated in the opinion filed as an exhibit
to the registration statement.

Advertising

Lincoln Life is also ranked and rated by independent financial rating services,
including Moody's, Standard & Poor's, Duff & Phelps and A.M. Best Company. The
purpose of these ratings is to reflect the financial strength or claims-paying
ability of Lincoln Life. The ratings are not intended to reflect the investment
experience or financial strength of the Separate Account. Lincoln Life may
advertise these ratings from time to time. In addition, Lincoln Life may include
in certain advertisements, endorsements in the form of a list of organizations,
individuals or other parties which recommend Lincoln Life or the Policies.
Furthermore, Lincoln Life may occasionally include in advertisements comparisons
of currently taxable and tax deferred investment programs, based on selected tax
brackets, or discussions of alternative investment vehicles and general economic
conditions.

We are a member of the Insurance Marketplace Standards Association ("IMSA") and
may include the IMSA logo and information about IMSA membership in our
advertisements. Companies that belong to IMSA subscribe to a set of ethical
standards covering the various aspects of sales and services for individually
sold life insurance and annuities.

TAX ISSUES

Introduction. The Federal income tax treatment of the policy is complex and
sometimes uncertain. The Federal income tax rules may vary with your particular
circumstances. This discussion does not include all the Federal income tax rules
that may affect you and your policy, and is not intended as tax advice. This
discussion also does not address other Federal tax consequences, or state or
local tax consequences, associated with the policy. As a result, you should
always consult a tax adviser about the application of tax rules to your
individual situation.

Taxation Of Life Insurance Contracts In General

Tax Status of the Policy. Section 7702 of the Code establishes a statutory
definition of life insurance for Federal tax purposes. We believe that the
policy will meet the statutory definition of life insurance, which places
limitations on the amount of premium payments that may be made and the contract
values that can accumulate relative to the death benefit. As a result, the death
benefit payable under the policy will generally be excludable from the
beneficiary's gross income, and interest and other income credited under the
policy will not be taxable unless certain withdrawals are made (or are deemed to
be made) from the policy prior to the insured's death, as discussed below. This
tax treatment will only apply, however, if (1) the investments of the Separate
Account are "adequately diversified" in accordance with Treasury Department
regulations, and (2) we, rather than you, are considered the owner of the assets
of the Separate Account for Federal income tax purposes.

Investments in the Separate Account must be diversified. For a policy to be
treated as a life insurance contract for Federal income tax purposes, the
investments of


                                                                              39
<PAGE>


the Separate Account must be "adequately diversified." IRS regulations define
standards for determining whether the investments of the Separate Account are
adequately diversified. If the Separate Account fails to comply with these
diversification standards, you could be required to pay tax currently on the
excess of the contract value over the contract premium payments. Although we do
not control the investments of the subaccounts, we expect that the subaccounts
will comply with the IRS regulations so that the Separate Account will be
considered "adequately diversified."

Restriction on investment options. Federal income tax law limits your right to
choose particular investments for the policy. Because the IRS has not issued
guidance specifying those limits, the limits are uncertain and your right to
allocate contract values among the subaccounts may exceed those limits. If so,
you would be treated as the owner of the assets of the Separate Account and thus
subject to current taxation on the income and gains from those assets. We do not
know what limits may be set by the IRS in any guidance that it may issue and
whether any such limits will apply to existing policies. We reserve the right to
modify the policy without your consent to try to prevent the tax law from
considering you as the owner of the assets of the Separate Account.

No guarantees regarding tax treatment. We make no guarantee regarding the tax
treatment of any policy or of any transaction involving a policy. However, the
remainder of this discussion assumes that your policy will be treated as a life
insurance contract for Federal income tax purposes and that the tax law will not
impose tax on any increase in your contract value until there is a distribution
from your policy.

Tax treatment of life insurance death benefit proceeds. In general, the amount
of the death benefit payable from a policy because of the death of the insured
is excludable from gross income. Certain transfers of the policy for valuable
consideration, however, may result in a portion of the death benefit being
taxable. If the death benefit is not received in a lump sum and is, instead,
applied under one of the settlement options, payments generally will be prorated
between amounts attributable to the death benefit which will be excludable from
the beneficiary's income and amounts attributable to interest (accruing after
the insured's death) which will be includible in the beneficiary's income.

Tax deferral during accumulation period. Under existing provisions of the Code,
except as described below, any increase in your contract value is generally not
taxable to you unless amounts are received (or are deemed to be received) from
the policy prior to the insured's death. If there is a total withdrawal from the
policy, the surrender value will be includible in your income to the extent the
amount received exceeds the "investment in the contract." (If there is any debt
at the time of a total withdrawal, such debt will be treated as an amount
received by the owner.) The "investment in the contract" generally is the
aggregate amount of premium payments and other consideration paid for the
policy, less the aggregate amount received under the policy previously to the
extent such amounts received were excludable from gross income. Whether partial
withdrawals (or other amounts deemed to be distributed) from the policy
constitute income to you depends, in part, upon whether the policy is considered
a "modified endowment contract" (a "MEC") for Federal income tax purposes.

Policies Which Are MECS

Characterization of a policy as a MEC. A policy will be classified as a MEC if
premiums are paid more rapidly than allowed by a "7-pay test" under the tax law


40
<PAGE>


or if the policy is received in exchange for another policy that is a MEC. In
addition, even if the policy initially is not a MEC, it may in certain
circumstances become a MEC. These circumstances would include a later increase
in benefits, any other material change of the policy (within the meaning of the
tax law), and a withdrawal or reduction in the death benefit during the first
seven contract years.

Tax treatment of withdrawals, loans, assignments and pledges under MECs. If the
policy is a MEC, withdrawals from the policy will be treated first as
withdrawals of income and then as a recovery of premium payments. Thus,
withdrawals will be includible in income to the extent the contract value
exceeds the investment in the policy. The Code treats any amount received as a
loan under a policy, and any assignment or pledge (or agreement to assign or
pledge) any portion of your contract value, as a withdrawal of such amount or
portion. Your investment in the policy is increased by the amount includible in
income with respect to such assignment, pledge, or loan.

Penalty taxes payable on withdrawals. A 10% penalty tax may be imposed on any
withdrawal (or any deemed distribution) from your MEC which you must include in
your gross income. The 10% penalty tax does not apply if one of several
exceptions exists. These exceptions include withdrawals or surrenders that: you
receive on or after you reach age 59 1/2, you receive because you became
disabled (as defined in the tax law), or you receive as a series of
substantially equal periodic payments for your life (or life expectancy).

Special rules if you own more than one MEC. In certain circumstances, you must
combine some or all of the life insurance contracts which are MECs that you own
in order to determine the amount of withdrawal (including a deemed withdrawal)
that you must include in income. For example, if you purchase two or more MECs
from the same life insurance company (or its affiliates) during any calendar
year, the Code treats all such policies as one contract. Treating two or more
policies as one contract could affect the amount of a withdrawal (or a deemed
withdrawal) that you must include in income and the amount that might be subject
to the 10% penalty tax described above.

Policies Which Are Not MECS

Tax treatment of withdrawals. If the policy is not a MEC, the amount of any
withdrawal from the policy will generally be treated first as a non-taxable
recovery of premium payments and then as income from the policy. Thus, a
withdrawal from a policy that is not a MEC will not be includible in income
except to the extent it exceeds the investment in the policy immediately before
the withdrawal.

Certain distributions required by the tax law in the first 15 policy years.
Section 7702 places limitations on the amount of premium payments that may be
made and the contract values that can accumulate relative to the death benefit.
Where cash distributions are required under Section 7702 in connection with a
reduction in benefits during the first 15 years after the policy is issued (or
if withdrawals are made in anticipation of a reduction in benefits, within the
meaning of the tax law, during this period), some or all of such amounts may be
includible in income. A reduction in benefits may occur when the face amount is
decreased, withdrawals are made, and in certain other instances.

Tax treatment of loans. If your policy is not a MEC, a loan you receive under
the policy is generally treated as your indebtedness. As a result, no part of
any loan


                                                                              41
<PAGE>


under such a policy constitutes income to you so long as the policy remains in
force. Nevertheless, in those situations where the interest rate credited to the
loan account equals the interest rate charged to you for the loan, it is
possible that some or all of the loan proceeds may be includible in your income.
If a policy lapses (or if all contract value is withdrawn) when a loan is
outstanding, the amount of the loan outstanding will be treated as withdrawal
proceeds for purposes of determining whether any amounts are includible in the
your income.

Other Considerations

Insured lives past age 100. If the insured survives beyond the end of the
mortality table used to measure charges under the policy, which ends at age 100,
we believe the policy will continue to qualify as life insurance for Federal tax
purposes. However, there is some uncertainty regarding this treatment, and it is
possible that you would be viewed as constructively receiving the cash value in
the year the insured attains age 100.

Compliance with the tax law. We believe that the maximum amount of premium
payments we have determined for the policies will comply with the Federal tax
definition of life insurance. We will monitor the amount of premium payments,
and, if the premium payments during a contract year exceed those permitted by
the tax law, we will refund the excess premiums within 60 days of the end of the
policy year and will pay interest and other earnings (which will be includible
in income subject to tax) as required by law on the amount refunded. We also
reserve the right to increase the death benefit (which may result in larger
charges under a policy) or to take any other action deemed necessary to maintain
compliance of the policy with the Federal tax definition of life insurance.

Disallowance of interest deductions. If an entity (such as a corporation or a
trust, not an individual) purchases a policy or is the beneficiary of a policy
issued after June 8, 1997, a portion of the interest on indebtedness unrelated
to the policy may not be deductible by the entity. However, this rule does not
apply to a policy owned by an entity engaged in a trade or business which covers
the life of an individual who is a 20-percent owner of the entity, or an
officer, director, or employee of the trade or business, at the time first
covered by the policy. This rule also does not apply to a policy owned by an
entity engaged in a trade or business which covers the joint lives of the 20%
owner of the entity and the owner's spouse at the time first covered by the
policy.

Federal income tax withholding. We will withhold and remit to the IRS a part of
the taxable portion of each distribution made under a policy unless you notify
us in writing at or before the time of the distribution that tax is not to be
withheld. Regardless of whether you request that no taxes be withheld or whether
the Company withholds a sufficient amount of taxes, you will be responsible for
the payment of any taxes and early distribution penalties that may be due on the
amounts received. You may also be required to pay penalties under the estimated
tax rules, if your withholding and estimated tax payments are insufficient to
satisfy your total tax liability.

Changes In The Policy Or Changes In The Law. Changing the owner, exchanging the
contract, and other changes under the policy may have tax consequences (in
addition to those discussed herein) depending on the circumstances of such
change. The above discussion is based on the Code, IRS regulations, and
interpretations existing


42
<PAGE>


on the date of this Prospectus. However, Congress, the IRS, and the courts may
modify these authorities, sometimes retroactively.

Tax Status Of Lincoln Life

Under existing Federal income tax laws, Lincoln Life does not pay tax on
investment income and realized capital gains of the Separate Account. Lincoln
Life does not expect that it will incur any Federal income tax liability on the
income and gains earned by the Separate Account. We, therefore, do not impose a
charge for Federal income taxes. If Federal income tax law changes and we must
pay tax on some or all of the income and gains earned by the Separate Account,
we may impose a charge against the Separate Account to pay the taxes.

MISCELLANEOUS POLICY PROVISIONS

The Policy, including riders, which you receive and the application you make
when you purchase the Policy are the whole contract. A copy of the application
is attached to the Policy when it is issued to you. Any application for changes,
once approved by us, will become part of the Policy.

Payment of Benefits

All benefits are payable by us. We may require submission of the Policy before
we grant loans, make changes or pay benefits.

Age

If age is misstated on the application, the amount payable on death will be that
which would have been purchased by the most recent monthly deduction at the
current age.

Incontestability

We will not contest coverage under the Policy after the Policy has been in force
during the lifetime of the insured for a period of two years from the Policy's
Date of Issue.

For coverage which takes effect on a later date (e.g., an increase in coverage),
we will not contest such coverage after it has been in force during the lifetime
of the Insured more than two years from its effective date.

Suicide

In most states, if the Insured commits suicide within two years from the Date of
Issue, the only benefit paid will be the sum of:

a) premiums paid less amounts allocated to the Separate Account; and

b) the Separate Account Value on the date of suicide, plus the portion of the
   Monthly Deduction from the Separate Account Value, minus

c) the amount necessary to repay any loans in full and any interest earned on
   the Loan Account Value transferred to the Separate Account Value, and any
   surrenders from the Fixed Account.

If the Insured commits suicide within two years from the effective date of any
increase in coverage, we will pay as a benefit only the Monthly Deduction for
the increase, in lieu of the face amount of the increase.

All amounts described in (a) and (c) above will be calculated as of the date of
death.


                                                                              43
<PAGE>


Coverage Beyond Maturity

We will continue coverage beyond the Maturity Date if: (1) your Cash Surrender
Value remains positive; and (2) you do not select a Settlement Option under the
policy. The Maturity Date for this Policy is the Policy Anniversary nearest the
Insured's 100th birthday.

Under Coverage Beyond Maturity, at the Maturity Date we will transfer the
Separate Account Value to the Fixed Account. We will then continue to pay
interest on the Total Account Value of the Policy as described in Policy
Values--Interest Credited.

Where permitted by law we will continue to charge you Monthly Deductions, except
that we will not charge you any Cost of Insurance. In addition, Loan Interest on
any loans outstanding on the Maturity Date will continue to accrue. Coverage
Beyond Maturity is not available if you select the Paid-Up Non-Forfeiture
Option. Also, the Paid-Up Non-Forfeiture Option will not be available once this
Coverage Beyond Maturity provision takes effect.

At this time, uncertainties exist about the tax treatment of the Policy if it
should continue beyond the Maturity Date. Therefore, you should consult your tax
advisor before the Policy becomes eligible for Coverage Beyond Maturity.

Nonparticipation

The Policy is not entitled to share in the divisible surplus of the Company. No
dividends are payable.


44
<PAGE>


                                   Appendix A

Illustrations of Death Benefit, Total Account Values and Surrender Values.

The following tables illustrate how the Death Benefit, Total Account Values and
Surrender Values of a Policy change with the investment experience of the
variable funding options. The tables show how the Death Benefit, Total Account
Values and Surrender Values of a Policy issued with an insured of a given age
and a given premium would vary over time if the investment return on the assets
held in each Fund were a uniform, gross after tax annual rate of 0%, 6%, and
12%, respectively.

Tables I, II, VII and VIII illustrate Policies issued on a unisex basis, age 45,
in the preferred nonsmoker rate class for fully underwriting issue. Tables III,
IV, IX and X illustrate Policies issued on a unisex basis, age 45 in the
nonsmoker rate class for guaranteed issue underwriting. Tables V, VI, XI and XII
illustrate Policies issued on a unisex basis, age 45 in the nonsmoker rate class
for simplified issue underwriting. Tables I through VI show values under the
Guideline Premium Test for the definition of life insurance, and Tables VII
through XII show values under the Cash Value Accumulation Test for the
definition of life insurance. The Death Benefit, Total Account Values, and
Surrender Values would be different from those shown if the gross annual
investment rates of return averaged 0%, 6%, and 12%, respectively, over a period
of years, but fluctuated above and below those averages for individual Policy
Years.

The second column of each table shows the accumulated values of the premiums
paid at an assumed rate of 5%. The third through fifth columns illustrate the
Death Benefit of a Policy over a designated period. The sixth through eighth
columns illustrate the Total Account Values, while the ninth through eleventh
columns illustrate the Surrender Values of each Policy over the designated
period. Tables I, III, V, VII, IX and XI assume the maximum Cost of Insurance
allowable under the Policy is charged in all Policy Years. These tables also
assume that the maximum allowable mortality and expense risk charge of 0.80% on
an annual basis, the maximum allowable premium load of 12% up to the first
year's Target Premium and 5% over the Target Premium, are assessed in the first
Policy Year; the maximum allowable premium load of 9% up to the second year's
Target Premium and 5% over the Target Premium, are assessed in the second
through fifth Policy Year and 5% on all premium in all Policy years thereafter.

Tables II, IV, VI, VIII, X and XII assume that the current scale of Cost of
Insurance rates applies during all policy years. These tables also assume the
current mortality and expense risk charge of 0.40% on an annual basis for the
first 10 policy years, 0.20% for policy years 11-20, and 0.10% for policy years
11 and thereafter, the current premium load of 7.50% up to the first policy
year's target premium and 1.0% over the target premium, the current premium load
of 6.0% up to the second policy year's target premium and 1.0% over the target
premium, the current premium load of 3.50% up to the third through the fifth
years' target premiums and 1.0% over the target premiums, the current premium
load of 1.50% up to the sixth and later years' target premiums and 1.0% over the
target premiums.

The amounts shown for Death Benefit, Surrender Values, and Total Account Values
reflect the fact that the net investment return is lower than the gross return
on the assets held in each Fund as a result of expenses paid by each Fund and
Separate Account charges levied.


                                                                              45
<PAGE>


The values shown take into account the daily investment advisory fee and other
Fund expenses paid by each Fund. See individual prospectuses for each Fund for
more information.

In addition, these values reflect the application of the mortality and expense
risk charge, premium load and an assumed premium tax charge of 2.20% on all
premium. After deduction of these amounts, the illustrated net annual return is
- -1.61%, 4.39%, and 10.39% on a maximum charge basis for all years. The
illustrated net annual return on a current charge basis is -1.21%, 4.79% and
10.79% for Policy Years 1-10, -1.01%, 4.99% and 10.99% for Policy Years 11-20
and -0.91%, 5.09% and 11.09% for years 21+.

The amounts shown also reflect the deduction of Fund investment advisory fees
and other expenses which will vary depending on which funding vehicle is chosen
but which are assumed for purposes of these illustrations to be equivalent to an
annual effective rate of .81% of the daily net asset value of the Variable
Account. This rate reflects an arithmetic average of total Fund portfolio annual
expenses for the year ending December 31, 1999.

The hypothetical values shown in the tables do not reflect any Separate Account
charges for federal income taxes, since we are not currently making such
charges. However, such charges may be made in the future, and in that event, the
gross annual investment rate of return would have to exceed 0%, 6% or 12% by an
amount sufficient to cover the tax charges in order to produce the Death
Benefit, Total Account Values, and Surrender Values illustrated.

The tables illustrate the Policy Values that would result based upon the
hypothetical investment rates of return if premiums were paid as indicated, if
all Net Premiums were allocated to Account S, and if no Policy loans have been
made. The tables are based on the assumptions that the Policyowner has not
requested an increase or decrease in the Specified Amount of the Policy, and no
partial surrenders have been made.

Upon request, we will provide an illustration based upon the proposed Insured's
age and underwriting classification, the Specified Amount or premium requested,
the proposed frequency of premium payments and any available riders requested.

The hypothetical gross annual investment return assumed in such an illustration
will not exceed 12%.


46
<PAGE>


                                     Table I

       FLEXIBLE PREMIUM CORPORATE VARIABLE UNIVERSAL LIFE INSURANCE POLICY
                             SERIES III--LARGE CASE
                       UNISEX ISSUE AGE 45 NONSMOKER RISK
                                SIMPLIFIED ISSUE
             GUARANTEED INSURANCE COSTS AND MAXIMUM CHARGES ASSUMED
                             $10,000 ANNUAL PREMIUM
                             GUIDELINE PREMIUM TEST
                              FACE AMOUNT $502,000
                             DEATH BENEFIT OPTION 1

<TABLE>
<CAPTION>
                Premiums             Death Benefit                  Total Account Value                 Surrender Value
               Accumulated      Gross Annual Investment           Gross Annual Investment           Gross Annual Investment
                   at                  Return of                         Return of                         Return of
Policy         5% Interest --------------------------------- --------------------------------- ----------------------------------
 Year           Per Year    Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%    Gross 12%
- ------------- ------------ ---------- ---------- ----------- ---------- ---------- ----------- ---------- ---------- ------------
<S>              <C>        <C>        <C>        <C>          <C>       <C>        <C>          <C>       <C>        <C>
 1                10,500    502,000    502,000      502,000     6,196      6,639        7,082     7,166      7,609        8,052
 2                21,525    502,000    502,000      502,000    12,446     13,738       15,087    13,416     14,708       16,057
 3                33,101    502,000    502,000      502,000    18,446     21,002       23,777    19,416     21,972       24,747
 4                45,256    502,000    502,000      502,000    24,200     28,438       33,231    25,170     29,408       34,201
 5                58,019    502,000    502,000      502,000    29,687     36,034       43,509    30,657     37,004       44,479
 6                71,420    502,000    502,000      502,000    35,296     44,208       55,143    35,296     44,208       55,143
 7                85,491    502,000    502,000      502,000    40,603     52,547       67,818    40,603     52,547       67,818
 8               100,266    502,000    502,000      502,000    45,590     61,041       81,637    45,590     61,041       81,637
 9               115,779    502,000    502,000      502,000    50,226     69,668       96,708    50,226     69,668       96,708
10               132,068    502,000    502,000      502,000    54,484     78,413      113,161    54,484     78,413      113,161
15               226,575    502,000    502,000      502,000    69,640    123,906      222,858    69,640    123,906      222,858
20               347,193    502,000    502,000      502,000    71,733    171,647      405,754    71,733    171,647      405,754
25               501,136    502,000    502,000      823,774    51,931    218,672      710,150    51,931    218,672      710,150
30               697,610          0    502,000    1,283,237         0    261,858    1,199,287         0    261,858    1,199,287
20 (Age 65)      347,193    502,000    502,000      502,000    71,733    171,647      405,754    71,733    171,647      405,754
</TABLE>

All amounts are in dollars.

If premiums are paid more frequently than annually, the Death Benefits, Total
Account Values, and Cash Surrender Values would be less than those illustrated.
If a larger premium is paid, the Surrender Value as a percentage of the Total
Account Value will be greater than or equal to those illustrated. If a smaller
premium is paid, the Surrender Value as a percentage of the Total Account Value
will be less than or equal to those illustrated. Where a zero value is shown,
the Policy will lapse without payment of additional premium.

Assumes no Policy loan has been made. Guaranteed cost of insurance rates
assumed. Maximum mortality and expense risk charges, administrative charges, and
premium load assumed.

These investment results are illustrative only and should not be considered a
representation of past or future investments results. Actual investment results
may be more or less than those shown and will depend on a number of factors
including the Policy Owner's allocations, and the Fund's rate of return. The
Total Account Value and Cash Surrender Value for a Policy would be different
from those shown in the actual investment rates of return averaged 0%, 6%, and
12% over a period of years, but fluctuated above or below those averages for
individual Policy Years. No representations can be made that these rates of
return will definitely be achieved for any one year or sustained over a period
of time.


                                                                              47
<PAGE>


                                    Table II

       FLEXIBLE PREMIUM CORPORATE VARIABLE UNIVERSAL LIFE INSURANCE POLICY
                             SERIES III--LARGE CASE
                       UNISEX ISSUE AGE 45 NONSMOKER RISK
                                SIMPLIFIED ISSUE
               CURRENT INSURANCE COSTS AND CURRENT CHARGES ASSUMED
                             $10,000 ANNUAL PREMIUM
                             GUIDELINE PREMIUM TEST
                              FACE AMOUNT $502,000
                             DEATH BENEFIT OPTION 1

<TABLE>
<CAPTION>
                Premiums             Death Benefit                  Total Account Value                 Surrender Value
               Accumulated      Gross Annual Investment           Gross Annual Investment           Gross Annual Investment
                   at                  Return of                         Return of                         Return of
Policy         5% Interest --------------------------------- --------------------------------- ----------------------------------
 Year           Per Year    Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%    Gross 12%
- ------------- ------------ ---------- ---------- ----------- ---------- ---------- ----------- ---------- ---------- ------------
<S>              <C>        <C>        <C>        <C>         <C>        <C>        <C>         <C>        <C>        <C>
 1                10,500    502,000    502,000      502,000     7,818      8,325        8,832     8,788      9,295        9,802
 2                21,525    502,000    502,000      502,000    15,590     17,104       18,680    16,560     18,074       19,650
 3                33,101    502,000    502,000      502,000    23,385     26,435       29,738    24,355     27,405       30,708
 4                45,256    502,000    502,000      502,000    30,930     36,059       41,836    31,900     37,029       42,806
 5                58,019    502,000    502,000      502,000    38,257     46,022       55,127    39,277     46,992       56,097
 6                71,420    502,000    502,000      502,000    45,595     56,583       69,997    45,595     56,583       69,997
 7                85,491    502,000    502,000      502,000    52,764     67,583       86,425    52,764     67,583       86,425
 8               100,266    502,000    502,000      502,000    59,781     79,063      104,605    59,781     79,063      104,605
 9               115,779    502,000    502,000      502,000    66,640     91,041      124,733    66,640     91,041      124,733
10               132,068    502,000    502,000      502,000    73,291    103,498      146,988    73,291    103,498      146,988
15               226,575    502,000    502,000      502,000   103,194    174,473      301,900   103,194    174,473      301,900
20               347,193    502,000    502,000      690,365   125,690    262,046      565,873   125,690    262,046      565,873
25               501,136    502,000    502,000    1,173,701   143,419    378,108    1,011,812   143,419    378,108    1,011,812
30               697,610    502,000    570,623    1,882,793   149,768    533,293    1,759,619   149,768    533,293    1,759,619
20 (Age 65)      347,193    502,000    502,000      690,365   125,690    262,046      565,873   125,690    262,046      565,873
</TABLE>

All amounts are in dollars.

If premiums are paid more frequently than annually, the Death Benefits, Total
Account Values, and Cash Surrender Values would be less than those illustrated.
If a larger premium is paid, the Surrender Value as a percentage of the Total
Account Value will be greater than or equal to those illustrated. If a smaller
premium is paid, the Surrender Value as a percentage of the Total Account Value
will be less than or equal to those illustrated. Where a zero value is shown,
the Policy will lapse without payment of additional premium.

Assumes no Policy loan has been made. Current cost of insurance rates assumed.
Current mortality and expense risk charges, administrative charges, and premium
load assumed.

These investment results are illustrative only and should not be considered a
representation of past or future investments results. Actual investment results
may be more or less than those shown and will depend on a number of factors
including the Policy Owner's allocations, and the Fund's rate of return. The
Total Account Value and Cash Surrender Value for a Policy would be different
from those shown in the actual investment rates of return averaged 0%, 6%, and
12% over a period of years, but fluctuated above or below those averages for
individual Policy Years. No representations can be made that these rates of
return will definitely be achieved for any one year or sustained over a period
of time.


48
<PAGE>


                                    Table III

       FLEXIBLE PREMIUM CORPORATE VARIABLE UNIVERSAL LIFE INSURANCE POLICY
                             SERIES III--LARGE CASE
                       UNISEX ISSUE AGE 45 NONSMOKER RISK
                                GUARANTEED ISSUE
             GUARANTEED INSURANCE COSTS AND MAXIMUM CHARGES ASSUMED
                             $10,000 ANNUAL PREMIUM
                             GUIDELINE PREMIUM TEST
                              FACE AMOUNT $502,000
                             DEATH BENEFIT OPTION 1

<TABLE>
<CAPTION>
                Premiums             Death Benefit                  Total Account Value                Surrender Value
               Accumulated      Gross Annual Investment           Gross Annual Investment          Gross Annual Investment
                   at                  Return of                         Return of                        Return of
Policy         5% Interest --------------------------------- --------------------------------- --------------------------------
 Year           Per Year    Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%   Gross 12%
- ------------- ------------ ---------- ---------- ----------- ---------- ---------- ----------- ---------- ---------- ----------
<S>              <C>        <C>        <C>        <C>          <C>       <C>        <C>          <C>       <C>        <C>
 1                10,500    502,000    502,000      502,000     6,196      6,639        7,082     7,166      7,609       8,052
 2                21,525    502,000    502,000      502,000    12,446     13,738       15,087    13,416     14,708      16,057
 3                33,101    502,000    502,000      502,000    18,446     21,002       23,777    19,416     21,972      24,747
 4                45,256    502,000    502,000      502,000    24,200     28,438       33,231    25,170     29,408      34,201
 5                58,019    502,000    502,000      502,000    29,687     36,034       43,509    30,657     37,004      44,479
 6                71,420    502,000    502,000      502,000    35,296     44,208       55,143    35,296     44,208      55,143
 7                85,491    502,000    502,000      502,000    40,603     52,547       67,818    40,603     52,547      67,818
 8               100,266    502,000    502,000      502,000    45,590     61,041       81,637    45,590     61,041      81,637
 9               115,779    502,000    502,000      502,000    50,226     69,688       96,708    50,226     69,668      96,708
10               132,068    502,000    502,000      502,000    54,484     78,413      113,161    54,484     78,413     113,161
15               226,575    502,000    502,000      502,000    69,640    123,906      222,858    69,640    123,906     222,858
20               347,193    502,000    502,000      502,000    71,733    171,647      405,754    71,733    171,647     405,754
25               501,136    502,000    502,000      823,774    51,931    218,672      710,150    51,931    218,672     710,150
30               697,610          0    502,000    1,283,237         0    261,858    1,199,267         0    261,858   1,199,287
20 (Age 65)      347,193    502,000    502,000      502,000    71,733    171,647      405,754    71,733    171,647     405,754
</TABLE>

All amounts are in dollars.

