FORTIS BENEFITS INSURANCE CO
POS AM, 1999-04-27
Previous: FORTIS BENEFITS INSURANCE CO, POS AM, 1999-04-27
Next: FORTIS BENEFITS INSURANCE CO, POS AM, 1999-04-27



<PAGE>

         As filed with the Securities and Exchange Comission on April 28, 1999
                                                    Registration No. 333-65231


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM S-2
                                  Amendment #2

             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

                        FORTIS BENEFITS INSURANCE COMPANY
              ----------------------------------------------------
             (Exact name of registrant as specified in its charter)


                                    Minnesota
          ------------------------------------------------------------
         (State or other jurisdiction of incorporation or organization)


                                       63
             ------------------------------------------------------
            (Primary Standard Industrial Classification Code Number)


                                   81-0170040
                       ----------------------------------
                      (I.R.S. Employer Identification No.)


                              500 Bielenberg Drive
                            Woodbury, Minnesota 55125
                                  651-738-4000
          -------------------------------------------------------------
          (Address, including zip code, and telephone number, including
            area code, of registrant's principal executive offices)


                           Rhonda J. Schwartz, Esquire
                              500 Bielenberg Drive
                            Woodbury, Minnesota 55125
                                  651-738-4000
        -----------------------------------------------------------------
       (Name, address including zip code, and telephone number, including
                        area code, of agent for service)

<PAGE>

Approximate Date of Commencement of Proposed Sale to Public: As soon as
practicable after the effective date of this Registration Statement.

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


                                       /X/

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


                         CALCULATION OF REGISTRATION FEE
    ------------------------------------------------------------------------
<TABLE>
<CAPTION>

Title of each                                               Proposed               Proposed maximum
class of securities                      Amount to be       maximum offering       aggregate                        Amount of
to be registered                         registered         price per unit         offering price                   registration fee
- ------------------------------------------------------------------------------------------------------------------------------------

<S>                                     <C>                 <C>                    <C>                             <C>
Interests under flexible                 *                  *                      (None registered herewith)
premium deferred
fixed annuity
contracts
</TABLE>

- ------------------
* The maximum aggregate offering price is estimated solely for the purpose of
determining the registration fee. The amount being registered and the proposed
maximum offering price per unit are not applicable in that these securities are
not issued in predetermined amounts or units.

<PAGE>

                        FORTIS BENEFITS INSURANCE COMPANY
                              Cross-Reference Sheet
                           Pursuant to Regulation S-K
                                   Item 501(b)

Form S-2 Item Number             Prospectus Caption             
- --------------------             ------------------
1. Forepart of the Registration  Cover Page; Table of Contents; 
   Statement andOutside Front    Distribution and Servicing     
   Cover Page of Prospectus       
                                                                
2. Inside Front and Back         Other Information; Reports
   Cover Pages of Prospectus    
                                
3. Summary Information, Risk     Summary of Contract Features or, as to ratio of
   Factors and Ratio of          earnings to fixed charges, Not Applicable      
   Earnings to Fixed Charges     
                                                                
4. Use of Proceeds               The Variable Account; The    
                                 Portfolios; The Fixed Account
                                 
5. Determination of Offering     Not Applicable
   Price                                                        
6. Dilution                      Not Applicable
                                
7. Selling Security Holders      None
                                
8. Plan of Distribution          Distribution and Servicing
                                
9. Description of Securities     Cover Page; The Variable Account; Series Fund;
   to be Registered              The Fixed Account; Accumulation Period;       
                                 Charges and Deductions; General Provisions    
                                 
10. Interests of Named           Legal Matters
    Experts and Counsel

11. Information with Respect     Fortis Benefits/Fortis Financial Group Member; 
    to the Registrant            Further Information About Fortis Benefits;     
                                 Financial Statements; Distribution and         
                                 Servicing                                      
                                 

12. Disclosure of Commission     Not Applicable
    Position on Indemnification
    for Securities Act
    Liabilities

<PAGE>
 
VARIABLE ACCOUNT D OF
FORTIS BENEFITS INSURANCE COMPANY
 
MAILING ADDRESS:      STREET ADDRESS:             PHONE: 1-800-963-9222
P.O. BOX 64273        500 BIELENBERG DRIVE
ST. PAUL              WOODBURY
MINNESOTA 55164       MINNESOTA 55125
 
This prospectus describes interests under flexible premium deferred combination
variable and fixed annuity contracts issued by Fortis Benefits Insurance Company
("Fortis Benefits").
 
These contracts allow you to accumulate funds on a tax-deferred basis. You may
elect a guaranteed interest accumulation option through a fixed account or a
variable return accumulation option through a variable account or a combination
of these two options. Under the variable return accumulation option, you can
choose among the following investment portfolios:
 
<TABLE>
<S>                                                 <C>
Federated American Leaders Fund II                  Federated High Income Bond Fund II
Federated Equity Income Fund II                     Federated International Equity Fund II
Federated Fund for U.S. Government Securities II    Federated Prime Money Fund II
Federated Growth Strategies Fund II                 Federated Utility Fund II
</TABLE>
 
                       It is anticipated that the following two additional
                       portfolios will be available to you sometime in the later
                       part of May or in June of 1999. See your representative
                       for their current availability.
 
<TABLE>
<S>                                                 <C>
Federated Strategic Income Fund II                  Federated Small Cap Strategies Fund II
</TABLE>
 
                       The accompanying prospectus for these investment
                       portfolios describes the investment objectives, policies
                       and risks of each of the portfolios. You can choose among
                       different guarantee periods under the guaranteed interest
                       accumulation option, each of which has its own current
                       interest rate which is guaranteed for the entire
                       guarantee period. In states where guarantee periods fixed
                       accounts are not offered, you can choose an interest in a
                       fixed account which has a minimum interest rate guarantee
                       and a higher current rate which can be changed from time
                       to time.
 
                       There are two different forms of contract offered by this
                       prospectus. One form is offered where all of the proposed
                       owners of the contract are less than 61 years old when
                       the contract is purchased. A second form is offered where
                       one or more of the proposed owners are 61 years old, or
                       older. The differences between the two forms of contracts
                       are: (1) the death benefit provided; (2) the provision
                       for withdrawals from the contract without a surrender
                       charge during the surrender charge period, and (3) the
                       mortality and expense risk charge imposed. These
                       provisions are discussed in this prospectus under the
                       sections entitled (1) Accumulation Period--Benefit
                       Payable on Death of Owner (or Annuitant); (2) Charges and
                       Deductions--Surrender Charge--Free Surrenders; and (3)
                       Charges and Deductions--Charges Against the Variable
                       Account.
 
                       This prospectus gives you information about the contracts
                       you should know before investing. This prospectus must be
                       accompanied by a current prospectus of the available
                       investment portfolios. These prospectuses should be read
                       carefully and kept for future reference.
 
                       A Statement of Additional Information, dated May 1, 1999,
                       about certain aspects of the contracts has been filed
                       with the Securities and Exchange Commission and is
                       available without charge from Fortis Benefits at the
                       address and phone number printed above. The Table of
                       Contents for the Statement of Additional Information
                       appears on page 25 of this prospectus.
 
                        THESE CONTRACTS ARE NOT OBLIGATIONS OF, OR GUARANTEED OR
                        ENDORSED BY, ANY BANK, CREDIT UNION, BROKER-DEALER OR
                        OTHER FINANCIAL INSTITUTION. THEY ARE NOT FEDERALLY
                        INSURED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION,
                        THE FEDERAL RESERVE BOARD, OR ANY OTHER AGENCY. THEY
                        INVOLVE INVESTMENT RISKS, INCLUDING THE POSSIBLE LOSS OF
                        PRINCIPAL.
 
                        NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY
                        STATE SECURITIES COMMISSION HAS APPROVED OR DISAPPROVED
                        OF THESE SECURITIES OR PASSED UPON THE ADEQUACY OR
                        ACCURACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE
                        CONTRARY IS A CRIMINAL OFFENSE.
 
                        FORTIS-Registered Trademark- and Fortis-Registered
                        Trademark- are registered servicemarks of Fortis (NL)
                        N.V. and Fortis (B).
 
TRIPLE
CROWN
VARIABLE
ANNUITY
 
Contracts Under Flexible
Premium Deferred
 
Combination Variable and
Fixed Annuity Contracts
 
PROSPECTUS DATED
May 1, 1999
 
      [LOGO]
<PAGE>
TABLE OF CONTENTS
 
<TABLE>
<CAPTION>
                                                                        PAGE
<S>                                                                     <C>
Special Terms Used in this Prospectus.................................     3
Information Concerning Fees and Charges...............................     4
Summary of Contract Features..........................................     6
Fortis Benefits/Fortis Financial Group Member.........................     8
The Variable Account..................................................     8
The Portfolios........................................................     8
The Fixed Account.....................................................     8
    - Guarantee Periods Fixed Account.................................     9
    - Market Value Adjustment.........................................     9
    - General Account Fixed Account...................................    10
    - General Account Fixed Account Transfers.........................    10
    - Investments by Fortis Benefits..................................    10
Accumulation Period...................................................    11
    - Issuance of a Contract and Purchase Payments....................    11
    - Contract Value..................................................    11
    - Allocation of Purchase Payments and Contract Value..............    12
    - Total and Partial Surrenders....................................    12
    - Telephone Transactions..........................................    13
    - Benefit Payable on Death of Owner (or Annuitant)................    13
The Annuity Period....................................................    14
    - Annuity Commencement Date.......................................    14
    - Commencement of Annuity Payments................................    14
    - Relationship Between Subaccount Investment Performance and
       Amount of Variable Annuity Payments............................    15
    - Annuity Options.................................................    15
    - Death of Annuitant or Other Payee...............................    15
    - Contract Owner Services.........................................    15
        - Dollar Cost Averaging.......................................    15
        - Rebalancing.................................................    16
Charges and Deductions................................................    16
    - Premium Taxes...................................................    16
    - Charges Against the Variable Account............................    16
    - Tax Charge......................................................    16
    - Surrender Charge................................................    16
        - Free Surrenders.............................................    17
        - Nursing Care/Hospitalization Waiver of Surrender Charges....    17
    - Miscellaneous...................................................    17
General Provisions....................................................    17
    - The Contracts...................................................    17
    - Postponement of Payment.........................................    18
    - Misstatement of Age or Sex and Other Errors.....................    18
    - Assignment......................................................    18
    - Beneficiary.....................................................    18
    - Reports.........................................................    18
Rights Reserved By Fortis Benefits....................................    18
Distribution..........................................................    19
Federal Tax Matters...................................................    19
Further Information about Fortis Benefits.............................    22
    - General.........................................................    22
    - Ownership of Securities.........................................    22
    - Selected Financial Data.........................................    22
    - Management's Discussion and Analysis of Financial Condition and
      Results of Operations...........................................    22
Voting Privileges.....................................................    25
Legal Matters.........................................................    25
Other Information.....................................................    25
Contents of Statement of Additional Information.......................    25
Fortis Benefits Financial Statements..................................    25
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                                        PAGE
<S>                                                                     <C>
Appendix A--Sample Market Value Adjustment Calculations...............   A-1
Appendix B--Explanation of Expense Calculations.......................   B-1
Appendix C--Sample Death Benefit Calculations.........................   C-1
Appendix D--Participating Portfolios..................................   D-1
Appendix E--Pro Rata Adjustments......................................   E-1
</TABLE>
 
The contracts are not available in all states. This Prospectus does not
constitute an offering in any jurisdiction in which such offering may not
lawfully be made. Fortis benefits does not authorize any information or
representation regarding the offering described in this Prospectus which is not
included in this Prospectus, the related Statement of Additional Information, or
any supplements thereto or in any supplemental sales material authorized by
Fortis benefits.
<PAGE>
SPECIAL TERMS USED IN THIS PROSPECTUS
 
<TABLE>
<S>              <C>
Accumulation     The time period under a contract between the contract issue date and the Annuity Commencement
Period           Date.
Accumulation     A unit of measure used to calculate the owners' interest in the Variable Account during the
Unit             Accumulation Period.
Annuitant        A person during whose life annuity payments are to be made by Fortis Benefits under the
                 contract. The Annuitant is the person named in the application for the contract. If such
                 person dies before the Annuity Commencement Date and there is an additional annuitant named in
                 the application, the additional annuitant shall become the Annuitant. If there is no named
                 additional annuitant, or the additional annuitant has predeceased the annuitant who is named
                 in the application, the owner, if he or she is a natural person, shall become the Annuitant.
Annuity          The date on which the Annuity Period commences.
Commencement
Date
Annuity Period   The time period following the Accumulation Period, during which annuity payments are made by
                 Fortis Benefits.
Annuity Unit     A unit of measurement used to calculate variable annuity payments.
Beneficiary      The person entitled to receive the death benefits under the terms of the contract.
Fixed Account    The Guarantee Periods Fixed Account or the General Account Fixed Account.
Fixed Annuity    An annuity option under which Fortis Benefits promises to pay the Annuitant or any other payee
Option           that you designate one or more fixed payments.
General          The name of the alternative under which purchase payments are allocated to Fortis Benefits'
Account Fixed    general account.
Account
Guarantee        The non-unitized separate account that Fortis Benefits uses to account for amounts allocated
Periods Fixed    to guarantee periods.
Account
Market Value     Positive or negative adjustment in Guarantee Periods Fixed Account value that we make if such
Adjustment       value is paid out more than fifteen days before or after the end of a guarantee period in
                 which it was being held.
Non-Qualified    Contracts that do not qualify for the special federal income tax treatment applicable in
Contracts        connection with certain retirement plans.
Portfolio        Each separate investment portfolio eligible for investment by the Variable Account as set
                 forth on the cover page of this prospectus.
Qualified        Contracts that are qualified for the special federal income tax treatment applicable in
Contracts        connection with certain retirement plans.
Valuation Date   All business days except, with respect to any subaccount of the Variable Account, days on
                 which the related Portfolio does not value its shares. Generally, the Portfolios value their
                 shares on each day the New York Stock Exchange is open.
Valuation        The period that starts at the close of regular trading on the New York Stock Exchange on a
Period           Valuation Date and ends at the close of regular trading on the exchange on the next succeeding
                 Valuation Date.
Variable         The segregated asset account referred to as Variable Account D of Fortis Benefits Insurance
Account          Company established to receive and invest purchase payments under contracts.
Variable         An annuity option under which Fortis Benefits promises to pay the Annuitant or any other payee
Annuity Option   chosen by you one or more payments which vary in amount in accordance with the net investment
                 experience of the subaccounts selected by the Annuitant.
</TABLE>
 
                                       3
<PAGE>
INFORMATION CONCERNING FEES AND CHARGES
 
CONTRACTOWNER TRANSACTION CHARGES
 
<TABLE>
<S>                                                 <C>
       Front-End Sales Charge Imposed on
      Purchases...................................         0%
       Maximum Surrender Charge for Sales
      Expenses....................................         7%
</TABLE>
 
<TABLE>
<CAPTION>
  NUMBER OF YEARS       SURRENDER CHARGE AS A
   SINCE PURCHASE      PERCENTAGE OF PURCHASE
PAYMENT WAS APPLIED            PAYMENT
- --------------------  -------------------------
<S>                   <C>
    Less than 3                       7%
At least 3 but less
       than 4                         5%
At least 4 but less
       than 5                         4%
At least 5 but less
       than 6                         3%
At least 6 but less
       than 7                         2%
     7 or more                        0%
</TABLE>
 
<TABLE>
<S>                                                 <C>
       Other Surrender Fees.......................     0%
       Exchange Fee...............................     0%
ANNUAL CONTRACT ADMINISTRATION CHARGE.............    $0
</TABLE>
 
<TABLE>
<CAPTION>
                                                            ALL CONTRACT       ONE OR MORE CONTRACT
                                                           OWNERS UNDER 61      OWNERS 61 OR OLDER
                                                           ---------------     ---------------------
<S>                                                        <C>                 <C>
VARIABLE ACCOUNT ANNUAL CHARGES
 (AS A PERCENTAGE OF AVERAGE ACCOUNT VALUE)
       Mortality and Expense Risk Charge...............         1.10%                  1.30%
       Variable Account Administrative Charge..........         0.10%                  0.10%
                                                                 ---                    ---
         Total Variable Account Annual Expenses........         1.20%                  1.40%
</TABLE>
 
MARKET VALUE ADJUSTMENT WITH RESPECT TO GUARANTEE PERIODS FIXED ACCOUNT
 
Surrenders and other withdrawals from the Guarantee Periods Fixed Account more
than fifteen days from the end of a guarantee period are subject to a Market
Value Adjustment. The Market Value Adjustment may increase or reduce the Fixed
Account value. It is computed pursuant to a formula that is described in more
detail under "Market Value Adjustment."
 
PORTFOLIO ANNUAL EXPENSES
 
The following table illustrates the advisory fees and other expenses applicable
to the Portfolios. Except as noted, the following figures are a percentage of
average net assets and are based on figures for the year ended December 31,
1998. The information set forth in this table was provided to Fortis Benefits by
the Portfolio managers and Fortis Benefits has not independently verified such
information. These expenses are reflected in the Portfolio's net asset value and
are not deducted from a contract's account value.
 
<TABLE>
<CAPTION>
                                                                                           TOTAL PORTFOLIO
                                                                                              OPERATING
                                                                INVESTMENT                    EXPENSES
                                                               ADVISORY AND     OTHER      (AFTER EXPENSE
                                                              MANAGEMENT FEE   EXPENSES   REIMBURSEMENT)(a)
                                                              --------------   --------   -----------------
<S>                                                           <C>              <C>        <C>
Federated American Leaders Fund II..........................          0.74%      0.14%              0.88%
Federated Equity Income Fund II (b).........................          0.32%      0.61%              0.93%
Federated Fund for U.S. Government Securities II............          0.52%      0.33%              0.85%
Federated Growth Strategies Fund II.........................          0.44%      0.42%              0.86%
Federated High Income Bond Fund II..........................          0.60%      0.18%              0.78%
Federated International Equity Fund II......................          0.53%      0.72%              1.25%
Federated Prime Money Fund II...............................          0.49%      0.31%              0.80%
Federated Small Cap Strategies Fund II (c)..................          0.31%      0.72%              1.03%
Federated Strategic Income Fund II (c)......................          0.54%      0.31%              0.85%
Federated Utility Fund II...................................          0.68%      0.25%              0.93%
</TABLE>
 
- ------------------------
(a)  The total operating expenses of each of the funds, absent the voluntary
     waiver of a portion of the management fee, would have been: 0.89% for the
     American Leaders Fund II; 1.36% for the Equity Income Fund II; 0.93% for
     the Fund for U.S. Government Securities II; 1.17% for the Growth Strategies
     Fund II; 1.72% for the International Equity Fund II; 0.81% for the Prime
     Money Fund II; and 1.00% for the Utility Fund II.
 
(b)  This Portfolio has adopted a Rule 12b-1 distribution plan but has no
     present intention of paying or accruing the 12b-1 fee under the plan. If
     the Portfolio were paying or accruing the 12b-1 fee, the Portfolio would be
     able to pay up to 0.25% of its average daily net Portfolio assets for the
     12b-1 fee. See "Distribution of Fund Shares" in the Portfolio prospectus.
 
(c)  Fund expenses for Small Cap Strategies Fund II and Strategic Income Fund II
     based on estimates.
 
                                       4
<PAGE>
EXAMPLES*
 
A.  CONTRACTS/ALL OWNERS UNDER 61
 
If you SURRENDER your contract, you would pay the following cumulative expenses
on a $1,000 investment, assuming a 5% annual return on assets:
 
<TABLE>
<CAPTION>
IF ALL AMOUNTS ARE INVESTED IN ONE PORTFOLIO:                 1 YEAR    3 YEARS   5 YEARS   10 YEARS
- ------------------------------------------------------------  -------   -------   -------   --------
<S>                                                           <C>       <C>       <C>       <C>
Federated American Leaders Fund II..........................      84       118       146        238
Federated Equity Income Fund II.............................      84       120       149        243
Federated Fund for U.S. Gov't Securities II.................      84       117       145        234
Federated Growth Strategies Fund II.........................      84       118       145        236
Federated High Income Bond Fund II..........................      83       115       141        227
Federated International Equity Fund II......................      88       129       165        275
Federated Prime Money Fund II...............................      83       116       142        229
Federated Small Cap Strategies Fund II......................      85       123       154        253
Federated Strategic Income Fund II..........................      84       117       145        234
Federated Utility Fund II...................................      85       121       150        246
</TABLE>
 
If you COMMENCE AN ANNUITY payment option, or DO NOT SURRENDER your contract,
you would pay the following cumulative expenses on a $1000 investment, assuming
a 5% annual return on assets:
 
<TABLE>
<CAPTION>
IF ALL AMOUNTS ARE INVESTED IN ONE PORTFOLIO:                 1 YEAR    3 YEARS   5 YEARS   10 YEARS
- ------------------------------------------------------------  -------   -------   -------   --------
<S>                                                           <C>       <C>       <C>       <C>
Federated American Leaders Fund II..........................      21        64       110        238
Federated Equity Income Fund II.............................      21        66       113        243
Federated Fund for U.S. Gov't Securities II.................      21        63       109        234
Federated Growth Strategies Fund II.........................      21        64       109        236
Federated High Income Bond Fund II..........................      20        61       105        227
Federated International Equity Fund II......................      25        75       129        275
Federated Prime Money Fund II...............................      20        62       106        229
Federated Small Cap Strategies Fund II......................      22        69       118        253
Federated Strategic Income Fund II..........................      21        63       109        234
Federated Utility Fund II...................................      22        67       114        246
</TABLE>
 
B.  CONTRACTS/ONE OR MORE OWNERS 61 OR OLDER
 
If you SURRENDER your contract, you would pay the following cumulative expenses
on a $1,000 investment, assuming a 5% annual return on assets:
 
<TABLE>
<CAPTION>
IF ALL AMOUNTS ARE INVESTED IN ONE PORTFOLIO:                 1 YEAR    3 YEARS   5 YEARS   10 YEARS
- ------------------------------------------------------------  -------   -------   -------   --------
<S>                                                           <C>       <C>       <C>       <C>
Federated American Leaders Fund II..........................      86       124       156        258
Federated Equity Income Fund II.............................      86       126       159        263
Federated Fund for U.S. Gov't Securities II.................      86       123       155        255
Federated Growth Strategies Fund II.........................      86       124       155        256
Federated High Income Bond Fund II..........................      85       121       151        248
Federated International Equity Fund II......................      90       135       175        295
Federated Prime Money Fund II...............................      85       122       152        250
Federated Small Cap Strategies Fund II......................      87       129       164        273
Federated Strategic Income Fund II..........................      86       123       155        255
Federated Utility Fund II...................................      87       127       160        266
</TABLE>
 
If you COMMENCE AN ANNUITY payment option, or DO NOT SURRENDER your contract,
you would pay the following cumulative expenses on a $1000 investment, assuming
a 5% annual return on assets:
 
<TABLE>
<CAPTION>
                                                              1 YEAR    3 YEARS   5 YEARS   10 YEARS
                                                              -------   -------   -------   --------
<S>                                                           <C>       <C>       <C>       <C>
Federated American Leaders Fund II..........................      23        70       120        258
Federated Equity Income Fund II.............................      23        72       123        263
Federated Fund for U.S. Gov't Securities II.................      23        69       119        255
Federated Growth Strategies Fund II.........................      23        70       119        256
Federated High Income Bond Fund II..........................      22        67       115        248
Federated International Equity Fund II......................      27        81       139        295
Federated Prime Money Fund II...............................      22        68       116        250
Federated Small Cap Strategies Fund II......................      24        75       128        273
Federated Strategic Income Fund II..........................      23        69       119        255
Federated Utility Fund II...................................      24        73       124        266
</TABLE>
 
THE EXAMPLES SHOULD NOT BE CONSIDERED A REPRESENTATION OF PAST OR FUTURE
EXPENSES, AND ACTUAL EXPENSES MAY BE GREATER OR LESS THAN THOSE SHOWN.
                            ------------------------
 
The foregoing tables and examples are included to assist you in understanding
the transaction and operating expenses imposed directly or indirectly under the
contracts and the Portfolios. Amounts for state premium taxes or similar
assessments will also be deducted, where applicable.
 
See Appendix B for an explanation of the calculation of the amounts set forth
above.
 
                                       5
<PAGE>
SUMMARY OF CONTRACT FEATURES
 
The following summary should be read in conjunction with the detailed
information in this prospectus. Variations from the information appearing in
this prospectus due to requirements particular to your state are described in
supplements which are attached to this prospectus, or in endorsements to the
contract as appropriate.
 
The contracts are designed to provide individuals with retirement benefits
through the accumulation of purchase payments on a fixed or variable basis, and
by the application of such accumulations to provide fixed or variable annuity
payments.
 
"We," "our," and "us" mean Fortis Benefits Insurance Company. "You" and "your"
mean a reader of this prospectus who is contemplating making purchase payments
or taking any other action in connection with a contract.
 
Depending on the state that you live in, the contract that is issued to you may
be as a part of a group contract or as an individual contract. Participation in
a group contract will be evidenced by the issuance of a certificate showing your
interest under the group contract. In other states, an individual contract will
be issued to you. Both the certificate and the contract are referred to as a
"contract" in this prospectus.
 
FREE LOOK
 
You have the right to examine a contract during a "free look" period after you
receive the contract and return it for a refund of the amount of the then
current contract value. However, in certain states where required by state law
the refund will be in the amount of all purchase payments that have been made,
without interest or appreciation or depreciation. The "free look" period is
generally 10 days unless a longer time is specified on the face page of your
contract.
 
PURCHASE PAYMENTS
 
The initial purchase payment under a contract must be at least $5,000 ($2,000
for a contract which is a part of a qualified plan). Additional purchase
payments under a contract must be at least $500 (or $50 if part of a systematic
investment plan). For contract issues in the state of Washington only, a single
purchase payment may be made and no further purchase payments can be accepted.
See "Issuance of a Contract and Purchase Payments."
 
ALLOCATION OF PURCHASE PAYMENTS
 
On the date that the contract is issued, except as hereafter explained, the
initial purchase payment is allocated, as specified by you in the contract
application, among one or more of the Portfolios, or to one or more of the
guarantee periods in the Guarantee Periods Fixed Account (or to the General
Account Fixed Account if the owner resides in a state in which the Guaranteed
Periods Fixed Account is not offered), or to a combination thereof. If you
reside in a state requiring a refund of all purchase payments under the "free
look" privilege, the initial purchase payment will be allocated to the Federated
Prime Money Fund II until the following number of days after we mail the
contract to you: (1) the number of days in the "free look" period, plus (2) five
days. After the expiration of the period, the contract value will be allocated
to the fixed account and the Portfolios as directed by you. Subsequent purchase
payments are allocated in the same way, or pursuant to different allocation
percentages that you may subsequently request in writing.
 
VARIABLE ACCOUNT INVESTMENT OPTIONS
 
Each of the subaccounts of the Variable Account invests in shares of a
Portfolio. Contract value in each of the subaccounts of the Variable Account
will vary to reflect the investment experience of each of the corresponding
Portfolios, as well as deductions for certain charges.
 
Each Portfolio has a separate and distinct investment objective. A full
description of the Portfolios and their investment objectives, policies, risks
and expenses can be found in the current prospectus for the Portfolio, which
accompanies this prospectus, and the Statement of Additional Information for the
Portfolio which is available upon request. (See Appendix D which contains a
summary of the investment objectives of each Portfolio.)
 
FIXED ACCOUNT INVESTMENT OPTIONS
 
Either a Guarantee Periods Fixed Account or a General Account Fixed Account is
available, depending upon your state of residence.
 
Any amount allocated by the owner to the Guarantee Periods Fixed Account earns a
guaranteed interest rate. The level of the guaranteed interest rate depends on
the length of the guarantee period selected by the owner. We currently make
available ten different guarantee periods, ranging from one to ten years (less
in some states where required by state limitations). If amounts are transferred,
surrendered or otherwise paid out more than fifteen days before or after the end
of the applicable guarantee period other than the one-year guarantee period, a
Market Value Adjustment will be applied to increase or decrease the amount that
is paid out. Accordingly, the Market Value Adjustment can result in gains or
losses to you.
 
Any amount allocated to the General Account Fixed Account will accrue interest
at a minimum effective annual rate plus such additional excess interest rate
which we may declare from time-to-time.
 
For a more complete discussion of the Fixed Accounts investment option and the
Market Value Adjustment, see "The Fixed Account."
 
TRANSFERS
 
During the Accumulation Period, you can transfer all or part of your contract
value from one subaccount to another or into the Fixed Account and, subject to
any Market Value Adjustment, from one guarantee period of a Guarantee Periods
Fixed Account to another or into a subaccount. There are limitations on the
frequency and amounts of transfers from the General Account Fixed Account. There
is currently no charge for these transfers. We reserve the right to restrict the
frequency of, or otherwise condition, terminate, or impose charges upon,
transfers from a subaccount during the Accumulation Period. During the Annuity
Period the person receiving annuity payments may make up to four transfers (but
not from a Fixed Annuity Option) during each year of the Annuity Period. For a
description of certain limitations on transfer rights, see "Allocations of
Purchase Payments and Contract Value Transfers."
 
                                       6
<PAGE>
TOTAL OR PARTIAL SURRENDERS
 
Subject to certain conditions, all or part of the contract value may be
surrendered by you before the earlier of (1) the Annuity Commencement Date, or
(2) if the owner is a non-natural person, the Annuitant's death. Amounts
surrendered from the Guarantee Periods Fixed Account may be subject to a Market
Value Adjustment. See "Total and Partial Surrenders" and "Market Value
Adjustment." Particular attention should be paid to the tax implications of any
surrender, including possible penalties for premature distributions. See
"Federal Tax Matters."
 
CHARGES AND DEDUCTIONS
 
We deduct daily charges at a percentage rate per annum of the value of the
average net assets in the Variable Account for the mortality and expense risks
we assume. The percentage rate for contracts issued where all owners are less
than 61 years old at the time of purchase is 1.20%. The percentage rate for
contracts issued where one or more owner is 61 years old, or older, at the time
of purchase is 1.40%. Also, there may be state premium tax charges deducted from
your contract value. See "Charges and Deductions."
 
ANNUITY PAYMENTS
 
The contract provides several types of annuity benefits to you or other persons
you properly designate to receive such payments, including Fixed and Variable
Annuity Options. You have considerable flexibility in choosing the Annuity
Commencement Date. However, the tax implications of an Annuity Commencement Date
must be carefully considered, including the possibility of penalties for
commencing benefits either too soon or too late. See "Annuity Commencement
Date," "Annuity Options" and "Federal Tax Matters" in this prospectus and
"Taxation Under Certain Retirement Plans" in the Statement of Additional
Information.
 
DEATH BENEFIT
 
In the event of the death of the owner, or the Annuitant if the owner is a
non-natural person, prior to the Annuity Commencement Date, a death benefit is
payable. See "Benefit Payable on Death of Owner (or Annuitant)."
 
LIMITATIONS IMPOSED BY RETIREMENT PLANS AND EMPLOYERS
 
Certain rights you would otherwise have under a contract may be limited by the
terms of any applicable employee benefit plan. These limitations may restrict
such things as total and partial surrenders, the amount or timing of purchase
payments that may be made, when annuity payments must start and the type of
annuity options that may be selected. Accordingly, you should familiarize
yourself with these and all other aspects of any retirement plan in connection
with which a contract is issued.
 
The record owner of the group variable annuity contract pursuant to which group
certificates may be issued will be a bank trustee whose sole function is to hold
record ownership of the contract or an employer (or the employer's designee) in
connection with an employee benefit plan. In the latter cases, certain rights
that a owner otherwise would have under a contract may be reserved instead by
the employer.
 
TAX IMPLICATIONS
 
The tax implications for you or any other persons who may receive payments under
a contract, and those of any related employee benefit plan can be quite
important. A brief discussion of some of these is set out under "Federal Tax
Matters" in this prospectus and "Taxation Under Certain Retirement Plans" in the
Statement of Additional Information, but such discussion is not comprehensive.
Therefore, you should consider these matters carefully and consult a qualified
tax adviser before making purchase payments or taking any other action in
connection with a contract or any related employee benefit plan. Failure to do
so could result in serious adverse tax consequences which might otherwise have
been avoided.
 
QUESTIONS AND OTHER COMMUNICATIONS
 
Any question about procedures of the contract should be directed to your sales
representative, or Fortis Benefits' home office: P.O. Box 64273, St. Paul,
Minnesota, 55164: 1-800-963-9222. Purchase payments and written requests should
be mailed or delivered to the same home office address. All communications
should include the contract number, the owner's name and, if different, the
Annuitant's name. The number for telephone transfers is 1-800-963-9222.
 