If premiums are paid more frequently than annually, the Death Benefits, Total
Account Values, and Cash Surrender Values would be less than those illustrated.
If a larger premium is paid, the Surrender Value as a percentage of the Total
Account Value will be greater than or equal to those illustrated. If a smaller
premium is paid, the Surrender Value as a percentage of the Total Account Value
will be less than or equal to those illustrated. Where a zero value is shown,
the Policy will lapse without payment of additional premium.

Assumes no Policy loan has been made. Guaranteed cost of insurance rates
assumed. Maximum mortality and expense risk charges, administrative charges, and
premium load assumed.

These investment results are illustrative only and should not be considered a
representation of past or future investments results. Actual investment results
may be more or less than those shown and will depend on a number of factors
including the Policy Owner's allocations, and the Fund's rate of return. The
Total Account Value and Cash Surrender Value for a Policy would be different
from those shown in the actual investment rates of return averaged 0%, 6%, and
12% over a period of years, but fluctuated above or below those averages for
individual Policy Years. No representations can be made that these rates of
return will definitely be achieved for any one year or sustained over a period
of time.


                                                                              49
<PAGE>


                                    Table IV

       FLEXIBLE PREMIUM CORPORATE VARIABLE UNIVERSAL LIFE INSURANCE POLICY
                             SERIES III--LARGE CASE
                       UNISEX ISSUE AGE 45 NONSMOKER RISK
                                GUARANTEED ISSUE
               CURRENT INSURANCE COSTS AND CURRENT CHARGES ASSUMED
                             $10,000 ANNUAL PREMIUM
                             GUIDELINE PREMIUM TEST
                              FACE AMOUNT $502,000
                             DEATH BENEFIT OPTION 1

<TABLE>
<CAPTION>
                Premiums             Death Benefit                  Total Account Value                 Surrender Value
               Accumulated      Gross Annual Investment           Gross Annual Investment           Gross Annual Investment
                   at                  Return of                         Return of                         Return of
Policy         5% Interest --------------------------------- --------------------------------- ----------------------------------
 Year           Per Year    Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%    Gross 12%
- ------------- ------------ ---------- ---------- ----------- ---------- ---------- ----------- ---------- ---------- ------------
<S>              <C>        <C>        <C>        <C>         <C>        <C>        <C>         <C>        <C>        <C>
 1                10,500    502,000    502,000      502,000     7,623      8,123        8,624     8,593      9,093        9,594
 2                21,525    502,000    502,000      502,000    15,205     16,694       18,246    16,175     17,664       19,216
 3                33,101    502,000    502,000      502,000    22,853     25,851       29,097    23,823     26,821       30,067
 4                45,256    502,000    502,000      502,000    30,327     35,366       41,044    31,297     36,336       42,014
 5                58,019    502,000    502,000      502,000    37,632     45,267       54,219    38,602     46,237       55,189
 6                71,420    502,000    502,000      502,000    44,970     55,784       68,982    44,970     55,784       68,982
 7                85,491    502,000    502,000      502,000    52,138     66,736       85,290    52,138     66,736       85,290
 8               100,266    502,000    502,000      502,000    59,134     78,145      103,317    59,134     78,145      103,317
 9               115,779    502,000    502,000      502,000    65,943     90,021      123,248    65,943     90,021      123,248
10               132,068    502,000    502,000      502,000    72,546    102,373      145,287    72,546    102,373      145,287
15               226,575    502,000    502,000      502,000   102,447    172,972      298,921   102,447    172,972      298,921
20               347,193    502,000    502,000      684,179   124,944    260,032      560,803   124,944    260,032      560,803
25               501,136    502,000    502,000    1,163,867   142,655    375,353    1,003,334   142,655    375,353    1,003,334
30               697,610    502,000    566,688    1,867,592   148,937    529,615    1,745,413   148,937    529,615    1,745,413
20 (Age 65)      347,193    502,000    502,000      684,179   124,944    260,032      560,803   124,944    260,032      560,803
</TABLE>

All amounts are in dollars.

If premiums are paid more frequently than annually, the Death Benefits, Total
Account Values, and Cash Surrender Values would be less than those illustrated.
If a larger premium is paid, the Surrender Value as a percentage of the Total
Account Value will be greater than or equal to those illustrated. If a smaller
premium is paid, the Surrender Value as a percentage of the Total Account Value
will be less than or equal to those illustrated. Where a zero value is shown,
the Policy will lapse without payment of additional premium.

Assumes no Policy loan has been made. Current cost of insurance rates assumed.
Current mortality and expense risk charges, administrative charges, and premium
load assumed.

These investment results are illustrative only and should not be considered a
representation of past or future investments results. Actual investment results
may be more or less than those shown and will depend on a number of factors
including the Policy Owner's allocations, and the Fund's rate of return. The
Total Account Value and Cash Surrender Value for a Policy would be different
from those shown in the actual investment rates of return averaged 0%, 6%, and
12% over a period of years, but fluctuated above or below those averages for
individual Policy Years. No representations can be made that these rates of
return will definitely be achieved for any one year or sustained over a period
of time.


50
<PAGE>


                                     Table V

       FLEXIBLE PREMIUM CORPORATE VARIABLE UNIVERSAL LIFE INSURANCE POLICY
                             SERIES III--LARGE CASE
                  UNISEX ISSUE AGE 45 PREFERRED NONSMOKER RISK
                               FULLY UNDERWRITTEN
             GUARANTEED INSURANCE COSTS AND MAXIMUM CHARGES ASSUMED
                             $10,000 ANNUAL PREMIUM
                             GUIDELINE PREMIUM TEST
                              FACE AMOUNT $502,000
                             DEATH BENEFIT OPTION 1

<TABLE>
<CAPTION>
                Premiums             Death Benefit                  Total Account Value                 Surrender Value
               Accumulated      Gross Annual Investment           Gross Annual Investment           Gross Annual Investment
                   at                  Return of                         Return of                         Return of
Policy         5% Interest --------------------------------- --------------------------------- ----------------------------------
 Year           Per Year    Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%    Gross 12%
- ------------- ------------ ---------- ---------- ----------- ---------- ---------- ----------- ---------- ---------- ------------
<S>              <C>        <C>        <C>        <C>          <C>       <C>        <C>          <C>       <C>        <C>
 1                10,500    502,000    502,000      502,000     6,196      6,639        7,082     7,166      7,609        8,052
 2                21,525    502,000    502,000      502,000    12,446     13,738       15,087    13,416     14,708       16,057
 3                33,101    502,000    502,000      502,000    18,446     21,002       23,777    19,416     21,972       24,747
 4                45,256    502,000    502,000      502,000    24,200     28,438       33,231    25,170     29,408       34,201
 5                58,019    502,000    502,000      502,000    29,687     36,034       43,509    30,657     37,004       44,479
 6                71,420    502,000    502,000      502,000    35,296     44,208       55,143    35,296     44,208       55,143
 7                85,491    502,000    502,000      502,000    40,603     52,547       67,818    40,603     52,547       67,818
 8               100,266    502,000    502,000      502,000    45,590     61,041       81,637    45,590     61,041       81,637
 9               115,779    502,000    502,000      502,000    50,226     69,668       96,708    50,226     69,668       96,708
10               132,068    502,000    502,000      502,000    54,484     78,413      113,161    54,484     78,413      113,161
15               226,575    502,000    502,000      502,000    69,640    123,906      222,858    69,640    123,906      222,858
20               347,193    502,000    502,000      502,000    71,733    171,647      405,754    71,733    171,647      405,754
25               501,136    502,000    502,000      823,774    51,931    218,672      710,150    51,931    218,672      710,150
30               697,610          0    502,000    1,283,237         0    261,858    1,199,287         0    261,858    1,199,287
20 (Age 65)      347,193    502,000    502,000      502,000    71,733    171,647      405,754    71,733    171,647      405,754
</TABLE>

All amounts are in dollars.

If premiums are paid more frequently than annually, the Death Benefits, Total
Account Values, and Cash Surrender Values would be less than those illustrated.
If a larger premium is paid, the Surrender Value as a percentage of the Total
Account Value will be greater than or equal to those illustrated. If a smaller
premium is paid, the Surrender Value as a percentage of the Total Account Value
will be less than or equal to those illustrated. Where a zero value is shown,
the Policy will lapse without payment of additional premium.

Assumes no Policy loan has been made. Guaranteed cost of insurance rates
assumed. Maximum mortality and expense risk charges, administrative charges, and
premium load assumed.

These investment results are illustrative only and should not be considered a
representation of past or future investments results. Actual investment results
may be more or less than those shown and will depend on a number of factors
including the Policy Owner's allocations, and the Fund's rate of return. The
Total Account Value and Cash Surrender Value for a Policy would be different
from those shown in the actual investment rates of return averaged 0%, 6%, and
12% over a period of years, but fluctuated above or below those averages for
individual Policy Years. No representations can be made that these rates of
return will definitely be achieved for any one year or sustained over a period
of time.


                                                                              51
<PAGE>


                                    Table VI

       FLEXIBLE PREMIUM CORPORATE VARIABLE UNIVERSAL LIFE INSURANCE POLICY
                             SERIES III--LARGE CASE
                  UNISEX ISSUE AGE 45 PREFERRED NONSMOKER RISK
                               FULLY UNDERWRITTEN
               CURRENT INSURANCE COSTS AND CURRENT CHARGES ASSUMED
                             $10,000 ANNUAL PREMIUM
                             GUIDELINE PREMIUM TEST
                              FACE AMOUNT $502,000
                             DEATH BENEFIT OPTION 1

<TABLE>
<CAPTION>
                Premiums             Death Benefit                  Total Account Value                 Surrender Value
               Accumulated      Gross Annual Investment           Gross Annual Investment           Gross Annual Investment
                   at                  Return of                         Return of                         Return of
Policy         5% Interest --------------------------------- --------------------------------- ----------------------------------
 Year           Per Year    Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%    Gross 12%
- ------------- ------------ ---------- ---------- ----------- ---------- ---------- ----------- ---------- ---------- ------------
<S>              <C>        <C>        <C>        <C>         <C>        <C>        <C>         <C>        <C>        <C>
 1                10,500    502,000    502,000      502,000     7,969      8,480        8,992     8,939      9,450        9,962
 2                21,525    502,000    502,000      502,000    15,792     17,321       18,914    16,762     18,291       19,884
 3                33,101    502,000    502,000      502,000    23,585     26,664       29,998    24,555     27,634       30,968
 4                45,256    502,000    502,000      502,000    31,128     36,299       42,125    32,098     37,269       43,095
 5                58,019    502,000    502,000      502,000    38,454     46,275       55,448    39,424     47,245       56,418
 6                71,420    502,000    502,000      502,000    45,789     56,849       70,354    45,789     56,849       70,354
 7                85,491    502,000    502,000      502,000    52,957     67,863       86,822    52,957     67,863       86,822
 8               100,266    502,000    502,000      502,000    59,972     79,357      105,046    59,972     79,357      105,046
 9               115,779    502,000    502,000      502,000    66,830     91,351      125,224    66,830     91,351      125,224
10               132,068    502,000    502,000      502,000    73,510    103,854      147,562    73,510    103,854      147,562
15               226,575    502,000    502,000      502,000   103,986    175,525      303,423   103,986    175,525      303,423
20               347,193    502,000    502,000      694,187   127,785    264,523      569,006   127,785    264,523      569,006
25               501,136    502,000    502,000    1,181,355   148,376    383,073    1,018,409   148,376    383,073    1,018,409
30               697,610    502,000    578,572    1,897,066   159,465    540,721    1,772,959   159,465    540,721    1,772,959
20 (Age 65)      347,193    502,000    502,000      694,187   127,786    264,523      569,006   127,701    264,523      569,006
</TABLE>

All amounts are in dollars.

If premiums are paid more frequently than annually, the Death Benefits, Total
Account Values, and Cash Surrender Values would be less than those illustrated.
If a larger premium is paid, the Surrender Value as a percentage of the Total
Account Value will be greater than or equal to those illustrated. If a smaller
premium is paid, the Surrender Value as a percentage of the Total Account Value
will be less than or equal to those illustrated. Where a zero value is shown,
the Policy will lapse without payment of additional premium.

Assumes no Policy loan has been made. Current cost of insurance rates assumed.
Current mortality and expense risk charges, administrative charges, and premium
load assumed.

These investment results are illustrative only and should not be considered a
representation of past or future investments results. Actual investment results
may be more or less than those shown and will depend on a number of factors
including the Policy Owner's allocations, and the Fund's rate of return. The
Total Account Value and Cash Surrender Value for a Policy would be different
from those shown in the actual investment rates of return averaged 0%, 6%, and
12% over a period of years, but fluctuated above or below those averages for
individual Policy Years. No representations can be made that these rates of
return will definitely be achieved for any one year or sustained over a period
of time.


52
<PAGE>


                                    Table VII

       FLEXIBLE PREMIUM CORPORATE VARIABLE UNIVERSAL LIFE INSURANCE POLICY
                             SERIES III--LARGE CASE
                       UNISEX ISSUE AGE 45 NONSMOKER RISK
                                SIMPLIFIED ISSUE
             GUARANTEED INSURANCE COSTS AND MAXIMUM CHARGES ASSUMED
                     $25,000 ANNUAL PREMIUM FOR SEVEN YEARS
                          CASH VALUE ACCUMULATION TEST
                              FACE AMOUNT $467,500
                             DEATH BENEFIT OPTION 1

<TABLE>
<CAPTION>
                Premiums             Death Benefit                  Total Account Value                 Surrender Value
               Accumulated      Gross Annual Investment           Gross Annual Investment           Gross Annual Investment
                   at                  Return of                         Return of                         Return of
Policy         5% Interest --------------------------------- --------------------------------- ----------------------------------
 Year           Per Year    Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%    Gross 12%
- ------------- ------------ ---------- ---------- ----------- ---------- ---------- ----------- ---------- ---------- ------------
<S>              <C>        <C>        <C>        <C>         <C>        <C>        <C>         <C>        <C>        <C>
 1                26,250    467,500    467,500      467,500    19,061     20,284       21,508    21,486     22,709       23,933
 2                53,813    467,500    467,500      467,500    38,489     42,183       46,028    40,914     44,608       48,453
 3                82,754    467,500    467,500      467,500    57,542     64,997       73,066    59,967     67,422       75,491
 4               113,142    467,500    467,500      467,500    76,235     88,783      102,914    78,660     91,208      105,339
 5               145,049    467,500    467,500      467,500    94,564    113,588      135,884    96,989    116,013      138,309
 6               178,551    467,500    467,500      467,500   113,528    140,523      173,452   113,528    140,523      173,452
 7               213,729    467,500    467,500      541,243   132,127    168,651      214,682   132,127    168,651      214,682
 8               224,415    467,500    467,500      573,638   127,368    173,648      234,291   127,368    173,648      234,291
 9               235,636    467,500    467,500      607,949   122,416    178,698      255,594   122,416    178,698      255,594
10               247,418    467,500    467,500      644,300   117,239    183,786      278,718   117,239    183,786      278,718
15               315,775    467,500    467,500      861,663    87,081    209,669      427,263    87,081    209,669      427,263
20               403,017    467,500    467,500    1,151,583    45,615    235,253      648,333    45,615    235,253      648,333
25               514,362          0    467,500    1,537,673         0    257,013      970,242         0    257,013      970,242
30               656,471          0    467,500    2,049,550         0    269,137    1,431,178         0    269,137    1,431,178
20 (Age 65)      403,017    467,500    467,500    1,151,583    45,615    235,253      648,333    45,615    235,253      648,333
</TABLE>

All amounts are in dollars.

If premiums are paid more frequently than annually, the Death Benefits, Total
Account Values, and Cash Surrender Values would be less than those illustrated.
If a larger premium is paid, the Surrender Value as a percentage of the Total
Account Value will be greater than or equal to those illustrated. If a smaller
premium is paid, the Surrender Value as a percentage of the Total Account Value
will be less than or equal to those illustrated. Where a zero value is shown,
the Policy will lapse without payment of additional premium.

Assumes no Policy loan has been made. Guaranteed cost of insurance rates
assumed. Maximum mortality and expense risk charges, administrative charges, and
premium load assumed.

These investment results are illustrative only and should not be considered a
representation of past or future investments results. Actual investment results
may be more or less than those shown and will depend on a number of factors
including the Policy Owner's allocations, and the Fund's rate of return. The
Total Account Value and Cash Surrender Value for a Policy would be different
from those shown in the actual investment rates of return averaged 0%, 6%, and
12% over a period of years, but fluctuated above or below those averages for
individual Policy Years. No representations can be made that these rates of
return will definitely be achieved for any one year or sustained over a period
of time.


                                                                              53
<PAGE>


                                   Table VIII

       FLEXIBLE PREMIUM CORPORATE VARIABLE UNIVERSAL LIFE INSURANCE POLICY
                             SERIES III--LARGE CASE
                       UNISEX ISSUE AGE 45 NONSMOKER RISK
                                SIMPLIFIED ISSUE
               CURRENT INSURANCE COSTS AND CURRENT CHARGES ASSUMED
                     $25,000 ANNUAL PREMIUM FOR SEVEN YEARS
                          CASH VALUE ACCUMULATION TEST
                              FACE AMOUNT $467,500
                             DEATH BENEFIT OPTION 1

<TABLE>
<CAPTION>
                Premiums             Death Benefit                  Total Account Value                 Surrender Value
               Accumulated      Gross Annual Investment           Gross Annual Investment           Gross Annual Investment
                   at                  Return of                         Return of                         Return of
Policy         5% Interest --------------------------------- --------------------------------- ----------------------------------
 Year           Per Year    Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%    Gross 12%
- ------------- ------------ ---------- ---------- ----------- ---------- ---------- ----------- ---------- ---------- ------------
<S>              <C>        <C>        <C>        <C>         <C>        <C>        <C>         <C>        <C>        <C>
 1                26,250    467,500    467,500      467,500    21,298     22,621       23,945    23,723     25,046       26,370
 2                53,813    467,500    467,500      467,500    42,651     46,664       50,838    45,076     49,089       53,263
 3                82,754    467,500    467,500      467,500    64,288     72,446       81,266    66,713     74,871       83,691
 4               113,142    467,500    467,500      467,500    85,576     99,389      114,921    88,001    101,814      117,346
 5               145,049    467,500    467,500      467,500   106,552    127,593      152,207   108,977    130,018      154,632
 6               178,551    467,500    467,500      502,871   127,747    157,682      194,079   127,747    157,682      194,079
 7               213,729    467,500    476,386      604,650   148,685    189,249      240,184   148,685    189,249      240,184
 8               224,415    467,500    481,906      646,746   145,507    197,056      264,440   145,507    197,056      264,440
 9               235,636    467,500    487,564      691,872   142,281    205,184      291,143   142,281    205,184      291,143
10               247,418    467,500    493,354      740,254   138,962    213,610      320,491   138,962    213,610      320,491
15               315,775    467,500    528,385    1,047,433   121,064    262,364      520,070   121,064    262,364      520,070
20               403,017    467,500    566,650    1,484,132    97,091    319,986      838,072    97,091    319,986      838,072
25               514,362    467,500    620,196    2,145,603    67,743    392,484    1,357,832    67,743    392,484    1,357,832
30               656,471    467,500    684,373    3,127,174    23,608    479,071    2,189,136    23,608    479,071    2,189,136
20 (Age 65)      403,017    467,500    566,650    1,484,132    97,091    319,986      838,072    97,091    319,986      838,072
</TABLE>

All amounts are in dollars.

If premiums are paid more frequently than annually, the Death Benefits, Total
Account Values, and Cash Surrender Values would be less than those illustrated.
If a larger premium is paid, the Surrender Value as a percentage of the Total
Account Value will be greater than or equal to those illustrated. If a smaller
premium is paid, the Surrender Value as a percentage of the Total Account Value
will be less than or equal to those illustrated. Where a zero value is shown,
the Policy will lapse without payment of additional premium.

Assumes no Policy loan has been made. Current cost of insurance rates assumed.
Current mortality and expense risk charges, administrative charges, and premium
load assumed.

These investment results are illustrative only and should not be considered a
representation of past or future investments results. Actual investment results
may be more or less than those shown and will depend on a number of factors
including the Policy Owner's allocations, and the Fund's rate of return. The
Total Account Value and Cash Surrender Value for a Policy would be different
from those shown in the actual investment rates of return averaged 0%, 6%, and
12% over a period of years, but fluctuated above or below those averages for
individual Policy Years. No representations can be made that these rates of
return will definitely be achieved for any one year or sustained over a period
of time.


54
<PAGE>


                                    Table IX

       FLEXIBLE PREMIUM CORPORATE VARIABLE UNIVERSAL LIFE INSURANCE POLICY
                             SERIES III--LARGE CASE
                       UNISEX ISSUE AGE 45 NONSMOKER RISK
                                GUARANTEED ISSUE
             GUARANTEED INSURANCE COSTS AND MAXIMUM CHARGES ASSUMED
                     $25,000 ANNUAL PREMIUM FOR SEVEN YEARS
                          CASH VALUE ACCUMULATION TEST
                              FACE AMOUNT $467,500
                             DEATH BENEFIT OPTION 1

<TABLE>
<CAPTION>
                Premiums             Death Benefit                  Total Account Value                 Surrender Value
               Accumulated      Gross Annual Investment           Gross Annual Investment           Gross Annual Investment
                   at                  Return of                         Return of                         Return of
Policy         5% Interest --------------------------------- --------------------------------- ----------------------------------
 Year           Per Year    Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%    Gross 12%
- ------------- ------------ ---------- ---------- ----------- ---------- ---------- ----------- ---------- ---------- ------------
<S>              <C>        <C>        <C>        <C>         <C>        <C>        <C>         <C>        <C>        <C>
 1                26,250    467,500    467,500      467,500    19,061     20,284       21,508    21,486     22,709       23,933
 2                53,813    467,500    467,500      467,500    38,489     42,183       46,028    40,914     44,608       48,453
 3                82,754    467,500    467,500      467,500    57,542     64,997       73,066    59,967     67,422       75,491
 4               113,142    467,500    467,500      467,500    76,235     88,783      102,914    78,660     91,208      105,339
 5               145,049    467,500    467,500      467,500    94,564    113,588      135,884    96,989    116,013      138,309
 6               178,551    467,500    467,500      467,500   113,528    140,523      173,452   113,528    140,523      173,452
 7               213,729    467,500    467,500      541,243   132,127    168,651      214,682   132,127    168,651      214,682
 8               224,415    467,500    467,500      573,638   127,368    173,648      234,291   127,368    173,648      234,291
 9               235,636    467,500    467,500      607,949   122,416    178,698      255,594   122,416    178,698      255,594
10               247,418    467,500    467,500      644,300   117,239    183,786      278,718   117,239    183,786      278,718
15               315,775    467,500    467,500      861,663    87,081    209,669      427,263    87,081    209,669      427,263
20               403,017    467,500    467,500    1,151,583    45,615    235,253      648,333    45,615    235,253      648,333
25               514,362          0    467,500    1,537,673         0    257,013      970,242         0    257,013      970,242
30               656,471          0    467,500    2,049,550         0    269,137    1,431,178         0    269,137    1,431,178
20 (Age 65)      403,017    467,500    467,500    1,151,583    45,615    235,253      648,333    45,615    235,253      648,333
</TABLE>

All amounts are in dollars.

If premiums are paid more frequently than annually, the Death Benefits, Total
Account Values, and Cash Surrender Values would be less than those illustrated.
If a larger premium is paid, the Surrender Value as a percentage of the Total
Account Value will be greater than or equal to those illustrated. If a smaller
premium is paid, the Surrender Value as a percentage of the Total Account Value
will be less than or equal to those illustrated. Where a zero value is shown,
the Policy will lapse without payment of additional premium.

Assumes no Policy loan has been made. Guaranteed cost of insurance rates
assumed. Maximum mortality and expense risk charges, administrative charges, and
premium load assumed.

These investment results are illustrative only and should not be considered a
representation of past or future investments results. Actual investment results
may be more or less than those shown and will depend on a number of factors
including the Policy Owner's allocations, and the Fund's rate of return. The
Total Account Value and Cash Surrender Value for a Policy would be different
from those shown in the actual investment rates of return averaged 0%, 6%, and
12% over a period of years, but fluctuated above or below those averages for
individual Policy Years. No representations can be made that these rates of
return will definitely be achieved for any one year or sustained over a period
of time.


                                                                              55
<PAGE>


                                     Table X

       FLEXIBLE PREMIUM CORPORATE VARIABLE UNIVERSAL LIFE INSURANCE POLICY
                             SERIES III--LARGE CASE
                       UNISEX ISSUE AGE 45 NONSMOKER RISK
                                GUARANTEED ISSUE
               CURRENT INSURANCE COSTS AND CURRENT CHARGES ASSUMED
                     $25,000 ANNUAL PREMIUM FOR SEVEN YEARS
                          CASH VALUE ACCUMULATION TEST
                              FACE AMOUNT $467,500
                             DEATH BENEFIT OPTION 1

<TABLE>
<CAPTION>
                Premiums             Death Benefit                  Total Account Value                 Surrender Value
               Accumulated      Gross Annual Investment           Gross Annual Investment           Gross Annual Investment
                   at                  Return of                         Return of                         Return of
Policy         5% Interest --------------------------------- --------------------------------- ----------------------------------
 Year           Per Year    Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%    Gross 12%
- ------------- ------------ ---------- ---------- ----------- ---------- ---------- ----------- ---------- ---------- ------------
<S>              <C>        <C>        <C>        <C>         <C>        <C>        <C>         <C>        <C>        <C>
 1                26,250    467,500    467,500      467,500    21,122     22,439       23,758    23,547     24,864       26,183
 2                53,813    467,500    467,500      467,500    42,309     46,302       50,454    44,734     48,727       52,879
 3                82,754    467,500    467,500      467,500    63,823     71,936       80,708    66,248     74,361       83,133
 4               113,142    467,500    467,500      467,500    85,053     98,791      114,240    87,478    101,216       11,665
 5               145,049    467,500    467,500      467,500   106,013    126,943      151,430   108,436    129,368      153,855
 6               178,551    467,500    467,500      501,760   127,209    156,996      193,218   127,209    156,996      193,218
 7               213,729    467,500    475,299      603,132   148,147    188,526      239,230   148,147    188,526      239,230
 8               224,415    467,500    480,580      644,826   144,954    196,283      263,367   144,954    196,283      263,367
 9               235,636    467,500    486,044      689,571   141,691    204,343      289,910   141,691    204,343      289,910
10               247,418    467,500    491,689      737,605   138,336    212,700      319,081   138,336    212,700      319,081
15               315,775    467,500    526,824    1,044,156   120,437    261,231      517,755   120,437    261,231      517,755
20               403,017    467,500    565,908    1,481,970    96,464    318,602      834,339    96,464    318,602      834,339
25               514,362    467,500    619,329    2,142,343    67,102    390,784    1,351,777    67,102    390,784    1,351,777
30               656,471    467,500    683,065    3,120,902    22,901    476,977    2,179,292    22,901    476,977    2,179,292
20 (Age 65)      403,017    467,500    565,908    1,481,970    96,464    318,602      834,339    96,464    318,602      834,339
</TABLE>

All amounts are in dollars.

If premiums are paid more frequently than annually, the Death Benefits, Total
Account Values, and Cash Surrender Values would be less than those illustrated.
If a larger premium is paid, the Surrender Value as a percentage of the Total
Account Value will be greater than or equal to those illustrated. If a smaller
premium is paid, the Surrender Value as a percentage of the Total Account Value
will be less than or equal to those illustrated. Where a zero value is shown,
the Policy will lapse without payment of additional premium.

Assumes no Policy loan has been made. Current cost of insurance rates assumed.
Current mortality and expense risk charges, administrative charges, and premium
load assumed.

These investment results are illustrative only and should not be considered a
representation of past or future investments results. Actual investment results
may be more or less than those shown and will depend on a number of factors
including the Policy Owner's allocations, and the Fund's rate of return. The
Total Account Value and Cash Surrender Value for a Policy would be different
from those shown in the actual investment rates of return averaged 0%, 6%, and
12% over a period of years, but fluctuated above or below those averages for
individual Policy Years. No representations can be made that these rates of
return will definitely be achieved for any one year or sustained over a period
of time.