Any purchase payment or other communication, except a free-look cancellation
notice, is deemed received at Fortis Benefit's home office on the actual date of
receipt there in proper form unless received (1) after the close of regular
trading on The New York Stock Exchange, or (2) on a date that is not a Valuation
Date. In either of these two cases, the date of receipt will be deemed to be the
next Valuation Date.
 
FINANCIAL AND PERFORMANCE INFORMATION
 
This prospectus contains no Accumulation Unit Information for the applicable
subaccounts of the Variable Account because no contracts had been sold as of
December 31, 1998 and therefore no Accumulation Units had been issued as of that
date.
 
Audited financial statements of the available subaccounts of the Variable
Account are not included in the Statement of Additional Information because
those subaccounts have not yet commenced operations, have no assets or
liabilities, and have received no income nor incurred any expenses as of the
date of this prospectus.
 
Advertising and other sales materials may include yield and total return figures
for the subaccounts of the Variable Account. These figures are based on
historical results and are not intended to indicate future performance. "Yield"
is the income generated by an investment in the subaccount over a period of time
specified in the advertisement. This rate of return is assumed to be earned over
a full year and is shown as a percentage of the investment. "Total return" is
the total change in value of an investment in the subaccount over a period of
time specified in the advertisement. The rate of return shown would produce that
change in value over the specified period, if compounded annually. Yield and
total return figures do not reflect premium tax charges. This makes the
performance shown more favorable.
 
Financial information concerning Fortis Benefits is included in this prospectus
under "Further Information About Fortis Benefits" and "Fortis Benefits Financial
Statements."
 
                                       7
<PAGE>
FORTIS BENEFITS/FORTIS FINANCIAL GROUP MEMBER
 
Fortis Benefits Insurance Company is the issuer of the contracts. At the end of
1998, Fortis Benefits had approximately $99 billion of total life insurance in
force. Fortis Benefits is a Minnesota corporation founded in 1910. It is
qualified to sell life insurance and annuity contracts in the District of
Columbia and in all states except New York. Fortis Benefits is an indirectly
wholly-owned subsidiary of Fortis, Inc., which is itself indirectly owned 50% by
Fortis (NL)N.V. and 50% by Fortis (B). Fortis, Inc. manages the United States
operations for these two companies.
 
Fortis Benefits is a member of the Fortis Financial Group. That Group is a joint
effort by Fortis Benefits, Fortis Advisers, Inc., Fortis Investors, Inc., and
Fortis Insurance Company to offer financial products through the management,
marketing and servicing of mutual funds, annuities and life insurance, and
disability income products.
 
Fortis (NL)N.V. is a diversified financial services company headquartered in
Utrecht, The Netherlands, where its insurance operations began in 1847. Fortis
(B) is a diversified financial services company headquartered in Brussels,
Belgium, where its insurance operations began in 1824. Fortis (NL)N.V. and
Fortis (B) have merged their operating companies under the trade name of Fortis.
The Fortis group of companies is active in insurance, banking and financial
services, and real estate development in The Netherlands, Belgium, the United
States, Western Europe, and the Pacific Rim. The Fortis group of companies had
approximately $390 billion in assets at the end of 1998.
 
All of the guarantees and commitments under the contracts are general
obligations of Fortis Benefits, regardless of whether you have allocated the
contract value to the Variable Account or to the Fixed Account. None of Fortis
Benefits' affiliated companies has any legal obligation to back Fortis Benefits'
obligations under the contracts.
 
THE VARIABLE ACCOUNT
 
The Variable Account is a segregated investment account of Fortis Benefits.
Fortis Benefits established Variable Account D under Minnesota insurance law as
of October 14, 1987. The Variable Account is an integral part of Fortis
Benefits. However, the Variable Account is registered with the Securities and
Exchange Commission as a unit investment trust under the Investment Company Act
of 1940. Assets in the Variable Account representing reserves and liabilities
under these contracts and other variable annuity contracts issued by Fortis
Benefits will not be chargeable with liabilities arising out of any other
business of Fortis Benefits.
 
The Variable Account has a number of subaccounts. The assets in each subaccount
are invested exclusively in one of the Portfolios listed on page one of this
prospectus. Income and both realized and unrealized gains or losses from the
assets of each subaccount of the Variable Account are credited to or charged
against that subaccount without regard to income, gains or losses from any other
subaccount of the Variable Account or arising out of any other business we may
conduct. We may add or eliminate new subaccounts as new Portfolios are added or
eliminated.
 
THE PORTFOLIOS
 
You may choose from among a number of Portfolios. Each is a mutual fund
available for purchase only as a funding vehicle for benefits under variable
life insurance and variable annuities issued by Fortis Benefits and other life
insurance companies. (See Appendix D for a summary of the investment objectives
of each Portfolio.) Each Portfolio corresponds to one of the subaccounts of the
Variable Account. The assets of each Portfolio are separate from the others, and
each Portfolio operates as a separate investment portfolio whose performance has
no effect on the investment performance of any other Portfolio. See the
prospectus for each Portfolio for more detailed information for each Portfolio,
such as its investment policies and restrictions, charges, risks associated with
investing in it, and other aspects of its operations. A prospectus for the
Portfolios you are considering must accompany this prospectus and you should
read it together with this prospectus. Federated Advisers is the investment
adviser for all of the Portfolios other than Federated International Equity Fund
II, which is advised by Federated Global Research Corp. You may obtain any
prospectus without charge from Fortis Benefits by calling 1-800-963-9222, or
writing P.O. Box 64273, St. Paul, Minnesota 55164.
 
Fortis Benefits purchases and redeems Portfolios' shares for the Variable
Account at their net asset value without any sales or redemption charges. We
automatically reinvest any dividend or capital gain distributions attributable
to contracts in shares of the Portfolio from which they are received at the
Portfolio's net asset value on the date paid. These dividends and distributions
will have the effect of reducing the net asset value of each share of the
corresponding Portfolio and increasing, by an equivalent value, the number of
shares outstanding of the Portfolio. However, the value of your interest in the
corresponding subaccount will not change as a result of any of these dividends
and distributions.
 
Portfolios may also be available to registered separate accounts supporting
variable annuity and variable life products of other participating insurance
companies, as well as to the Variable Account and other separate accounts of
Fortis Benefits. Although Fortis Benefits does not anticipate any disadvantages
to this, there is a possibility that a material conflict may arise between the
interest of the Variable Account and one or more of the other separate accounts
participating in the Portfolios. A conflict may occur due to a change in law
affecting the operations of variable life and variable annuity separate
accounts, differences in the voting instructions of the owners and those of
other companies, or some other reason. In the event of conflict, Fortis Benefits
will take any steps necessary to protect you or your beneficiaries.
 
THE FIXED ACCOUNT
 
This prospectus offers interests in either of two Fixed Accounts, depending upon
your state. The Fixed Accounts are (1) a Guarantee Periods Fixed Account or (2)
a General Account Fixed Account. This prospectus refers to both of these Fixed
Accounts as the Fixed Account unless a distinction is not relevant.
 
We offer a Guaranteed Periods Fixed Account in most states. However, in a
limited number of states we offer a General Account Fixed Account in lieu of the
Guarantee Periods Fixed Account. You should ask Fortis
 
                                       8
<PAGE>
Benefits or your account representative to determine which Fixed Account is
available in your state. Charges under the contract are the same as when you
allocate monies to the Variable Account, except that we do not impose the
Variable Account charges for mortality and expense risk and administrative
expenses (see Charges and Deductions--Charges Against the Variable Account) on
amounts of Contract Value in the Fixed Account.
 
GUARANTEE PERIODS FIXED ACCOUNT
 
Any amount that you allocate to the Guarantee Periods Fixed Account earns a
guaranteed interest rate beginning on the date of your allocation. This
guaranteed interest rate continues for a number of years (not to exceed ten)
that you select. At the end of this guarantee period, we will allocate your
contract value in that guarantee period, including accrued interest, to a new
guarantee period of the same length, unless we have received your written
request to allocate this amount to a different guarantee period or periods or to
one or more of the subaccounts. We must receive this written request at least
three business days prior to the end of the guarantee period. The first day of
the new guarantee period (or other reallocation) will be the day after the end
of the prior guarantee period. We will notify you at least 45 days, and not more
than 75 days, prior to the end of any guarantee period.
 
We currently make available ten different guarantee periods, ranging from one to
ten years. All ten of these guarantee periods may not be available in some
states because of state limitations. Each guarantee period has its own
guaranteed interest rate, which may differ from those for other guarantee
periods. From time to time we will, at our discretion, change the guaranteed
interest rate for future guarantee periods of various lengths. These changes
will not affect the guaranteed interest rates being paid on guarantee periods
that have already commenced. Each allocation or transfer of an amount to a
guarantee period commences the running of a new guarantee period for that
amount. The amount will earn a guaranteed interest rate that will continue
unchanged until the end of that period. The guaranteed interest rate will never
be less than an effective annual rate of 3%.
 
Fortis Benefits declares the guaranteed interest rates from time to time as
market conditions dictate. Fortis Benefits advises you of the guaranteed
interest rate for a chosen guarantee period:
 
    - at the time we receive a purchase payment; we effect a transfer, or we
      renew a guarantee period.
 
Fortis Benefits has no specific formula for determining the guaranteed interest
rates for the guarantee periods. The rate may be influenced by, but not
necessarily correspond to, interest rates generally available on the types of
investments acquired with amounts allocated to the guarantee period. See
"Investments by Fortis Benefits." In determining guaranteed interest rates, may
also consider, among other factors,
 
    - the duration of a guarantee period,
 
    - regulatory and tax requirements,
 
    - our sales and administrative expenses,
 
    - our assumed risks,
 
    - our profitability objectives, and
 
    - general economic trends.
 
FORTIS BENEFITS' MANAGEMENT MAKES THE FINAL DETERMINATION OF THE GUARANTEED
INTEREST RATES TO BE DECLARED. FORTIS BENEFITS CANNOT PREDICT OR ASSURE THE
LEVEL OF ANY FUTURE GUARANTEED INTEREST RATES IN EXCESS OF AN EFFECTIVE ANNUAL
RATE OF 3%.
 
You may get information about the guaranteed interest rates applicable to the
various guarantee periods at any time from our home office or from your sales
representative.
 
MARKET VALUE ADJUSTMENT
 
We usually apply a Market Value Adjustment:
 
    - for contracts with amounts allocated to the Guarantee Periods Fixed
      Account,
 
    - to any Fixed Account Value that we (1) pay out on surrender, (2) transfer,
      (3) apply to an annuity option, or (4) pay out as a single sum in lieu of
      an annuity,
 
    - before the end of the guarantee period in which we hold the Fixed Account.
 
However, we do not apply a Market Value Adjustment to any Fixed Account Value
that we:
 
    - pay out during the period beginning fifteen days before, and 15 days
      after, the end of a guarantee period in which we hold Fixed Account Value;
 
    - we pay out, or transfer, to the Variable Account, on an automatic periodic
      basis under a formal Fortis Benefits program for that purpose, which may
      be subject to conditions and limitations in your state (see your sales
      representative for information about program availability and conditions
      and limitations in your state);
 
    - pay out as a death benefit under a contract; or
 
    - pay out, or transfer, from the one-year guarantee period.
 
The Market Value Adjustment may increase or decrease the amount of Fixed Account
Value being withdrawn or transferred. The comparison of two guaranteed interest
rates determines whether the Market Value Adjustment produces an increase or a
decrease. The first rate to compare is the guaranteed interest rate for the
amount being transferred or withdrawn. The second rate is the guaranteed
interest rate then being offered for new guarantee periods of the same duration
as that remaining in the guarantee period from which the Fixed Account Value are
being withdrawn or transferred. If the first rate exceeds the second by more
than 1/2%, the Market Value Adjustment produces an increase. If the first rate
does not exceed the second by at least 1/2%, the Market Value Adjustment
produces a decrease. Sample calculations are shown in Appendix A.
 
The Market Value Adjustment will be determined by multiplying the amount being
withdrawn or transferred from the guarantee period (before deduction of any
applicable surrender charge) by the following factor:
 
            1 + I            n / 12
        ( ----------)               - 1
         1 + J + .005
 
                                       9
<PAGE>
where,
 
    - I is the guaranteed interest rate being credited to the amount being
      withdrawn from the existing guarantee period,
 
    - J is the guaranteed interest rate then being offered for new guarantee
      periods with durations equal to the number of years remaining in the
      existing guarantee period (rounded up to the next higher number of years),
      and
 
    - N is the number of months remaining in the existing guarantee period
      (rounded up to the next higher number of months).
 
GENERAL ACCOUNT FIXED ACCOUNT
 
We hold amounts that you allocate to the General Account Fixed Account in the
general account of Fortis Benefits. We have not registered interests in the
General Account Fixed Account under the Securities Act of 1933, and we have not
registered the General Account Fixed Account as an investment company under the
Investment Company Act of 1940, because of exemptive and exclusionary
provisions. Accordingly, neither the General Account Fixed Account nor any
interests in that Account are subject to these Acts and, the staff of the
Securities and Exchange Commission has not reviewed the disclosures in the
prospectus relating to the General Account Fixed Account. Disclosures regarding
the Fixed Account may, however, be subject to certain generally applicable
provisions of the federal securities laws relating to the accuracy and
completeness of statements made in prospectuses. For contracts with amounts
allocated to the General Account Fixed Account, this prospectus serves as a
disclosure document only for the aspects of the contract involving the Variable
Account. This prospectus contains only selected information regarding the
General Account Fixed Account. You can get more information about the General
Account Fixed Account from Fortis Benefits' home office or from your sales
representative.
 
Fortis Benefits guarantees that the contract value in the General Account Fixed
Account will accrue interest at an effective annual rate of at least 3%,
independent of the actual investment experience of the general account. We may,
at our sole discretion, credit higher rates of interest. However, we have no
obligation to credit interest in excess of the guaranteed rate of 3% per year.
We will not modify any interest rate in excess of 3% per year for any amount in
the General Account Fixed Account more than once each calendar year. We will
quote any higher rate of interest at an effective annual rate. The rate of any
excess interest that we initially or subsequently credit to any amount can in
many cases vary, depending on when you originally allocated that amount to the
General Account Fixed Account. Once credited, we:
 
    - make such interest part of the contract value in the General Account Fixed
      Account,
 
    - guarantee the interest, and
 
    - subject the interest to applicable fees and charges.
 
GENERAL ACCOUNT FIXED ACCOUNT TRANSFERS
 
Transfers out of the General Account Fixed Account have special limitations.
Prior to the Annuity Commencement Date, you may transfer part or all of the
contract value from the General Account Fixed Account to the Variable Account,
provided that:
 
(1)  no more than one such transfer is made each contract year,
 
(2)  no more than 50% of the General Account Fixed Account value is
     transferred at any time (unless the balance in the General Account Fixed
     Account after the transfer would be less than $1,000, in which case we may
     transfer up to the entire balance),
 
(3)  at least $1,000 is transferred at any one time (or, if less, the
     entire amount in the General Account Fixed Account), and
 
(4)  you may not make a transfer into the General Account Fixed
     Account within six months after a transfer out of that Account.
     Nevertheless, we may, in our discretion, permit a continuing request for
     transfer of lesser specified amounts automatically on a periodic basis.
     However, we reserve the right to discontinue or modify any such
     arrangements in our discretion. You may make no transfer from the General
     Account Fixed Account after the Annuity Commencement Date.
 
INVESTMENTS BY FORTIS BENEFITS
 
Our obligations with respect to the Guarantee Periods Fixed Account and the
General Account Fixed Account are legal obligations of Fortis Benefits. Our
general account assets support the obligations, as well as the obligations we
incur under other insurance and annuity contracts. Investments purchased with
amounts allocated to both Fixed Accounts are the property of Fortis Benefits,
and you have no legal rights in such investments. We have sole discretion over
the investment of assets in our general account and in the Fixed Account,
subject to applicable law.
 
We will invest amounts in the Fortis Benefits' general account and the Fixed
Account in compliance with applicable state insurance laws and regulations
concerning the nature and quality of investments for the general account. These
laws generally permit investment in federal, state and municipal obligations,
preferred and common stocks, corporate bonds, real estate mortgages, real estate
and certain other investments, within specified limits and subject to certain
standards and limitations. See "Fortis Benefits' Financial Statements" for
information on Fortis Benefits' investments. Fortis Advisers Inc. manages
amounts held in the general account and in the Fixed Account.
 
Fortis Benefits intends to consider the return available on the instruments in
which the Fixed Account invests, when Fortis Benefits establishes guaranteed
interest rates. This return is only one of many factors that we consider in
determining the guaranteed interest rates. See "Guarantee Periods Fixed
Account."
 
Fortis Benefits generally expects to invest the amounts that you allocate to the
Fixed Account in debt instruments that approximately match Fortis Benefits'
liabilities with regard to (1) the guarantee periods for purchase payments
allocated to Guarantee Periods Fixed Accounts and (2) expected holding periods
for purchase payments allocated to the General Account Fixed Account. Fortis
Benefits expects that these will include primarily the following types of debt
instruments:
 
(1)  securities issued by the United States Government or its
agencies or instrumentalities, which securities may or may not be guaranteed by
     the United States Government;
 
(2)  debt securities which have an investment grade, at the time of
     purchase, within the four highest grades assigned by Moody's
 
                                       10
<PAGE>
     Investors Services, Inc. ("Moody's") (Aaa, Aa, A or Baa), Standard & Poor's
     Corporation ("Standard & Poor's") (AAA, AA, A or BBB), or any other
     nationally recognized rating service;
 
(3)  other debt instruments including, but not limited to, issues of,
     or guaranteed by banks or bank holding companies and corporations, which
     obligations, although not rated by Moody's or Standard & Poor's, we deem to
     have an investment quality comparable to securities that may be purchased
     as stated above; and
 
(4)  other evidences of indebtedness secured by mortgages or deeds
     of trust representing liens upon real estate.
 
Nevertheless, Fortis Benefits has no obligation to invest amounts allocated to
the Fixed Account according to any particular strategy, except as may be
required by applicable state insurance laws and regulations.
 
ACCUMULATION PERIOD
 
ISSUANCE OF A CONTRACT AND PURCHASE PAYMENTS
 
Fortis Benefits reserves the right to reject any application for a contract or
any purchase payment for any reason. If we accept your issuing instructions in
the form received, we will credit the initial purchase payment within two
Valuation Dates after the later of (1) receipt of the issuing instructions or,
(2) receipt of the initial purchase payment at Fortis Benefits' home office. If
we cannot credit the initial purchase payment within five Valuation Dates after
receipt because the issuing instructions are incomplete, we will return the
initial purchase payment, unless you consent to our retaining the initial
purchase payment and crediting it as of the end of the Valuation Period in which
the necessary requirements are fulfilled. The initial purchase payment must be
at least $5,000 ($2,000 for a contract issued pursuant to a qualified plan).
 
The date that we apply the initial purchase payment to the purchase of the
contract is also the contract issue date. The contract issue date is the date
used to determine contract years, regardless of when we deliver the contract.
Our crediting of investment experience in the Variable Account, or a fixed rate
of return in the Fixed Account, generally begins as of the contract issue date.
 
You may make additional purchase payments at any time after the contract issue
date and prior to the Annuity Commencement Date, as long as the Annuitant is
living. You must transmit purchase payments (together with any required
information identifying the proper contracts and account to be credited with
purchase payments) to our home office. We credit additional purchase payments to
the contract, and add to the contract value, as of the end of the Valuation
Period in which we receive the payments in good order.
 
Each additional purchase payment must be at least $500 (or $50 if part of a
systematic investment plan). The total of all purchase payments for all Fortis
Benefits annuities having the same owner or annuitant, may not exceed $1 million
(not more than $500,000 allocated to the Fixed Account) without Fortis Benefits'
prior approval. We reserve the right to modify this limitation at any time.
 
You may make purchase payments in excess of the initial minimum by monthly draft
against a bank account, if you have completed and returned to us a special
systematic investment authorization form. You may get the form from your sales
representative or from our home office. We can also arrange for you to make
purchase payments by wire transfer, payroll deduction, military allotment,
direct deposit and billing. Purchase payments by check should be made payable to
Fortis Benefits Insurance Company.
 
We may cancel any contract with a contract value of less than $1,000 on any
Valuation Date. We will notify the owner at least 90 days in advance of our
intention to cancel the contract. We would consider a cancellation to be a full
surrender of the contract.
 
CONTRACT VALUE
 
Contract value is the total of any Variable Account value in all the subaccounts
of the Variable Account, plus any Fixed Account value.
 
The contract guarantees no minimum Variable Account value. You bear the entire
investment risk for the contract value that you allocate to the Variable
Account.
 
DETERMINATION OF VARIABLE ACCOUNT VALUE. A contract's Variable Account value is
based on (1) the number of Accumulation Units and (2) Accumulation Unit values
that we determine on each Valuation Date. The value of an Accumulation Unit for
a subaccount on any Valuation Date is equal to the previous value of that
subaccount's Accumulation Unit multiplied by that subaccount's net investment
factor (discussed below) for the Valuation Period ending on that Valuation Date.
At the end of any Valuation Period, a contract's Variable Account value in a
subaccount is equal to the number of Accumulation Units in the subaccount times
the value of one Accumulation Unit for that subaccount.
 
The number of Accumulation Units in each subaccount is equal to:
 
    - Accumulation Units purchased at the time that any purchase payments or
      transferred amounts are allocated to the subaccount; less
 
    - Accumulation Units redeemed to pay for the portion of any transfers from
      or partial surrenders allocated to the subaccount; less
 
    - Accumulation Units redeemed to pay charges under the contract.
 
NET INVESTMENT FACTOR. The net investment factor for a subaccount is determined
by dividing (1) the net asset value per share of the Portfolio shares held by
the subaccount, determined at the end of the current Valuation Period, plus the
per share amount of any dividend or capital gains distribution made with respect
to the Portfolio shares held by the subaccount during the current Valuation
Period, minus a per share charge for the increase, plus a per share credit for
the decrease, in any income taxes assessed which we determine to have resulted
from the investment operation of the subaccount or any other taxes which are
attributable to this contract, by (2) the net asset value per share of the
Portfolio shares held in the subaccount as determined at the end of the previous
Valuation Period, and subtracting from that result a factor representing the
mortality risk, expense risk and administrative expense charge.
 
                                       11
<PAGE>
If a subaccount's net investment factor is greater than one, the subaccount's
Accumulation Unit value has increased. If the net investment factor is less than
one, the subaccount's Accumulation Unit value has decreased.
 
DETERMINATION OF FIXED ACCOUNT VALUE. Fortis Benefits guarantees a contract's
Fixed Account value. Therefore, Fortis Benefits bears the investment risk for
amounts allocated to the Fixed Account, except to the extent that:
 
(1)  Fortis Benefits may vary the guaranteed interest rate for future
     guarantee periods for Guarantee Periods Fixed Accounts and the current
     interest for General Account Fixed Accounts (subject to the 3% effective
     annual minimum) and
 
(2)  the Market Value Adjustment for Guarantee Periods Fixed
     Accounts imposes investment risks on you.
 
The contract's Fixed Account value on any Valuation Date is equal to the
following amounts, in each case increased by accrued interest:
 
    - The amount of purchase payments or transferred amounts allocated to the
      Fixed Account; less
 
    - The amount of any transfers or surrenders out of the Fixed Account.
 
ALLOCATION OF PURCHASE PAYMENTS AND CONTRACT VALUE
 
ALLOCATION OF PURCHASE PAYMENTS. In your application for a contract, you may
allocate purchase payments, or portions of payments, to the:
 
    - available subaccounts of the Variable Account or
 
    - the Fixed Account (and to guarantee periods within the Fixed Account for
      contracts issued in states where the Guarantee Periods Fixed Account is
      offered), or
 
    - a combination of the Variable Account or Fixed Account.
 
Percentages must be in whole numbers. The total allocation must equal 100%. You
may change the percentage allocations for future purchase payments, without
charge, at any time by sending a written request to Fortis Benefits' home
office. Changes in the allocation of future purchase payments will be effective
on the date we receive your written request.
 
TRANSFERS. You may transfer contract value:
 
    - from one available subaccount to another or into the Fixed Account,
 
    - from the Fixed Account to one of the available subaccounts, or
 
    - in the case of a Guarantee Periods Fixed Account, transfers from one
      guarantee period to another guarantee period.
 
You must request transfers by written request to Fortis Benefits' home office,
or by telephone transfer as described below. We currently impose no charge for
any transfer. However, transfers from a guarantee period other than the one-year
guarantee period of a Guarantee Period Fixed Account that are (1) more than
fifteen days before or after the expiration thereof, or (2) are not a part of a
formal Fortis Benefits program for the transfer of earnings of the Fixed
Account, may be subject to a Market Value Adjustment. See "Market Value
Adjustment." We restrict transfers of contract value from the general account
Fixed Account in both amount and timing. See "Fixed Account--General Account
Fixed Account--General Account Fixed Account Transfers."
 
The minimum transfer from a subaccount or guarantee period is the lesser of
$1,000 or all of the contract value in the subaccount or Fixed Account.
Nevertheless, we may permit a continuing request for transfers of lesser
specified amounts automatically on a periodic basis. However, we reserve the
right to restrict the frequency of transfers or to otherwise condition,
terminate or impose charges (not to exceed $25 per transfer) upon transfers. We
will count all transfers between and among the subaccounts of the Variable
Account and the Fixed Account as one transfer, if all the transfer requests are
made at the same time as part of one request. We will execute the transfers and
determine all values in connection with transfers as of the end of the Valuation
Period in which we receive the transfer request. We will add or deduct
respectively from the transferred amount the amount of any positive or negative
Market Value Adjustment associated with a transfer from a guarantee period of
the Guarantee Periods Fixed Account.
 
Certain restrictions on very substantial allocations to any one subaccount are
set forth under "Limitations on Allocations" in the Statement of Additional
Information.
 
TOTAL AND PARTIAL SURRENDERS
 
TOTAL SURRENDERS. You may surrender all of the cash surrender value at any time
during the life of the Annuitant and prior to the Annuity Commencement Date. You
must request total surrender by a written request sent to Fortis Benefits' home
office. We reserve the right to require that the contract be returned to us
prior to making payment, although this will not affect our determination of the
amount of the cash surrender value. Cash surrender value is:
 
    - the contract value at the end of the Valuation Period during which Fortis
      Benefits receives the written request for total surrender at its home
      office, less
 
    - any applicable surrender charge and plus or minus
 
    - any applicable Market Value Adjustment. See "Market Value Adjustment."
 
We must receive the written consent of all collateral assignees and irrevocable
beneficiaries prior to any total surrender. We will generally pay surrenders
from the Variable Account within seven days of the date of receipt by Fortis
Benefits' home office of the written request. We may postpone payment, however,
in certain circumstances. See "Postponement of Payment."
 
The amount we pay upon total surrender of the cash surrender value (taking into
account any prior partial surrenders) may be more or less than the total
purchase payments you made. After a surrender of the cash surrender value or at
any time the contract value is zero, all rights of the owner, Annuitant, or any
other person will terminate.
 
PARTIAL SURRENDERS. You may surrender a portion of the Fixed Account value
and/or the Variable Account at any time during the life of the Annuitant and
prior to the Commencement Date. You must request partial surrender by a written
request sent to Fortis Benefits'
 
                                       12
<PAGE>
home office. We will not accept a partial surrender request unless the net
proceeds payable to you are at least $1,000. Fortis Benefits will surrender the
entire cash surrender value under the contract, if the total contract value in
both the Variable Account and Fixed Account would be less than $1,000 after the
partial surrender.
 
You should specify the subaccounts of the Variable Account, or guarantee periods
of the Fixed Account if applicable, that you wish to partially surrender. If you
do not specify, we take the partial surrender from the subaccounts and the Fixed
Account on a pro rata basis.
 
We will surrender Accumulation Units from the Variable Account and/ or dollar
amounts from the Fixed Account so that the total amount of the partial surrender
equals the dollar amount of the partial surrender request. We will reduce the
amount payable to you by:
 
    - any applicable surrender charge and
 
    - if the surrender is from a guarantee period, other than the one-year
      guarantee period, by any applicable negative Market Value Adjustment, or
      increased by any positive Market Value Adjustment unless the surrender is
      (1) within 15 days before or after the expiration of a guarantee period,
      or (2) is a part of a formal Fortis Benefits program for the transfer of
      earnings from the Fixed Account.
 
The partial surrender will be effective at the end of the Valuation Period in
which Fortis Benefits receives the written request for partial surrender at its
home office. We will pay partial surrenders as we describe above for total
surrenders.
 
The Internal Revenue Code imposes a penalty tax on certain premature surrenders.
For a discussion of this and other tax implications of total and partial
surrenders, including withholding requirements, see "Federal Tax Matters." Also,
Section 403(b) of the Internal Revenue Code, bars distributions of voluntary
salary reduction amounts under tax deferred annuity contracts: prior to one of
the following events: (1) attainment of age 59 1/2 by the employee or, (2) the
employee's separation from service, death, disability or hardship. (Hardship
distributions will be limited to the lesser of the amount of the hardship or the
amount of salary reduction contributions, exclusive of earnings thereon.)
 
TELEPHONE TRANSACTIONS
 
You or your representative may make certain requests under the contract by
telephone if we have a written telephone authorization on file. These include
requests for (1) transfers, (2) withdrawals, and (3) changes in purchase payment
allocation instructions, dollar-cost averaging, Portfolio rebalancing program
and systematic withdrawal. Our home office will employ reasonable procedures to
confirm that instructions communicated by telephone are genuine. These
procedures may include, among others, (1) requiring some form of personal
identification such as your address and social security number prior to acting
upon instructions received by telephone, (2) providing written confirmation of
such transactions, and/or (3) tape recording of telephone instructions. Your
request for telephone transactions authorizes us to record telephone calls. We
may be liable for any losses due to unauthorized or fraudulent instructions if
we do not employ reasonable procedures. If we do employ reasonable procedures,
we will not be liable for any losses due to unauthorized or fraudulent
instructions. We reserve the right to place limits, including dollar limits, on
telephone transactions.
 
BENEFIT PAYABLE ON DEATH OF OWNER (OR ANNUITANT)
 
If the owner dies prior to the Annuity Commencement Date, we will pay a death
benefit. If there is more than one owner, we will pay the death benefit upon the
first death. If the owner is a non-natural person, we will pay a death benefit
upon the death of the Annuitant prior to the Annuity Commencement Date. In this
case, if more than one Annuitant has been named, we will pay the death benefit
payable upon the death of an Annuitant only upon the death of the last survivor
of the Annuitants so named.
 
The term "decedent" in the death benefit description below refers to the death
of the owner unless the owner is a non-natural person. In that case, we will
read that term to refer to the death of the Annuitant. Also, the death benefit
description refers to the age of the owner. If the owner is a non-natural
person, the relevant age that we use will instead be that of the Annuitant.
 
Additionally, the death benefit description makes reference to "Pro Rata
Adjustments." A Pro Rata Adjustment is calculated separately for each
withdrawal, creating a decrease in the death benefit proportional to the
decrease the withdrawal makes in the contract value. Pro Rata Adjustments are
made for amounts withdrawn for partial surrenders and any associated surrender
charge (which we shall deem to be an amount withdrawn).
 
The death benefit will be different if all of the owners are less than 61 years
old than if one or more of them is 61 years old, or older, when the contract is
purchased.
 
BENEFIT/ALL OWNERS LESS THAN 61. If all of the owners are less than 61 years
old, when the contract is purchased, the death benefit will be the greatest of
(1), (2), or (3), as follows:
 
(1)  The contract value as of the date used for valuing the death benefit.
 
(2)  The highest Anniversary Value on each of the contract's anniversaries prior
     to the earlier of: (a) the decedent's death, or (b) the owner's attainment
     of age 80.
 
    An Anniversary Value is equal to:
 
(i)    the contract value on the anniversary, plus
 
(ii)   any purchase payments made since the anniversary, reduced
       by
 
(iii)  pro rata adjustments for any withdrawals made since the
       anniversary.
 
(3)  If the decedent dies prior to the date the owner reaches age 80, the amount
     of the death benefit is the sum of:
 
(i)    the accumulation (without interest) of purchase payments,
       reduced by pro rata adjustments for any withdrawals; plus
 
                                       13
<PAGE>
(ii)   an amount equal to interest on such net accumulation value,
       as it is adjusted for each applicable purchase payment and pro rata
       adjustment, at an effective annual rate of 4.0% (3% for policies issued
       in the State of Washington).
 
    The resulting amount will be referred to as the "Roll-up Amount."
 
    If the decedent dies on or after the date the owner reaches age 80, the
    amount of the death benefit is equal to:
 
(iii)  the "Roll-up Amount" as of the date the owner reached age
       80; plus
 
(iv)   the accumulation (without interest) of purchase payments
       made on or after the date the owner reach age 80; reduced by
 
(v)    pro rata adjustments for any withdrawals made on or after
       the date the owner reached age 80.
 