56
<PAGE>


                                    Table XI

       FLEXIBLE PREMIUM CORPORATE VARIABLE UNIVERSAL LIFE INSURANCE POLICY
                             SERIES III--LARGE CASE
                  UNISEX ISSUE AGE 45 PREFERRED NONSMOKER RISK
                               FULLY UNDERWRITTEN
             GUARANTEED INSURANCE COSTS AND MAXIMUM CHARGES ASSUMED
                     $25,000 ANNUAL PREMIUM FOR SEVEN YEARS
                          CASH VALUE ACCUMULATION TEST
                              FACE AMOUNT $467,500
                             DEATH BENEFIT OPTION 1

<TABLE>
<CAPTION>
                Premiums             Death Benefit                  Total Account Value                 Surrender Value
               Accumulated      Gross Annual Investment           Gross Annual Investment           Gross Annual Investment
                   at                  Return of                         Return of                         Return of
Policy         5% Interest --------------------------------- --------------------------------- ----------------------------------
 Year           Per Year    Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%    Gross 12%
- ------------- ------------ ---------- ---------- ----------- ---------- ---------- ----------- ---------- ---------- ------------
<S>              <C>        <C>        <C>        <C>         <C>        <C>        <C>         <C>        <C>        <C>
 1                26,250    467,500    467,500      467,500    19,061     20,284       21,508    21,486     22,709       23,933
 2                53,813    467,500    467,500      467,500    38,489     42,183       46,028    40,914     44,608       48,453
 3                82,754    467,500    467,500      467,500    57,542     64,997       73,066    59,967     67,422       75,491
 4               113,142    467,500    467,500      467,500    76,235     88,783      102,914    78,660     91,208      105,339
 5               145,049    467,500    467,500      467,500    94,564    113,588      135,884    96,989    116,013      138,309
 6               178,551    467,500    467,500      467,500   113,528    140,523      173,452   113,528    140,523      173,452
 7               213,729    467,500    467,500      541,243   132,127    168,651      214,682   132,127    168,651      214,682
 8               224,415    467,500    467,500      573,638   127,368    173,648      234,291   127,368    173,648      234,291
 9               235,636    457,500    467,500      607,949   122,416    178,698      255,594   122,416    178,698      255,594
10               247,418    467,500    467,500      644,300   117,239    183,786      278,718   117,239    183,786      278,718
15               315,775    467,500    467,500      861,663    87,081    209,669      427,263    87,081    209,669      427,263
20               403,017    467,500    467,500    1,151,583    45,615    235,253      648,333    45,615    235,253      648,333
25               514,362          0    467,500    1,537,673         0    257,013      970,242         0    257,013      970,242
30               656,471          0    467,500    2,049,550         0    269,137    1,431,178         0    269,137    1,431,178
20 (Age 65)      403,017    467,500    467,500    1,151,583    45,615    235,253      648,333    45,615    235,253      648,333
</TABLE>

All amounts are in dollars.

If premiums are paid more frequently than annually, the Death Benefits, Total
Account Values, and Cash Surrender Values would be less than those illustrated.
If a larger premium is paid, the Surrender Value as a percentage of the Total
Account Value will be greater than or equal to those illustrated. If a smaller
premium is paid, the Surrender Value as a percentage of the Total Account Value
will be less than or equal to those illustrated. Where a zero value is shown,
the Policy will lapse without payment of additional premium.

Assumes no Policy loan has been made. Guaranteed cost of insurance rates
assumed. Maximum mortality and expense risk charges, administrative charges, and
premium load assumed.

These investment results are illustrative only and should not be considered a
representation of past or future investments results. Actual investment results
may be more or less than those shown and will depend on a number of factors
including the Policy Owner's allocations, and the Fund's rate of return. The
Total Account Value and Cash Surrender Value for a Policy would be different
from those shown in the actual investment rates of return averaged 0%, 6%, and
12% over a period of years, but fluctuated above or below those averages for
individual Policy Years. No representations can be made that these rates of
return will definitely be achieved for any one year or sustained over a period
of time.


                                                                              57
<PAGE>


                                    Table XII

       FLEXIBLE PREMIUM CORPORATE VARIABLE UNIVERSAL LIFE INSURANCE POLICY
                             SERIES III--LARGE CASE
                  UNISEX ISSUE AGE 45 PREFERRED NONSMOKER RISK
                               FULLY UNDERWRITTEN
               CURRENT INSURANCE COSTS AND CURRENT CHARGES ASSUMED
                     $25,000 ANNUAL PREMIUM FOR SEVEN YEARS
                          CASH VALUE ACCUMULATION TEST
                              FACE AMOUNT $467,500
                             DEATH BENEFIT OPTION 1

<TABLE>
<CAPTION>
                Premiums             Death Benefit                  Total Account Value                 Surrender Value
               Accumulated      Gross Annual Investment           Gross Annual Investment           Gross Annual Investment
                   at                  Return of                         Return of                         Return of
Policy         5% Interest --------------------------------- --------------------------------- ----------------------------------
 Year           Per Year    Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%   Gross 12%   Gross 0%   Gross 6%    Gross 12%
- ------------- ------------ ---------- ---------- ----------- ---------- ---------- ----------- ---------- ---------- ------------
<S>              <C>        <C>        <C>        <C>         <C>        <C>        <C>         <C>        <C>        <C>
 1                26,250    467,500    467,500      467,500    21,435     22,762       24,090    23,860     25,187       26,515
 2                53,813    467,500    467,500      467,500    42,832     46,859       51,047    45,257     49,284       53,472
 3                82,754    467,500    467,500      467,500    64,467     72,650       81,497    66,892     75,075       83,922
 4               113,142    467,500    467,500      467,500    85,753     99,604      115,178    88,178    102,029      117,603
 5               145,049    467,500    467,500      467,500   106,728    127,818      152,493   109,153    130,243      154,918
 6               178,551    467,500    477,749      504,818   127,921    157,920      194,396   127,921    157,920      194,396
 7               213,729    467,500    483,108      606,415   148,858    189,497      240,532   148,858    189,497      240,532
 8               224,415    467,500    488,688      648,395   145,679    197,316      264,824   145,679    197,316      264,824
 9               235,636    467,500    494,492      693,509   142,451    205,454      291,566   142,451    205,454      291,566
10               247,418    467,500    501,460      742,010   139,154    213,912      320,986   139,154    213,912      320,986
15               315,775    467,500    530,705    1,052,129   121,731    263,155      521,708   121,731    263,155      521,708
20               403,017    467,500    571,745    1,497,645    98,991    321,888      843,163    98,991    321,888      843,163
25               514,362    467,500    628,902    2,176,005    72,698    396,825    1,373,017    72,698    396,825    1,373,017
30               656,471    467,500    697,936    3,189,612    34,251    487,631    2,227,271    34,251    487,631    2,227,271
20 (Age 65)      403,017    467,500    571,745    1,497,645    98,991    321,888      843,163    98,991    321,888      843,163
</TABLE>

All amounts are in dollars.

If premiums are paid more frequently than annually, the Death Benefits, Total
Account Values, and Cash Surrender Values would be less than those illustrated.
If a larger premium is paid, the Surrender Value as a percentage of the Total
Account Value will be greater than or equal to those illustrated. If a smaller
premium is paid, the Surrender Value as a percentage of the Total Account Value
will be less than or equal to those illustrated. Where a zero value is shown,
the Policy will lapse without payment of additional premium.

Assumes no Policy loan has been made. Current cost of insurance rates assumed.
Current mortality and expense risk charges, administrative charges, and premium
load assumed.

These investment results are illustrative only and should not be considered a
representation of past or future investments results. Actual investment results
may be more or less than those shown and will depend on a number of factors
including the Policy Owner's allocations, and the Fund's rate of return. The
Total Account Value and Cash Surrender Value for a Policy would be different
from those shown in the actual investment rates of return averaged 0%, 6%, and
12% over a period of years, but fluctuated above or below those averages for
individual Policy Years. No representations can be made that these rates of
return will definitely be achieved for any one year or sustained over a period
of time.


58
<PAGE>


                                   Appendix B

                Applicable Percentage for Guideline Premium Test

<TABLE>
<CAPTION>
                          Attained Age of
                            The Insured         Corridor
                        (Nearest Birthday)     Percentage
                       --------------------   -----------
                       <S>                        <C>
                       0-40                       250%
                       41                         243%
                       42                         236%
                       43                         229%
                       44                         222%
                       45                         215%
                       46                         209%
                       47                         203%
                       48                         197%
                       49                         191%
                       50                         185%
                       51                         178%
                       52                         171%
                       53                         164%
                       54                         157%
                       55                         150%
                       56                         146%
                       57                         142%
                       58                         138%
                       59                         134%
                       60                         130%
                       61                         128%
                       62                         126%
                       63                         124%
                       64                         122%
                       65                         120%
                       66                         119%
                       67                         118%
                       68                         117%
                       69                         116%
                       70                         115%
                       71                         113%
                       72                         111%
                       73                         109%
                       74                         107%
                       75-90                      105%
                       91                         104%
                       92                         103%
                       93                         102%
                       94                         101%
                       95-99                      100%
</TABLE>


                                                                              59
<PAGE>
                         Lincoln Life Flexible Premium
                            Variable Life Account S

                                      I-1
<PAGE>

Lincoln Life Flexible Premium Variable Life Account S

STATEMENT OF ASSETS AND LIABILITY

December 31, 1999

<TABLE>
<CAPTION>
                                                                   American        American
                                                                   Century         Century         AVIS
                                                                  VP Income           VP          Growth
                                                                   & Growth     International     Class 2
                                                  Combined        Subaccount      Subaccount    Subaccount
                                             ----------------- --------------- --------------- ------------
<S>                                          <C>               <C>             <C>             <C>
Assets
 Investments at Market - Affiliated
  (Cost $25,938,475)                            $ 26,177,277      $       --      $       --     $    --
 Investments at Market - Unaffiliated
  (Cost $85,761,649)                              99,161,706       5,830,923       6,358,663       2,420
                                                ------------      ----------      ----------     -------
 Total Investments                               125,338,983       5,830,923       6,358,663       2,420
 Dividends Receivable                                      8              --              --          --
                                                ------------      ----------      ----------     -------
Total Assets                                     125,338,991       5,830,923       6,358,663       2,420
Liability - Payable to The Lincoln National
 Life Insurance Company                                1,387              64              69          --
                                                ------------      ----------      ----------     -------
NET ASSETS                                      $125,337,604      $5,830,859      $6,358,594     $ 2,420
                                                ============      ==========      ==========     =======
Percent of net assets                                 100.00%           4.65%           5.07%       0.00%
                                                ============      ==========      ==========     =======
Net assets are represented by:
LCVUL Policies:
 Units in accumulation period                                            100             100         100
 Unit value                                                       $   11.416      $   15.281     $12.088
                                                                  ----------      ----------     -------
                                                                       1,142           1,528       1,209
LCVUL-LC Policies:
 Units in accumulation period                                        541,065         456,990         100
 Unit value                                                       $   10.775      $   13.911     $12.094
                                                                  ----------      ----------     -------
                                                                   5,829,717       6,357,066       1,211
                                                                  ----------      ----------     -------
 NET ASSETS                                                       $5,830,859      $6,358,594     $ 2,420
                                                                  ==========      ==========     =======

<CAPTION>
                                                 AVIS         AVIS
                                               Growth &    High-Yield       Baron         BT EAFE          BT             BT
                                                Income        Bond         Capital      Equity 500     Equity 500     Small Cap
                                                Class 2      Class 2        Asset          Index         Index          Index
                                              Subaccount   Subaccount     Subaccount    Subaccount     Subaccount     Subaccount
                                             ------------ ------------ --------------- ------------ --------------- -------------
<S>                                          <C>          <C>          <C>             <C>          <C>             <C>
Assets
 Investments at Market - Affiliated
  (Cost $25,938,475)                           $    --      $    --       $       --     $    --       $       --      $     --
 Investments at Market - Unaffiliated
  (Cost $85,761,649)                             2,077        2,079        2,866,572       2,341        9,396,642       472,093
                                               -------      -------       ----------     -------       ----------      --------
 Total Investments                               2,077        2,079        2,866,572       2,341        9,396,642       472,093
 Dividends Receivable                               --           --               --          --               --            --
                                               -------      -------       ----------     -------       ----------      --------
Total Assets                                     2,077        2,079        2,866,572       2,341        9,396,642       472,093
Liability - Payable to The Lincoln National
 Life Insurance Company                             --           --               31          --              102             5
                                               -------      -------       ----------     -------       ----------      --------
NET ASSETS                                     $ 2,077      $ 2,079       $2,866,541     $ 2,341       $9,396,540      $472,088
                                               =======      =======       ==========     =======       ==========      ========
Percent of net assets                             0.00%        0.00%            2.29%       0.00%            7.50%         0.38%
                                               =======      =======       ==========     =======       ==========      ========
Net assets are represented by:
LCVUL Policies:
 Units in accumulation period                      100          100              100         100              100           100
 Unit value                                    $10.371      $10.381       $   11.552     $12.044       $   11.369      $ 11.566
                                               -------      -------       ----------     -------       ----------      --------
                                                 1,037        1,038            1,155       1,205            1,137         1,157
LCVUL-LC Policies:
 Units in accumulation period                      100          100          244,282         100          870,538        40,034
 Unit value                                    $10.378      $10.389       $   11.730     $11.335       $   10.793      $ 11.763
                                               -------      -------       ----------     -------       ----------      --------
                                                 1,040        1,041        2,865,386       1,136        9,395,403       470,931
                                               -------      -------       ----------     -------       ----------      --------
 NET ASSETS                                    $ 2,077      $ 2,079       $2,866,541     $ 2,341       $9,396,540      $472,088
                                               =======      =======       ==========     =======       ==========      ========
</TABLE>

See accompanying notes.

                                      I-2
<PAGE>



<TABLE>
<CAPTION>
                                                                           Delaware
                                               Delaware     Delaware       Premium       Delaware
                                                Premium      Premium    International     Premium
                                              Delchester      Devon         Equity         REIT
                                              Subaccount   Subaccount     Subaccount    Subaccount
                                             ------------ ------------ --------------- ------------
<S>                                          <C>          <C>          <C>             <C>
Assets
 Investments at Market - Affiliated
  (Cost $25,938,475)                           $ 3,479       $33,492       $ 2,153       $ 1,953
 Investments at Market - Unaffiliated
  (Cost $85,761,649)                                --            --            --            --
                                               -------       -------       -------       -------
 Total Investments                               3,479        33,492         2,153         1,953
 Dividends Receivable                                8            --            --            --
                                               -------       -------       -------       -------
Total Assets                                     3,487        33,492         2,153         1,953
Liability - Payable to The Lincoln National
 Life Insurance Company                             --            --            --            --
                                               -------       -------       -------       -------
NET ASSETS                                     $ 3,487       $33,492       $ 2,153       $ 1,953
                                               =======       =======       =======       =======
Percent of net assets                             0.00%         0.03%         0.00%         0.00%
                                               =======       =======       =======       =======
Net assets are represented by:
LCVUL Policies:
 Units in accumulation period                      100           100           100           100
 Unit value                                    $ 9.650       $ 9.173       $10.569       $ 9.205
                                               -------       -------       -------       -------
                                                   965           917         1,057           921
LCVUL-LC Policies:
 Units in accumulation period                      245         3,266           100           100
 Unit value                                    $10.275       $ 9.971       $10.922       $10.291
                                               -------       -------       -------       -------
                                                 2,522        32,575         1,096         1,032
                                               -------       -------       -------       -------
NET ASSETS                                     $ 3,487       $33,492       $ 2,153       $ 1,953
                                               =======       =======       =======       =======

<CAPTION>
                                               Delaware                      Fidelity
                                                Premium       Fidelity        VIP II        Fidelity         Janus
                                               Small Cap         VIP           Asset         VIP II        Aggressive
                                                 Value         Growth         Manager      Contrafund        Growth
                                              Subaccount     Subaccount     Subaccount     Subaccount      Subaccount
                                             ------------ ---------------- ------------ --------------- ---------------
<S>                                          <C>          <C>              <C>          <C>             <C>
Assets
 Investments at Market - Affiliated
  (Cost $25,938,475)                           $ 1,966       $        --     $     --      $       --      $       --
 Investments at Market - Unaffiliated
  (Cost $85,761,649)                                --        23,647,410      469,765       5,934,256       6,651,724
                                               -------       -----------     --------      ----------      ----------
 Total Investments                               1,966        23,647,410      469,765       5,934,256       6,651,724
 Dividends Receivable                               --                --           --              --              --
                                               -------       -----------     --------      ----------      ----------
Total Assets                                     1,966        23,647,410      469,765       5,934,256       6,651,724
Liability - Payable to The Lincoln National
 Life Insurance Company                             --               257            5              65              72
                                               -------       -----------     --------      ----------      ----------
NET ASSETS                                     $ 1,966       $23,647,153     $469,760      $5,934,191      $6,651,652
                                               =======       ===========     ========      ==========      ==========
Percent of net assets                             0.00%            18.89%        0.37%           4.73%           5.31%
                                               =======       ===========     ========      ==========      ==========
Net assets are represented by:
LCVUL Policies:
 Units in accumulation period                      100               100          100             100             100
 Unit value                                    $ 9.368       $    12.677     $ 10.972      $   11.612      $   18.389
                                               -------       -----------     --------      ----------      ----------
                                                   937             1,268        1,097           1,161           1,839
LCVUL-LC Policies:
 Units in accumulation period                      100         2,028,481       44,399         524,537         482,589
 Unit value                                    $10.255       $    11.657     $ 10.556      $   11.311      $   13.779
                                               -------       -----------     --------      ----------      ----------
                                                 1,029        23,645,885      468,663       5,933,030       6,649,813
                                               -------       -----------     --------      ----------      ----------
NET ASSETS                                     $ 1,966       $23,647,153     $469,760      $5,934,191      $6,651,652
                                               =======       ===========     ========      ==========      ==========
</TABLE>

See accompanying notes.

                                      I-3
<PAGE>

Lincoln Life Flexible Premium Variable Life Account S

STATEMENT OF ASSETS AND LIABILITY
Continued
December 31, 1999

<TABLE>
<CAPTION>
                                                                    Janus                             LN
                                                   Janus          Worldwide           LN            Capital
                                                 Balanced          Growth            Bond        Appreciation
                                                Subaccount       Subaccount       Subaccount      Subaccount
                                             ---------------- ---------------- ---------------- --------------
<S>                                          <C>              <C>              <C>              <C>
Assets
 Investments at Market - Affiliated
  (Cost $25,938,475)                            $        --      $        --      $10,245,575     $1,487,267
 Investments at Market - Unaffiliated
  (Cost $85,761,649)                             14,728,000       16,261,952               --             --
                                                -----------      -----------      -----------     ----------
 Total Investments                               14,728,000       16,261,952       10,245,575      1,487,267
 Dividends Receivable                                    --               --               --             --
                                                -----------      -----------      -----------     ----------
 Total Assets                                    14,728,000       16,261,952       10,245,575      1,487,267
Liability - Payable to The Lincoln National
 Life Insurance Company                                 160              177              113             16
                                                -----------      -----------      -----------     ----------
NET ASSETS                                      $14,727,840      $16,261,775      $10,245,462     $1,487,251
                                                ===========      ===========      ===========     ==========
Percent of net assets                                 11.75%           12.97%            8.17%          1.19%
                                                ===========      ===========      ===========     ==========
Net assets are represented by:
LCVUL Policies:
 Units in accumulation period                           100              100              100            100
 Unit value                                     $    11.783      $    15.182      $    10.046     $   13.437
                                                -----------      -----------      -----------     ----------
                                                      1,178            1,518            1,005          1,344
LCVUL-LC Policies:
 Units in accumulation period                     1,339,392        1,231,477        1,032,174        128,416
 Unit value                                     $    10.995      $    13.204      $     9.925     $   11.571
                                                -----------      -----------      -----------     ----------
                                                 14,726,662       16,260,257       10,244,457      1,485,907
                                                -----------      -----------      -----------     ----------
NET ASSETS                                      $14,727,840      $16,261,775      $10,245,462     $1,487,251
                                                ===========      ===========      ===========     ==========

<CAPTION>
                                                    LN              LN            LN           MFS
                                                 Equity-          Money         Social        Value         MFS
                                                  Income          Market       Awareness     Equity       Research
                                                Subaccount      Subaccount    Subaccount   Subaccount    Subaccount
                                             --------------- --------------- ------------ ------------ -------------
<S>                                          <C>             <C>             <C>          <C>          <C>
Assets
 Investments at Market - Affiliated
  (Cost $25,938,475)                            $5,429,453      $8,969,697     $ 2,242       $    --      $     --
 Investments at Market - Unaffiliated
  (Cost $85,761,649)                                    --              --          --        96,620       142,536
                                                ----------      ----------     -------       -------      --------
 Total Investments                               5,429,453       8,969,697       2,242        96,620       142,536
 Dividends Receivable                                   --              --          --            --            --
                                                ----------      ----------     -------       -------      --------
Total Assets                                     5,429,453       8,969,697       2,242        96,620       142,536
Liability - Payable to The Lincoln National
 Life Insurance Company                                 59             121          --             1             2
                                                ----------      ----------     -------       -------      --------
NET ASSETS                                      $5,429,394      $8,969,576     $ 2,242       $96,619      $142,534
                                                ==========      ==========     =======       =======      ========
Percent of net assets                                 4.33%           7.16%       0.00%         0.08%         0.11%
                                                ==========      ==========     =======       =======      ========
Net assets are represented by:
LCVUL Policies:
 Units in accumulation period                          100         235,936         100           100           100
 Unit value                                     $    9.897      $   10.227     $11.507       $12.963      $ 12.110
                                                ----------      ----------     -------       -------      --------
                                                       990       2,412,996       1,151         1,296         1,211
LCVUL-LC Policies:
 Units in accumulation period                      519,156         650,491         100         7,846        12,262
 Unit value                                     $   10.456      $   10.079     $10.872       $12.148      $ 11.524
                                                ----------      ----------     -------       -------      --------
                                                 5,428,404       6,556,580       1,091        95,323       141,323
                                                ----------      ----------     -------       -------      --------
NET ASSETS                                      $5,429,394      $8,969,576     $ 2,242       $96,619      $142,534
                                                ==========      ==========     =======       =======      ========
</TABLE>

See accompanying notes.

                                      I-4
<PAGE>

<TABLE>
<CAPTION>
                                                  MFS                        AMT
                                                 Total         MFS         Mid-Cap          AMT
                                                Return      Utilities       Growth       Partners
                                              Subaccount   Subaccount     Subaccount    Subaccount
                                             ------------ ------------ --------------- ------------
<S>                                          <C>          <C>          <C>             <C>
Assets
 Investments at Market--Affiliated
  (Cost $25,938,475)                           $    --       $    --      $       --     $    --
 Investments at Market - Unaffiliated
  (Cost $85,761,649)                             1,996        35,869       5,982,397       2,017
                                               -------       -------      ----------     -------
 Total Investments                               1,996        35,869       5,982,397       2,017
 Dividends Receivable                               --            --              --          --
                                               -------       -------      ----------     -------
Total Assets                                     1,996        35,869       5,982,397       2,017
Liability - Payable to The Lincoln National
 Life Insurance Company                             --            --              65          --
                                               -------       -------      ----------     -------
NET ASSETS                                     $ 1,996       $35,869      $5,982,332     $ 2,017
                                               =======       =======      ==========     =======
 Percent of net assets                            0.00%         0.03%           4.77%       0.00%
                                               =======       =======      ==========     =======
Net assets are represented by:
LCVUL Policies:
 Units in accumulation period                      100           100             100         100
 Unit value                                    $ 9.922       $12.052      $   15.660     $ 9.731
                                               -------       -------      ----------     -------
                                                   992         1,205           1,566         973
LCVUL-LC Policies:
 Units in accumulation period                      100         3,038         438,878         100
 Unit value                                    $10.005       $11.406      $   13.627     $10.408
                                               -------       -------      ----------     -------
                                                 1,004        34,664       5,980,766       1,044
                                               -------       -------      ----------     -------
NET ASSETS                                     $ 1,996       $35,869      $5,982,332     $ 2,017
                                               =======       =======      ==========     =======

<CAPTION>
                                                             Oppenheimer
                                                   OCC       Main Street    Templeton
                                              Accumulation    Growth and      Asset       Templeton     Templeton
                                                 Managed        Income     Allocation   International     Stock
                                               Subaccount     Subaccount   Subaccount     Subaccount    Subaccount
                                             -------------- ------------- ------------ --------------- -----------
<S>                                          <C>            <C>           <C>          <C>             <C>
Assets
 Investments at Market--Affiliated
  (Cost $25,938,475)                             $   --        $    --       $    --       $     --      $    --
 Investments at Market - Unaffiliated
  (Cost $85,761,649)                              1,987         35,056        81,838        152,161        2,312
                                                 ------        -------       -------       --------      -------
 Total Investments                                1,987         35,056        81,838        152,161        2,312
 Dividends Receivable                                --             --            --             --           --
                                                 ------        -------       -------       --------      -------
 Total Assets                                     1,987         35,056        81,838        152,161        2,312
Liability - Payable to The Lincoln National
 Life Insurance Company                              --             --             1              2           --
                                                 ------        -------       -------       --------      -------
NET ASSETS                                       $1,987        $35,056       $81,837       $152,159      $ 2,312
                                                 ======        =======       =======       ========      =======
 Percent of net assets                             0.00%          0.03%         0.07%          0.12%        0.00%
                                                 ======        =======       =======       ========      =======
Net assets are represented by:
LCVUL Policies:
 Units in accumulation period                       100            100           100            100          100
 Unit value                                      $9.998        $11.217       $11.159       $ 11.287      $11.673
                                                 ------        -------       -------       --------      -------
                                                  1,000          1,122         1,116          1,129        1,167
LCVUL-LC Policies:
 Units in accumulation period                       100          3,157         7,250         13,371          100
 Unit value                                      $9.831        $10.745       $11.133       $ 11.295      $11.415
                                                 ------        -------       -------       --------      -------
                                                    987         33,934        80,721        151,030        1,145
                                                 ------        -------       -------       --------      -------
NET ASSETS                                       $1,987        $35,056       $81,837       $152,159      $ 2,312
                                                 ======        =======       =======       ========      =======
</TABLE>

See accompanying notes.

                                      I-5
<PAGE>

Lincoln Life Flexible Premium Variable Life Account S

STATEMENT OF OPERATIONS
Period from May 14, 1999 to December 31, 1999

<TABLE>
<CAPTION>
                                                              American       American
                                                              Century        Century         AVIS
                                                             VP Income          VP          Growth
                                                              & Growth    International     Class 2
                                               Combined      Subaccount     Subaccount    Subaccount
                                            -------------- ------------- --------------- ------------
<S>                                         <C>            <C>           <C>             <C>
Net Investment Income (Loss):
 Dividends from investment income            $   270,334    $     --      $       --        $ --
 Dividends from net realized gains on
  investments                                     42,228          --              --         326
 Mortality and expense guarantees:
  LCVUL                                             (505)         (4)             (4)         (1)
  LCVUL-LC                                       (64,216)     (3,315)         (3,440)         (1)
                                             -----------    --------      ----------        -----
NET INVESTMENT INCOME (LOSS)                     247,841      (3,319)         (3,444)        324
Net Realized and Unrealized
 Gain (Loss) on Investments:
  Net realized gain (loss) on investments        384,544      15,823          29,044          --
  Net change in unrealized appreciation or
   depreciation on investments                13,638,859     374,877       1,695,003          94
                                             -----------    --------      ----------        ----
NET REALIZED AND UNREALIZED
 GAIN (LOSS) ON INVESTMENTS                   14,023,403     390,700       1,724,047          94
                                             -----------    --------      ----------        ----
NET INCREASE (DECREASE) IN NET
 ASSETS RESULTING FROM OPERATIONS            $14,271,244    $387,381      $1,720,603        $418
                                             ===========    ========      ==========        ====

<CAPTION>
                                                AVIS         AVIS
                                              Growth &    High-Yield      Baron        BT EAFE         BT            BT
                                               Income        Bond        Capital     Equity 500    Equity 500    Small Cap
                                               Class 2      Class 2       Asset         Index        Index         Index
                                             Subaccount   Subaccount    Subaccount   Subaccount    Subaccount    Subaccount
                                            ------------ ------------ ------------- ------------ ------------- -------------
<S>                                         <C>          <C>          <C>           <C>          <C>           <C>
Net Investment Income (Loss):
 Dividends from investment income              $   8         $45       $     --         $37       $ 59,953       $ 4,634
 Dividends from net realized gains on
  investments                                    332          --             12          69         28,193        13,267
 Mortality and expense guarantees:
  LCVUL                                           (1)         (1)            (4)         (4)            (4)           (4)
  LCVUL-LC                                        (1)         (1)        (1,399)         (1)        (5,239)         (266)
                                              ------         ---       --------        ----       --------       -------
NET INVESTMENT INCOME (LOSS)                     338          43         (1,391)        101         82,903        17,631
Net Realized and Unrealized
 Gain (Loss) on Investments:
  Net realized gain (loss) on investments         --          --              4          --         20,633         1,715
  Net change in unrealized appreciation or
   depreciation on investments                  (264)         34        320,158         236        536,566        41,563
                                               -----         ---       --------        ----       --------       -------
NET REALIZED AND UNREALIZED
 GAIN (LOSS) ON INVESTMENTS                     (264)         34        320,162         236        557,199        43,278
                                               -----         ---       --------        ----       --------       -------
NET INCREASE (DECREASE) IN NET
 ASSETS RESULTING FROM OPERATIONS              $  74         $77       $318,771        $337       $640,102       $60,909
                                               =====         ===       ========        ====       ========       =======
</TABLE>

<TABLE>
<CAPTION>
                                                                          Delaware
                                              Delaware     Delaware       Premium       Delaware
                                               Premium      Premium    International     Premium
                                             Delchester      Devon         Equity         REIT
                                             Subaccount   Subaccount     Subaccount    Subaccount
                                            ------------ ------------ --------------- ------------
<S>                                         <C>          <C>          <C>             <C>
Net Investment Income (Loss):
 Dividends from investment income              $ 75          $ --          $  --         $ --
 Dividends from net realized gains on
  investments                                    --            --             --           --
 Mortality and expense guarantees:
  LCVUL                                          (4)           (4)            (4)          (4)
  LCVUL-LC                                       (1)          (10)            (1)          (1)
                                               ----          ----          -----         ----
NET INVESTMENT INCOME (LOSS)                     70           (14)            (5)          (5)
Net Realized and Unrealized
 Gain (Loss) on Investments:
  Net realized gain (loss) on investments        --            --             --           --
  Net change in unrealized appreciation or
   depreciation on investments                  (76)           80            154          (46)
                                               ----          ----          -----         ----
NET REALIZED AND UNREALIZED
 GAIN (LOSS) ON INVESTMENTS                     (76)           80            154          (46)
                                               ----          ----          -----         ----
NET INCREASE (DECREASE) IN NET
 ASSETS RESULTING FROM OPERATIONS              $ (6)         $ 66          $ 149         $(51)
                                               ====          ====          =====         ====

<CAPTION>
                                              Delaware                     Fidelity
                                               Premium       Fidelity       VIP II       Fidelity        Janus
                                              Small Cap        VIP           Asset        VIP II       Aggressive
                                                Value         Growth        Manager     Contrafund       Growth
                                             Subaccount     Subaccount    Subaccount    Subaccount     Subaccount
                                            ------------ --------------- ------------ ------------- ---------------
<S>                                         <C>          <C>             <C>          <C>           <C>
Net Investment Income (Loss):
 Dividends from investment income              $ --       $       --      $    --      $     --      $       15
 Dividends from net realized gains on
  investments                                    --               --           --            --              26
 Mortality and expense guarantees:
  LCVUL                                          (4)              (4)          (4)           (4)             (4)
  LCVUL-LC                                       (1)         (13,699)        (115)       (2,150)         (3,015)
                                               ----       ----------      -------      --------      ----------
NET INVESTMENT INCOME (LOSS)                     (5)         (13,703)        (119)       (2,154)         (2,978)
Net Realized and Unrealized
 Gain (Loss) on Investments:
  Net realized gain (loss) on investments        --          230,871          439        12,269           1,929
  Net change in unrealized appreciation or
   depreciation on investments                  (33)       2,937,837       12,610       446,935       1,493,923
                                               ----       ----------      -------      --------      ----------
NET REALIZED AND UNREALIZED
 GAIN (LOSS) ON INVESTMENTS                     (33)       3,168,708       13,049       459,204       1,495,852
                                               ----       ----------      -------      --------      ----------
NET INCREASE (DECREASE) IN NET
 ASSETS RESULTING FROM OPERATIONS              $(38)      $3,155,005      $12,930      $457,050      $1,492,874
                                               ====       ==========      =======      ========      ==========
</TABLE>

See accompanying notes.