    We describe the pro rata adjustments referred to above more fully in
    Appendix E at the end of this prospectus.
 
BENEFIT/ONE OR MORE OWNERS 61. If one or more of the owners is 61 years old, or
older, when the contract is purchased, the death benefit will be the same as
provided above, except that all references to age 80 in (2) and (3) are changed
to age 75.
 
See Appendix C for sample death benefit calculations.
 
The value of the death benefit is determined as of the end of the Valuation
Period in which we receive, at our home office, proof of death and the written
request as to the manner of payment. Upon receipt of these items, the death
benefit generally will be paid within seven days. Under certain circumstances,
payment of the death benefit may be postponed. See "Postponement of Payment." If
we do not receive a written request for a settlement method, we will pay the
death benefit in a single sum, based on values determined at that time.
 
The Beneficiary may (1) receive a single sum payment, which terminates the
contract, or (2) select an annuity option. If the Beneficiary selects an annuity
option, he or she will have all the rights and privileges of a payee under the
contract. If the Beneficiary desires an annuity option, the election should be
made within 60 days of the date the death benefit becomes payable. Failure to
make a timely election can result in unfavorable tax consequences. For further
information, see "Federal Tax Matters."
 
We accept any of the following as proof of death: (1) a copy of a certified
death certificate; (2) a copy of a certified decree of a court of competent
jurisdiction as to the finding of death; or (3) a written statement by a medical
doctor who attended the deceased at the time of death.
 
The Internal Revenue Code requires that a Non-Qualified Contract contain certain
provisions about an owner's death. We discuss these provisions below under
"Federal Tax Matters--Required Distributions for Non-Qualified contracts." It is
imperative that Written Notice of the death of the owner be promptly transmitted
to us at our home office, so that we can make arrangements for distribution of
the entire interest in the contract to the Beneficiary in a manner that
satisfies the Internal Revenue Code requirements. Failure to satisfy these
requirements may result in the contract not being treated as an annuity contract
for federal income tax purposes, with possible adverse tax consequences.
 
THE ANNUITY PERIOD
 
ANNUITY COMMENCEMENT DATE
 
You may specify an Annuity Commencement Date, up to age 110, in your
application. The Annuity Commencement Date marks the beginning of the period
during which an Annuitant or other payee that you designate receives annuity
payments under the contract. The Annuity Commencement Date must be at least two
years after the date of issue of your contract.
 
The Internal Revenue Code may impose penalty taxes on amounts distributed either
too soon or too late, depending on the type of retirement arrangement involved.
See "Federal Tax Matters." You should consider this carefully in selecting or
changing an Annuity Commencement Date.
 
You must submit a written request to us in order to advance or defer the Annuity
Commencement Date. We must receive the request at our home office at least
thirty days before the then-scheduled Annuity Commencement Date. The new Annuity
Commencement Date must also be at least thirty days after we receive your
written request. You have no right to make any total or partial surrender during
the Annuity Period.
 
COMMENCEMENT OF ANNUITY PAYMENTS
 
We may pay the entire contract value, rather than apply the amount to an annuity
option, if the contract value at the end of the Valuation Period that contains
the Annuity Commencement Date is less than $1,000. We would make the payment in
a single sum to the Annuitant or other payee chosen by the owner and cancel the
contract. We would not impose any change other than the premium tax charge.
 
Otherwise, Fortis Benefits will apply (1) the Fixed Account value to provide a
Fixed Annuity Option and (2) the Variable Account value in any subaccount to
provide a Variable Annuity Option using the same subaccount, unless you have
notified us by written request to apply the Fixed Account value and Variable
Account value in different proportions. We must receive any written request at
our home office at least 30 days before the Annuity Commencement Date.
 
We will make annuity payments under a Fixed or Variable Annuity Option on a
monthly basis to the Annuitant or other properly-designated payee, unless we
agree to a different payment schedule. If you name more than one person as an
Annuitant, you may elect to name one of such persons to be the sole Annuitant as
of the Annuity Commencement Date. We reserve the right to change the frequency
of any annuity payment so that each payment will be at least $50 ($20 in Texas).
 
The amount of each annuity payment will depend on (1) the amount of contract
value applied to an annuity option, (2) the form of annuity selected and (3) the
age of the Annuitant. For information concerning
 
                                       14
<PAGE>
the relationship between the Annuitant's sex and the amount of annuity payments,
including special requirements in connection with employee benefits plans, see
"Calculations of Annuity Payments" in the Statement of Additional Information.
The Statement of Additional Information also contains detailed information about
how the amount of each annuity payment is computed.
 
The dollar amount of any fixed annuity payments is specified during the entire
period of annuity payments according to the provisions of the annuity option
selected. The dollar amount of variable annuity payments varies during the
annuity period based on changes in Annuity Unit Values for the subaccounts that
you choose to use in connection with your payments.
 
RELATIONSHIP BETWEEN SUBACCOUNT INVESTMENT PERFORMANCE AND AMOUNT OF VARIABLE
ANNUITY PAYMENTS
 
The amount of an annuity payment depends on the average effective net interest
return of a subaccount during the period since the preceding payment, as
follows:
 
    - if the return is HIGHER than 3% annually, the Annuity Unit Value will
      INCREASE, and the second payment will be HIGHER than the first; and
 
    - if the return is LOWER than 3% annually, the Annuity Unit Value will
      DECREASE, and the second payment will be LOWER than the first.
 
"Net investment return," for this purpose, refers to the subaccount's overall
investment performance, after deduction of the mortality and expense risk and
administrative expense charges, (See "Charges and Deductions--Charges Against
the Variable Account.") We guarantee that the amount of each variable annuity
payment after the first payment will not be affected by variations in our
mortality experience or our expenses.
 
TRANSFERS. A person receiving annuity payments may make up to four transfers a
year among subaccounts. The current procedures and conditions for these
transfers are the same as we describe above under "Allocation of Purchase
Payments and Contract Value Transfers." We do not permit transfers from a Fixed
Annuity Option during the Annuity Period.
 
ANNUITY OPTIONS
 
You may select an annuity option, or change a previous selection, by written
request. We must receive your request at least 30 days before the Annuity
Commencement Date. You may select one annuity form, but payments under that form
may be on a combination fixed and variable basis. If no annuity form selection
is in effect on the Annuity Commencement Date, we usually automatically apply
Option B (described below), with payments guaranteed for ten years. However,
federal pension law may require that we make any default payments, under certain
retirement plans, pursuant to plan provisions and/or federal law. Tax laws and
regulations may impose further restrictions to assure that the primary purpose
of the plan is distribution of the accumulated funds to the employee.
 
Your contract offers the following options for fixed and variable annuity
payments. Under each of the options, we make payments as of the first Valuation
Date of each monthly period, starting with the Annuity Commencement Date.
 
OPTION A, LIFE ANNUITY. We make no payments after the annuitant dies. It is
possible for the Annuitant to receive only one payment under this option, if the
Annuitant dies before the second payment is due.
 
OPTION B, LIFE ANNUITY WITH PAYMENTS GUARANTEED FOR 10 YEARS TO 20 YEARS. We
continue payments as long as the Annuitant lives. If the Annuitant dies before
we have made all of the guaranteed payments, we continue installments of the
guaranteed payments to the beneficiary.
 
OPTION C, JOINT AND FULL SURVIVOR ANNUITY. We continue payments as long as
either the Annuitant or the joint Annuitant is alive. We stop payments when both
the Annuitant and the joint Annuitant have died. It is possible for the payee or
payees to receive only one payment under this option, if both Annuitants die
before the second payment is due.
 
OPTION D, JOINT AND ONE-HALF CONTINGENT SURVIVOR ANNUITY. We continue payments
as long as either the Annuitant or the joint Annuitant is alive. If the
Annuitant dies first, we continue payments to the joint Annuitant at one-half
the original amount. If the joint Annuitant dies first, we continue payments to
the Annuitant at the original full amount. We stop payments when both the
Annuitant and the joint Annuitant have died. It is possible for the payee or
payees to receive only one payment under this option, if both Annuitants die
before the second payment is due.
 
We also have other annuity options available. You can get information about them
from your sales representative or by calling or writing to our home office.
 
DEATH OF ANNUITANT OR OTHER PAYEE
 
The amounts that we generally pay on the death of the annuitant during the
Annuity Period are the continuation of annuity payments (1) for any remaining
guarantee period or (2) for the life of any joint Annuitant. In all such cases,
the person entitled to receive payments also receives any rights and privileges
under the annuity option in effect.
 
We describe additional rules applicable to such distributions under
Non-Qualified contracts under "Federal Tax Matters--Required Distributions for
Non-Qualified Contracts." Our description does not apply to contracts issued in
connection with qualified plans, but similar rules apply to the plans
themselves.
 
CONTRACT OWNER SERVICES
 
DOLLAR COST AVERAGING. If you reside in a state where we offer the General
Account Fixed Account, you can elect when you apply for your contract to
allocate your initial purchase payment to a special account in the Fixed Account
where it will be credited with interest at a guaranteed fixed rate. Amounts will
be transferred from the special account to a designated Portfolio on a periodic
basis over a designated period of time. If you request a transfer (other than
the dollar cost averaging transfers) or a withdrawal from amounts in the special
 
                                       15
<PAGE>
account, the dollar cost averaging program will end. Any amounts remaining in
the dollar cost averaging special account will, unless otherwise directed,
immediately be transferred to the other options according to your previous
allocation instructions we have on file.
 
You can also elect at any time to have money in one of the available investment
allocation options transferred on a systematic basis over a designated period of
time to one or more of the other available Portfolios.
 
Dollar cost averaging does not assure a profit or protect against a loss should
market prices decline. Transfers under this program do not count against any
limitations otherwise provided limiting transfers among the available investment
options. Ask your Fortis representative about the specific terms of the dollar
cost averaging programs currently available.
 
REBALANCING. You can have your contract value automatically readjusted among the
available investment allocation options on a selected periodic basis. The
amounts you have in each selected available investment allocation option will
grow or decline in value at different rates during each time period. Rebalancing
is intended to transfer amounts among the chosen available investment allocation
options in order to retain the allocation percentages you specify. Rebalancing
does not assure a profit or protect against a loss should market prices decline
and should be reviewed periodically, as your needs may change. Transfers under
this program do not count against any limitations otherwise provided limiting
transfers among the available investment options. Ask your Fortis representative
about the specific terms of the rebalancing program currently available.
 
CHARGES AND DEDUCTIONS
 
PREMIUM TAXES
 
We deduct state premium taxes as follows:
 
    - when imposed on purchase payments, we pay the amount on your behalf and
      deduct the amount from your contract value upon (1) our payment of
      surrender proceeds or death benefit or (2) annuitization of a contract; or
 
    - when imposed at the time annuity payments begin, we deduct the amount from
      your contract value on a pro-rata basis from the then-current Fixed
      Account value and, by redemption of Accumulation Units, the then-current
      Variable Account value in each subaccount.
 
Applicable premium tax rates depend upon your place of residence. Rates can
change by legislation, administrative interpretations, or judicial acts.
 
CHARGES AGAINST THE VARIABLE ACCOUNT
 
MORTALITY AND EXPENSE RISK CHARGE. We assess each subaccount of the Variable
Account with a daily charge for mortality and expense risk at a nominal annual
rate as follows:
 
    - If all of the owners of a contract are less than 61 years old when the
      contract is purchased, the rate is 1.10% of the average daily net assets
      of the Variable Account.
 
    - If one or more of the owners of the contract is 61 years old, or older,
      the rate is 1.30% of the average daily net assets of the Variable Account.
 
We assess this charge during both the Accumulation Period and the Annuity
Period. We guarantee not to increase this charge for the duration of the
contract.
 
The mortality risk borne by Fortis Benefits arises from its obligation to make
annuity payments (determined in accordance with the annuity tables and other
provisions contained in the contract) for the full life of all Annuitants
regardless of how long all Annuitants or any individual Annuitant might live. In
addition, Fortis Benefits bears a mortality risk in that it guarantees to pay a
death benefit upon the death of an Annuitant or owner prior to the Annuity
Commencement Date.
 
The expense risk we assume is that actual expenses incurred in connection with
issuing and administering the contract will exceed the limits on administrative
charges set in the contract.
 
We bear the loss if the administrative charges and the mortality and expense
risk charge are insufficient to cover the expenses and costs assumed.
Conversely, we profit if the amount deducted proves more than sufficient.
 
ADMINISTRATIVE EXPENSE CHARGE. We assess each subaccount of the Variable Account
with a daily charge at an annual rate of .10% of the average daily net assets of
the subaccount. We assess this charge during both the Accumulation Period and
the Annuity Period. This charge helps cover administrative costs such as those
incurred in issuing contracts, establishing and maintaining the records relating
to contracts, making regulatory filings and furnishing confirmation notices,
voting materials and other communications, providing computer, actuarial and
accounting services, and processing contract transactions. There is no necessary
relationship between the amount of administrative charges assessed on a given
contract and the amount of expenses actually incurred for that contract.
 
TAX CHARGE
 
We currently impose no charge for taxes payable by us in connection with the
contract, other than for applicable premium taxes. We reserve the right to
impose a charge for any other taxes that may become payable by us in the future
for the contracts or the Variable Account.
 
The charges against the Variable Account described above are for the purposes
described and Fortis Benefits may receive a profit as a result of these charges.
 
SURRENDER CHARGE
 
We deduct no sales charge from purchase payments. We deduct a surrender charge
on certain total or partial surrenders. We use the revenues from the surrender
charge to partially pay our expenses in the sale of the contracts, including (1)
commissions, (2) promotional, distribution and marketing expenses, and (3) costs
of printing and distribution of prospectuses and sales material.
 
                                       16
<PAGE>
FREE SURRENDERS. Subject to the deemed order of withdrawal rules set forth
below, you can withdraw the following amounts from the contract without a
surrender charge:
 
    - Any purchase payments that we received more than seven years before the
      surrender date and that you have not previously surrendered;
 
    - Any earnings that you have not previously surrendered;
    - In any contract year, up to 10% of the purchase payments that we received
      less than seven years before the surrender date (whether or not you have
      been previously surrendered the purchase payments).
 
We determine the portion of a surrender qualifying for free surrender treatment
by deeming amounts to be withdrawn in the following order:
 
    - For contracts issued where all of the owners of the contract were less
      than 61 years old when the contract was purchased:
 
1.     purchase payments that we received more than seven years
       before the surrender date, and therefore not subject to a surrender
       charge.
 
2.     10% of purchase payments that we received less than seven
       years before the surrender date.
 
3.     purchase payments that we received less than seven years
       before the surrender date and that you have not previously surrendered.
 
4.     earnings.
 
    - For contracts issued where one or more of the owners of the contract was
      61 years old, or older, when the contract was purchased:
 
1.     earnings.
 
2.     purchase payments that we received more than seven years
       before the surrender date, and therefore not subject to a surrender
       charge.
 
3.     10% of purchase payments that we received less than seven
       years before the surrender date.
 
4.     purchase payments that we received less than seven years
       before the surrender date and that you have not previously surrendered.
 
We impose no surrender charge on (1) annuitization or (2) payment of a single
sum because less than the minimum required contract value is available to
provide an annuity at the Annuity Commencement Date, or (3) payment of any death
benefit.
 
In addition, we have an administrative policy to waive surrender charges for
full surrenders of contracts that have been in force for at least ten years if
the amount then subject to the surrender charge is less than 25% of the contract
value. We have offered the contracts only since 1999, and, therefore, we have
made no waivers. We reserve the right to change or terminate this practice at
any time, both for new and for previously issued contracts.
 
AMOUNT OF SURRENDER CHARGE. Surrender charges apply only if the amount being
withdrawn exceeds the sum of the amounts listed above under Free Surrenders
(that is, if the amount being withdrawn includes purchase payments that we
received made less than seven years before the surrender date). The surrender
charges are:
 
<TABLE>
<CAPTION>
    NUMBER OF YEARS        SURRENDER CHARGE
    SINCE PURCHASE        AS A PERCENTAGE OF
  PAYMENT WAS APPLIED      PURCHASE PAYMENT
- -----------------------  ---------------------
<S>                      <C>
      Less than 3                     7%
  At least 3 but less
         than 4                       5%
  At least 4 but less
         than 5                       4%
  At least 5 but less
         than 6                       3%
  At least 6 but less
         than 7                       2%
       7 or more                      0%
</TABLE>
 
We anticipate the surrender charge will not be sufficient to cover our
distribution expenses. To the extent the surrender charge is insufficient, we
will pay such costs from our general account assets. Those assets will include
any profit that we derive from the mortality and expense risk charge.
 
NURSING CARE/HOSPITALIZATION WAIVER OF SURRENDER CHARGES. We deduct no surrender
charge for a total or partial withdrawal
 
    - after a covered person has been confined in a hospital or skilled health
      care facility for at least 60 consecutive days and the covered person
      continues to be confined in the hospital or skilled care facility when the
      request is made; or
 
    - within 60 days following a covered person's discharge from a hospital or
      skilled health care facility after confinement of at least 60 consecutive
      days.
 
Confinement must begin after the effective date of this provision.
 
Covered persons are the contract owner or owners and the spouse of any contract
owner if the spouse is the Annuitant. We will not waive surrender charges when a
confinement is due to (1) substance abuse or (2) mental or personality disorders
without a demonstrable organic disease. We consider a degenerative brain
disease, such as Alzheimer's Disease, to be an organic disease.
 
MISCELLANEOUS
 
The Variable Account invests in shares of the Portfolios. Therefore, the net
assets of the Variable Account will reflect the investment advisory fees and
certain other expenses incurred by the Portfolios and described in their
prospectuses.
 
GENERAL PROVISIONS
 
THE CONTRACTS
 
The entire contract includes any application, amendment, rider, endorsement and
revised contract page. Only an officer of Fortis Benefits can agree to change or
waive any provision of a contract. Any change or waiver must be in writing and
signed by an officer of Fortis Benefits. The contracts are non-participating and
do not share in dividends or earnings of Fortis Benefits.
 
                                       17
<PAGE>
POSTPONEMENT OF PAYMENT
 
With respect to amounts in the Portfolios of the Variable Account, payment of
any amount due upon a total or partial surrender, death or under an annuity
option will ordinarily be made within seven days after all documents required
for such payment are received by us at our home office. However, Fortis Benefits
may defer the determination, application or payment of any death benefit,
transfer, partial or total surrender or annuity payment, to the extent dependent
on Accumulation or Annuity Unit Values as follows: (1) for any period during
which the New York Stock Exchange is closed (other than customary weekend and
holiday closings) or trading on the New York Stock Exchange is restricted as
determined by the Securities and Exchange Commission, (2) for any period during
which any emergency exists as a result of which it is not reasonably practicable
for Fortis Benefits to determine the investment experience for the Contract, or
(3) for such other periods as the Securities and Exchange Commission may by
order permit for the protection of investors.
 
Additionally, we may defer for up to 15 days the payment of any amount
attributable to a purchase payment made by check to allow the check reasonable
time to clear. Fortis Benefits may also defer payment of surrender proceeds
payable out of the Fixed Account for a period of up to 6 months.
 
MISSTATEMENT OF AGE OR SEX AND OTHER ERRORS
 
If the Annuitant's age or sex was misstated, we pay the amount that the purchase
payments paid would have purchased at the correct age and sex. If we make any
overpayment because of incorrect information about age or sex, or any other
miscalculation, we deduct the overpayment from the next payment due. We add
underpayments to the next payment. We will credit or charge the amount of any
adjustment with interest at the effective rate of 3% annually.
 
ASSIGNMENT
 
Owners and payees may assign their rights and interests under a Qualified
Contract only in certain narrow circumstances referred to in the contract.
Owners and other payees may assign their rights and interests under
Non-Qualified Contracts, including their ownership rights.
 
We take no responsibility for the validity of any assignment. Owners and payees
must make a change in ownership rights in writing and send to Fortis Benefits'
home office. The change will be effective on the date made, although we are not
bound by a change until the date we record it.
 
The rights under a contract are subject to any assignment of record at the home
office of Fortis Benefits. An assignment or pledge of a contract may have
adverse tax consequences. See below under "Federal Tax Matters."
 
BENEFICIARY
 
You may name or change a beneficiary or a contingent beneficiary before the
Annuity Commencement Date. You must send a written request of the change to
Fortis Benefits. Certain retirement programs may require spousal consent to name
or change a beneficiary. Applicable tax laws and regulations may limit the right
to name a beneficiary other than the spouse. We are not responsible for the
validity of any change. A change will take effect as of the date it is signed
but will not affect any payment we make or action we take before receiving the
written request. We also need the consent of any irrevocably named person before
making a requested change.
 
We will determine the Beneficiary, as follows, upon the death of an owner, or
the Annuitant if the owner is a non-natural person, prior to the Annuity
Commencement date:
 
    - If there is any surviving owner, the surviving owner will be the
      Beneficiary (this overrides any other beneficiary designation).
 
    - If there is no surviving owner, the Beneficiary will be the beneficiary
      designated by the owner.
 
    - If there is no surviving owner and no surviving beneficiary who has been
      designated by the owner, the estate of the last surviving owner will be
      the Beneficiary.
 
REPORTS
 
We will mail to the owner (or to the person receiving payments during the
annuity period), at the last known address of record, any report and
communication required by applicable law or regulation. You should therefore
give us prompt written notice of any address change. This will include annual
audited financial statements of the Portfolios, but not necessarily of the
Variable Account or Fortis Benefits.
 
RIGHTS RESERVED BY FORTIS BENEFITS
 
Fortis Benefits reserves the right to make certain changes if, in its judgment,
they would best serve the interests of owners and Annuitants or would be
appropriate in carrying out the purposes of the contracts. We will make any
change only as permitted by applicable laws. Fortis Benefits will obtain your
approval of the changes and approval from any appropriate regulatory authority,
if required by law.
 
Examples of the changes Fortis Benefits may make include:
 
    - To operate the Variable Account in any form permitted under the Investment
      Company Act of 1940 or in any other form permitted by law.
 
    - To transfer any assets in any subaccount to another subaccount, or to one
      or more separate accounts, or to the Fixed Account; or to add, combine or
      remove subaccounts in the Variable Account.
 
    - To substitute, for the Portfolio shares held in any subaccount, the shares
      of another Portfolio or the shares of another investment company or any
      other investment permitted by law.
 
    - To make any changes required by the Internal Revenue Code or by any other
      applicable law in order to continue treatment of the contract as an
      annuity.
 
    - To change the time or time of day at which a Valuation Date is deemed to
      have ended.
 
    - To make any other necessary technical changes in the contract in order to
      conform with any action the above provisions permit Fortis Benefits to
      take, including to change the way
 
                                       18
<PAGE>
      Fortis Benefits assesses charges, but without increasing, as to any then
      outstanding contract, the aggregate amount of the types of charges that
      Fortis Benefits has guaranteed.
 
DISTRIBUTION
 
Fortis Investors, Inc. ("Fortis Investors") is the principal underwriter of the
contracts. The contracts will be sold by individuals who (1) are licensed by
state insurance authorities to sell the contracts of Fortis Benefits and (2)
registered representatives of broker-dealer firms or representatives of other
firms that are exempt from broker dealer regulation. Fortis Investors and any
other broker-dealer firm are (1) registered with the Securities and Exchange
Commission under the Securities Exchange Act of 1934 as broker-dealers and (2)
members of the National Association of Securities Dealers, Inc.
 
Fortis Investors will pay an allowance to selling brokers in varying amounts.
Fortis Investors does not expect the allowance, under normal circumstances, to
exceed 4.75% of purchase payments plus a servicing fee of .25% of contract value
per year, starting in the first contract year. Fortis Investors may, under
certain flexible compensation arrangements, pay lesser or greater allowances and
larger or smaller service fees to broker dealer firms than as set forth above.
However, in such case, such flexible compensation arrangements will have
actuarial present values that are approximately equivalent to the amounts of the
selling allowances and service fees set forth above. Additionally, broker-dealer
firms and exempt firms may qualify for additional compensation based upon
meeting certain production standards. Fortis Investors may charge back
commissions paid to others if the contract upon which the commission was paid is
surrendered or cancelled within certain specified time periods.
 
Fortis Benefits paid a total of $30,567,607, $37,705,676 and $32,874,801 to
Fortis Investors for annuity contract distribution services during 1996, 1997
and 1998, respectively. Of these amounts, $7,531,629 in 1996, $5,091,431 in 1997
and $5,389,151 in 1998 was not reallowed to other broker-dealers or exempt
firms. The distribution agreement provides for Fortis Benefits to indemnify
Fortis Investors (and its agents, employees, and controlling persons) for
certain damages and expenses, including those arising under federal securities
laws.
 
See Note 12 to the Notes to Fortis Benefits' Financial Statements for the
amounts Fortis Benefits has paid to Fortis Investors for various services.
 
Fortis Investors is an indirect subsidiary of Fortis AMEV and Fortis AG. Fortis
Investors is under common control with Fortis Benefits. Fortis Investors'
principal business address is the same as that of our home office. Fortis
Investors is not obligated to sell any specific amount of interests under the
contracts. $157,238,983 of interests in the Guarantee Periods Fixed Account and
an indefinite amount of interests in the Variable Account have been registered
with the Securities and Exchange Commission.
 
FEDERAL TAX MATTERS
 
The following description is a general summary of the tax rules, primarily
related to federal income taxes. These rules are based on laws, regulations and
interpretations that are subject to change at any time. This summary is not
comprehensive, and we do not intend it as tax advice. Federal estate and gift
tax considerations, as well as state and local taxes, may also be material. You
should consult a qualified tax adviser as to the tax implications of taking any
action under a contract or related retirement plan.
 
NON-QUALIFIED CONTRACTS
 
Section 72 of the Internal Revenue Code ("Code") governs the taxation of
annuities in general. Neither you nor any other person may exclude or deduct
purchase payments under Non-Qualified Contracts from gross income. However, you
are not currently taxed, until receipt, on any increase in the accumulated value
of a Non-Qualified Contract that results from (1) the investment performance of
the Variable Account or (2) interest credited to the Fixed Account. Owners who
are not natural persons are taxed annually on any increase in the contract value
subject to exceptions. You may wish to discuss this with your tax adviser.
 
The following discussion applies generally to contracts owned by natural
persons.
 
In general, surrenders or partial withdrawals under contracts are taxed as
ordinary income to the extent of the accumulated income or gain under the
contract. If you assign or pledge any part of the value of a contract, you pay
on the value so pledged or assigned to the same extent as a partial withdrawal.
 
With respect to annuity payment options, the tax consequences may vary depending
on the option elected under the contract. Until the investment in the contract
is recovered, generally only the portion of the annuity payment that represents
the amount by which the contract value exceeds the "investment in the contract"
will be taxed. In general, "investment in the contract" is the aggregate amount
of purchase payments made. After recovery of the "investment in the contract,"
the full amount of any additional annuity payments is taxable.
 
For variable annuity payments, in general, the taxable portion of each annuity
payment (prior to recovery of the "investment in the contract") is the amount of
the payment less the nontaxable portion. The nontaxable portion of each payment
is "investment in the contract" divided by the total number of expected annuity
payments.
 
For fixed annuity payments, in general, prior to recovery of the "investment in
the contract," there is no tax on the amount of each payment that bears the same
ratio to that payment as the "investment in the contract" bears to the total
expected value of the annuity payments for the term of the payments. However,
the remainder of each annuity payment is taxable. The taxable portion of a
distribution (in the form of an annuity or a single sum payment) is taxed as
ordinary income.
 
For purposes of determining the amount of taxable income resulting from
distributions, all contracts and other annuity contracts we or our affiliates
issue to you within the same calendar year will be treated as if they were a
single contract.
 
                                       19
<PAGE>
You or any other payee will pay a 10% penalty on the taxable portion of a
"premature distribution." Generally, an amount is a "premature distribution"
unless the distribution is:
 
    - made on or after you or another payee reaches age 59 1/2
 
    - made to a Beneficiary on or after your death,
 
    - made upon your disability or that of another payee, or
 
    - part of a series of substantially equal annuity payments for your life or
      life expectancy or the life or life expectancy of you and your
      Beneficiary.
 
Premature distributions may result, for example, from:
 
    - an early Annuity Commencement Date
 
    - an early surrender, partial surrender or assignment of a contract, or
 
    - the early death of an Annuitant other than you or another person receiving
      annuity payments under the contract.
 
If you transfer ownership of a contract, or designate an Annuitant or other
payee other than yourself, you may have certain income or gift tax consequences
that are beyond the scope of this discussion. If you are contemplating any
transfer or assignment of a contract you should contact a competent tax adviser.
 
REQUIRED DISTRIBUTIONS FOR NON-QUALIFIED CONTRACTS
 
For a Non-Qualified Contract to receive annuity tax treatment for federal income
tax purposes, Section 72(s) of the Code requires:
 
    - if any person receiving annuity payments dies on or after the Annuity
      Commencement Date but prior to the time the entire interest in the
      contract has been distributed, the remaining portion of such interest will
      be distributed at least as rapidly as under the method of distribution
      being used as of the date of the person's death; and
 
    - if you die prior to the Annuity Commencement Date, the entire interest in
      the contract will be distributed
 
      - within five years after your death or
 
      - as annuity payments that will begin within one year of your death and
        will be made over your designated Beneficiary's life or over a period
        not extending beyond the life expectancy of that Beneficiary.
 
However, if the owner's designated Beneficiary is the surviving spouse, the
surviving spouse may continue the contract as the new owner. Where the owner or
other person receiving payments is not a natural person, the required
distributions under Section 72(s) apply on the death of the primary Annuitant.
 
The Internal Revenue Service has not issued regulations interpreting the
requirements of Section 72(s) (although it has issued proposed regulations
interpreting similar requirements for qualified plans). We intend to review and
modify the contract if necessary to ensure that it complies with the
requirements of Section 72(s), when clarified by regulation or otherwise.
 
Generally, the above requirements will be satisfied with a single sum payment,
where the death occurs prior to the Annuity Commencement Date. A single sum
payment will be subject to proof of the owner's death. The Beneficiary, however,
may elect by written request to receive an annuity option instead of a lump sum
payment. However, if the election is not made within 60 days of the date the
single sum death benefit otherwise becomes payable, the IRS may disregard the
election for tax purposes and tax the Beneficiary as if a single sum payment had
been made.
 
QUALIFIED CONTRACTS
 
The contracts may be used with several types of tax-qualified plans. The tax
rules applicable to owners, Annuitants and other payees vary according to the
type of plan and the terms and conditions of the plan itself. In general,
purchase payments made under a tax-qualified plan on your behalf are excludable
from your gross income during the Accumulation Period. The portion, if any, of
any purchase payment that is not excluded from your gross income during the
Accumulation Period constitutes your "investment in the contract."
 
When annuity payments begin, you will receive back your "investment in the
contract" if any, as a tax-free return of capital. The Code provides which
portion of each payment is taxable and which portion is tax-free. These rules
may vary depending on the type of tax-qualified plan.
 
The contracts are available in connection with the following types of retirement
plans:
 
    - Section 403(b) annuity plans for employees of certain tax-exempt
      organizations and public educational institutions;
 
    - Section 401 or 403(a) qualified pension, profit-sharing or annuity plans;
 
    - individual retirement annuities ("IRAs") under Section 408(b);
 
    - simplified employee pension plans ("SEPs") under Section 408(k);
 
    - SIMPLE IRA Plans under Section 408(p); and
 
    - Section 457 unfunded deferred compensation plans of tax-exempt
      organizations and private employer unfunded deferred compensation plans.
      We discuss the tax implications of these plans in the Statement of
      Additional Information under the heading "Taxation Under Certain
      Retirement Plans."
 
WITHHOLDING
 
Annuity payments and other amounts received under contracts are subject to
income tax withholding unless the recipient elects not to have taxes withheld.
The amounts withheld will vary among recipients depending on the tax status of
the individual and the type of payments from which taxes are withheld.
 
Despite the recipient's election, the Code may require withholding from certain
payments outside the United States. The Code may also require withholding from
certain distributions from certain types of qualified retirement plans, unless
the proceeds are transferred directly from the qualified plan to another
qualified retirement plan. Moreover,
 
                                       20
<PAGE>
special "backup withholding" rules may require us to disregard the recipient's
election if the recipient fails to supply us with a "TIN" or taxpayer
identification number (social security number for individuals), or if the
Internal Revenue Service notifies us that the TIN provided by the recipient is
incorrect.
 