                                      I-6
<PAGE>


<TABLE>
<CAPTION>
                                                                  Janus                            LN
                                                  Janus         Worldwide           LN           Capital
                                                Balanced          Growth           Bond       Appreciation
                                               Subaccount       Subaccount      Subaccount     Subaccount
                                            ---------------- --------------- --------------- --------------
<S>                                         <C>              <C>             <C>             <C>
Net Investment Income (Loss):
 Dividends from investment income             $  156,039      $        2       $     119       $     --
 Dividends from net realized gains on
  investments                                         --              --              --             --
 Mortality and expense guarantees:
  LCVUL                                               (4)             (4)             (4)            (4)
  LCVUL-LC                                        (7,462)         (7,661)         (6,314)          (585)
                                              ----------      ----------       ---------       --------
NET INVESTMENT INCOME (LOSS)                     148,573          (7,663)         (6,199)          (589)
 Net Realized and Unrealized
  Gain (Loss) on Investments:
  Net realized gain (loss) on investments         15,830           6,850            (503)        21,927
  Net change in unrealized appreciation or
   depreciation on investments                   933,643       3,108,395        (104,238)       123,424
                                              ----------      ----------       ---------       --------
NET REALIZED AND UNREALIZED
 GAIN (LOSS) ON INVESTMENTS                      949,473       3,115,245        (104,741)       145,351
                                              ----------      ----------       ---------       --------
NET INCREASE (DECREASE) IN NET
 ASSETS RESULTING FROM OPERATIONS             $1,098,046      $3,107,582       $(110,940)      $144,762
                                              ==========      ==========       =========       ========

<CAPTION>
                                                  LN           LN           LN            MFS
                                               Equity-        Money       Social      Value Equity      MFS
                                                Income       Market      Awareness   Opportunities    Research
                                              Subaccount   Subaccount   Subaccount     Subaccount    Subaccount
                                            ------------- ------------ ------------ --------------- -----------
<S>                                         <C>           <C>          <C>          <C>             <C>
Net Investment Income (Loss):
 Dividends from investment income            $     11        $49,384      $ 12         $   --        $   --
 Dividends from net realized gains on
  investments                                      --             --        --              3            --
 Mortality and expense guarantees:
  LCVUL                                            (4)          (374)       (4)            (4)           (4)
  LCVUL-LC                                     (2,507)        (3,621)       (1)            (5)          (56)
                                             --------        -------      ----         ------        ------
NET INVESTMENT INCOME (LOSS)                   (2,500)        45,389         7             (6)          (60)
 Net Realized and Unrealized
  Gain (Loss) on Investments:
  Net realized gain (loss) on investments       1,051             --        --             --            (2)
  Net change in unrealized appreciation or
   depreciation on investments                219,306             --       231          3,316         9,775
                                             --------        -------      ----         ------        ------
NET REALIZED AND UNREALIZED
 GAIN (LOSS) ON INVESTMENTS                   220,357             --       231          3,316         9,773
                                             --------        -------      ----         ------        ------
NET INCREASE (DECREASE) IN NET
 ASSETS RESULTING FROM OPERATIONS            $217,857        $45,389      $238         $3,310        $9,713
                                             ========        =======      ====         ======        ======
</TABLE>

<TABLE>
<CAPTION>
                                                 MFS                        AMT
                                                Total         MFS         Mid-Cap          AMT
                                               Return      Utilities       Growth       Partners
                                             Subaccount   Subaccount     Subaccount    Subaccount
                                            ------------ ------------ --------------- ------------
<S>                                         <C>          <C>          <C>             <C>
Net Investment Income (Loss):
 Dividends from investment income               $--        $   --      $       --         $--
 Dividends from net realized gains on
  investments                                    --            --              --          --
 Mortality and expense guarantees:
  LCVUL                                          (4)           (4)             (4)         (4)
  LCVUL-LC                                       (1)           (9)         (3,212)         (1)
                                                ---        ------      ----------         ---
NET INVESTMENT INCOME (LOSS)                     (5)          (13)         (3,216)         (5)
 Net Realized and Unrealized                     --
  Gain (Loss) on Investments:
  Net realized gain (loss) on investments        --            --          21,223          --
  Net change in unrealized appreciation or
   depreciation on investments                   (3)        2,390       1,465,860          18
                                                ---        ------      ----------         ---
NET REALIZED AND UNREALIZED
 GAIN (LOSS) ON INVESTMENTS                      (3)        2,390       1,487,083          18
                                                ---        ------      ----------         ---
NET INCREASE (DECREASE) IN NET
 ASSETS RESULTING FROM OPERATIONS               $(8)       $2,377      $1,483,867         $13
                                                ===        ======      ==========         ===

<CAPTION>
                                                            Oppenheimer
                                                  OCC       Main Street   Templeton
                                             Accumulation    Growth and      Asset       Templeton     Templeton
                                                Managed        Income     Allocation   International     Stock
                                              Subaccount     Subaccount   Subaccount     Subaccount    Subaccount
                                            -------------- ------------- ------------ --------------- -----------
<S>                                         <C>            <C>           <C>          <C>             <C>
Net Investment Income (Loss):
 Dividends from investment income               $ --         $   --        $   --        $    --        $ --
 Dividends from net realized gains on
  investments                                     --             --            --             --          --
 Mortality and expense guarantees:
  LCVUL                                           (4)            (4)           (4)            (4)         (4)
  LCVUL-LC                                        (1)            (9)          (26)           (88)         (1)
                                                ----         ------        ------        -------        ----
NET INVESTMENT INCOME (LOSS)                      (5)           (13)          (30)           (92)         (5)
 Net Realized and Unrealized
  Gain (Loss) on Investments:
  Net realized gain (loss) on investments         --             --           507          4,934          --
  Net change in unrealized appreciation or
   depreciation on investments                   (13)         1,575         4,312         10,904         313
                                                ----         ------        ------        -------        ----
NET REALIZED AND UNREALIZED
 GAIN (LOSS) ON INVESTMENTS                      (13)         1,575         4,819         15,838         313
                                                ----         ------        ------        -------        ----
NET INCREASE (DECREASE) IN NET
 ASSETS RESULTING FROM OPERATIONS               $(18)        $1,562        $4,789        $15,746        $308
                                                ====         ======        ======        =======        ====
</TABLE>

See accompanying notes.

                                      I-7
<PAGE>

Lincoln Life Flexible Premium Variable Life Account S

STATEMENT OF CHANGES IN NET ASSETS
Period from May 14, 1999 to December 31, 1999

<TABLE>
<CAPTION>
                                                              American       American
                                                              Century        Century         AVIS
                                                             VP Income          VP          Growth
                                                              & Growth    International     Class 2
                                               Combined      Subaccount     Subaccount    Subaccount
                                           --------------- ------------- --------------- ------------
<S>                                        <C>             <C>           <C>             <C>
Changes From Operations:
 Net investment income (loss)               $    247,841    $   (3,319)    $   (3,444)      $  324
 Net realized gain (loss) on investments         384,544        15,823         29,044           --
 Net change in unrealized appreciation or
  depreciation on investments                 13,638,859       374,877      1,695,003           94
                                            ------------    ----------     ----------       ------
NET INCREASE (DECREASE) IN NET ASSETS
 RESULTING FROM OPERATIONS                    14,271,244       387,381      1,720,603          418
Change From Unit Transactions:
 Participant purchases                       115,618,710     5,887,784      4,811,758        2,002
 Participant withdrawals                      (4,552,358)     (444,306)      (173,767)          --
                                            ------------    ----------     ----------       ------
NET INCREASE IN NET ASSETS RESULTING
 FROM UNIT TRANSACTIONS                      111,066,352     5,443,478      4,637,991        2,002
                                            ------------    ----------     ----------       ------
TOTAL INCREASE IN NET ASSETS                 125,337,604     5,830,859      6,358,594        2,420
                                            ------------    ----------     ----------       ------
NET ASSETS AT DECEMBER 31, 1999             $125,337,604    $5,830,859     $6,358,594       $2,420
                                            ============    ==========     ==========       ======

<CAPTION>
                                               AVIS         AVIS
                                             Growth &    High-Yield      Baron        BT EAFE         BT            BT
                                              Income        Bond        Capital     Equity 500    Equity 500    Small Cap
                                              Class 2      Class 2       Asset         Index         Index        Index
                                            Subaccount   Subaccount    Subaccount   Subaccount    Subaccount    Subaccount
                                           ------------ ------------ ------------- ------------ -------------- -----------
<S>                                        <C>          <C>          <C>           <C>          <C>            <C>
Changes From Operations:
 Net investment income (loss)                 $  338       $   43     $   (1,391)     $  101      $   82,903     $ 17,631
 Net realized gain (loss) on investments          --           --              4          --          20,633        1,715
 Net change in unrealized appreciation or
  depreciation on investments                   (264)          34        320,158         236         536,566       41,563
                                              ------       ------     ----------      ------      ----------     --------
NET INCREASE (DECREASE) IN NET ASSETS
 RESULTING FROM OPERATIONS                        74           77        318,771         337         640,102       60,909
Change From Unit Transactions:
 Participant purchases                         2,003        2,002      2,556,620       2,004       9,121,906      451,732
 Participant withdrawals                          --           --         (8,850)         --        (365,468)     (40,553)
                                              ------       ------     ----------      ------      ----------     --------
NET INCREASE IN NET ASSETS RESULTING
 FROM UNIT TRANSACTIONS                        2,003        2,002      2,547,770       2,004       8,756,438      411,179
                                              ------       ------     ----------      ------      ----------     --------
TOTAL INCREASE IN NET ASSETS                   2,077        2,079      2,866,541       2,341       9,396,540      472,088
                                              ------       ------     ----------      ------      ----------     --------
NET ASSETS AT DECEMBER 31, 1999               $2,077       $2,079     $2,866,541      $2,341      $9,396,540     $472,088
                                              ======       ======     ==========      ======      ==========     ========
</TABLE>

<TABLE>
<CAPTION>
                                                                         Delaware
                                             Delaware     Delaware       Premium       Delaware
                                              Premium      Premium    International     Premium
                                            Delchester      Devon         Equity         REIT
                                            Subaccount   Subaccount     Subaccount    Subaccount
                                           ------------ ------------ --------------- ------------
<S>                                        <C>          <C>          <C>             <C>
Changes From Operations:
 Net investment income (loss)                $   70       $   (14)       $   (5)        $   (5)
 Net realized gain (loss) on investments         --            --            --             --
 Net change in unrealized appreciation or
  depreciation on investments                   (76)           80           154            (46)
                                              -----       -------        ------         ------
NET INCREASE (DECREASE) IN NET ASSETS
 RESULTING FROM OPERATIONS                       (6)           66           149            (51)
Change From Unit Transactions:
 Participant purchases                        3,606        33,494         2,004          2,004
 Participant withdrawals                       (121)          (68)           --             --
                                             ------       -------        ------         ------
NET INCREASE IN NET ASSETS RESULTING
 FROM UNIT TRANSACTIONS                       3,485        33,426         2,004          2,004
                                             ------       -------        ------         ------
TOTAL INCREASE IN NET ASSETS                  3,487        33,492         2,153          1,953
                                             ------       -------        ------         ------
NET ASSETS AT DECEMBER 31, 1999              $3,487       $33,492        $2,153         $1,953
                                             ======       =======        ======         ======

<CAPTION>
                                             Delaware                    Fidelity
                                              Premium      Fidelity       VIP II       Fidelity       Janus
                                             Small Cap        VIP          Asset        VIP II      Aggressive
                                               Value        Growth        Manager     Contrafund      Growth
                                            Subaccount    Subaccount    Subaccount    Subaccount    Subaccount
                                           ------------ -------------- ------------ ------------- -------------
<S>                                        <C>          <C>            <C>          <C>           <C>
Changes From Operations:
 Net investment income (loss)                 $   (5)     $   (13,703)   $   (119)   $   (2,154)   $   (2,978)
 Net realized gain (loss) on investments          --          230,871         439        12,269         1,929
 Net change in unrealized appreciation or
  depreciation on investments                    (33)       2,937,837      12,610       446,935     1,493,923
                                              ------      -----------    --------    ----------    ----------
NET INCREASE (DECREASE) IN NET ASSETS
 RESULTING FROM OPERATIONS                       (38)       3,155,005      12,930       457,050     1,492,874
Change From Unit Transactions:
 Participant purchases                         2,004       23,024,780     458,168     5,490,534     5,176,270
 Participant withdrawals                          --       (2,532,632)     (1,338)      (13,393)      (17,492)
                                              ------      -----------    --------    ----------    ----------
NET INCREASE IN NET ASSETS RESULTING
 FROM UNIT TRANSACTIONS                        2,004       20,492,148     456,830     5,477,141     5,158,778
                                              ------      -----------    --------    ----------    ----------
TOTAL INCREASE IN NET ASSETS                   1,966       23,647,153     469,760     5,934,191     6,651,652
                                              ------      -----------    --------    ----------    ----------
NET ASSETS AT DECEMBER 31, 1999               $1,966      $23,647,153    $469,760    $5,934,191    $6,651,652
                                              ======      ===========    ========    ==========    ==========
</TABLE>

See accompanying notes.

                                      I-8
<PAGE>

<TABLE>
<CAPTION>
                                                               Janus                          LN
                                                Janus        Worldwide         LN           Capital
                                              Balanced        Growth          Bond       Appreciation
                                             Subaccount     Subaccount     Subaccount     Subaccount
                                           -------------- -------------- -------------- --------------
<S>                                        <C>            <C>            <C>            <C>
Changes From Operations:
 Net investment income (loss)               $   148,573    $    (7,663)   $    (6,199)    $     (589)
 Net realized gain (loss) on investments         15,830          6,850           (503)        21,927
 Net change in unrealized appreciation or
  depreciation on investments                   933,643      3,108,395       (104,238)       123,424
                                            -----------    -----------    -----------     ----------
NET INCREASE (DECREASE) IN NET ASSETS
 RESULTING FROM OPERATIONS                    1,098,046      3,107,582       (110,940)       144,762
Change From Unit Transactions:
 Participant purchases                       13,701,756     13,201,602     10,392,080      1,459,847
 Participant withdrawals                        (71,962)       (47,409)       (35,678)      (117,358)
                                            -----------    -----------    -----------     ----------
NET INCREASE IN NET ASSETS RESULTING
FROM UNIT TRANSACTIONS                       13,629,794     13,154,193     10,356,402      1,342,489
                                            -----------    -----------    -----------     ----------
TOTAL INCREASE IN NET ASSETS                 14,727,840     16,261,775     10,245,462      1,487,251
                                            -----------    -----------    -----------     ----------
NET ASSETS AT DECEMBER 31, 1999             $14,727,840    $16,261,775    $10,245,462     $1,487,251
                                            ===========    ===========    ===========     ==========

<CAPTION>
                                                 LN            LN            LN            MFS
                                              Equity-         Money        Social      Value Equity       MFS
                                               Income        Market       Awareness   Opportunities     Research
                                             Subaccount    Subaccount    Subaccount     Subaccount     Subaccount
                                           ------------- -------------- ------------ --------------- -------------
<S>                                        <C>           <C>            <C>          <C>             <C>
Changes From Operations:
 Net investment income (loss)               $   (2,500)    $   45,389      $    7        $    (6)      $    (60)
 Net realized gain (loss) on investments         1,051             --          --             --             (2)
 Net change in unrealized appreciation or
  depreciation on investments                  219,306             --         231          3,316          9,775
                                            ----------     ----------      ------        -------       --------
NET INCREASE (DECREASE) IN NET ASSETS
 RESULTING FROM OPERATIONS                     217,857         45,389         238          3,310          9,713
Change From Unit Transactions:
 Participant purchases                       5,228,048      9,319,802       2,004         93,370        133,274
 Participant withdrawals                       (16,511)      (395,615)         --            (61)          (453)
                                            ----------     ----------      ------        -------       --------
NET INCREASE IN NET ASSETS RESULTING
FROM UNIT TRANSACTIONS                       5,211,537      8,924,187       2,004         93,309        132,821
                                            ----------     ----------      ------        -------       --------
TOTAL INCREASE IN NET ASSETS                 5,429,394      8,969,576       2,242         96,619        142,534
                                            ----------     ----------      ------        -------       --------
NET ASSETS AT DECEMBER 31, 1999             $5,429,394     $8,969,576      $2,242        $96,619       $142,534
                                            ==========     ==========      ======        =======       ========
</TABLE>

<TABLE>
<CAPTION>
                                                MFS                       AMT
                                               Total         MFS        Mid-Cap         AMT
                                              Return      Utilities      Growth      Partners
                                            Subaccount   Subaccount    Subaccount   Subaccount
                                           ------------ ------------ ------------- ------------
<S>                                        <C>          <C>          <C>           <C>
Changes From Operations:
 Net investment income (loss)                $   (5)      $   (13)    $   (3,216)     $   (5)
 Net realized gain (loss) on investments         --            --         21,223          --
 Net change in unrealized appreciation or
  depreciation on investments                    (3)        2,390      1,465,860          18
                                             ------       -------     ----------      ------
NET INCREASE (DECREASE) IN NET ASSETS
 RESULTING FROM OPERATIONS                       (8)        2,377      1,483,867          13
Change From Unit Transactions:
 Participant purchases                        2,004        33,492      4,628,766       2,004
 Participant withdrawals                         --            --       (130,301)         --
                                             ------       -------     ----------      ------
NET INCREASE IN NET ASSETS RESULTING
 FROM UNIT TRANSACTIONS                       2,004        33,492      4,498,465       2,004
                                             ------       -------     ----------      ------
TOTAL INCREASE IN NET ASSETS                  1,996        35,869      5,982,332       2,017
                                             ------       -------     ----------      ------
NET ASSETS AT DECEMBER 31, 1999              $1,996       $35,869     $5,982,332      $2,017
                                             ======       =======     ==========      ======

<CAPTION>
                                                           Oppenheimer
                                                 OCC       Main Street    Templeton
                                            Accumulation    Growth and      Asset       Templeton     Templeton
                                               Managed        Income     Allocation   International     Stock
                                             Subaccount     Subaccount   Subaccount     Subaccount    Subaccount
                                           -------------- ------------- ------------ --------------- -----------
<S>                                        <C>            <C>           <C>          <C>             <C>
Changes From Operations:
 Net investment income (loss)                  $   (5)       $   (13)      $    (30)     $     (92)    $   (5)
 Net realized gain (loss) on investments           --             --            507          4,934         --
 Net change in unrealized appreciation or
  depreciation on investments                     (13)         1,575          4,312         10,904        313
                                               ------        -------       --------      ---------     ------
NET INCREASE (DECREASE) IN NET ASSETS
 RESULTING FROM OPERATIONS                        (18)         1,562          4,789         15,746        308
Change From Unit Transactions:
 Participant purchases                          2,005         33,494        106,879        245,604      2,004
 Participant withdrawals                           --             --        (29,831)      (109,191)        --
                                               ------        -------       --------      ---------     ------
NET INCREASE IN NET ASSETS RESULTING
 FROM UNIT TRANSACTIONS                         2,005         33,494         77,048        136,413      2,004
                                               ------        -------       --------      ---------     ------
TOTAL INCREASE IN NET ASSETS                    1,987         35,056         81,837        152,159      2,312
                                               ------        -------       --------      ---------     ------
NET ASSETS AT DECEMBER 31, 1999                $1,987        $35,056       $ 81,837      $ 152,159     $2,312
                                               ======        =======       ========      =========     ======
</TABLE>

See accompanying notes.

                                      I-9
<PAGE>

Lincoln Life Flexible Premium Variable Life Account S

Notes to Financial Statements

1. Accounting Policies and Variable Account Information

   The Variable Account:
   Lincoln Life Flexible Premium Variable Life Account S (the Variable
   Account) is a segregated investment account of The Lincoln National Life
   Insurance Company (Lincoln Life) and is registered as a unit investment
   trust with the Securities and Exchange Commission under the Investment
   Company Act of 1940, as amended. The operations of the Variable Account,
   which commenced on May 14, 1999, are part of the operations of Lincoln
   Life. The Variable Account consists of two products which are listed below:

   --LCVUL
   --LCVUL-LC

   The assets of the Variable Account are owned by Lincoln Life. The portion
   of the Variable Account's assets supporting the variable life policies may
   not be used to satisfy liabilities arising from any other business of
   Lincoln Life.

   Basis of Presentation:
   The accompanying financial statements have been prepared in accordance with
   accounting principles generally accepted in the United States for unit
   investment trusts.

   Investments:
   The assets of the Variable Account are divided into variable subaccounts
   each of which is invested in shares of one of thirty six portfolios of
   fourteen diversified open-end management investment companies, each
   portfolio with its own investment objective. The variable subaccounts are:

   American Century Variable Products Group, Inc.:
     VP Income & Growth Fund
     VP International Fund

   American Variable Insurance Series (AVIS):
     AVIS Growth Fund-Class 2
     AVIS Growth & Income Fund-Class 2
     AVIS High-Yield Bond Fund-Class 2

   Baron Capital Funds Trust:
     Baron Capital Asset Fund

   BT Insurance Funds Trust:
     EAFE Equity 500 Index Fund
     Equity 500 Index Fund
     Small Cap Index Fund

   Delaware Group Premium Fund , Inc.:
     Delchester Series
     Devon Series
     International Equity Series
     REIT Series
     Small Cap Value Series

                                      I-10
<PAGE>


Lincoln Life Flexible Premium Variable Life Account S

Notes to Financial Statements

1. Accounting Policies and Variable Account Information (Continued)


   Fidelity Variable Insurance Fund Service Class:
     Growth Portfolio

   Fidelity Variable Insurance Products Fund II Service Class:
     Asset Manager Portfolio
     Contrafund Portfolio

   Janus Aspen Series:
     Aggressive Growth Portfolio
     Balanced Portfolio
     Worldwide Growth Portfolio

   Lincoln National (LN) Funds:
     LN Bond Fund, Inc.
     LN Capital Appreciation Fund, Inc.
     LN Equity-Income Fund, Inc.
     LN Money Market Fund, Inc.
     LN Social Awareness Fund, Inc.

   MFS Variable Insurance Trust:
     MFS Capital Opportunities Series
     MFS Research Series
     MFS Total Return Series
     MFS Utilities Series

   Neuberger Berman Advisers Management Trust (AMT):
     AMT Mid-Cap Growth Portfolio
     AMT Partners Portfolio

   OCC Accumulation Trust:
     Managed Portfolio

   Oppenheimer Funds:
     Oppenheimer Main Street Growth and Income Fund/VA

   Templeton Variable Products Series Fund:
     Templeton Asset Allocation Class 2 Fund
     Templeton International Class 2 Fund
     Templeton Stock Class 2 Fund

   Investments in the variable subaccounts are stated at the closing net asset
   value per share on December 31, 1999, which approximates fair value. The
   difference between cost and fair value is reflected as unrealized
   appreciation and depreciation of investments.

   Investment transactions are accounted for on a trade date basis. The cost
   of investments sold is determined by the average cost method.

   Dividends:
   Dividends paid to the Variable Account are automatically reinvested in
   shares of the variable subaccounts on the payable date. Dividend income is
   recorded on the ex-dividend date.


                                      I-11
<PAGE>


Lincoln Life Flexible Premium Variable Life Account S

Notes to Financial Statements

1. Accounting Policies and Variable Account Information (Continued)

   Federal Income Taxes:
   Operations of the Variable Account form a part of and are taxed with
   operations of Lincoln Life, which is taxed as a "life insurance company"
   under the Internal Revenue Code. The Variable Account will not be taxed as a
   regulated investment company under Subchapter M of the Internal Revenue Code.
   Using current federal income tax law, no federal income taxes are payable
   with respect to the Variable Account's net investment income and the net
   realized gain on investments.

2. Mortality and Expense Guarantees
   & Other Transactions With Affiliate

   Amounts are paid to Lincoln Life for mortality and expense guarantees at a
   percentage of the current value of the Variable Account each day. The rates
   are as follows.

   --LCVUL is currently at an annual rate of .70% for policy years one through
   ten and .35% thereafter.
   --LCVUL-LC is currently at an annual rate of .40% for policy years one
   through ten, .20% for policy years eleven through twenty and .10%
   thereafter.

   Prior to the allocation of premiums to the Variable Account, Lincoln Life
   deducts a premium load for sales and administrative expenses associated
   with the startup and maintenance of the policy. The premium loads for the
   period ended December 31, 1999 amounted to $406,519. The premium loads are
   as follows:

   --LCVUL is currently 10.5% for policy year one, 7.5% for policy years two
   through five, 3.5% for policy years six through seven and 1.5% thereafter.
   --LCVUL-LC is currently 10.5% for policy year one, 7.5% for policy year
   two, 3.5% for policy years three through five and 1.5% thereafter.

   Lincoln Life charges a monthly administrative fee of $6 currently,
   guaranteed not to exceed $10 per month during all policy years. This charge
   is for items such as premium billing and collection, policy value
   calculation, confirmations and periodic reports. There were no
   administrative fees for the period ended December 31, 1999.

   Lincoln Life assumes responsibility for providing the insurance benefit
   included in the policy. Lincoln Life charges a monthly deduction of the
   cost of insurance and any charges for supplemental riders. The cost of
   insurance charge depends on the attained age, risk classification, gender
   classification (in accordance with state law) and the current net amount at
   risk. On a monthly basis, the administrative fee and the cost of insurance
   charge are deducted proportionately for the value of each variable
   subaccount and/or fixed account funding options. The fixed account is part
   of the general account of Lincoln Life and is not included in these
   financial statements. The cost of insurance charges for the period ended
   December 31, 1999 amounted to $383,402.

   Under certain circumstances, Lincoln Life reserves the right to charge a
   transfer fee of $25 for each transfer after the twelfth transfer per year
   between variable subaccounts. For the period ended December 31, 1999, no
   transfer fees were deducted from the variable subaccounts.


                                      I-12
<PAGE>

Lincoln Life Flexible Premium Variable Life Account S

Notes to Financial Statements (Continued)

3. Net Assets

The following is a summary of net assets owned at December 31, 1999.