PORTFOLIO DIVERSIFICATION
 
The United States Treasury Department has adopted regulations under Section
817(h) of the Code that set forth diversification requirements for the
investments underlying the Non-Qualified Contracts. We believe that the
investments will satisfy those requirements. Failure to do so would result in
immediate taxation to you or another person receiving annuity payments of all
income credited to Non-Qualified Contracts. Also, current regulations do not
provide guidance as to any circumstances in which control over allocation of
values among different investment alternatives may cause you or another person
receiving annuity payments to be treated as the owners of Variable Account
assets for tax purposes. We reserve the right to amend the contracts in any way
necessary to avoid any such result. The Treasury Department may establish
standards in this regard through regulations or rulings. Such standards may
apply only prospectively, although retroactive application is possible if the
Treasury Department considered such standards not to embody a new position.
 
CERTAIN EXCHANGES
 
Section 1035 of the Code provides generally that no gain or loss will be
recognized upon the exchange of a life insurance or annuity contract for an
annuity contract. Thus, a properly completed exchange pursuant to the special
annuity contract exchange form we provide for this purpose is not generally a
taxable event under the Code. Moreover, your investment in the contract will be
the same as your investment in the contract you exchanged out of.
 
Because of the complexity of these and other tax aspects in connection with an
exchange, you should consult a tax adviser before making any exchange.
 
TAX LAW RESTRICTIONS AFFECTING SECTION 403(B) PLANS
 
Section 403(b)(11) of the Internal Revenue Code restricts the distribution under
Section 403(b) annuity contracts of:
 
(1)  elective contributions made for years beginning after December 31, 1988;
 
(2)  earnings on those contributions; and
 
(3)  earnings on amounts held as of December 31, 1988.
 
Distribution of these amounts may only occur upon death of the employee,
attainment of age 59 1/2, separation from service, disability, or financial
hardship. In addition, we may not distribute income attributable to elective
contributions made after December 31, 1988.
 
                                       21
<PAGE>
FURTHER INFORMATION ABOUT FORTIS BENEFITS
 
GENERAL
 
Fortis Benefits offers and sells insurance products, including fixed and
variable life insurance policies, fixed and variable annuity contracts, and
group life, accident and health insurance policies. Fortis Benefits markets its
products to small business and individuals through a national network of
independent agents, brokers, and financial institutions.
 
OWNERSHIP OF SECURITIES
 
All of Fortis Benefits' outstanding shares are owned by Fortis Insurance, 515
West Wells, Milwaukee, Wisc. 53201. Fortis Insurance is wholly owned by Fortis,
Inc., One Chase Manhattan Plaza, New York, N.Y. 10005. Fortis, Inc., in turn is
wholly owned by Fortis International, Inc., which is wholly owned by AMEV/VSB
1990 N.V., both of which share the same address with N.V. AMEV., Archimedeslaan
10, 3584 BA, Utrecht, The Netherlands. AMEV/VSB 1990 N.V. is 50% owned by Fortis
(NL) N.V. and 50% owned, through certain subsidiaries, by Fortis (B), Boulevard
Emile Jacqmain 53, 1000 Brussels, Belgium.
 
SELECTED FINANCIAL DATA
 
The following is a summary of certain financial data of Fortis Benefits. This
summary has been derived in part from the financial statements of Fortis
Benefits included elsewhere in this prospectus. You should read the following
along with these financial statements.
 
<TABLE>
<CAPTION>
                                                                              YEAR ENDED DECEMBER 31,
                                                             ----------------------------------------------------------
                      (IN THOUSANDS)                            1998        1997        1996        1995        1994
                                                             ----------  ----------  ----------  ----------  ----------
<S>                                                          <C>         <C>         <C>         <C>         <C>
INCOME STATEMENT DATA
  Premiums and policy charges..............................  $1,299,770  $1,238,006  $1,295,878  $1,232,329  $1,022,446
  Net investment income....................................     234,043     228,724     206,023     203,537     162,514
  Net realized gains (losses) on investment................      52,404      41,101      25,731      55,080     (28,815)
  Other income.............................................      44,671      36,458      31,725      33,085      35,958
                                                             ----------  ----------  ----------  ----------  ----------
    TOTAL REVENUES.........................................  $1,630,888  $1,544,289  $1,559,357  $1,524,031  $1,192,103
                                                             ----------  ----------  ----------  ----------  ----------
                                                             ----------  ----------  ----------  ----------  ----------
  Total benefits and expenses..............................  $1,538,604  $1,442,059  $1,470,066  $1,442,270  $1,157,651
  Federal Income taxes.....................................      30,402      35,120      31,099      27,891      11,595
  Net income...............................................      61,882      67,110      58,192      53,870      22,857
 
BALANCE SHEET DATA
  Total assets.............................................  $7,598,186  $6,819,484  $5,951,876  $5,143,012  $4,043,914
  Total liabilities........................................   6,712,728   5,939,378   5,171,203   4,431,914   3,569,717
  Total shareholder's equity...............................     885,468     880,106     780,673     711,098     474,197
</TABLE>
 
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
 
1998 COMPARED TO 1997
 
FINANCIAL POSITION
 
REVENUES
 
The Company's major products are group disability and dental, group medical,
group life, and annuity and individual life insurance coverages sold through a
network of independent agents and brokers. 1998 total group disability and
dental, group medical, group life, and annuity and individual life premiums
represented 38%, 36%, 19% and 7% respectively of total premium in 1998 and 34%,
38%, 21% and 7% respectively in 1997. Strong group sales over the last three
quarters of 1997 and throughout 1998, in both the long term disability and
dental products is the primary reason for the increase in group disability and
dental premium. Additionally, short term disability products had a larger than
usual upswing in sales during the second and third quarters of 1998. The
decrease in group medical premium is the result of a decision in 1996 to
discontinue new sales of certain medical products coupled with higher than
normal lapses of current medical business.
 
The Company continues to match investment portfolio composition to liquidity
needs and capital requirements. Changes in interest rates during 1998 and 1997
resulted in recognition of realized gains and losses.
 
BENEFITS
 
The total year-to-date policyholder benefit to premium ratio remained relatively
flat increasing to 83% in 1998 from 82% in 1997. The group disability and
dental, group medical, group life, and annuity and individual life benefit to
premium ratios for the year ended December 31, were 83%, 85%, 73% and 108%
respectively in 1998 and 82%, 77%, 76% and 124% respectively in 1997. The group
medical business experienced a higher premium to benefit ratio due to higher
incurred benefits than anticipated. Group life experienced favorable year-to-
date experience in 1998 compared to 1997. The annuity and individual life
business also experienced lower mortality experience in 1998
 
                                       22
<PAGE>
compared to 1997, in addition to higher interest crediting on the Company's
steadily increasing policy base of interest sensitive and investment products.
 
EXPENSES
 
The Company's general and administrative expense to premium ratio has increased
slightly to 23% in 1998, up from 22% in 1997. Commission rates remained level
from 1997 to 1998.
 
YEAR 2000
 
INTRODUCTION. The Company relies heavily on information technology ("IT")
systems to conduct its business. These IT systems include both internally
developed and vendor-supplied systems. The Company also has business
relationships with numerous entities including but not limited to financial
institutions, financial intermediaries, third party administrators and other
critical vendors as well as regulators and customers. These entities are
themselves reliant on their IT systems to conduct their businesses. Therefore,
there is a supply chain of dependency among and between all involved entities.
 
STATE OF READINESS. In 1997, the Fortis parent company organized a
multi-disciplinary Year 2000 Project Team ("Team"). The Company is a part of the
Team. The Team consists of employees at each subsidiary, audit, legal and
outside consultants. The Team has developed and is currently executing a
comprehensive plan designed to make the Company's IT systems Year 2000 ready.
The plan covers four stages including (i) inventory, (ii) assessment, (iii)
programming, and (iv) testing and certification. The Company has completed the
inventory stage for its internal hardware, software and telecommunications
systems (mainframe and client/server applications). The assessment process is
also complete and the Company is utilizing both internal and external resources
to reprogram or replace the systems where necessary, and testing the
applications for Year 2000 readiness. Programming, testing and certification of
these systems and applications are targeted for completion by the end of 1999.
 
COSTS. The cost of the Company portion of the Year 2000 project is estimated at
$27.7 million (pre-tax) and is being funded through operating cash flows. Total
Year 2000 project costs are based on management's best estimates, which were
derived utilizing numerous assumptions of future events, including the continued
availability of certain resources, third party modification plans and other
factors. Costs to upgrade and replace systems in the normal course of business
are not included in this estimate. As of December 31, 1998, approximately $15.5
million (pre-tax) had already been expensed. The Company believes that its Year
2000 project generally is on schedule.
 
RISKS. The Company is attempting to limit the potential impact of the Year 2000
by monitoring the progress of its own Year 2000 project and those of its
critical external relationships and by developing contingency/recovery plans.
The Company cannot guarantee that it will be able to identify and/or resolve all
of its Year 2000 issues. Any critical unresolved Year 2000 issues at the Company
or its external relationships, however, could have a material adverse effect on
the Company's results of operations, liquidity or financial condition. If the
Company's Year 2000 issues were unresolved, potential consequence would include,
among other possibilities, the inability to accurately and timely process
benefit claims, update customer's accounts, process financial transactions, bill
customers, assess exposure to risks, determine liquidity requirements or report
accurate data to management, shareholders, customers, regulators and others as
well as business interruptions or shutdowns, financial losses, harm to its
reputation, increased scrutiny by regulators and litigation related to Year 2000
issues.
 
CONTINGENCY PLANS. Consistent with prudent due diligence efforts, the Company
has defined contingency plans aimed at ensuring the continuity of critical
business functions before and after December 31, 1999, should there be an
unexpected system failure. The Company has developed plans that are designed to
reduce the negative impact on Fortis, and provide methods of returning to normal
operations, if failure occurs.
 
1997 COMPARED TO 1996
 
FINANCIAL POSITION
 
Total invested assets of Fortis Benefits Insurance Company (the "Company")
increased to $3.3 billion in 1997 compared to $3.1 billion in 1996. As of
December 31, 1997, 96% of the Company's fixed maturity securities consisted of
investment grade bonds. Mortgage loans represent 18.1% of total invested assets
compared to 18.9% in 1996. The Company believes that adequate reserves have been
established for potential delinquencies and foreclosures. The mortgage loan
portfolio consists generally of small loans on commercial properties, dispersed
throughout the United States. The Company's delinquency and foreclosure rate are
well below industry averages.
 
RESULTS OF OPERATIONS
 
REVENUES
 
The Company's major products are group medical, group disability and dental,
group life, and annuity and individual life insurance coverages sold through a
network of independent agents and brokers. Total group medical, group disability
and dental, group life, and annuity and individual life premiums represented
37%, 35%, 21% and 7% respectively of total premium in 1997 and 45%, 30%, 19% and
6% respectively in 1996. The decrease in group medical premium is the result of
a decision in 1996 to discontinue new sales of certain medical products.
 
The Company continues to match investment portfolio composition to liquidity
needs and capital requirements. Changes in interest rates during 1997, 1996, and
1995 resulted in recognition of realized gains and losses.
 
BENEFITS
 
Policyholder benefit to premium ratio decreased from 84% in 1996 to 82% in 1997,
as a result of general improved experience. The primary improvement was in the
group life business which experienced these mortality declines consistently
throughout 1997. Annuity and individual life also experienced lower mortality
experience in 1997 in addition to higher interest crediting on the Company's
steadily increasing policy base of interest sensitive and investment products.
Group medical, group disability and dental, group life, and annuity and
individual life benefit to premium ratio was 77%, 82%, 76% and 124% respectively
in 1997 and 78%, 84%, 86%, and 131% respectively in 1996.
 
                                       23
<PAGE>
EXPENSES
 
The Company's general and administrative expense to premium ratio has increased
in 1997 to 22% from 19% in 1996. Enabling the application systems to be Year
2000 compliant and managed dental initiatives are the primary reasons for this
increase. Included in the managed dental initiative expense is an $13.5 million
write-off of the expenses incurred on behalf of a company that provides the
managed care services.
 
Commission rates have increased from the levels in 1996. This is primarily due
to changes in the mix of business by product lines as well as the change in
first year versus renewal premiums.
 
LIQUIDITY AND CAPITAL RESOURCES
 
The market value of cash, short-term investments and publicly traded bonds and
stocks is at least equal to all policyholder reserves and liabilities. The
Company's portfolio is readily marketable and convertible to cash to a degree
sufficient to provide for short-term needs. The Company consistently monitors
its liability durations and invests assets accordingly. The Company has no
material commitments or off-balance sheet financing arrangements which would
reduce sources of funds in the upcoming year.
 
The National Association of Insurance Commissioners has implemented risk-based
capital standards to determine the capital requirements of a life insurance
company based upon the risks inherent in its operations. These standards require
the computation of a risk-based capital amount which is then compared to a
company s actual total adjusted capital. Based upon current calculation using
these risk-based capital standards, the Company's percentage of total adjusted
capital is in excess of ratios which would require regulatory attention.
 
The Company's fixed maturity investments consisted of 96% investment grade bonds
as of December 31, 1998 and the Company does not expect this percentage to
change significantly in the future.
 
MARKET RISK
 
Interest rate risk is the Company's primary market risk exposure. Substantial
and sustained increases and decreases in market interest rates can affect the
profitability of insurance products and market value of investments. The yield
realized on new investments generally increases or decreases in direct
relationship with interest rate changes. The market value of the Company's fixed
maturity and mortgage loan portfolios generally increases when interest rates
decrease, and decreases when interest rates increase.
 
Interest rate risk is monitored and controlled through asset/liability
management. As part of the risk management process, different economic scenarios
are modeled, including cash flow testing required for insurance regulatory
purposes, to determine that existing assets are adequate to meet projected
liability cash flows. A major component of the Company's asset/liability
management program is structuring the investment portfolio with cash flow
characteristics consistent with the cash flow characteristics of the Company's
insurance liabilities.
 
The Company uses computer models to perform simulations of the cash flow
generated from existing insurance policies under various interest rate
scenarios. Information from these models is used in the determination of
interest crediting strategies and investment strategies. The asset/liability
management discipline includes strategies to minimize exposure to loss as market
interest rates change. On the basis of these analyses, management believes there
is no material solvency risk to the Company with respect to interest rate
movements up or down of 100 basis points from year end levels.
 
Equity market risk exposure is not significant. Equity investments in the
general account are not material enough to threaten solvency and contractowners
bear the investment risk related to the variable products. Therefore, the risks
associated with the investments supporting the variable separate accounts are
assumed by contractowners, not by the Company. The Company provides certain
minimum death benefits that depend on the performance of the variable separate
accounts. Currently the majority of these death benefit risks are reinsured
which then protects the Company from adverse mortality experience and prolonged
capital market decline.
 
                                       24
<PAGE>
VOTING PRIVILEGES
 
In accordance with our view of current applicable law, we will vote shares of
each of the Portfolios attributable to a contract at regular and special
meetings of the shareholders of the Portfolios. We will vote those shares in
proportion to instructions we receive from the persons having the voting
interest in the contract as of the record date for the corresponding Portfolio
shareholders meeting. Owners have the voting interest during the Accumulation
Period. Persons receiving annuity payments, and Beneficiaries after the death of
the Annuitant or owner, have the voting interest during the annuity period.
However, if the Investment Company Act of 1940 or any rules thereunder should be
amended or if the present interpretation thereof should change, and as a result
Fortis Benefits determines that it is permitted to vote shares of the Portfolios
in its own right, it may elect to do so.
 
We determine the number of shares of a Portfolio attributable to a contract, as
follows:
 
    - During the Accumulation Period, we divide the amount of contract value in
      a subaccount by the net asset value of one share of the Portfolio
      corresponding to that subaccount. We make this calculation as of the
      record date for the applicable Portfolio.
 
    - During the Annuity Period, or after the death of the Annuitant or owner,
      we make a similar calculation. However, for subaccount value we use the
      liability for future variable annuity payments allocable to that
      subaccount as of the record date for the applicable Portfolio. We
      calculate the liability for future variable annuity payments on the basis
      of the following on the record date:
 
      - mortality assumptions,
 
      - the assumed interest rate used in determining the number of Annuity
        Units under the contract, and
 
      - the applicable Annuity Unit value
 
During the Annuity Period, the number of votes attributable to a contract will
generally decrease since funds set aside to make the annuity payments will
decrease.
 
We will vote shares for which we have not received timely instructions, and any
shares attributable to excess amounts we have accumulated in the related
subaccount, in proportion to the voting instructions which we receive for all
contracts and other variable annuity contracts participating in a Portfolio. To
the extent that we or any affiliated company holds any shares of a Portfolio,
those shares will be voted in the same proportion as instructions for that
Portfolio from all our policy owners holding voting interests in that Portfolio.
Shares held by separate accounts other than the Variable Account will in general
be voted in accordance with instructions of participants in such other separate
accounts. This diminishes the relative voting influence of the contracts.
 