<TABLE>
<CAPTION>
                                                                  American        American
                                                                   Century        Century         AVIS
                                                                  VP Income          VP          Growth
                                                                  & Growth     International     Class 2
                                                   Combined      Subaccount      Subaccount    Subaccount
                                               --------------- -------------- --------------- ------------
<S>                                            <C>             <C>            <C>             <C>
Unit Transactions:
 Accumulation units                             $111,066,352     $5,443,478     $4,637,991       $2,002
Accumulated net investment income (loss)             247,841         (3,319)        (3,444)         324
Accumulated net realized gain (loss) on
 investments                                         384,544         15,823         29,044           --
Net unrealized appreciation (depreciation) on
 investments                                      13,638,859        374,877      1,695,003           94
                                                ------------     ----------     ----------       ------
                                                $125,337,604     $5,830,859     $6,358,594       $2,420
                                                ============     ==========     ==========       ======

<CAPTION>
                                                   AVIS         AVIS
                                                 Growth &    High-Yield       Baron        BT EAFE        BT           BT
                                                  Income        Bond         Capital     Equity 500   Equity 500   Small Cap
                                                  Class 2      Class 2        Asset         Index        Index       Index
                                                Subaccount   Subaccount    Subaccount    Subaccount   Subaccount   Subaccount
                                               ------------ ------------ -------------- ------------ ------------ -----------
<S>                                            <C>          <C>          <C>            <C>          <C>          <C>
Unit Transactions:
 Accumulation units                               $2,003       $2,002      $2,547,770      $2,004     $8,756,438   $411,179
Accumulated net investment income (loss)             338           43          (1,391)        101         82,903     17,631
Accumulated net realized gain (loss) on
 investments                                          --           --               4          --         20,633      1,715
Net unrealized appreciation (depreciation) on
 investments                                        (264)          34         320,158         236        536,566     41,563
                                                  ------       ------      ----------      ------     ----------   --------
                                                  $2,077       $2,079      $2,866,541      $2,341     $9,396,540   $472,088
                                                  ======       ======      ==========      ======     ==========   ========
</TABLE>

<TABLE>
<CAPTION>
                                                                             Delaware
                                                 Delaware     Delaware       Premium       Delaware
                                                  Premium      Premium    International     Premium
                                                Delchester      Devon         Equity         REIT
                                                Subaccount   Subaccount     Subaccount    Subaccount
                                               ------------ ------------ --------------- ------------
<S>                                            <C>          <C>          <C>             <C>
Unit Transactions:
 Accumulation units                               $3,485      $33,426        $2,004         $2,004
Accumulated net investment income (loss)              70          (14)           (5)            (5)
Accumulated net realized gain (loss) on
 investments                                          --           --            --             --
Net unrealized appreciation (depreciation) on
 investments                                         (76)          80           154            (46)
                                                  ------      -------        ------         ------
                                                  $3,487      $33,492        $2,153         $1,953
                                                  ======      =======        ======         ======

<CAPTION>
                                                 Delaware                    Fidelity
                                                  Premium      Fidelity       VIP II       Fidelity        Janus
                                                 Small Cap        VIP          Asset        VIP II       Aggressive
                                                   Value        Growth        Manager     Contrafund       Growth
                                                Subaccount    Subaccount    Subaccount    Subaccount     Subaccount
                                               ------------ -------------- ------------ -------------- -------------
<S>                                            <C>          <C>            <C>          <C>            <C>
Unit Transactions:
 Accumulation units                               $2,004     $20,492,148     $456,830     $5,477,141    $5,158,778
Accumulated net investment income (loss)              (5)        (13,703)        (119)        (2,154)       (2,978)
Accumulated net realized gain (loss) on
 investments                                          --         230,871          439         12,269         1,929
Net unrealized appreciation (depreciation) on
 investments                                         (33)      2,937,837       12,610        446,935     1,493,923
                                                  ------     -----------     --------     ----------    ----------
                                                  $1,966     $23,647,153     $469,760     $5,934,191    $6,651,652
                                                  ======     ===========     ========     ==========    ==========
</TABLE>

                                      I-13
<PAGE>

Lincoln Life Flexible Premium Variable Life Account S

Notes to Financial Statements (Continued)

<TABLE>
<CAPTION>
                                                                   Janus                          LN
                                                    Janus        Worldwide         LN           Capital
                                                  Balanced        Growth          Bond       Appreciation
                                                 Subaccount     Subaccount     Subaccount     Subaccount
                                               -------------- -------------- -------------- --------------
<S>                                            <C>            <C>            <C>            <C>
Unit Transactions:
 Accumulation units                             $13,629,794    $13,154,193    $10,356,402     $1,342,489
Accumulated net investment income (loss)            148,573         (7,663)        (6,199)          (589)
 Accumulated net realized gain (loss) on
   investments                                       15,830          6,850           (503)        21,927
Net unrealized appreciation (depreciation) on
 investments                                        933,643      3,108,395       (104,238)       123,424
                                                -----------    -----------    -----------     ----------
                                                $14,727,840    $16,261,775    $10,245,462     $1,487,251
                                                ===========    ===========    ===========     ==========

<CAPTION>
                                                     LN            LN           LN            MFS
                                                   Equity-        Money       Social        Capital           MFS
                                                   Income        Market      Awareness   Opportunities     Research
                                                 Subaccount    Subaccount   Subaccount     Subaccount     Subaccount
                                               -------------- ------------ ------------ --------------- --------------
<S>                                            <C>            <C>          <C>          <C>             <C>
Unit Transactions:
 Accumulation units                              $5,211,537    $8,924,187     $2,004        $93,309        $132,821
Accumulated net investment income (loss)             (2,500)       45,389          7             (6)            (60)
 Accumulated net realized gain (loss) on
   investments                                        1,051            --         --             --              (2)
Net unrealized appreciation (depreciation) on
 investments                                        219,306            --        231          3,316           9,775
                                                 ----------    ----------     ------        -------        --------
                                                 $5,429,394    $8,969,576     $2,242        $96,619        $142,534
                                                 ==========    ==========     ======        =======        ========
</TABLE>

<TABLE>
<CAPTION>
                                                    MFS                        AMT
                                                   Total         MFS         Mid-Cap         AMT
                                                  Return      Utilities      Growth       Partners
                                                Subaccount   Subaccount    Subaccount    Subaccount
                                                ----------   ----------    ----------    ----------
<S>                                            <C>          <C>          <C>            <C>
Unit Transactions:
 Accumulation units                               $2,004      $33,492      $4,498,465      $2,004
Accumulated net investment income (loss)              (5)         (13)         (3,216)         (5)
Accumulated net realized gain (loss) on
 investments                                          --           --          21,223          --
Net unrealized appreciation (depreciation) on
 investments                                          (3)       2,390       1,465,860          18
                                                  ------      -------      ----------      ------
                                                  $1,996      $35,869      $5,982,332      $2,017
                                                  ======      =======      ==========      ======

<CAPTION>
                                                               Oppenheimer
                                                     OCC       Main Street    Templeton
                                                Accumulation    Growth and      Asset       Templeton     Templeton
                                                   Managed        Income     Allocation   International     Stock
                                                 Subaccount     Subaccount   Subaccount     Subaccount    Subaccount
                                                ------------  ------------   ----------   -------------   ----------
<S>                                            <C>            <C>           <C>          <C>             <C>
Unit Transactions:
 Accumulation units                                $2,005        $33,494      $77,048       $136,413       $2,004
Accumulated net investment income (loss)               (5)           (13)         (30)           (92)          (5)
Accumulated net realized gain (loss) on
 investments                                          --              --          507          4,934           --
Net unrealized appreciation (depreciation) on
 investments                                          (13)         1,575        4,312         10,904          313
                                                   ------        -------      -------       --------       ------
                                                   $1,987        $35,056      $81,837       $152,159       $2,312
                                                   ======        =======      =======       ========       ======
</TABLE>



                                      I-14
<PAGE>

Lincoln Life Flexible Premium Variable Life Account S

Notes to Financial Statements (Continued)

4. Purchases and Sales of Investments

The aggregate cost of investments purchased and the aggregate proceeds from
investments sold were as follows for 1999.

<TABLE>
<CAPTION>
                                                      Aggregate        Aggregate
                                                       Cost of          Proceeds
                                                      Purchases        from Sales
                                                   ---------------   -------------
<S>                                                <C>               <C>
American Century VP Income & Growth Fund            $  5,864,035      $  423,812
American Century VP International Fund                 4,790,583         155,967
AVIS Growth Class 2 Fund                                   2,326              --
AVIS Growth & Income Class 2 Fund                          2,341              --
AVIS High-Yield Bond Class 2 Fund                          2,045              --
Baron Capital Asset Fund                               2,551,656           5,246
BT EAFE Equity 500 Index Fund                              2,107               2
BT Equity 500 Index Fund                               9,332,369         492,926
BT Small Cap Index Fund                                  461,386          32,571
Delaware Premium Delchester Series                         3,555              --
Delaware Premiun Devon Series                             33,413               1
Delaware Premium International Equity Series               2,000               1
Delaware Premium REIT Series                               2,000               1
Delaware Premium Small Cap Value Series                    2,000               1
Fidelity VIP Growth Portfolio                         23,031,832       2,553,130
Fidelity VIP II Asset Manager Portfolio                  518,274          61,558
Fidelity VIP II Contrafund Portfolio                   5,730,267         255,215
Janus Aggressive Growth Portfolio                      5,168,908          13,036
Janus Balanced Portfolio                              14,055,919         277,392
Janus Worldwide Growth Portfolio                      13,205,529          58,822
LN Bond Fund                                          10,435,235          84,919
LN Capital Appreciation Fund                           1,654,604         312,688
LN Equity-Income Fund                                  5,360,728         151,632
LN Money Market Fund                                   9,810,857         841,160
LN Social Awareness Fund                                   2,012               1
MFS Capital Opportunities Series                          93,304              --
MFS Research Series                                      132,979             216
MFS Total Return Series                                    2,000               1
MFS Utilities Series                                      33,479              --
AMT Mid-Cap Growth Portfolio                           4,620,250         124,936
AMT Partners Portfolio                                     2,000               1
OCC Accumulation Managed Portfolio                         2,000              --
Oppenheimer Main Street Growth and Income Fund            33,481              --
Templeton Asset Allocation Fund                          108,170          31,151
Templeton International Fund                             245,019         108,696
Templeton Stock Fund                                       2,000               1
                                                    ------------      ----------
                                                    $117,300,663      $5,985,083
                                                    ============      ==========
</TABLE>


                                      I-15
<PAGE>

Lincoln Life Flexible Premium Variable Life Account S

Notes to Financial Statements (Continued)

5. Investments

The following is a summary of investments owned at December 31, 1999.

<TABLE>
<CAPTION>
                                                                       Net
                                                       Shares         Asset         Value of          Cost of
                                                    Outstanding       Value          Shares            Shares
                                                   -------------   ----------   ---------------   ---------------
<S>                                                <C>             <C>          <C>               <C>
American Century VP Income & Growth Fund              728,865       $  8.00      $  5,830,923      $  5,456,046
American Century VP International Fund                508,693         12.50         6,358,663         4,663,660
AVIS Growth Class 2 Fund                                   34         70.57             2,420             2,326
AVIS Growth & Income Class 2 Fund                          63         33.07             2,077             2,341
AVIS High-Yield Bond Class 2 Fund                         163         12.75             2,079             2,045
Baron Capital Asset Fund                              161,315         17.77         2,866,572         2,546,414
BT EAFE Equity 500 Index Fund                             172         13.60             2,341             2,105
BT Equity 500 Index Fund                              619,015         15.18         9,396,642         8,860,076
BT Small Cap Index Fund                                40,664         11.61           472,093           430,530
Delaware Premium Delchester Series                        469          7.42             3,479             3,555
Delaware Premiun Devon Series                           2,459         13.62            33,492            33,412
Delaware Premium International Equity Series              116         18.63             2,153             1,999
Delaware Premium REIT Series                              225          8.67             1,953             1,999
Delaware Premium Small Cap Value Series                   128         15.36             1,966             1,999
Fidelity VIP Growth Portfolio                         431,522         54.80        23,647,410        20,709,573
Fidelity VIP II Asset Manager Portfolio                25,271         18.59           469,765           457,155
Fidelity VIP II Contrafund Portfolio                  203,926         29.10         5,934,256         5,487,321
Janus Aggressive Growth Portfolio                     111,438         59.69         6,651,724         5,157,801
Janus Balanced Portfolio                              527,507         27.92        14,728,000        13,794,357
Janus Worldwide Growth Portfolio                      340,564         47.75        16,261,952        13,153,557
LN Bond Fund                                          895,937         11.44        10,245,575        10,349,813
LN Capital Appreciation Fund                           47,266         31.47         1,487,267         1,363,843
LN Equity-Income Fund                                 246,273         22.05         5,429,453         5,210,147
LN Money Market Fund                                  896,970         10.00         8,969,697         8,969,697
LN Social Awareness Fund                                   51         44.29             2,242             2,011
MFS Capital Opportunities Series                        4,446         21.73            96,620            93,304
MFS Research Series                                     6,107         23.34           142,536           132,761
MFS Total Return Series                                   112         17.75             1,996             1,999
MFS Utilities Series                                    1,485         24.16            35,869            33,479
AMT Mid-Cap Growth Portfolio                          246,189         24.30         5,982,397         4,516,537
AMT Partners Portfolio                                    103         19.64             2,017             1,999
OCC Accumulation Managed Portfolio                         46         43.65             1,987             2,000
Oppenheimer Main Street Growth and Income Fund          1,423         24.63            35,056            33,481
Templeton Asset Allocation Fund                         3,517         23.27            81,838            77,526
Templeton International Fund                            6,876         22.13           152,161           141,257
Templeton Stock Fund                                       95         24.29             2,312             1,999
                                                                                 ------------      ------------
                                                                                 $125,338,983      $111,700,124
                                                                                 ============      ============
</TABLE>


                                      I-16
<PAGE>

Lincoln Life Flexible Premium Variable Life Account S

Notes to Financial Statements (Continued)

6. New Investment Funds

   Effective October 29, 1999, the AVIS Growth Fund, AVIS Growth & Income Fund
   and AVIS High-Yield Bond Fund became available as investment options for
   the Variable Account policyholders.

                                      I-17
<PAGE>

               Report of Ernst & Young LLP, Independent Auditors

Board of Directors of The Lincoln National Life Insurance Company
and
Contract Owners of Lincoln Life Flexible Premium Variable Life Account S

We have audited the accompanying statement of assets and liability of Lincoln
Life Flexible Premium Variable Life Account S ("Variable Account") (comprised
of the American Century VP Income & Growth, American Century VP International,
AVIS Growth Class 2, AVIS Growth & Income Class 2, AVIS High-Yield Bond Class
2, Baron Capital Asset, BT EAFE Equity 500 Index, BT Equity 500 Index, BT Small
Cap Index, Delaware Premium Delchester, Delaware Premium Devon, Delaware
Premium International Equity, Delaware Premium REIT, Delaware Premium Small Cap
Value, Fidelity VIP Growth, Fidelity VIP II Asset Manager, Fidelity VIP II
Contrafund, Janus Aggressive Growth, Janus Balanced, Janus Worldwide Growth,
Lincoln National Bond, Lincoln National Capital Appreciation, Lincoln National
Equity-Income, Lincoln National Money Market, Lincoln National Social
Awareness, MFS Value Equity, MFS Research, MFS Total Return, MFS Utilities,
Neuberger Berman Advisers Management Trust (AMT) Mid-Cap Growth, Neuberger
Berman Advisers Management Trust (AMT) Partners, OCC Accumulation Trust
Managed, Oppenheimer Main Street Growth and Income, Templeton Asset Allocation,
Templeton International and Templeton Stock subaccounts), as of December 31,
1999, and the related statements of operations and changes in net assets for
the period from May 14, 1999 to December 31, 1999. These financial statements
are the responsibility of the Variable Account's management. Our responsibility
is to express an opinion on these financial statements based on our audit.

We conducted our audit in accordance with auditing standards generally accepted
in the United States. Those standards require that we plan and perform the
audit to obtain reasonable assurance about whether the financial statements are
free of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements.
Our procedures included confirmation of investments owned as of December 31,
1999, by correspondence with the custodian. An audit also includes assessing
the accounting principles used and significant estimates made by management, as
well as evaluating the overall financial statement presentation. We believe
that our audit provides a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of each of the respective
subaccounts constituting the Lincoln Life Flexible Premium Variable Life
Account S at December 31, 1999, and the results of their operations and the
changes in their net assets for the period from May 14, 1999 to December 31,
1999 in conformity with accounting principles generally accepted in the United
States.


                                                      /s/ Ernst & Young LLP




Fort Wayne, Indiana
March 24, 2000


                                      I-18
<PAGE>

<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

BALANCE SHEETS -- STATUTORY BASIS

<TABLE>
<CAPTION>
                                                              DECEMBER 31
                                                              1999        1998
                                                              ---------   ---------
                                                              (IN MILLIONS)
                                                              ---------------------
<S>                                                           <C>         <C>
ADMITTED ASSETS
CASH AND INVESTMENTS:
Bonds                                                         $22,985.0   $23,830.9
- ------------------------------------------------------------
Preferred stocks                                                  253.8       236.0
- ------------------------------------------------------------
Unaffiliated common stocks                                        166.9       259.3
- ------------------------------------------------------------
Affiliated common stocks                                          604.7       322.1
- ------------------------------------------------------------
Mortgage loans on real estate                                   4,211.5     3,932.9
- ------------------------------------------------------------
Real estate                                                       254.0       473.8
- ------------------------------------------------------------
Policy loans                                                    1,652.9     1,606.0
- ------------------------------------------------------------
Other investments                                                 426.6       434.4
- ------------------------------------------------------------
Cash and short-term investments                                 1,409.2     1,725.4
- ------------------------------------------------------------  ---------   ---------
Total cash and investments                                     31,964.6    32,820.8
- ------------------------------------------------------------
Premiums and fees in course of collection                         115.8        33.3
- ------------------------------------------------------------
Accrued investment income                                         435.3       432.8
- ------------------------------------------------------------
Reinsurance recoverable                                           199.0       171.6
- ------------------------------------------------------------
Funds withheld by ceding companies                                 73.5        53.7
- ------------------------------------------------------------
Federal income taxes recoverable from parent company               61.6        64.7
- ------------------------------------------------------------
Goodwill                                                           43.1        49.5
- ------------------------------------------------------------
Other admitted assets                                              66.7        89.3
- ------------------------------------------------------------
Separate account assets                                        46,105.1    36,907.0
- ------------------------------------------------------------  ---------   ---------
Total admitted assets                                         $79,064.7   $70,622.7
- ------------------------------------------------------------  =========   =========

LIABILITIES AND CAPITAL AND SURPLUS
LIABILITIES:
Future policy benefits and claims                             $12,184.0   $12,310.6
- ------------------------------------------------------------
Other policyholder funds                                       16,589.5    16,647.5
- ------------------------------------------------------------
Amounts withheld or retained by Company as agent or trustee       364.0       897.6
- ------------------------------------------------------------
Funds held under reinsurance treaties                             796.9       795.8
- ------------------------------------------------------------
Asset valuation reserve                                           490.9       484.5
- ------------------------------------------------------------
Interest maintenance reserve                                       72.3       159.7
- ------------------------------------------------------------
Other liabilities                                                 627.0       504.5
- ------------------------------------------------------------
Short-term loan payable to parent company                         205.0       140.0
- ------------------------------------------------------------
Net transfers due from separate accounts                         (896.5)     (789.0)
- ------------------------------------------------------------
Separate account liabilities                                   46,105.1    36,907.0
- ------------------------------------------------------------  ---------   ---------
Total liabilities                                              76,538.2    68,058.2
- ------------------------------------------------------------

CAPITAL AND SURPLUS:
Common stock, $2.50 par value:
  Authorized, issued and outstanding shares -- 10 million
  (owned by Lincoln National Corporation)                          25.0        25.0
- ------------------------------------------------------------
Surplus notes due to Lincoln National Corporation               1,250.0     1,250.0
- ------------------------------------------------------------
Paid-in surplus                                                 1,942.6     1,930.1
- ------------------------------------------------------------
Unassigned surplus -- deficit                                    (691.1)     (640.6)
- ------------------------------------------------------------  ---------   ---------
Total capital and surplus                                       2,526.5     2,564.5
- ------------------------------------------------------------  ---------   ---------
Total liabilities and capital and surplus                     $79,064.7   $70,622.7
- ------------------------------------------------------------  =========   =========
</TABLE>

See accompanying notes.                                                      S-1
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

STATEMENTS OF OPERATIONS -- STATUTORY BASIS

<TABLE>
<CAPTION>
                                                              YEAR ENDED DECEMBER 31
                                                              1999        1998        1997
                                                              ---------   ---------   --------
                                                              (IN MILLIONS)
                                                              --------------------------------
<S>                                                           <C>         <C>         <C>
PREMIUMS AND OTHER REVENUES:
Premiums and deposits                                         $ 7,273.6   $12,737.6   $5,589.0
- ------------------------------------------------------------
Net investment income                                           2,203.2     2,107.2    1,847.1
- ------------------------------------------------------------
Amortization of interest maintenance reserve                       29.1        26.4       41.5
- ------------------------------------------------------------
Commissions and expense allowances on reinsurance ceded           472.3       179.9       99.7
- ------------------------------------------------------------
Expense charges on deposit funds                                  146.5       134.6      119.3
- ------------------------------------------------------------
Separate account investment management and administration
service fees                                                      473.9       396.3      325.5
- ------------------------------------------------------------
Other income                                                       88.8        31.3       21.3
- ------------------------------------------------------------  ---------   ---------   --------
Total revenues                                                 10,687.4    15,613.3    8,043.4
- ------------------------------------------------------------

BENEFITS AND EXPENSES:
Benefits and settlement expenses                                8,504.9    13,964.1    4,522.1
- ------------------------------------------------------------
Underwriting, acquisition, insurance and other expenses         1,618.3     2,919.4    3,053.9
- ------------------------------------------------------------  ---------   ---------   --------
Total benefits and expenses                                    10,123.2    16,883.5    7,576.0
- ------------------------------------------------------------  ---------   ---------   --------
Gain (loss) from operations before dividends to
policyholders, income taxes and net realized gain on
investments                                                       564.2    (1,270.2)     467.4
- ------------------------------------------------------------
Dividends to policyholders                                         80.3        67.9       27.5
- ------------------------------------------------------------  ---------   ---------   --------
Gain (loss) from operations before federal income taxes and
net realized gain on investments                                  483.9    (1,338.1)     439.9
- ------------------------------------------------------------
Federal income taxes (credit)                                      85.4      (141.0)      78.3
- ------------------------------------------------------------  ---------   ---------   --------
Gain (loss) from operations before net realized gain on
investments                                                       398.5    (1,197.1)     361.6
- ------------------------------------------------------------
Net realized gain on investments, net of income tax expense
and excluding net transfers to the interest maintenance
reserve                                                           114.4        46.8       31.3
- ------------------------------------------------------------  ---------   ---------   --------
Net income (loss)                                             $   512.9   $(1,150.3)  $  392.9
- ------------------------------------------------------------  =========   =========   ========
</TABLE>

See accompanying notes.

S-2
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

STATEMENTS OF CHANGES IN CAPITAL AND SURPLUS -- STATUTORY BASIS

<TABLE>
<CAPTION>
                                                              YEAR ENDED DECEMBER 31
                                                              1999       1998       1997
                                                              --------   --------   --------
                                                              (IN MILLIONS)
                                                              ------------------------------
<S>                                                           <C>        <C>        <C>
Capital and surplus at beginning of year                      $2,564.5   $2,968.4   $1,868.0
- ------------------------------------------------------------

CAPITAL AND SURPLUS INCREASE (DECREASE):
Net income (loss)                                                512.9   (1,150.3)     392.9
- ------------------------------------------------------------
Difference in cost and admitted investment amounts              (101.9)    (304.8)     (36.2)
- ------------------------------------------------------------
Nonadmitted assets                                               (22.9)     (17.1)      (0.4)
- ------------------------------------------------------------
Regulatory liability for reinsurance                              26.0      (35.2)      (3.9)
- ------------------------------------------------------------
Gain on reinsurance of disability income business                 71.8         --         --
- ------------------------------------------------------------
Life policy reserve valuation basis                                 --       (0.4)      (0.9)
- ------------------------------------------------------------
Asset valuation reserve                                           (6.4)     (34.5)     (36.9)
- ------------------------------------------------------------
Proceeds from surplus notes from shareholder                        --    1,250.0         --
- ------------------------------------------------------------
Paid-in surplus, including contribution of common stock of
affiliated company in 1997                                        12.5      108.4      938.4
- ------------------------------------------------------------
Separate account receivable due to change in valuation              --         --       (2.6)
- ------------------------------------------------------------
Dividends to shareholder                                        (530.0)    (220.0)    (150.0)
- ------------------------------------------------------------  --------   --------   --------
Capital and surplus at end of year                            $2,526.5   $2,564.5   $2,968.4
- ------------------------------------------------------------  ========   ========   ========
</TABLE>

See accompanying notes.                                                      S-3
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

STATEMENTS OF CASH FLOWS -- STATUTORY BASIS

<TABLE>
<CAPTION>
                                                              YEAR ENDED DECEMBER 31
                                                              1999        1998         1997
                                                              ---------   ----------   ---------
                                                              (IN MILLIONS)
                                                              ----------------------------------
<S>                                                           <C>         <C>          <C>
OPERATING ACTIVITIES
Premiums, policy proceeds and other considerations received   $ 7,671.1   $ 13,495.2   $ 6,364.3
- ------------------------------------------------------------
Allowances and reserve adjustments paid on reinsurance ceded      (19.9)      (632.4)     (649.2)
- ------------------------------------------------------------
Investment income received                                      2,168.6      2,003.9     1,798.8
- ------------------------------------------------------------
Separate account investment management and administration
service fees                                                      470.6        396.3       325.5
- ------------------------------------------------------------
Benefits paid                                                  (8,699.4)    (7,395.8)   (5,345.2)
- ------------------------------------------------------------
Insurance expenses paid                                        (1,734.5)    (2,909.7)   (3,193.0)
- ------------------------------------------------------------
Proceeds related to sale of disability income business             71.8           --          --
- ------------------------------------------------------------
Federal income taxes recovered (paid)                             (81.2)        84.2       (87.0)
- ------------------------------------------------------------
Dividends to policyholders                                        (82.8)       (12.9)      (28.4)
- ------------------------------------------------------------
Other income received and expenses paid, net                      252.1        207.0        (8.7)
- ------------------------------------------------------------  ---------   ----------   ---------
Net cash provided by (used in) operating activities                16.4      5,235.8      (822.9)
- ------------------------------------------------------------

INVESTING ACTIVITIES
Sale, maturity or repayment of investments                      6,557.7     10,926.5    12,142.6
- ------------------------------------------------------------
Purchase of investments                                        (5,940.8)   (16,950.0)  (10,345.0)
- ------------------------------------------------------------
Other sources (uses) including reinsured policy loans            (497.0)      (778.3)      529.1
- ------------------------------------------------------------  ---------   ----------   ---------
Net cash provided by (used in) investing activities               119.9     (6,801.8)    2,326.7
- ------------------------------------------------------------

FINANCING ACTIVITIES
Surplus paid-in                                                    12.5        108.4          --
- ------------------------------------------------------------
Proceeds from surplus notes from shareholder                         --      1,250.0          --
- ------------------------------------------------------------
Proceeds from borrowings from shareholder                         205.0        140.0       120.0
- ------------------------------------------------------------
Repayment of borrowings from shareholder                         (140.0)      (120.0)     (100.0)
- ------------------------------------------------------------
Dividends paid to shareholder                                    (530.0)      (220.0)     (150.0)
- ------------------------------------------------------------  ---------   ----------   ---------
Net cash provided by (used in) financing activities              (452.5)     1,158.4      (130.0)
- ------------------------------------------------------------  ---------   ----------   ---------
Net increase (decrease) in cash and short-term investments       (316.2)      (407.6)    1,373.8
- ------------------------------------------------------------
Cash and short-term investments at beginning of year            1,725.4      2,133.0       759.2
- ------------------------------------------------------------  ---------   ----------   ---------
Cash and short-term investments at end of year                $ 1,409.2   $  1,725.4   $ 2,133.0
- ------------------------------------------------------------  =========   ==========   =========
</TABLE>

See accompanying notes.

S-4
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS

1.  SUMMARY OF SIGNIFICANT ACCOUNTING
    POLICIES

    ORGANIZATION AND OPERATIONS
    The Lincoln National Life Insurance Company (the "Company") is a wholly
    owned subsidiary of Lincoln National Corporation ("LNC") and is domiciled in
    Indiana. As of December 31, 1999, the Company owned 100% of the outstanding
    common stock of four insurance company subsidiaries and four non-insurance
    subsidiaries. The Company also owned 85% of the common stock of an Internet
    distributor of variable annuities.

    The Company's principal businesses consist of underwriting annuities,
    deposit-type contracts and life and health insurance through multiple
    distribution channels and the reinsurance of individual and group life and
    health business. The Company is licensed and sells its products in 49
    states, Canada and several U.S. territories.

    USE OF ESTIMATES
    The nature of the insurance and investment management businesses requires
    management to make estimates and assumptions that affect the amounts
    reported in the statutory-basis financial statements and accompanying notes.
    Actual results could differ from those estimates.

    BASIS OF PRESENTATION
    The accompanying financial statements have been prepared in conformity with
    accounting practices prescribed or permitted by the Indiana Department of
    Insurance ("Insurance Department"), which practices differ from accounting
    principles generally accepted in the United States ("GAAP"). The more
    significant variances from GAAP are as follows:

    INVESTMENTS
    Bonds and preferred stocks are reported at cost or amortized cost or fair
    value based on their National Association of Insurance Commissioners
    ("NAIC") rating. For GAAP, the Company's bonds and preferred stocks are
    classified as available-for-sale and, accordingly, are reported at fair
    value with changes in the fair values reported directly in shareholder's
    equity after adjustments for related amortization of deferred acquisition
    costs, additional policyholder commitments and deferred income taxes.

    Investments in real estate are reported net of related obligations rather
    than on a gross basis. Real estate owned and occupied by the Company is
    classified as a real estate investment rather than reported as an operating
    asset, and investment income and operating expenses include rent for the
    Company's occupancy of those properties. Changes between cost and admitted
    asset investment amounts are credited or charged directly to unassigned
    surplus rather than to a separate surplus account.

    Under a formula prescribed by the NAIC, the Company defers the portion of
    realized capital gains and losses on sales of fixed income investments,
    principally bonds and mortgage loans, attributable to changes in the general
    level of interest rates and amortizes those deferrals over the remaining
    period to maturity of the individual security sold. The net deferral is
    reported as the interest maintenance reserve ("IMR") in the accompanying
    balance sheets. Realized capital gains and losses are reported in income net
    of federal income tax and transfers to the IMR. The asset valuation reserve
    ("AVR") is determined by a NAIC prescribed formula and is reported as a
    liability rather than unassigned surplus. Under GAAP, realized capital gains
    and losses are reported in the income statement on a pre-tax basis in the
    period in which the asset giving rise to the gain or loss is sold and
    writedowns are provided when there has been a decline in value deemed other
    than temporary, in which case, the provision for such declines are charged
    to income.

    SUBSIDIARIES
    The accounts and operations of the Company's subsidiaries are not
    consolidated with the accounts and operations of the Company as would be
    required by GAAP. Under statutory accounting principles, the Company's
    insurance subsidiaries are carried at their statutory-basis net equity and
    the non-insurance subsidiaries are carried at their GAAP-basis net equity,
    adjusted for certain items which would be non-admitted under statutory
    accounting principles. Both insurance subsidiaries and non-insurance
    subsidiaries are presented in the balance sheet as investments in affiliated
    common stocks.

                                                                             S-5
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

1.  SUMMARY OF SIGNIFICANT ACCOUNTING
    POLICIES (CONTINUED)
    POLICY ACQUISITION COSTS
    The costs of acquiring and renewing business are expensed when incurred.
    Under GAAP, acquisition costs related to traditional life insurance, to the
    extent recoverable from future policy revenues, are deferred and amortized
    over the premium-paying period of the related policies using assumptions
    consistent with those used in computing policy benefit reserves. For
    universal life insurance, annuity and other investment-type products,
    deferred policy acquisition costs, to the extent recoverable from future
    gross profits, are amortized generally in proportion to the present value of
    expected gross profits from surrender charges and investment, mortality and
    expense margins.

    NONADMITTED ASSETS
    Certain assets designated as "nonadmitted," principally furniture and
    equipment and certain receivables, are excluded from the accompanying
    balance sheets and are charged directly to unassigned surplus.

    PREMIUMS
    Revenues for universal life policies consist of the entire premium received.
    Under GAAP, premiums received in excess of policy charges are not recognized
    as premium revenue.

    Premiums and deposits with respect to annuity and other investment-type
    contracts are reported as premium revenues; whereas, under GAAP, such
    premiums and deposits are treated as liabilities and policy charges
    represent revenues.

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

    Death benefits paid, policy and contract withdrawals, and the change in
    policy reserves on universal life policies, annuity and other
    investment-type contracts are reported as benefits and settlement expenses
    in the accompanying statements of income; whereas, under GAAP, withdrawals
    are treated as a reduction of the policy or contract liabilities and
    benefits represent the excess of benefits paid over the policy account value
    and interest credited to the account values.

    REINSURANCE
    Premiums, claims and policy benefits and contract liabilities are reported
    in the accompanying financial statements net of reinsurance amounts. For
    GAAP, all assets and liabilities related to reinsurance ceded contracts are
    reported on a gross basis.

    A liability for reinsurance balances has been provided for unsecured policy
    and contract liabilities and unearned premiums ceded to reinsurers not
    authorized by the Insurance Department to assume such business. Changes to
    those amounts are credited or charged directly to unassigned surplus. Under
    GAAP, an allowance for amounts deemed uncollectible is established through a
    charge to income.

    Commissions on business ceded are reported as income when received rather
    than deferred and amortized with deferred policy acquisition costs. Business
    assumed under 100% indemnity reinsurance agreements is accounted for as a
    purchase for GAAP reporting purposes and the ceding commission represents
    the purchase price. Under purchase accounting, assets acquired and
    liabilities assumed are reported at fair value at the date of the
    transaction and the excess of the purchase price over the sum of the amounts
    assigned to assets acquired less liabilities assumed is recorded as
    goodwill. On a statutory-basis, the ceding commission is expensed when paid
    and reinsurance premiums and benefits are accounted for on bases consistent
    with those used in accounting for the original policies issued and the terms
    of the reinsurance contracts.

    Certain reinsurance contracts meeting risk transfer requirements under
    statutory-basis accounting practices have been accounted for using
    traditional reinsurance accounting; whereas, such contracts are accounted
    for using deposit accounting under GAAP.

S-6
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

1.  SUMMARY OF SIGNIFICANT ACCOUNTING
    POLICIES (CONTINUED)
    INCOME TAXES
    Deferred income taxes are not provided for differences between financial
    statement amounts and tax bases of assets and liabilities.

    POLICYHOLDER DIVIDENDS
    Policyholder dividends are recognized when declared rather than over the
    term of the related policies.

    SURPLUS NOTES DUE TO LNC
    Surplus notes due to LNC are reported as surplus rather than as liabilities.
    On a statutory-basis, interest on surplus notes is not accrued until
    approval is received from the Indiana Insurance Commissioner; whereas, under
    GAAP, interest would be accrued periodically based on the outstanding
    principal and the interest rate.

    STATEMENTS OF CASH FLOWS
    Cash and short-term investments in the statements of cash flows represent
    cash balances and investments with initial maturities of one year or less.
    Under GAAP, the corresponding captions of cash and cash equivalents include
    cash balances and investments with initial maturities of three months or
    less.

    A reconciliation of the Company's net income (loss) and capital and surplus
    determined on a statutory-basis with amounts determined in accordance with
    GAAP is as follows:

<TABLE>
<CAPTION>
                                              CAPITAL AND SURPLUS             NET INCOME (LOSS)
                                              ----------------------------------------------------------------------
                                              DECEMBER 31                     YEAR ENDED DECEMBER 31
                                              1999            1998            1999            1998            1997
                                              ----------------------------------------------------------------------
                                              (IN MILLIONS)
                                              ----------------------------------------------------------------------
   <S>                                        <C>             <C>             <C>             <C>             <C>
   Amounts reported on a statutory-basis      $ 2,526.5       $ 2,564.5       $   512.9       $(1,150.3)      $392.9
   -----------------------------------------
   GAAP adjustments:
     Deferred policy acquisition costs,
       present value of future profits and
       non-admitted goodwill                    3,628.2         3,085.2           135.0            48.5        (98.9)
      --------------------------------------
     Policy and contract reserves              (1,943.1)       (2,299.9)          (97.9)        1,743.4        (48.6)
      --------------------------------------
     Interest maintenance reserve                  72.3           159.7           (86.6)           24.4         58.7
      --------------------------------------
     Deferred income taxes                        244.5           181.6          (117.4)         (218.6)        70.3
      --------------------------------------
     Policyholders' share of earnings and
       surplus on participating business         (122.7)         (132.8)           (1.8)            3.2          5.3
      --------------------------------------
     Asset valuation reserve                      490.9           484.5              --              --           --
      --------------------------------------
     Net realized gain (loss) on investments     (186.4)         (174.1)          (32.4)         (116.7)       (20.4)
      --------------------------------------
     Unrealized gain (loss) on investments       (555.2)        1,335.1              --              --           --
      --------------------------------------
     Nonadmitted assets, including
       nonadmitted investments                    139.6           119.1              --              --           --
      --------------------------------------
     Investments in subsidiary companies          460.9           490.4            39.1            41.3        (80.5)
      --------------------------------------
     Surplus notes and related interest        (1,250.0)       (1,251.5)            1.5            (1.5)          --
      --------------------------------------
     Other, net                                   (61.0)         (120.1)          129.8           103.6        (35.0)
      --------------------------------------  ---------       ---------       ---------       ---------       ------
   Net increase (decrease)                        918.0         1,877.2           (30.7)        1,627.6       (149.1)
   -----------------------------------------  ---------       ---------       ---------       ---------       ------
   Amounts on a GAAP basis                    $ 3,444.5       $ 4,441.7       $   482.2       $   477.3       $243.8
   -----------------------------------------  =========       =========       =========       =========       ======
</TABLE>

                                                                             S-7
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

1.  SUMMARY OF SIGNIFICANT ACCOUNTING
    POLICIES (CONTINUED)
    Other significant accounting practices are as follows:

    INVESTMENTS
    Bonds not backed by loans are principally stated at amortized cost and the
    discount or premium is amortized using the interest method.

    Mortgage-backed bonds are valued at amortized cost and income is recognized
    using a constant effective yield based on anticipated prepayments and the
    estimated economic life of the securities. When actual prepayments differ
    significantly from anticipated prepayments, the effective yield is
    recalculated to reflect actual payments to date and anticipated future
    payments. The net investment in the securities is adjusted to the amount
    that would have existed had the new effective yield been applied since the
    acquisition of the securities.

    Short-term investments include investments with maturities of less than one
    year at the date of acquisition. The carrying amounts for these investments
    approximate their fair values.

    Preferred stocks are reported at cost or amortized cost.

    Unaffiliated common stocks are reported at fair value as determined by the
    Securities Valuation Office of the NAIC and the related unrealized gains
    (losses) are reported in unassigned surplus without adjustment for federal
    income taxes.

    Policy loans are reported at unpaid balances.

    The Company uses various derivative instruments as part of its overall
    liability-asset management program for certain investments and life
    insurance and annuity products. The Company values all derivative
    instruments on a basis consistent with that of the hedged item. Upon
    termination, gains and losses on those instruments are included in the
    carrying values of the underlying hedged items or deferred in IMR, where
    applicable, and are amortized over the remaining lives of the hedged items
    as adjustments to investment income. Any unamortized gains or losses are
    recognized when the underlying hedged items are sold. The premiums paid for
    interest rate caps and swaptions are deferred and amortized to net
    investment income on a straight-line basis over the term of the respective
    derivative.

    Hedge accounting is applied as indicated above after the Company determines
    that the items to be hedged expose the Company to interest rate
    fluctuations, the widening of bond yield spreads over comparable maturity
    U.S. government obligations and foreign exchange risk. Moreover, the
    derivatives used are designated as a hedge and reduce the indicated risk by
    having a high correlation between changes in the value of the derivatives
    and the items being hedged at both the inception of the hedge and throughout
    the hedge period. Should such criteria not be met or if the hedged items are
    sold, terminated or matured, the change in value of the derivatives is
    included in net income.

    Mortgage loans on real estate are reported at unpaid balances, less
    allowances for impairments. Real estate is reported at depreciated cost.

    Realized investment gains and losses on investments sold are determined
    using the specific identification method. Changes in admitted asset carrying
    amounts of bonds, mortgage loans and common and preferred stocks are
    credited or charged directly in unassigned surplus.

    LOANED SECURITIES
    Securities loaned are treated as collateralized financing transactions and a
    liability is recorded equal to the cash collateral received which is
    typically greater than the market value of the related securities loaned. In
    other instances, the Company will hold as collateral securities with a
    market value at least equal to the securities loaned. Securities held as
    collateral are not recorded in the Company's balance sheet in accordance
    with accounting guidance for secured borrowings and collateral. The
    Company's agreements with third parties generally contain contractual
    provisions to allow for additional collateral to be obtained when necessary.
    The Company values collateral daily and obtains additional collateral when
    deemed appropriate.

    GOODWILL
    Goodwill, which represents the excess, subject to certain limitations, of
    the ceding commission over statutory-basis net assets of business purchased

S-8
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

1.  SUMMARY OF SIGNIFICANT ACCOUNTING
    POLICIES (CONTINUED)
    under an assumption reinsurance agreement, is amortized on a straight-line
    basis over ten years.

    PREMIUMS
    Life insurance and annuity premiums are recognized as revenue when due.
    Accident and health premiums are earned pro rata over the contract term of
    the policies.

    BENEFITS
    Life, annuity and accident and health benefit reserves are developed by
    actuarial methods and are determined based on published tables using
    statutorily specified interest rates and valuation methods that will
    provide, in the aggregate, reserves that are greater than or equal to the
    minimum or guaranteed policy cash values or the amounts required by the
    Insurance Department. The Company waives deduction of deferred fractional
    premiums on the death of life and annuity policy insureds and returns any
    premium beyond the date of death, except for policies issued prior to March
    1977. Surrender values on policies do not exceed the corresponding benefit
    reserves. Additional reserves are established when the results of cash flow
    testing under various interest rate scenerios indicate the need for such
    reserves. If net premiums exceed the gross premiums on any insurance
    in-force, additional reserves are established. Benefit reserves for policies
    underwritten on a substandard basis are determined using the multiple table
    reserve method.

    The tabular interest, tabular less actual reserves released and tabular cost
    have been determined by formula or from the basic data for such items.
    Tabular interest funds not involving life contingencies were determined
    using the actual interest credited to the funds plus the change in accrued
    interest.

    Liabilities related to guaranteed investment contracts and policyholder
    funds left on deposit with the Company generally are equal to fund balances
    less applicable surrender charges.

    CLAIMS AND CLAIM ADJUSTMENT EXPENSES
    Unpaid claims and claim adjustment expenses on accident and health policies
    represent the estimated ultimate net cost of all reported and unreported
    claims incurred during the year. The Company does not discount claims and
    claim adjustment expense reserves. The reserves for unpaid claims and claim
    adjustment expenses are estimated using individual case-basis valuations and
    statistical analyses. Those estimates are subject to the effects of trends
    in claim severity and frequency. Although considerable variability is
    inherent in such estimates, management believes that the reserves for claims
    and claim adjustment expenses are adequate. The estimates are continually
    reviewed and adjusted as necessary as experience develops or new information
    becomes known; such adjustments are included in current operations.

    REINSURANCE CEDED AND ASSUMED
    Reinsurance premiums, benefits and claims and claim adjustment expenses are
    accounted for on bases consistent with those used in accounting for the
    original policies issued and the terms of the reinsurance contracts. Certain
    business is transacted on a funds withheld basis and investment income on
    investments managed by the Company are reported in net investment income.

    PENSION BENEFITS
    Costs associated with the Company's defined benefit pension plans are
    systematically accrued during the expected period of active service of the
    covered employees.

    INCOME TAXES
    The Company and eligible subsidiaries have elected to file consolidated
    federal and state income tax returns with LNC and certain LNC subsidiaries.
    Pursuant to an intercompany tax sharing agreement with LNC, the Company
    provides for income taxes on a separate return filing basis. The tax sharing
    agreement also provides that the Company will receive benefit for net
    operating losses, capital losses and tax credits which are not usable on a
    separate return basis to the extent such items may be utilized in the
    consolidated income tax returns of LNC.

    STOCK OPTIONS
    The Company recognizes compensation expense for its stock option incentive
    plans using the intrinsic value method of accounting. Under the terms of the
    intrinsic value method, compensation cost is the excess, if any, of the
    quoted market price of

                                                                             S-9
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

1.  SUMMARY OF SIGNIFICANT ACCOUNTING
    POLICIES (CONTINUED)
    LNC's common stock at the grant date, or other measurement date, over the
    amount an employee or agent must pay to acquire the stock.

    ASSETS HELD IN SEPARATE ACCOUNTS AND LIABILITIES RELATED TO SEPARATE
    ACCOUNTS
    Separate account assets and liabilities reported in the accompanying balance
    sheets represent funds that are separately administered for variable life
    and variable annuity contracts and for which the contractholder, rather than
    the Company, bears the investment risk. Separate account assets are reported
    at fair value. The operations of the separate accounts are not included in
    the accompanying financial statements. Policy administration and investment
    management fees charged on separate account policyholder deposits are
    included in income from separate account investment management and
    administration service fees. Mortality charges on variable universal life
    contracts are included in income from expense charges on deposit funds. Fees
    charged relative to variable annuity and variable universal life
    administration agreements for separate account products sold by other
    insurance companies and not recorded on the Company's financial statements
    are included in income from separate account investment management and
    administration service fees.

2.  PERMITTED STATUTORY ACCOUNTING PRACTICES
    The Company's statutory-basis financial statements are prepared in
    accordance with accounting practices prescribed or permitted by the
    Insurance Department. "Prescribed" statutory accounting practices are
    interspersed throughout state insurance laws and regulations, the NAIC's
    ACCOUNTING PRACTICES AND PROCEDURES MANUAL and a variety of other NAIC
    publications. "Permitted" statutory accounting practices encompass all
    accounting practices that are not prescribed; such practices may differ from
    state to state, may differ from company to company within a state and may
    change in the future.

    In 1998, the NAIC adopted codified statutory accounting principles
    ("Codification") effective January 1, 2001. Codification will likely change,
    to some extent, prescribed statutory accounting practices and may result in
    changes to the accounting practices that the Company uses to prepare its
    statutory-basis financial statements. Codification will require adoption by
    the various states before it becomes the prescribed statutory-basis of
    accounting for insurance companies domesticated within those states.
    Accordingly, before Codification becomes effective for the Company, the
    state of Indiana must adopt Codification as the prescribed basis of
    accounting on which domestic insurers must report their statutory-basis
    results to the Insurance Department. At this time, it is anticipated that
    Indiana will adopt Codification, however, based on current guidance,
    management believes that the impact of Codification will not be material to
    the Company's statutory-basis financial statements.

S-10
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

3.  INVESTMENTS
    The major categories of net investment income are as
    follows:

<TABLE>
<CAPTION>
                                                                 YEAR ENDED DECEMBER 31
                                                                 1999           1998           1997
                                                                 --------------------------------------
                                                                 (IN MILLIONS)
                                                                 --------------------------------------
   <S>                                                           <C>            <C>            <C>
   Income:
     Bonds                                                       $1,840.6       $1,714.3       $1,524.4
   ------------------------------------------------------------
     Preferred stocks                                                20.3           19.7           23.5
   ------------------------------------------------------------
     Unaffiliated common stocks                                       6.3           10.6            8.3
   ------------------------------------------------------------
     Affiliated common stocks                                         7.8            5.2           15.0
   ------------------------------------------------------------
     Mortgage loans on real estate                                  321.0          323.6          257.2
   ------------------------------------------------------------
     Real estate                                                     57.8           81.4           92.2
   ------------------------------------------------------------
     Policy loans                                                   101.7           86.5           37.5
   ------------------------------------------------------------
     Other investments                                               50.6           26.5           28.2
   ------------------------------------------------------------
     Cash and short-term investments                                 95.9          104.7           70.3
   ------------------------------------------------------------  --------       --------       --------
   Total investment income                                        2,502.0        2,372.5        2,056.6
   ------------------------------------------------------------
   Expenses:
     Depreciation                                                    14.4           19.3           21.0
   ------------------------------------------------------------
     Other                                                          284.4          246.0          188.5
   ------------------------------------------------------------  --------       --------       --------
   Total investment expenses                                        298.8          265.3          209.5
   ------------------------------------------------------------  --------       --------       --------
   Net investment income                                         $2,203.2       $2,107.2       $1,847.1
   ------------------------------------------------------------  ========       ========       ========
</TABLE>

                                                                            S-11
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

3.  INVESTMENTS (CONTINUED)
    The cost or amortized cost, gross unrealized gains and
    losses and the fair value of investments in bonds are
    summarized as follows:

<TABLE>
<CAPTION>
                                                        COST OR         GROSS            GROSS
                                                        AMORTIZED       UNREALIZED       UNREALIZED       FAIR
                                                        COST            GAINS            LOSSES           VALUE
                                                        -----------------------------------------------------------
                                                        (IN MILLIONS)
                                                        -----------------------------------------------------------
   <S>                                                  <C>             <C>              <C>              <C>
   At December 31, 1999:
     Corporate                                          $17,758.4        $  229.6          $763.0         $17,225.0
      ------------------------------------------------
     U.S. government                                        316.8            29.6            21.5             324.9
      ------------------------------------------------
     Foreign government                                     984.5            49.8            39.9             994.4
      ------------------------------------------------
     Mortgage-backed                                      3,913.7            46.2           139.0           3,820.9
      ------------------------------------------------
     State and municipal                                     11.6              --              .5              11.1
      ------------------------------------------------  ---------        --------          ------         ---------
                                                        $22,985.0        $  355.2          $963.9         $22,376.3
                                                        =========        ========          ======         =========

   At December 31, 1998:
     Corporate                                          $17,658.4        $1,159.8          $148.2         $18,670.0
      ------------------------------------------------
     U.S. government                                        900.7            88.8             3.4             986.1
      ------------------------------------------------
     Foreign government                                     947.8            59.9            61.2             946.5
      ------------------------------------------------
     Mortgage-backed                                      4,312.1           171.6            33.4           4,450.3
      ------------------------------------------------
     State and municipal                                     11.9              .7              --              12.6
      ------------------------------------------------  ---------        --------          ------         ---------
                                                        $23,830.9        $1,480.8          $246.2         $25,065.5
                                                        =========        ========          ======         =========
</TABLE>

    The carrying amounts of bonds in the balance sheets at
    December 31, 1999 and 1998 reflect adjustments of
    $38,900,000 and $11,800,000, respectively, to decrease
    amortized cost as a result of the Securities Valuation
    Office of the NAIC ("SVO") designating certain investments
    as in or near default.

    A summary of the cost or amortized cost and fair value of
    investments in bonds at December 31, 1999, by contractual
    maturity, is as follows:

<TABLE>
<CAPTION>
                                                                 COST OR
                                                                 AMORTIZED       FAIR
                                                                 COST            VALUE
                                                                 -------------------------
                                                                 (IN MILLIONS)
                                                                 -------------------------
   <S>                                                           <C>             <C>
   Maturity:
     In 2000                                                     $   598.0       $   599.2
   ------------------------------------------------------------
     In 2001-2004                                                  4,359.8         4,313.4
   ------------------------------------------------------------
     In 2005-2009                                                  6,636.0         6,392.9
   ------------------------------------------------------------
     After 2009                                                    7,477.5         7,249.9
   ------------------------------------------------------------
     Mortgage-backed securities                                    3,913.7         3,820.9
   ------------------------------------------------------------  ---------       ---------
   Total                                                         $22,985.0       $22,376.3
   ------------------------------------------------------------  =========       =========
</TABLE>

S-12
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

3.  INVESTMENTS (CONTINUED)
    The expected maturities may differ from the contractual
    maturities in the foregoing table because certain borrowers
    may have the right to call or prepay obligations with or
    without call or prepayment penalties.

    Proceeds from sales of investments in bonds during 1999,
    1998 and 1997 were $5,351,400,000, $9,395,000,000 and
    $9,715,000,000, respectively. Gross gains during 1999, 1998
    and 1997 of $95,400,000, $186,300,000 and $218,100,000,
    respectively, and gross losses of $195,500,000, $138,000,000
    and $78,000,000, respectively, were realized on those sales.

    At December 31, 1999 and 1998, investments in bonds, with an
    admitted asset value of $116,500,000 and $97,800,000,
    respectively, were on deposit with state insurance
    departments to satisfy regulatory requirements.

    Unrealized gains and losses on investments in unaffiliated
    common stocks are reported directly in unassigned surplus
    and are not reported in the statutory-basis Statements of
    Operations. The cost or amortized cost, gross unrealized
    gains and losses and the fair value of investments in
    unaffiliated common stocks and preferred stocks are as
    follows:

<TABLE>
<CAPTION>
                                             COST OR    GROSS       GROSS
                                             AMORTIZED  UNREALIZED  UNREALIZED  FAIR
                                             COST       GAINS       LOSSES      VALUE
                                             -----------------------------------------
                                             (IN MILLIONS)
                                             -----------------------------------------
   <S>                                       <C>        <C>         <C>         <C>
   At December 31, 1999:
     Preferred stocks                         $253.8      $ 1.3       $31.5     $223.6
   ----------------------------------------
     Unaffiliated common stocks                150.4       34.2        17.7      166.9
   ----------------------------------------
   At December 31, 1998:
     Preferred stocks                         $236.0      $ 8.9       $ 2.4     $242.5
   ----------------------------------------
     Unaffiliated common stocks                223.3       62.0        26.0      259.3
   ----------------------------------------
</TABLE>

    The carrying amount of preferred stocks in the balance
    sheets at December 31, 1999 and 1998 reflects adjustments of
    $4,100,000 and $5,800,000, respectively, to decrease
    amortized cost as a result of the SVO designating certain
    investments as low or lower quality.

    During 1999, the minimum and maximum lending rates for
    mortgage loans were 6.5% and 11.5%, respectively. At the
    issuance of a loan, the percentage of loan to value on any
    one loan does not exceed 75%. All properties covered by
    mortgage loans have fire insurance at least equal to the
    excess of the loan over the maximum loan that would be
    allowed on the land without the building.

                                                                            S-13
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

3.  INVESTMENTS (CONTINUED)
    Components of the Company's investments in real estate are
    summarized as follows:

<TABLE>
<CAPTION>
                                                                 DECEMBER 31
                                                                 1999         1998
                                                                 -------------------
                                                                 (IN MILLIONS)
                                                                 -------------------
   <S>                                                           <C>          <C>
   Occupied by the Company:
     Land                                                        $  2.5       $  2.5
   ------------------------------------------------------------
     Buildings                                                     11.1          9.0
   ------------------------------------------------------------
     Less accumulated depreciation                                 (2.2)        (1.7)
   ------------------------------------------------------------  ------       ------
   Net real estate occupied by the Company                         11.4          9.8
   ------------------------------------------------------------
   Other:
     Land                                                          46.2         93.2
   ------------------------------------------------------------
     Buildings                                                    226.8        413.0
   ------------------------------------------------------------
     Other                                                          4.7          7.9
   ------------------------------------------------------------
     Less accumulated depreciation                                (35.1)       (50.1)
   ------------------------------------------------------------  ------       ------
   Net other real estate                                          242.6        464.0
   ------------------------------------------------------------  ------       ------
   Net real estate                                               $254.0       $473.8
   ------------------------------------------------------------  ======       ======
</TABLE>

    Net realized capital gains are reported net of federal
    income taxes and amounts transferred to the IMR as follows:

<TABLE>
<CAPTION>
                                                                 1999         1998         1997
                                                                 --------------------------------
                                                                 (IN MILLIONS)
                                                                 --------------------------------
   <S>                                                           <C>          <C>          <C>
   Net realized capital gains                                    $ 20.8       $179.7       $209.3
   ------------------------------------------------------------
   Less amount transferred to IMR (net of related taxes
   (credits) of ($31.4), $27.3 and $54.0 in 1999, 1998 and
   1997, respectively)                                            (58.3)        50.8        100.2
   ------------------------------------------------------------  ------       ------       ------
                                                                   79.1        128.9        109.1
   Less federal income taxes (credits) on realized gains          (35.3)        82.1         77.8
   ------------------------------------------------------------  ------       ------       ------
   Net realized capital gains after transfer to IMR and taxes
   (credits)                                                     $114.4       $ 46.8       $ 31.3
   ------------------------------------------------------------  ======       ======       ======
</TABLE>

4.  SUBSIDIARIES
    The Company owns 100% of the outstanding common stock of
    four insurance company subsidiaries: First Penn-Pacific Life
    Insurance Company ("First Penn"), Lincoln National Health &
    Casualty Insurance Company ("LNH&C"), Lincoln National
    Reassurance Company ("LNRAC") and Lincoln Life & Annuity
    Company of New York ("LNY"). The Company also owns 100% of
    the outstanding common stock of four non-insurance company
    subsidiaries: Lincoln National Insurance Associates
    ("LNIA"), Sagemark Consulting, Inc. ("Sagemark"), Wakefield
    Tower Alpha Limited ("Wakefield"), and Lincoln Realty
    Capital

S-14
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

4.  SUBSIDIARIES (CONTINUED)
    Corporation ("LRCC"). The Company also owns 85% of one
    non-insurance company subsidiary, AnnuityNet, Inc.
    (AnnuityNet). Statutory-basis financial information related
    to the insurance subsidiaries is summarized as follows (in
    millions):

<TABLE>
<CAPTION>
                                                              DECEMBER 31, 1999
                                                              ----------------------------------
                                                              FIRST
                                                              PENN      LNH&C   LNRAC   LNY
                                                              ----------------------------------
   <S>                                                        <C>       <C>     <C>     <C>
   Cash and invested assets                                   $1,318.7  $434.6  $443.6  $1,888.6
   ---------------------------------------------------------
   Other assets                                                   40.6   55.5    492.6     403.1
   ---------------------------------------------------------  --------  ------  ------  --------
   Total admitted assets                                      $1,359.3  $490.1  $936.2  $2,291.7
   ---------------------------------------------------------  ========  ======  ======  ========

   Insurance reserves                                         $1,242.2  $394.4  $261.4  $1,802.4
   ---------------------------------------------------------
   Other liabilities                                              44.3   27.9    614.4      25.6
   ---------------------------------------------------------
   Liabilities related to separate accounts                         --     --       --     328.8
   ---------------------------------------------------------
   Capital and surplus                                            72.8   67.8     60.4     134.9
   ---------------------------------------------------------  --------  ------  ------  --------
   Total liabilities and capital and surplus                  $1,359.3  $490.1  $936.2  $2,291.7
   ---------------------------------------------------------  ========  ======  ======  ========
</TABLE>

<TABLE>
<CAPTION>
                                                                YEAR ENDED DECEMBER 31, 1999
                                                                -----------------------------------------------
                                                                FIRST
                                                                PENN         LNH&C        LNRAC        LNY
                                                                -----------------------------------------------
   <S>                                                          <C>          <C>          <C>          <C>
   Revenues                                                     $332.7       $263.3       $ 88.4       $  313.3
   -----------------------------------------------------------
   Expenses                                                      329.0       346.9          75.4          291.4
   -----------------------------------------------------------
   Net realized gains (losses)                                      --          --            .2           (2.0)
   -----------------------------------------------------------  ------       ------       ------       --------
   Net income (loss)                                            $  3.7       $(83.6)      $ 13.2       $   19.9
   -----------------------------------------------------------  ======       ======       ======       ========
</TABLE>

<TABLE>
<CAPTION>
                                                               DECEMBER 31, 1998
                                                               ----------------------------------
                                                               FIRST
                                                               PENN      LNH&C   LNRAC   LNY
                                                               ----------------------------------
   <S>                                                         <C>       <C>     <C>     <C>
   Cash and invested assets                                    $1,221.1  $333.9  $403.6  $1,938.0
   ----------------------------------------------------------
   Other assets                                                    40.3   31.3   490.0      270.2
   ----------------------------------------------------------  --------  ------  ------  --------
   Total admitted assets                                       $1,261.4  $365.2  $893.6  $2,208.2
   ----------------------------------------------------------  ========  ======  ======  ========

   Insurance reserves                                          $1,149.8  $266.3  $281.8  $1,814.5
   ----------------------------------------------------------
   Other liabilities                                               42.0   24.0   553.7       45.1
   ----------------------------------------------------------
   Liabilities related to separate accounts                          --     --      --      236.9
   ----------------------------------------------------------
   Capital and surplus                                             69.6   74.9    58.1      111.7
   ----------------------------------------------------------  --------  ------  ------  --------
   Total liabilities and capital and surplus                   $1,261.4  $365.2  $893.6  $2,208.2
   ----------------------------------------------------------  ========  ======  ======  ========
</TABLE>

                                                                            S-15
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

4.  SUBSIDIARIES (CONTINUED)

<TABLE>
<CAPTION>
                                                                YEAR ENDED DECEMBER 31, 1998
                                                                ---------------------------------
                                                                FIRST
                                                                PENN    LNH&C    LNRAC   LNY
                                                                ---------------------------------
   <S>                                                          <C>     <C>      <C>     <C>
   Revenues                                                     $310.4  $ 165.0  $150.3  $1,402.6
   -----------------------------------------------------------
   Expenses                                                      310.6    164.4  139.5    1,656.1
   -----------------------------------------------------------
   Net realized gains (losses)                                    (0.3)     0.9   (0.1)      (0.7)
   -----------------------------------------------------------  ------  -------  ------  --------
   Net income (loss)                                            $ (0.5) $   1.5  $10.7   $ (254.2)
   -----------------------------------------------------------  ======  =======  ======  ========
</TABLE>

    AnnuityNet was formed in 1998 for the distribution of
    variable annuities over the Internet and is valued on the
    equity method (at 85% of GAAP equity) with an admitted asset
    value of $2,400,000 at December 31, 1999. LNIA was purchased
    in 1998 for $600,000 and is valued on the equity method with
    an admitted asset value of $800,000 at December 31, 1999.
    Sagemark is a broker dealer and was acquired in connection
    with a reinsurance transaction completed in 1998. Sagemark
    is valued on the equity method with an admitted asset value
    of $6,400,000 at December 31, 1999. Wakefield was formed in
    1999 to engage in the ownership and management of
    investments and is valued on the equity method with an
    admitted asset value of $248,300,000. Wakefield's assets as
    of December 31, 1999 consist entirely of investments in
    bonds. LRCC was formed in 1999 to engage in the management
    of certain real estate investments. It was capitalized with
    cash and three real estate investments of $12,700,000 and is
    valued on the equity method with an admitted asset value of
    $10,900,000.

    The carrying value of all affiliated common stocks, was
    $604,700,000 and $322,100,000 at December 31, 1999 and 1998,
    respectively. The insurance affiliates are carried at
    statutory-basis net equity while other affiliates are
    recorded at GAAP-basis net equity, adjusted for certain
    items which would be non-admitted under statutory accounting
    principles. The cost basis of investments in subsidiaries as
    of December 31, 1999 and 1998 was $970,700,000 and
    $631,100,000, respectively.

    During 1999, 1998 and 1997 the Company's insurance
    subsidiaries paid dividends of $5,200,000, $5,200,000 and
    $15,000,000, respectively.

5.  FEDERAL INCOME TAXES
    The effective federal income tax rate in the accompanying
    Statements of Operations differs from the prevailing
    statutory tax rate principally due to tax-exempt investment
    income, dividends received tax deductions and differences
    between statutory accounting and tax return recognition
    relative to policy acquisition costs, policy and contract
    liabilities and reinsurance ceding commissions.

    In 1999, 1998 and 1997, federal income tax expense (benefit)
    incurred totaled $85,400,000, ($141,000,000) and
    $78,300,000, respectively. In 1999, capital losses of
    $151,700,000 were incurred, and carried back to recover
    taxes paid in prior years.

    The Company paid $45,300,000, $2,300,000 and $164,500,000 to
    LNC in 1999, 1998 and 1997, respectively, in federal income
    taxes.

    Under prior income tax law, one-half of the excess of a life
    insurance company's income from operations over its taxable
    investment income was not taxed, but was set aside in a
    special tax account designated as "Policyholders' Surplus."
    The Company has approximately $187,000,000 of untaxed
    "Policyholders' Surplus" on which no payment of federal

S-16
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

5.  FEDERAL INCOME TAXES (CONTINUED)
    income taxes will be required unless it is distributed as a
    dividend, or under other specified conditions. Barring the
    passage of unfavorable legislation, the Company does not
    believe that any significant portion of the account will be
    taxed in the foreseeable future and no related tax liability
    has been recognized. If the entire balance of the account
    became taxable under the current federal income tax rate,
    the tax would be approximately $65,500,000.

6.  SUPPLEMENTAL FINANCIAL DATA
    The balance sheet caption "Reinsurance recoverable" includes
    amounts recoverable from other insurers for claims paid by
    the Company. The balance sheet caption, "Future policy
    benefits and claims," and the balance sheet caption "Other
    policyholder funds" have been reduced for insurance ceded as
    follows:

<TABLE>
<CAPTION>
                                                                 DECEMBER 31
                                                                 1999           1998
                                                                 -----------------------
                                                                 (IN MILLIONS)
                                                                 -----------------------
   <S>                                                           <C>            <C>
   Insurance ceded                                               $5,340.0       $4,081.8
   ------------------------------------------------------------
   Amounts recoverable from other insurers                           81.2           79.9
   ------------------------------------------------------------
</TABLE>

    Reinsurance transactions, excluding assumption reinsurance,
    included in the income statement caption, "Premiums and
    deposits," are as follows:

<TABLE>
<CAPTION>
                                                                 YEAR ENDED DECEMBER 31
                                                                 1999           1998           1997
                                                                 ------------------------------------
                                                                 (IN MILLIONS)
                                                                 ------------------------------------
   <S>                                                           <C>            <C>            <C>
   Insurance assumed                                             $2,606.5       $9,018.9       $727.2
   ------------------------------------------------------------
   Insurance ceded                                                1,675.1          877.1        302.9
   ------------------------------------------------------------  --------       --------       ------
   Net amount included in premiums                               $  931.4       $8,141.8       $424.3
   ------------------------------------------------------------  ========       ========       ======
</TABLE>

    The income statement caption, "Benefits and settlement
    expenses," is net of reinsurance recoveries of
    $2,609,000,000, $2,098,800,000 and $1,240,500,000 for 1999,
    1998 and 1997, respectively.

    Details underlying the balance sheet caption "Other
    policyholder funds" are as follows:

<TABLE>
<CAPTION>
                                                                 DECEMBER 31
                                                                 1999            1998
                                                                 -------------------------
                                                                 (IN MILLIONS)
                                                                 -------------------------
   <S>                                                           <C>             <C>
   Premium deposit funds                                         $16,208.3       $16,285.2
   ------------------------------------------------------------
   Undistributed earnings on participating business                  346.9           348.4
   ------------------------------------------------------------
   Other                                                              34.3            13.9
   ------------------------------------------------------------  ---------       ---------
                                                                 $16,589.5       $16,647.5
                                                                 =========       =========
</TABLE>

                                                                            S-17
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

6.  SUPPLEMENTAL FINANCIAL DATA (CONTINUED)
    Deferred and uncollected life insurance premiums and annuity
    considerations included in the balance sheet caption,
    "Premiums and fees in course of collection," are as follows:

<TABLE>
<CAPTION>
                                                                 DECEMBER 31, 1999
                                                                 ---------------------------------
                                                                                           NET OF
                                                                 GROSS       LOADING       LOADING
                                                                 ---------------------------------
                                                                 (IN MILLIONS)
                                                                 ---------------------------------
   <S>                                                           <C>         <C>           <C>
   Ordinary new business                                         $10.8        $ 7.3         $ 3.5
   ------------------------------------------------------------
   Ordinary renewal                                               54.2          6.8          47.4
   ------------------------------------------------------------
   Group life                                                     13.7           .1          13.6
   ------------------------------------------------------------  -----        -----         -----
                                                                 $78.7        $14.2         $64.5
                                                                 =====        =====         =====
</TABLE>

<TABLE>
<CAPTION>
                                                                 DECEMBER 31, 1998
                                                                 ---------------------------------
                                                                                           NET OF
                                                                 GROSS       LOADING       LOADING
                                                                 ---------------------------------
                                                                 (IN MILLIONS)
                                                                 ---------------------------------
   <S>                                                           <C>         <C>           <C>
   Ordinary new business                                         $ 9.5        $ 3.4         $ 6.1
   ------------------------------------------------------------
   Ordinary renewal                                              (13.7)        11.3         (25.0)
   ------------------------------------------------------------
   Group life                                                     14.2           .2          14.0
   ------------------------------------------------------------  -----        -----         -----
                                                                 $10.0        $14.9         $(4.9)
                                                                 =====        =====         =====
</TABLE>

7.  ANNUITY RESERVES
    At December 31, 1999, the Company's annuity reserves and
    deposit fund liabilities, including separate accounts, that
    are subject to discretionary withdrawal with adjustment,
    subject to discretionary withdrawal without adjustment and
    not subject to discretionary withdrawal provisions are
    summarized as follows:

<TABLE>
<CAPTION>
                                                                 AMOUNT          PERCENT
                                                                 -----------------------
                                                                 (IN MILLIONS)
                                                                 -----------------------
   <S>                                                           <C>             <C>
   Subject to discretionary withdrawal with adjustment:
     With market value adjustment                                $ 2,427.7           4%
   ------------------------------------------------------------
     At book value, less surrender charge                          2,237.3           3
   ------------------------------------------------------------
     At market value                                              44,076.2          68
   ------------------------------------------------------------  ---------         ---
                                                                  48,741.2          75
   Subject to discretionary withdrawal without adjustment at
   book value with minimal or no charge or adjustment             13,486.5          21
   ------------------------------------------------------------
   Not subject to discretionary withdrawal                         2,622.4           4
   ------------------------------------------------------------  ---------         ---
   Total annuity reserves and deposit fund                        64,850.1         100%
   ------------------------------------------------------------                    ===
   Less reinsurance                                                1,548.0
   ------------------------------------------------------------  ---------
   Net annuity reserves and deposit fund liabilities, including
   separate accounts                                             $63,302.1
   ------------------------------------------------------------  =========
</TABLE>

S-18
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

8.  CAPITAL AND SURPLUS
    In 1998, the Company issued two surplus notes to LNC in return for cash of
    $1,250,000,000. The first note for $500,000,000 was issued to LNC in
    connection with the CIGNA Corporation ("CIGNA")indemnity reinsurance
    transaction on January 5, 1998. This note calls for the Company to pay the
    principal amount of the notes on or before March 31, 2028 and interest to be
    paid quarterly at an annual rate of 6.56%. Subject to approval by the
    Indiana Insurance Commissioner, LNC also has a right to redeem the note for
    immediate repayment in total or in part once per year on the anniversary
    date of the note, but not before January 5, 2003. Any payment of interest or
    repayment of principal may be paid only out of the Company's earnings, only
    if the Company's surplus exceeds specified levels ($2,315,700,000 at
    December 31, 1999), and subject to approval by the Indiana Insurance
    Commissioner.

    The second note for $750,000,000 was issued on December 18, 1998 to LNC in
    connection with the Aetna, Inc. ("Aetna") indemnity reinsurance transaction.
    This note calls for the Company to pay the principal amount of the notes on
    or before December 31, 2028 and interest to be paid quarterly at an annual
    rate of 6.03%. Subject to approval by the Indiana Insurance Commissioner,
    LNC also has a right to redeem the note for immediate repayment in total or
    in part once per year on the anniversary date of the note, but not before
    December 18, 2003. Any payment of interest or repayment of principal may be
    paid only out of the Company's earnings, only if the Company's surplus
    exceeds specified levels ($2,379,600,000 at December 31, 1999), and subject
    to approval by the Indiana Insurance Commissioner.

    A summary of the terms of these surplus notes follows (in millions):

<TABLE>
<CAPTION>
                                                     PRINCIPAL                     INCEPTION       ACCRUED
                                                   OUTSTANDING AT                   TO DATE      INTEREST AT
                                     PRINCIPAL      DECEMBER 31,   CURRENT YEAR    INTEREST     DECEMBER 31,
  DATE ISSUED                      AMOUNT OF NOTE       1999       INTEREST PAID     PAID           1999
  -----------                      --------------  --------------  -------------  -----------  ---------------
  <S>                              <C>             <C>             <C>            <C>          <C>
  January 5, 1998                   $     500.0      $     500.0    $     32.8    $     65.1   $            --
  -------------------------------
  December 18, 1998                       750.0            750.0          46.7          46.7                --
  -------------------------------
</TABLE>

    Life insurance companies are subject to certain Risk-Based Capital ("RBC")
    requirements as specified by the NAIC. Under those requirements, the amount
    of capital and surplus maintained by a life insurance company is to be
    determined based on the various risk factors related to it. At December 31,
    1999, the Company exceeds the RBC requirements.

    The payment of dividends by the Company is limited and cannot be made except
    from earned profits. The maximum amount of dividends that may be paid by
    life insurance companies without prior approval of the Indiana Insurance
    Commissioner is subject to restrictions relating to statutory surplus and
    net gain from operations. In January 1998, the Company assumed a block of
    individual life insurance and annuity business from CIGNA and in
    October 1998, the Company assumed a block of individual life insurance
    business from Aetna (SEE NOTE 10). The statutory accounting regulations do
    not allow goodwill to be recognized on indemnity reinsurance transactions
    and therefore, the related ceding commission was expensed in the
    accompanying Statement of Operations and resulted in the reduction of
    unassigned surplus. As a result of these transactions, the Company's
    statutory-basis unassigned surplus is negative as of December 31, 1999 and
    it will be necessary for the Company to obtain prior approval of the Indiana
    Insurance Commissioner before paying any dividends to LNC until such time as
    statutory-basis unassigned surplus is positive. The time frame for
    unassigned surplus to return to a positive position is dependent upon future
    statutory earnings and dividends paid to LNC. Although no assurance can be
    given, management believes that the approvals for the payment of such
    dividends in amounts consistent with those paid in the past can be obtained.

                                                                            S-19
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

9.  EMPLOYEE BENEFIT PLANS
    LNC maintains defined benefit pension plans for its employees (including
    Company employees) and a defined contribution plan for the Company's agents.
    LNC also maintains 401(k) plans, deferred compensation plans and
    postretirement medical and life insurance plans for its employees and agents
    (including the Company's employees and agents). Effective July 1, 1999, the
    agents' postretirement plan was changed to require agents retiring on or
    after that date to pay the full premium costs. This change to the plan
    resulted in a one-time curtailment gain of $1,400,000 in 1999. The aggregate
    expenses and accumulated obligations for the Company's portion of these
    plans are not material to the Company's statutory-basis financial Statements
    of Operations or financial position for any of the periods shown.

    LNC has various incentive plans for key employees, agents and directors of
    LNC and its subsidiaries that provide for the issuance of stock options,
    stock appreciation rights, restricted stock awards and stock incentive
    awards. These plans are comprised primarily of stock option incentive plans.
    Stock options granted under the stock option incentive plans are at the
    market value at the date of grants and, subject to termination of
    employment, expire ten years from the date of grant. Such options are
    transferable only upon death and are exercisable one year from the date of
    grant for options issued prior to 1992. Options issued subsequent to 1991
    are exercisable in 25% increments on the option issuance anniversary in the
    four years following issuance.

    As of December 31, 1999, there were 2,072,087 and 1,397,005 shares of LNC
    common stock subject to options granted to Company employees and agents,
    respectively, under the stock option incentive plans of which 919,749 and
    241,097, respectively, were exercisable on that date. The exercise prices of
    the outstanding options range from $12.50 to $56.75. During 1999, 1998 and
    1997, there were 318,421, 136,469 and 170,789 options exercised,
    respectively, and 82,024, 18,288 and 1,846 options forfeited, respectively.

10. RESTRICTIONS, COMMITMENTS AND CONTINGENCIES
    DISABILITY INCOME CLAIMS
    The liability for disability income claims net of the related asset for
    amounts recoverable from reinsurers at December 31, 1999 and 1998 is
    $221,600,000 and $670,100,000, respectively. This liability is based on the
    assumption that the recent experience will continue in the future. If
    incidence levels and/or claim termination rates fluctuate significantly from
    the assumptions underlying reserves, adjustments to reserves could be
    required in the future. Accordingly, this liability may prove to be
    deficient or excessive. The Company reviews reserve levels on an ongoing
    basis. However, it is management's opinion that such future development will
    not materially affect the financial position of the Company.

    During 1997, the Company conducted an in-depth review of loss experience on
    its disability income business. As a result of this study, the reserve level
    was deemed to be inadequate to meet future obligations if current incident
    levels were to continue in the future. In order to address this situation,
    the Company strengthened its disability income reserves by $80,000,000 in
    1997.

    PERSONAL ACCIDENT PROGRAMS
    In the past, the Company and its wholly owned subsidiary, LNH&C, accepted
    personal accident reinsurance programs from other insurance companies. Most
    of these programs were presented by independent brokers who represented the
    ceding companies. Certain excess-of-loss personal accident reinsurance
    programs created in the London market during 1993 through 1996 have produced
    and have potential to produce significant losses. The liabilities for these
    programs, net of related assets recoverable from reinsurers, were
    $174,700,000 and $177,400,000 at December 31, 1999 and 1998, respectively.

    Settlement activities relating to the Company's participation in workers'
    compensation carve-out (i.e., life and health risks associated with workers'
    compensation coverage) programs managed by Unicover Managers, Inc. have
    allowed the Company to evaluate the possibility of settlements and to
    estimate its potential costs to settle Unicover-related exposures. As of
    December 31, 1999, a liability of $62,200,000 has been established for the

S-20
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

10. RESTRICTIONS, COMMITMENTS AND CONTINGENCIES (CONTINUED)
    settlement of the Company's exposure to the Unicover programs.

    These amounts are based on various estimates that are subject to
    considerable uncertainty. Accordingly, the liabilities may prove to be
    deficient or excessive. However, it is management's opinion that future
    developments in these programs will not materially affect the financial
    position of the Company.

    HMO EXCESS-OF-LOSS REINSURANCE PROGRAMS
    In light of the continued volatility in the HMO excess-of-loss line of
    business, LNH&C discontinued writing new HMO excess-of-loss reinsurance
    programs in the third quarter of 1999. The liability for HMO claims, net of
    the related assets for amounts recoverable from reinsurers, was $101,900,000
    and $55,900,000 at December 31, 1999 and 1998, respectively. LNH&C reviews
    reserve levels on an ongoing basis. The liability is based on the assumption
    that recent experience will continue in the future. If claims and loss
    ratios fluctuate significantly from the assumptions underlying the reserves,
    adjustments to reserves could be required in the future. Accordingly, the
    liability may prove to be deficient or excessive. However, it is
    management's opinion that such future developments will not materially
    affect the financial position of the Company.

    MARKETING AND COMPLIANCE MATTERS
    Regulators continue to focus on market conduct and compliance issues. Under
    certain circumstances, companies operating in the insurance and financial
    services markets have been held responsible for providing incomplete or
    misleading sales materials and for replacing existing policies with policies
    that were less advantageous to the policyholder. The Company's management
    continues to monitor the Company's sales materials and compliance procedures
    and is making an extensive effort to minimize any potential liability. Due
    to the uncertainty surrounding such matters, it is not possible to provide a
    meaningful estimate of the range of potential outcomes at this time;
    however, it is management's opinion that such future development will not
    materially affect the financial position of the Company.

    GROUP PENSION ANNUITIES
    The liabilities for guaranteed interest and group pension annuity contracts,
    which are no longer being sold by the Company, are supported by a single
    portfolio of assets that attempts to match the duration of these
    liabilities. Due to the long-term nature of group pension annuities and the
    resulting inability to exactly match cash flows, a risk exists that future
    cash flows from investments will not be reinvested at rates as high as
    currently earned by the portfolio. Accordingly, these liabilities may prove
    to be deficient or excessive. However, it is management's opinion that such
    future development will not materially affect the financial position of the
    Company.

    LEASES
    The Company leases its home office properties through sale-leaseback
    agreements. The agreements provide for a 25 year lease period with options
    to renew for six additional terms of five years each. The agreements also
    provide the Company with the right of first refusal to purchase the
    properties during the term of the lease, including renewal periods, at a
    price as defined in the agreements. The Company also has the option to
    purchase the leased properties at fair market value as defined in the
    agreements on the last day of the initial 25-year lease ending in 2009 or on
    the last day of any of the renewal periods.

    Total rental expense on operating leases in 1999, 1998 and 1997 was
    $38,900,000, $34,000,000 and $29,300,000, respectively. Future minimum
    rental commitments are as follows (in millions):

<TABLE>
   <S>                               <C>
   2000                              $ 28.7
   --------------------------------
   2001                                28.8
   --------------------------------
   2002                                27.5
   --------------------------------
   2003                                26.2
   --------------------------------
   2004                                26.5
   --------------------------------
   Thereafter                         123.5
   --------------------------------  ------
                                     $261.2
                                     ======
</TABLE>

    INFORMATION TECHNOLOGY COMMITMENT
    In February 1998, the Company signed a seven-year contract with IBM Global
    Services for information technology services for the Fort Wayne

                                                                            S-21
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

10. RESTRICTIONS, COMMITMENTS AND CONTINGENCIES (CONTINUED)
    operations. Total costs incurred in 1999 and 1998 were $67,400,000 and
    $54,800,000, respectively. Future minimum annual costs range from
    $33,600,000 to $56,800,000, however future costs are dependent on usage and
    could exceed these amounts.

    INSURANCE CEDED AND ASSUMED
    The Company cedes insurance to other companies, including certain
    affiliates. The portion of risks exceeding the Company's retention limit is
    reinsured with other insurers. The Company limits its maximum coverage that
    it retains on an individual to $10,000,000. Portions of the Company's
    deferred annuity business have also been coinsured with other companies to
    limit its exposure to interest rate risks. At December 31, 1999, the
    reserves associated with these reinsurance arrangements totaled
    $1,422,800,000. To cover products other than life insurance, the Company
    acquires other insurance coverages with retentions and limits that
    management believes are appropriate for the circumstances. The Company
    remains liable if its reinsurers are unable to meet their contractual
    obligations under the applicable reinsurance agreements.

    Proceeds from the sale of common stock of American States Financial
    Corporation ("American States") and proceeds from the January 5, 1998
    surplus note, were used to finance an indemnity reinsurance transaction
    whereby the Company and LNY reinsured 100% of a block of individual life
    insurance and annuity business from CIGNA. The Company paid $1,264,400,000
    to CIGNA on January 2, 1998 under the terms of the reinsurance agreement and
    recognized a ceding commission expense of $1,127,700,000 in 1998, which is
    included in the Statement of Operations line item "Underwriting,
    acquisition, insurance and other expenses." At the time of closing, this
    block of business had statutory liabilities of $4,780,300,000 that became
    the Company's obligation. The Company also received assets, measured on a
    historical statutory-basis, equal to the liabilities.

    In connection with the completion of the CIGNA reinsurance transaction, the
    Company recorded a charge of $31,000,000 to cover certain costs of
    integrating the existing operations with the new block of business.

    In 1999, the Company and CIGNA reached an agreement through arbitration on
    the final statutory-basis values of the assets and liabilities reinsured. As
    a result, the Company's ceding commission for this transaction was reduced
    by $58.6 million.

    Subsequent to this transaction, the Company and LNY announced that they had
    reached an agreement to sell the administration rights to a variable annuity
    portfolio that had been acquired as part of the block of business assumed on
    January 2, 1998. This sale closed on October 12, 1998 with an effective date
    of September 1, 1998.

    On October 1, 1998, the Company and LNY entered into an indemnity
    reinsurance transaction whereby the Company and LNY reinsured 100% of a
    block of individual life insurance business from Aetna. The Company paid
    $856,300,000 to Aetna on October 1, 1998 under the terms of the reinsurance
    agreement and recognized a ceding commission expense of $815,300,000 in
    1998, which is included in the Statement of Operations line item
    "Underwriting, acquisition, insurance and other expenses." At the time of
    closing, this block of business had statutory liabilities of $2,813,800,000
    that became the Company's obligation. The Company also received assets,
    measured on a historical statutory-basis, equal to the liabilities. The
    Company financed this reinsurance transaction with proceeds from short-term
    debt borrowings from LNC until the December 18, 1998 surplus note was
    approved by the Insurance Department. Subsequent to the Aetna transaction,
    the Company and LNY announced that they had reached an agreement to
    retrocede the sponsored life business assumed for $87,600,000. The
    retrocession agreement closed on October 14, 1998 with an effective date of
    October 1, 1998.

    On November 1, 1999, the Company closed its previously announced agreement
    to transfer a block of disability income business to MetLife. Under this
    indemnity reinsurance agreement, the Company transferred $490,800,000 of
    cash to MetLife representing the statutory reserves transferred on this
    business less $17,800,000 of purchase price consideration. A gain on the
    reinsurance transaction of $71,800,000 was recorded directly in unassigned

S-22
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

10. RESTRICTIONS, COMMITMENTS AND CONTINGENCIES (CONTINUED)
    surplus and will be recognized in statutory earnings over the life of the
    business.

    The Company assumes insurance from other companies, including certain
    affiliates. At December 31, 1999, the Company provided $270,000,000 of
    statutory-basis surplus relief to other insurance companies under
    reinsurance transactions. The Company retroceded 100% of this accepted
    surplus relief to its off-shore reinsurance affiliates. Generally, such
    amounts are offset by corresponding receivables from the ceding company,
    which are secured by future profits on the reinsured business. However, the
    Company is subject to the risk that the ceding company may become insolvent
    and the right of offset would not be permitted.

    The regulatory required liability for unsecured reserves ceded to
    unauthorized reinsurers was $17,300,000 and $43,400,000 at December 31, 1999
    and 1998, respectively.

    VULNERABILITY FROM CONCENTRATIONS
    At December 31, 1999, the Company did not have a material concentration of
    financial instruments in a single investee or industry. The Company's
    investments in mortgage loans principally involve commercial real estate. At
    December 31, 1999, 29% of such mortgages ($1,212,700,000) involved
    properties located in Texas and California. Such investments consist of
    first mortgage liens on completed income-producing properties and the
    mortgage outstanding on any individual property does not exceed $70,000,000.

    At December 31, 1999, the Company did not have a concentration of:
    1) business transactions with a particular customer, lender or distributor;
    2) revenues from a particular product or service; 3) sources of supply of
    labor or services used in the business; or 4) a market or geographic area in
    which business is conducted that makes it vulnerable to an event that is at
    least reasonably possible to occur in the near term and which could cause a
    severe impact to the Company's financial condition.

    OTHER CONTINGENCY MATTERS
    The Company is involved in various pending or threatened legal proceedings
    arising from the conduct of business. Most of these proceedings are routine
    in the ordinary course of business. The Company maintains professional
    liability insurance coverage for certain claims in excess of $5,000,000. The
    degree of applicability of this coverage will depend on the specific facts
    of each proceeding. In some instances, these proceedings include claims for
    compensatory and punitive damages and similar types of relief in addition to
    amounts for alleged contractual liability or requests for equitable relief.
    After consultation with legal counsel and a review of available facts, it is
    management's opinion that the ultimate liability, if any, under these
    proceedings will not have a material adverse affect on the financial
    position of the Company.

    With the recent filing of a lawsuit alleging fraud in the sale of interest
    sensitive universal and whole life insurance policies, the Company now has
    several such actions pending. While each of these lawsuits seeks class
    action status, the court has not certified a class in any of them. In each
    of these lawsuits, plaintiffs seek unspecified damages and penalties for
    themselves and on behalf of the putative class. While relief sought in these
    lawsuits is substantial, they are in the discovery stages of litigation, and
    it is premature to make assessments about potential loss, if any. Management
    intends to defend these lawsuits vigorously. The amount of liability, if
    any, which may arise as a result of these lawsuits cannot be reasonably
    estimated at this time. In another lawsuit, a settlement has been
    preliminarily approved by the court, and a class has been conditionally
    certified for settlement purposes. Two other similar lawsuits previously
    have been resolved and dismissed.

    The number of insurance companies that are under regulatory supervision has
    resulted, and is expected to continue to result, in assessments by state
    guaranty funds to cover losses to policyholders of insolvent or
    rehabilitated companies. Mandatory assessments may be partially recovered
    through a reduction in future premium taxes in some states. The Company has
    accrued for expected assessments net of estimated future premium tax
    deductions.

    GUARANTEES
    The Company has guarantees with off-balance-sheet risks whose contractual
    amounts represent

                                                                            S-23
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

10. RESTRICTIONS, COMMITMENTS AND CONTINGENCIES (CONTINUED)
    credit exposure. Outstanding guarantees with off-balance-sheet risks at
    December 31, 1999 relate to mortgage loan pass-through certificates. The
    Company has sold commercial mortgage loans through grantor trusts that
    issued pass-through certificates. The Company has agreed to repurchase any
    mortgage loans which remain delinquent for 90 days at a repurchase price
    substantially equal to the outstanding principal balance plus accrued
    interest thereon to the date of repurchase. The outstanding guarantees as of
    December 31, 1999 and 1998 were $25,900,000 and $30,900,000, respectively.
    It is management's opinion that the value of the properties underlying these
    commitments is sufficient that in the event of default the impact would not
    be material to the Company. Accordingly, both the carrying value and fair
    value of these guarantees is zero at December 31, 1999 and 1998.

    DERIVATIVES
    The Company has derivatives with off-balance-sheet risks whose notional or
    contract amounts exceed the credit exposure. The Company has entered into
    derivative transactions to reduce its exposure to fluctuations in interest
    rates, the widening of bond yield spreads over comparable maturity U.S.
    government obligations, commodity risk, credit risk and foreign exchange
    risks. In addition, the Company is subject to the risks associated with
    changes in the value of its derivatives; however, such changes in value
    generally are offset by changes in the value of the items being hedged by
    such contracts.

    Outstanding derivatives with off-balance-sheet risks, shown in notional or
    contract amounts along with their carrying value and estimated fair values,
    are as follows:

<TABLE>
<CAPTION>
                                                                 ASSETS (LIABILITIES)
                                                                 ---------------------------------
                                             NOTIONAL OR         CARRYING  FAIR    CARRYING  FAIR
                                             CONTRACT AMOUNTS    VALUE     VALUE   VALUE     VALUE
                                             -----------------------------------------------------
                                             DECEMBER 31         DECEMBER 31       DECEMBER 31
                                             1999      1998      1999      1999    1998      1998
                                             -----------------------------------------------------
                                             (IN MILLIONS)
                                             -----------------------------------------------------
   <S>                                       <C>       <C>       <C>       <C>     <C>       <C>
   Interest rate derivatives:
     Interest rate cap agreements            $2,508.8  $4,108.8   $ 5.2    $  3.2   $ 9.3    $  .9
          ---------------------------------
     Swaptions                                1,837.5   1,899.5    12.2      10.8    16.2      2.5
          ---------------------------------
     Interest rate swaps                        630.9     258.3      --     (19.5)     --      9.9
          ---------------------------------
     Put options                                 21.3      21.3      --       1.9      --      2.2
          ---------------------------------  --------  --------   -----    ------   -----    -----
                                              4,998.5   6,287.9    17.4      (3.6)   25.5     15.5
   Foreign currency derivatives:
     Forward contracts                             --       1.5      --        --      --       --
          ---------------------------------
     Foreign currency swaps                      44.2      47.2      --       (.4)     --       .3
          ---------------------------------  --------  --------   -----    ------   -----    -----
                                                 44.2      48.7      --       (.4)     --       .3
   Commodity derivatives:
     Commodity swaps                               --       8.1      --        --      --      2.4
          ---------------------------------  --------  --------   -----    ------   -----    -----
                                             $5,042.7  $6,344.7   $17.4    $ (4.0)  $25.5    $18.2
                                             ========  ========   =====    ======   =====    =====
</TABLE>

S-24
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

10. RESTRICTIONS, COMMITMENTS AND CONTINGENCIES (CONTINUED)
    A reconciliation of the notional or contract amounts for the significant
    programs using derivative agreements and contracts at December 31 is as
    follows:

<TABLE>
<CAPTION>
                                                            INTEREST RATE CAPS            SWAPTIONS
                                                            -----------------------------------------------------
                                                            1999           1998           1999           1998
                                                            -----------------------------------------------------
                                                            (IN MILLIONS)
                                                            -----------------------------------------------------
   <S>                                                      <C>            <C>            <C>            <C>
   Balance at beginning of year                             $4,108.8       $4,900.0       $1,899.5       $1,752.0
   -------------------------------------------------------
   New contracts                                                  --          708.8             --          218.3
   -------------------------------------------------------
   Terminations and maturities                              (1,600.0)      (1,500.0)         (62.0)         (70.8)
   -------------------------------------------------------  --------       --------       --------       --------
   Balance at end of year                                   $2,508.8       $4,108.8       $1,837.5       $1,899.5
   -------------------------------------------------------  ========       ========       ========       ========
</TABLE>

<TABLE>
<CAPTION>
                                                                      INTEREST RATE SWAPS
                                                                      -----------------------
                                                                      1999          1998
                                                                      -----------------------
   <S>                                                                <C>           <C>
   Balance at beginning of year                                       $ 258.3       $    10.0
   ------------------------------------------------------------
   New contracts                                                        482.4         2,226.6
   ------------------------------------------------------------
   Terminations and maturities                                         (109.8)       (1,978.3)
   ------------------------------------------------------------       -------       ---------
   Balance at end of year                                             $ 630.9       $   258.3
   ------------------------------------------------------------       =======       =========
</TABLE>

<TABLE>
<CAPTION>
                                                                                         COMMODITY
                                                                 PUT OPTIONS             SWAPS
                                                                 ----------------------------------------
                                                                 1999        1998        1999        1998
                                                                 ----------------------------------------
   <S>                                                           <C>         <C>         <C>         <C>
   Balance at beginning of year                                  $21.3       $  --       $ 8.1       $ --
   ------------------------------------------------------------
   New contracts                                                    --        21.3          --        8.1
   ------------------------------------------------------------
   Terminations and maturities                                      --          --        (8.1)        --
   ------------------------------------------------------------  -----       -----       -----       ----
   Balance at end of year                                        $21.3       $21.3       $  --       $8.1
   ------------------------------------------------------------  =====       =====       =====       ====
</TABLE>

<TABLE>
<CAPTION>
                                                                 FOREIGN CURRENCY DERIVATIVES
                                                                 (FOREIGN INVESTMENTS)
                                                                 -------------------------------------------
                                                                                           FOREIGN CURRENCY
                                                                                           SWAPS
                                                                 FOREIGN EXCHANGE
                                                                 -------------------------------------------
                                                                 FORWARD CONTRACTS
                                                                 1999        1998          1999        1998
                                                                 -------------------------------------------
                                                                 (IN MILLIONS)
                                                                 -------------------------------------------
   <S>                                                           <C>         <C>           <C>         <C>
   Balance at beginning of year                                  $ 1.5       $ 163.1       $47.2       $15.0
   ------------------------------------------------------------
   New contracts                                                   2.7         419.8          --        39.2
   ------------------------------------------------------------
   Terminations and maturities                                    (4.2)       (581.4)       (3.0)       (7.0)
   ------------------------------------------------------------  -----       -------       -----       -----
   Balance at end of year                                        $  --       $   1.5       $44.2       $47.2
   ------------------------------------------------------------  =====       =======       =====       =====
</TABLE>

    INTEREST RATE CAP AGREEMENTS
    The interest rate cap agreements, which expire in 2000 through 2006, entitle
    the Company to receive quarterly payments from the counterparties on
    specified future reset dates, contingent on future interest rates. For each
    cap, the amount of such payments, if any, is determined by the excess of a
    market interest rate over a specified cap rate multiplied by the notional
    amount divided by four. The purpose of the Company's interest rate cap
    agreement program is to protect its annuity line of business from the effect
    of rising interest rates. The

                                                                            S-25
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

10. RESTRICTIONS, COMMITMENTS AND CONTINGENCIES (CONTINUED)
    premium paid for the interest rate caps is included in other investments
    (amortized costs of $5.2 million as of December 31, 1999) and is being
    amortized over the terms of the agreements. This amortization is included in
    net investment income.
    SWAPTIONS
    Swaptions, which expire in 2000 through 2003, entitle the Company to receive
    settlement payments from the counterparties on specified expiration dates,
    contingent on future interest rates. For each swaption, the amount of such
    settlement payments, if any, is determined by the present value of the
    difference between the fixed rate on a market rate swap and the strike rate
    multiplied by the notional amount. The purpose of the Company's swaption
    program is to protect its annuity line of business from the effect of rising
    interest rates. The premium paid for the swaptions is included in other
    investments (amortized cost of $12.2 million as of December 31, 1999) and is
    being amortized over the terms of the agreements. This amortization is
    included in net investment income.
    SPREAD LOCK AGREEMENTS
    Spread-lock agreements provide for a lump sum payment to or by the Company,
    depending on whether the spread between the swap rate and a specified
    government security is larger or smaller than a contractually specified
    spread. Cash payments are based on the product of the notional amount, the
    spread between the swap rate and the yield of an equivalent maturity
    government security and the price sensitivity of the swap at that time. The
    purpose of the Company's spread-lock program is to protect a portion of its
    fixed maturity securities against widening of spreads. While spreadlocks are
    used periodically, there are no spreadlock agreements outstanding at
    December 31, 1999.
    INTEREST RATE SWAP AGREEMENTS
    The Company uses interest rate swap agreements to hedge its exposure to
    floating rate bond coupon payments, replicating a fixed rate bond. An
    interest rate swap is a contractual agreement to exchange payments at one or
    more times based on the actual or expected price, level, performance or
    value of one or more underlying interest rates. The Company is required to
    pay the counterparty to the agreement the stream of variable interest
    payments based on the coupon payments hedged bonds, and in turn, receives a
    fixed payment from the counterparty at a predetermined interest rate. The
    net receipts/payments from interest rate swaps are recorded in net
    investment income. The Company also uses interest rate swap agreements to
    hedge its exposure to interest rate fluctuations related to the anticipated
    purchase of assets to support newly acquired blocks of business or to extend
    the duration of certain portfolios of assets. Once the assets are purchased
    the gains (losses) resulting from the termination of the swap agreements
    will be applied to the basis of the assets. The gains (losses) will be
    recognized in earnings over the life of the assets. The anticipated purchase
    of assets related to extending the duration of certain portfolios of assets
    is expected to be completed in 2000.
    PUT OPTIONS
    The Company uses put options, combined with various perpetual fixed income
    securities, and interest rate swaps to replicate fixed income, fixed
    maturity investments. The risk being hedged is a drop in bond prices due to
    credit concerns with international bond issuers. The put options allow the
    Company to put the bonds back to the counterparties at original par.
    FOREIGN CURRENCY DERIVATIVES
    The Company uses a combination of foreign exchange forward contracts and
    foreign currency swaps, which are traded over-the-counter, to hedge some of
    the foreign exchange risk of investments in fixed maturity securities
    denominated in foreign currencies. The foreign currency forward contracts
    obligate the Company to deliver a specified amount of currency at a future
    date at a specified exchange rate. A foreign currency swap is a contractual
    agreement to exchange the currencies of two different countries at a fixed
    rate of exchange in the future.
    COMMODITY SWAPS
    The Company used a commodity swap to hedge its exposure to fluctuations in
    the price of gold. A commodity swap is a contractual agreement to exchange a
    certain amount of a particular commodity for a fixed amount of cash. The
    Company owned a fixed income security that met its coupon

S-26
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

10. RESTRICTIONS, COMMITMENTS AND CONTINGENCIES (CONTINUED)
    payment obligations in gold bullion. The Company is obligated to pay to the
    counterparty the gold bullion, and in return, receives from the counterparty
    a stream of fixed income payments. The fixed income payments were the
    product of the swap notional multiplied by the fixed rate stated in the swap
    agreement. The net receipts or payments from commodity swaps were recorded
    in net investment income. The fixed income security was called in the third
    quarter of 1999 and the commodity swap expired.
    ADDITIONAL DERIVATIVE INFORMATION
    Expenses for the agreements and contracts described above amounted to
    $6,200,000, $10,000,000 and $7,000,000 in 1999, 1998 and 1997, respectively.
    Deferred gains of $100,000 as of December 31, 1999, were the result of
    terminated interest rate swaps. These gains are included with the related
    fixed maturity securities to which the hedge applied or as deferred
    liabilities and are being amortized over the life of such securities.
    The Company is exposed to credit loss in the event of nonperformance by
    counterparties on various derivative contracts. However, the Company does
    not anticipate nonperformance by any of the counterparties. The credit risk
    associated with such agreements is minimized by purchasing such agreements
    from financial institutions with long-standing, superior performance
    records. The amount of such exposure is essentially the net replacement cost
    or market value less collateral held for such agreements with each
    counterparty if the net market value is in the Company's favor. At
    December 31, 1999, the exposure was $8,500,000.
11. FAIR VALUE OF FINANCIAL INSTRUMENTS
    The following discussion outlines the methodologies and
    assumptions used to determine the estimated fair values of
    the Company's financial instruments. Considerable judgment
    is required to develop these fair values. Accordingly, the
    estimates shown are not necessarily indicative of the
    amounts that would be realized in a one-time, current market
    exchange of all of the Company's financial instruments.
    BONDS AND UNAFFILIATED COMMON STOCK
    Fair values of bonds are based on quoted market prices,
    where available. For bonds not actively traded, fair values
    are estimated using values obtained from independent pricing
    services. In the case of private placements, fair values are
    estimated by discounting expected future cash flows using a
    current market rate applicable to the coupon rate, credit
    quality and maturity of the investments. The fair values of
    unaffiliated common stocks are based on quoted market
    prices.
    PREFERRED STOCK
    Fair values of preferred stock are based on quoted market
    prices, where available. For preferred stock not actively
    traded, fair values are based on values of issues of
    comparable yield and quality.
    MORTGAGE LOANS ON REAL ESTATE
    The estimated fair value of mortgage loans on real estate
    was established using a discounted cash flow method based on
    credit rating, maturity and future income. The ratings for
    mortgages in good standing are based on property type,
    location, market conditions, occupancy, debt service
    coverage, loan to value, caliber of tenancy, borrower and
    payment record. Fair values for impaired mortgage loans are
    based on: 1) the present value of expected future cash flows
    discounted at the loan's effective interest rate; 2) the
    loan's market price; or 3) the fair value of the collateral
    if the loan is collateral dependent.
    POLICY LOANS
    The estimated fair values of investments in policy loans are
    calculated on a composite discounted cash flow basis using
    Treasury interest rates consistent with the maturity
    durations assumed. These durations are based on historical
    experience.
    OTHER INVESTMENTS AND CASH AND SHORT-TERM INVESTMENTS
    The carrying values for assets classified as other
    investments and cash and short-term investments in the
    accompanying statutory-basis balance sheets approximate
    their fair value.
    INVESTMENT-TYPE INSURANCE CONTRACTS
    The balance sheet captions, "Future policy benefits and
    claims" and "Other policyholder funds," include investment
    type insurance contracts (i.e.,

                                                                            S-27
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

11. FAIR VALUE OF FINANCIAL INSTRUMENTS (CONTINUED)
    deposit contracts and guaranteed interest contracts). The
    fair values for the deposit contracts and certain guaranteed
    interest contracts are based on their approximate surrender
    values. The fair values for the remaining guaranteed
    interest and similar contracts are estimated using
    discounted cash flow calculations. These calculations are
    based on interest rates currently offered on similar
    contracts with maturities that are consistent with those
    remaining for the contracts being valued.
    The remainder of the balance sheet captions "Future policy
    benefits and claims" and "Other policyholder funds," that do
    not fit the definition of "investment-type insurance
    contracts" are considered insurance contracts. Fair value
    disclosures are not required for these insurance contracts
    and have not been determined by the Company. It is the
    Company's position that the disclosure of the fair value of
    these insurance contracts is important because readers of
    these financial statements could draw inappropriate
    conclusions about the Company's capital and surplus
    determined on a fair value basis. It could be misleading if
    only the fair value of assets and liabilities defined as
    financial instruments are disclosed.
    SHORT-TERM DEBT
    For short-term debt, the carrying value approximates fair
    value.
    SURPLUS NOTES DUE TO LNC
    Fair values for surplus notes are estimated using discounted
    cash flow analysis based on the Company's current
    incremental borrowing rate for similar types of borrowing
    arrangements.
    GUARANTEES
    The Company's guarantees include guarantees related to
    mortgage loan pass-through certificates. Based on historical
    performance where repurchases have been negligible and the
    current status, which indicates none of the loans are
    delinquent, the fair value liability for the guarantees
    related to the mortgage loan pass-through certificates is
    zero.
    DERIVATIVES
    The Company employs several different methods for
    determining the fair value of its derivative instruments.
    Fair values for these contracts are based on current
    settlement values. These values are based on quoted market
    prices for the foreign currency exchange contracts and
    industry standard models that are commercially available for
    interest rate cap agreements, swaptions, spread lock
    agreements, interest rate swaps, commodity swaps and put
    options.
    INVESTMENT COMMITMENTS
    Fair values for commitments to make investment in fixed
    maturity securities (primarily private placements), mortgage
    loans on real estate and real estate are based on the
    difference between the value of the committed investments as
    of the date of the accompanying balance sheets and the
    commitment date. These estimates would take into account
    changes in interest rates, the counterparties' credit
    standing and the remaining terms of the commitments.
    SEPARATE ACCOUNTS
    Assets held in separate accounts are reported in the
    accompanying statutory-basis balance sheets at fair value.
    The related liabilities are also reported at fair value in
    amounts equal to the separate account assets.

S-28
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

11. FAIR VALUE OF FINANCIAL INSTRUMENTS (CONTINUED)
    The carrying values and estimated fair values of the
    Company's financial instruments are as follows:

<TABLE>
<CAPTION>
                                                    DECEMBER 31
                                                    -------------------------------------------------------------
                                                    1999                              1998
                                                    -------------------------------------------------------------
                                                    CARRYING                          CARRYING
   ASSETS (LIABILITIES)                             VALUE            FAIR VALUE       VALUE            FAIR VALUE
   --------------------------------------------------------------------------------------------------------------
                                                    (IN MILLIONS)
                                                    -------------------------------------------------------------
   <S>                                              <C>              <C>              <C>              <C>
   Bonds                                            $ 22,985.0       $ 22,376.3       $ 23,830.9       $ 25,065.5
   -----------------------------------------------
   Preferred stocks                                      253.8            223.6            236.0            242.5
   -----------------------------------------------
   Unaffiliated common stocks                            166.9            166.9            259.3            259.3
   -----------------------------------------------
   Mortgage loans on real estate                       4,211.5          4,104.0          3,932.9          4,100.1
   -----------------------------------------------
   Policy loans                                        1,652.9          1,770.5          1,606.0          1,685.9
   -----------------------------------------------
   Other investments                                     426.6            426.6            434.4            434.4
   -----------------------------------------------
   Cash and short-term investments                     1,409.2          1,409.2          1,725.4          1,725.4
   -----------------------------------------------
   Investment-type insurance contracts:
     Deposit contracts and certain guaranteed
       interest contracts                            (17,730.4)       (17,364.3)       (17,845.8)       (17,486.4)
      --------------------------------------------
     Remaining guaranteed interest and similar
       contracts                                        (454.7)          (465.1)          (714.4)          (738.2)
      --------------------------------------------
   Short-term debt                                      (205.0)          (205.0)          (140.0)          (140.0)
   -----------------------------------------------
   Surplus notes due to LNC                           (1,250.0)        (1,022.1)        (1,250.0)        (1,335.1)
   -----------------------------------------------
   Derivatives                                            17.4             (4.0)            25.5             18.2
   -----------------------------------------------
   Investment commitments                                   --             (0.8)              --              (.6)
   -----------------------------------------------
   Separate account assets                            46,105.1         46,105.1         36,907.0         36,907.0
   -----------------------------------------------
   Separate account liabilities                      (46,105.1)       (46,105.1)       (36,907.0)       (36,907.0)
   -----------------------------------------------
</TABLE>

12. ACQUISITIONS AND SALES OF SUBSIDIARIES
    In 1997, LNC contributed 25,000,000 shares of common stock of American
    States to the Company. American States is a property casualty insurance
    holding company of which LNC owned 83.3%. The contributed common stock was
    accounted for as a capital contribution equal to the fair value of the
    common stock received by the Company. Subsequently, the American States
    common stock owned by the Company, along with all other American States
    common stock owned by LNC and its affiliates, was sold. The Company received
    proceeds from the sale in the amount of $1,175,000,000. The Company
    recognized no gain or loss on the sale of its portion of the common stock
    due to the receipt of the stock at fair value. The proceeds from this sale
    of stock were used to partially finance the CIGNA indemnity reinsurance
    transaction.
13. TRANSACTIONS WITH AFFILIATES
    A wholly owned subsidiary of LNC, Lincoln Life and Annuity
    Distributors, Inc. ("LLAD"), has a nearly exclusive general agent's contract
    with the Company under which it sells the Company's products and provides
    the service that otherwise would be provided by a home office marketing
    department and regional offices. For providing these selling and marketing
    services, the Company paid LLAD override commissions of $60,400,000 and
    $76,700,000 in 1999 and 1998, respectively, and override commissions and
    operating expense allowances of $61,600,000 in 1997. LLAD incurred expenses
    of $113,400,000, $102,400,000 and

                                                                            S-29
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

13. TRANSACTIONS WITH AFFILIATES (CONTINUED)
    $5,500,000 in 1999, 1998 and 1997, respectively, in excess of the override
    commissions and operating expense allowances received from the Company,
    which the Company is not required to reimburse. Effective in January 1998,
    the Company and LLAD agreed to increase the override commission expense and
    eliminate the operating expense allowance.
    Cash and short-term investments at December 31, 1999 and 1998 include the
    Company's participation in a short-term investment pool with LNC of
    $390,300,000 and $383,600,000, respectively. Related investment income
    amounted to $16,700,000, $16,800,000 and $15,500,000 in 1999, 1998 and 1997,
    respectively. Short-term loan payable to parent company at December 31, 1999
    and 1998 represent notes payable to LNC.
    The Company provides services to and receives services from affiliated
    companies which resulted in a net payment of $49,400,000, $92,100,000 and
    $48,500,000 in 1999, 1998 and 1997, respectively.
    The Company cedes and accepts reinsurance from affiliated companies.
    Premiums in the accompanying statements of income include premiums on
    insurance business accepted under reinsurance contracts and exclude premiums
    ceded to other affiliated companies, as follows:

<TABLE>
<CAPTION>
                           YEAR ENDED DECEMBER 31
                           1999     1998     1997
                           ------------------------
                           (IN MILLIONS)
                           ------------------------
   <S>                     <C>      <C>      <C>
   Insurance assumed       $ 19.7   $ 13.7   $ 11.9
   ----------------------
   Insurance ceded          777.6    290.1    100.3
</TABLE>

    The balance sheets include reinsurance balances with affiliated companies as
    follows:

<TABLE>
<CAPTION>
                             DECEMBER 31
                             1999           1998
                             -----------------------
                             (IN MILLIONS)
                             -----------------------
   <S>                       <C>            <C>
   Future policy benefits
   and claims assumed
                             $  413.7       $  197.3
   ------------------------
   Future policy benefits
   and claims ceded           1,680.4        1,125.0
   ------------------------
   Amounts recoverable on
   paid and unpaid losses       146.4           84.2
   ------------------------
   Reinsurance payable on
   paid losses                    8.8            6.0
   ------------------------
   Funds held under
   reinsurance treaties --
   net liability              2,106.4        1,375.4
   ------------------------
</TABLE>

    Substantially all reinsurance ceded to affiliated companies is with
    unauthorized companies. To take a reserve credit for such reinsurance, the
    Company holds assets from the reinsurer, including funds held under
    reinsurance treaties, and is the beneficiary on letters of credit
    aggregating $917,300,000 and $318,300,000 at December 31, 1999 and 1998,
    respectively. The letters of credit are issued by banks and represent
    guarantees of performance under the reinsurance agreement. At December 31,
    1999 and 1998, LNC had guaranteed $818,900,000 and $237,000,000,
    respectively, of these letters of credit. At December 31, 1999 and 1998, the
    Company has a receivable (included in the foregoing amounts) from affiliated
    insurance companies in the amount of $118,800,000 and $122,400,000,
    respectively, for statutory surplus relief received under financial
    reinsurance ceded agreements.
14. SEPARATE ACCOUNTS
    Separate account assets held by the Company consist primarily of long-term
    bonds, common stocks, short-term investments and mutual funds and are
    carried at market value. Substantially none of the separate accounts have
    any minimum guarantees and the investment risks associated with market

S-30
<PAGE>
THE LINCOLN NATIONAL LIFE INSURANCE COMPANY

NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS (CONTINUED)

14. SEPARATE ACCOUNTS (CONTINUED)
    value changes are borne entirely by the policyholder.
    Separate account premiums, deposits and other considerations amounted to
    $4,572,600,000, $3,953,300,000 and $4,821,800,000 in 1999, 1998 and 1997,
    respectively. Reserves for separate accounts with assets at fair value were
    $45,198,900,000 and $36,145,900,000 at December 31, 1999 and 1998,
    respectively. All reserves are subject to discretionary withdrawal at market
    value.

    A reconciliation of transfers to (from) separate accounts is as follows:

<TABLE>
<CAPTION>
                                                                 YEAR ENDED DECEMBER 31
                                                                 1999       1998           1997
                                                                 -----------------------------------
                                                                 (IN MILLIONS)
                                                                 -----------------------------------
   <S>                                                           <C>        <C>            <C>
   Transfers as reported in the Summary of Operations of the
   various separate accounts:
     Transfers to separate accounts                              $ 4,573.2  $ 3,954.9      $ 4,824.0
   ------------------------------------------------------------
     Transfers from separate accounts                             (4,933.8)  (4,069.8)      (2,943.8)
   ------------------------------------------------------------  ---------  ---------      ---------
   Net transfers to (from) separate accounts as reported in the
   Summary of Operations                                         $  (360.6) $  (114.9)     $ 1,880.2
   ------------------------------------------------------------  =========  =========      =========
</TABLE>

15. CENTURY COMPLIANCE (UNAUDITED)
    The Year 2000 issue was complex and affected many aspects of the Company's
    business. The Company was particularly concerned with Year 2000 issues that
    related to the Company's computer systems and interfaces with the computer
    systems of vendors, suppliers, customers and business partners. From 1996
    through 1999 the Company and its operating subsidiaries redirected a large
    portion of internal Information Technology ("IT") efforts and contracted
    with outside consultants to update systems to address Year 2000 issues.
    Experts were engaged to assist in developing work plans and cost estimates
    and to complete remediation activities.
    For the year ended December 31, 1999, the Company identified expenditures of
    $39,500,000 to address this issue. This brings the expenditures for 1996
    through 1999 to $75,300,000. Because updating systems and procedures is an
    integral part of the Company's on-going operations, most of the expenditures
    shown above are expected to continue after all Year 2000 issues have been
    resolved. All Year 2000 expenditures have been funded from operating cash
    flows.
    The scope of the overall Year 2000 program included the following four major
    project areas: 1) addressing the readiness of business applications,
    operating systems and hardware on mainframe, personal computer and local
    area network platforms (IT); 2) addressing the readiness of non-IT embedded
    software and equipment (non-IT); 3) addressing the readiness of key business
    partners and 4) establishing Year 2000 contingency plans. The Company
    completed these projects prior to year-end.
    The Company's businesses have not identified any major problems in their
    business processing. Minor problems have been resolved quickly. The
    Company's businesses have not experienced any significant interruption in
    service to clients or business partners or in reporting to regulators.

                                                                            S-31
<PAGE>
REPORT OF INDEPENDENT AUDITORS

Board of Directors
The Lincoln National Life Insurance Company

We have audited the accompanying statutory-basis balance sheets
of The Lincoln National Life Insurance Company (the "Company"),
a wholly owned subsidiary of Lincoln National Corporation, as of
December 31, 1999 and 1998, and the related statutory-basis
statements of operations, changes in capital and surplus and
cash flows for each of the three years in the period ended
December 31, 1999. These financial statements are the
responsibility of the Company's management. Our responsibility
is to express an opinion on these financial statements based on
our audits.

We conducted our audits in accordance with auditing standards
generally accepted in the United States. Those standards require
that we plan and perform the audit to obtain reasonable
assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test
basis, evidence supporting the amounts and disclosures in the
financial statements. An audit also includes assessing the
accounting principles used and significant estimates made by
management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

As described in Note 1 to the financial statements, the Company
presents its financial statements in conformity with accounting
practices prescribed or permitted by the Indiana Department of
Insurance, which practices differ from accounting principles
generally accepted in the United States. The variances between
such practices and accounting principles generally accepted in
the United States and the effects on the accompanying financial
statements are also described in Note 1.

In our opinion, because of the effects of the matter described
in the preceding paragraph, the financial statements referred to
above do not present fairly, in conformity with accounting
principles generally accepted in the United States, the
financial position of The Lincoln National Life Insurance
Company at December 31, 1999 and 1998, or the results of its
operations or its cash flows for each of the three years in the
period ended December 31, 1999.

However, in our opinion, the financial statements referred to
above present fairly, in all material respects, the financial
position of The Lincoln National Life Insurance Company at
December 31, 1999 and 1998, and the results of its operations
and its cash flows for each of the three years in the period
ended December 31, 1999, in conformity with accounting practices
prescribed or permitted by the Indiana Department of Insurance.

January 31, 2000

S-32



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