Each person having a voting interest in a subaccount of the Variable Account
will receive proxy material, reports and other materials relating to the
appropriate Portfolio. Under the procedures described above, these persons may
give instructions regarding:
 
      - the election of the Board of Directors of the Portfolios,
 
      - ratification of the selection of a Portfolio's independent auditors,
 
      - the approval of the investment managers of a Portfolio,
 
      - changes in fundamental investment policies of a Portfolio, and
 
      - all other matters that are put to a vote of Portfolio shareholders
 
LEGAL MATTERS
 
David A. Peterson, Esquire, Vice President and Assistant General Counsel with
our law department has passed on the legality of the contracts described in this
prospectus. Messrs. Freedman, Levy, Kroll & Simonds, Washington, D.C., have
advised Fortis Benefits on certain federal securities law matters.
 
OTHER INFORMATION
 
We have filed Registration Statements with the Securities and Exchange
Commission under the Securities Act of 1933 as amended, with respect to the
contracts discussed in this prospectus. We have not included in the prospectus
all of the information set forth in the Registration Statement, amendments and
exhibits thereto. We intend statements contained in this prospectus about the
content of the contracts and other legal instruments to be summaries. For a
complete statement of the terms of these documents, you should refer to the
instruments filed with the Securities and Exchange Commission.
 
A Statement of Additional Information is available upon request. Its contents
are as follows:
 
CONTENTS OF STATEMENT OF ADDITIONAL INFORMATION
 
<TABLE>
<S>                                              <C>
Fortis Benefits and the Variable Account.......
Calculation of Annuity Payments................
Services.......................................
  - Safekeeping of Variable Account Assets.....
  - Experts....................................
  - Principal Underwriter......................
Taxation Under Certain Retirement Plans........
Withholding....................................
Variable Account Financial Statements..........
APPENDIX A--Performance Information............
</TABLE>
 
FORTIS BENEFITS FINANCIAL STATEMENTS
 
The financial statements of Fortis Benefits that are included in this prospectus
should be considered primarily as bearing on our ability to meet our obligations
under the contracts. The contracts are not entitled to participate in our
earnings, dividends or surplus.
 
                                       25
<PAGE>
REPORT OF INDEPENDENT AUDITORS
 
The Board of Directors
Fortis Benefits Insurance Company
 
We have audited the accompanying balance sheets of Fortis Benefits Insurance
Company, an indirect, wholly-owned subsidiary of Fortis (B) and Fortis (NL)
N.V., as of December 31, 1998 and 1997, and the related statements of income,
changes in shareholder's equity and cash flows for each of the three years in
the period ended December 31, 1998. These financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements based on our audits.
 
We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.
 
In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Fortis Benefits Insurance
Company at December 31, 1998 and 1997, and the results of its operations and its
cash flows for each of three years in the period ended December 31, 1998, in
conformity with generally accepted accounting principles.
 
                                                    /s/ Ernst & Young, LLP
February 19, 1999
Minneapolis, MN
 
                                      F-1
<PAGE>
BALANCE SHEETS
FORTIS BENEFITS INSURANCE COMPANY
(IN THOUSANDS, EXCEPT SHARE DATA)
 
<TABLE>
<CAPTION>
                                                                     DECEMBER 31
                                                              -------------------------
                                                                 1998          1997
                                                              -----------   -----------
<S>                                                           <C>           <C>
ASSETS
Investments:
  Fixed maturities, at fair value (amortized cost
   1998--$2,315,904; 1997--$2,325,589)......................  $ 2,402,343   $ 2,415,915
  Equity securities, at fair value (cost 1998--$141,947;
   1997--$88,719)...........................................      157,851       109,832
  Mortgage loans on real estate, less allowance for possible
   losses (1998 and 1997--$11,085)..........................      610,131       602,064
  Policy loans..............................................       74,950        68,566
  Short-term investments....................................       31,868        70,537
  Real estate and other investments.........................       56,297        55,035
                                                              -----------   -----------
                                                                3,333,440     3,321,949
 
Cash and cash equivalents...................................          668         9,901
 
Receivables:
  Uncollected premiums......................................       61,883        74,220
  Reinsurance recoverable on unpaid and paid losses.........       14,853        13,852
  Other.....................................................       17,641        19,762
                                                              -----------   -----------
                                                                   94,377       107,834
Accrued investment income...................................       42,831        47,376
Deferred policy acquisition costs...........................      331,938       291,742
Property and equipment at cost, less accumulated
 depreciation...............................................       30,712        42,773
Deferred federal income taxes...............................       17,904        15,037
Other assets................................................        3,923         4,250
Assets held in separate accounts............................    3,742,403     2,978,622
                                                              -----------   -----------
TOTAL ASSETS................................................  $ 7,598,196   $ 6,819,484
                                                              -----------   -----------
                                                              -----------   -----------
</TABLE>
 
                            See accompanying notes.
 
                                      F-2
<PAGE>
BALANCE SHEETS (CONTINUED)
FORTIS BENEFITS INSURANCE COMPANY
(IN THOUSANDS, EXCEPT SHARE DATA)
 
<TABLE>
<CAPTION>
                                                                     DECEMBER 31
                                                              -------------------------
                                                                 1998          1997
                                                              -----------   -----------
<S>                                                           <C>           <C>
POLICY RESERVES, LIABILITIES AND SHAREHOLDER'S EQUITY
POLICY RESERVES AND LIABILITIES:
  Future policy benefit reserves:
    Traditional life insurance..............................  $   450,776   $   449,017
    Interest sensitive and investment products..............    1,238,125     1,264,227
    Accident and health.....................................      861,334       792,249
                                                              -----------   -----------
                                                                2,550,235     2,505,493
  Unearned revenues.........................................       13,393        10,653
  Other policy claims and benefits payable..................      255,350       260,596
  Policyholder dividends payable............................        8,189         8,197
                                                              -----------   -----------
                                                                2,827,167     2,784,939
 
  Debt......................................................       20,141        26,433
  Accrued expenses..........................................       57,860        49,909
  Current income taxes payable..............................        4,168        10,549
  Other liabilities.........................................       86,226       113,222
  Due to affiliates.........................................        9,479         6,925
  Liabilities related to separate accounts..................    3,707,687     2,947,401
                                                              -----------   -----------
TOTAL POLICY RESERVES AND LIABILITIES.......................    6,712,728     5,939,378
 
COMMITMENTS AND CONTINGENCIES
SHAREHOLDER'S EQUITY:
  Common Stock, $5 par value:
    Authorized, issued and outstanding shares--1,000,000....        5,000         5,000
  Additional paid-in capital................................      468,000       468,000
  Retained earnings.........................................      344,605       332,723
  Accumulated other comprehensive income....................       67,863        74,383
                                                              -----------   -----------
TOTAL SHAREHOLDER'S EQUITY..................................      885,468       880,106
                                                              -----------   -----------
TOTAL POLICY RESERVES, LIABILITIES AND SHAREHOLDER'S
 EQUITY.....................................................  $ 7,598,196   $ 6,819,484
                                                              -----------   -----------
                                                              -----------   -----------
</TABLE>
 
                            See accompanying notes.
 
                                      F-3
<PAGE>
FORTIS BENEFITS INSURANCE COMPANY
STATEMENTS OF INCOME
(IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                                     YEAR ENDED DECEMBER 31
                                                                                 -------------------------------
                                                                                   1998       1997       1996
                                                                                 ---------  ---------  ---------
<S>                                                                              <C>        <C>        <C>
REVENUES
  Insurance operations:
    Traditional life insurance premiums........................................  $ 260,567  $ 269,540  $ 258,496
    Interest sensitive and investment product policy charges...................     85,551     77,429     63,336
    Accident and health insurance premiums.....................................    953,652    891,037    974,046
                                                                                 ---------  ---------  ---------
                                                                                 1,299,770  1,238,006  1,295,878
  Net investment income........................................................    234,043    228,724    206,023
  Net realized gains on investments............................................     52,404     41,101     25,731
  Other income.................................................................     44,671     36,458     31,725
                                                                                 ---------  ---------  ---------
    TOTAL REVENUES.............................................................  1,630,888  1,544,289  1,559,357
 
BENEFITS AND EXPENSES
  Benefits to policyholders:
    Traditional life insurance.................................................    189,337    204,497    220,227
    Interest sensitive investment products.....................................     96,178    103,077     90,358
    Accident and health claims.................................................    798,036    707,113    778,439
                                                                                 ---------  ---------  ---------
                                                                                 1,083,551  1,014,687  1,089,024
 
Policyholder dividends.........................................................      3,486      2,935      4,169
Amortization of deferred policy acquisition costs..............................     33,365     43,931     39,325
Insurance commissions..........................................................    118,710    107,378     94,723
General and administrative expenses............................................    299,492    273,128    242,825
                                                                                 ---------  ---------  ---------
    TOTAL BENEFITS AND EXPENSES................................................  1,538,604  1,442,059  1,470,066
                                                                                 ---------  ---------  ---------
Income before federal income taxes.............................................     92,284    102,230     89,291
Federal income taxes...........................................................     30,402     35,120     31,099
                                                                                 ---------  ---------  ---------
NET INCOME.....................................................................  $  61,882  $  67,110  $  58,192
                                                                                 ---------  ---------  ---------
                                                                                 ---------  ---------  ---------
</TABLE>
 
                            See accompanying notes.
 
                                      F-4
<PAGE>
STATEMENTS OF CHANGES IN SHAREHOLDER'S EQUITY
FORTIS BENEFITS INSURANCE COMPANY
(IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                                                                 ACCUMULATED
                                                                                 ADDITIONAL                         OTHER
                                                                    COMMON        PAID-IN        RETAINED       COMPREHENSIVE
                                                     TOTAL          STOCK         CAPITAL        EARNINGS       (LOSS) INCOME
                                                  ------------   ------------   ------------   -------------   ---------------
<S>                                               <C>            <C>            <C>            <C>             <C>
Balance, January 1, 1996........................     $ 711,098      $  5,000       $408,000        $207,421       $ 90,677
  Comprehensive income (loss):
    Net income..................................        58,192            --             --          58,192             --
    Change in unrealized gains (losses) on
     investments, net...........................       (48,617)           --             --              --        (48,617)
                                                  ------------
  Total Comprehensive income (loss).............         9,575
  Additional paid-in capital....................        60,000            --         60,000              --             --
                                                  ------------        ------    ------------   -------------       -------
Balance, December 31, 1996......................       780,673         5,000        468,000         265,613         42,060
  Comprehensive income:
    Net income..................................        67,110            --             --          67,110             --
    Change in unrealized gains (losses) on
     investments, net...........................        32,323            --             --              --         32,323
                                                  ------------        ------    ------------   -------------       -------
  Total Comprehensive income....................        99,433
                                                  ------------
Balance, December 31, 1997......................       880,106         5,000        468,000         332,723         74,383
  Comprehensive income (loss):
    Net income..................................        61,882            --             --          61,882             --
    Change in unrealized gains (losses) on
     investments, net...........................        (6,520)           --             --              --         (6,520)
                                                  ------------
  Total Comprehensive income (loss).............        55,362
  Dividend......................................       (50,000)           --             --         (50,000)            --
                                                  ------------        ------    ------------   -------------       -------
Balance, December 31, 1998......................     $ 885,468      $  5,000       $468,000        $344,605       $ 67,863
                                                  ------------        ------    ------------   -------------       -------
                                                  ------------        ------    ------------   -------------       -------
</TABLE>
 
                            See accompanying notes.
 
                                      F-5
<PAGE>
STATEMENTS OF CASH FLOWS
FORTIS BENEFITS INSURANCE COMPANY
(IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                                         YEAR ENDED DECEMBER 31
                                                                                  -------------------------------------
                                                                                     1998         1997         1996
                                                                                  -----------  -----------  -----------
<S>                                                                               <C>          <C>          <C>
OPERATING ACTIVITIES
  Net income....................................................................  $    61,882  $    67,110  $    58,192
  Adjustments to reconcile net income to net cash provided by operating
   activities:
    Increase (decrease) in future policy benefit reserves for traditional,
     interest sensitive and acc and health policies.............................      106,135       (2,496)      26,193
    (Decrease) increase in other policy claims and benefits and policyholder
     dividends payable..........................................................       (2,514)      68,070       18,638
    Provision for deferred federal income taxes.................................          417       (6,449)      (1,094)
    (Decrease) increase in income taxes payable.................................       (6,381)      (6,875)      12,049
    Amortization of deferred policy acquisition costs...........................       33,365       43,931       39,325
    Policy acquisition costs deferred...........................................      (73,147)     (69,694)     (66,515)
    Provision for mortgage loan losses..........................................           --        1,388        1,344
    Provision for depreciation..................................................       12,409       14,351       17,312
    Write-off of investment.....................................................           --        3,000           --
    Amortization of investment (discounts) premiums, net........................       (3,200)        (466)       1,821
    Change in receivables, accrued investment income, unearned premiums, accrued
     expenses and other liabilities.............................................       (4,455)      (2,720)      38,614
    Net realized gains on investments...........................................      (52,404)     (41,101)     (25,731)
    Other.......................................................................          169      (12,496)        (261)
                                                                                  -----------  -----------  -----------
        NET CASH PROVIDED BY OPERATING ACTIVITIES...............................       72,276       55,553      119,887
 
INVESTING ACTIVITIES
  Purchases of fixed maturity investments.......................................   (2,380,511)  (3,611,770)  (2,778,352)
  Sales and repayments of fixed maturity investments............................    2,428,207    3,378,898    2,652,887
  Decrease (increase) in short-term investments.................................       38,669      112,280      (29,318)
  Purchases of other investments................................................     (408,998)    (209,771)    (210,182)
  Sales of other investments....................................................      352,873      205,084      163,569
  Purchases of property and equipment...........................................         (356)      (4,242)     (10,992)
  Other.........................................................................           --         (617)          --
                                                                                  -----------  -----------  -----------
        NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES.....................       29,884     (130,138)    (212,388)
 
FINANCING ACTIVITIES
  Activities related to investment products:
    Considerations received.....................................................      215,693      200,760      128,446
    Surrenders and death benefits...............................................     (326,457)    (190,361)    (125,274)
    Interest credited to policyholders..........................................       49,371       53,613       49,802
  Dividend......................................................................      (50,000)          --           --
  Additional paid-in capital from shareholder...................................           --           --       60,000
                                                                                  -----------  -----------  -----------
        NET CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES.....................     (111,393)      64,012      112,974
                                                                                  -----------  -----------  -----------
(Decrease) increase in cash and cash equivalents................................      ( 9,233)     (10,573)      20,473
        CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR..........................        9,901       20,474            1
                                                                                  -----------  -----------  -----------
        CASH AND CASH EQUIVALENTS AT END OF YEAR................................  $       668  $     9,901  $    20,474
                                                                                  -----------  -----------  -----------
                                                                                  -----------  -----------  -----------
NON CASH ACTIVITY
  Investment acquired through issuance of debt..................................  $    11,948  $    18,100           --
                                                                                  -----------  -----------  -----------
</TABLE>
 
                            See accompanying notes.
 
                                      F-6
<PAGE>
NOTES TO FINANCIAL STATEMENTS
FORTIS BENEFITS INSURANCE COMPANY
 
DECEMBER 31, 1998
 
1.  NATURE OF OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
NATURE OF OPERATIONS
 
Fortis Benefits Insurance Company (the Company) is an indirect, wholly-owned
subsidiary of Fortis (B) and Fortis (NL) N.V. The Company is incorporated in
Minnesota and distributes its products in all states except New York. To date,
the majority of the Company's revenues have been derived from group employee
benefits products and the remainder from individual life and annuity products.
 
BASIS OF STATEMENT PRESENTATION
 
During 1998, the Company adopted Statement of Financial Accounting Standards
Board (SFAS) 130, REPORTING COMPREHENSIVE INCOME. SFAS 130 establishes new rules
for the reporting and display of comprehensive income and its components;
however, the adoption of this SFAS had no impact on the Company's net income or
shareholder's equity. SFAS 130 requires unrealized gains or losses on the
Company's available-for-sale securities, which prior to adoption were reported
separately in shareholder's equity, to be included in other comprehensive
income. Prior year financial statements have been reclassified to conform to the
requirements of SFAS 130.
 
The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the amounts reported in the financial statements and accompanying notes.
Actual results could differ from those estimates.
 
The Company follows generally accepted accounting principles which differ in
certain respects from statutory accounting practices prescribed or permitted by
regulatory authorities. The more significant of these principles are:
 
REVENUE RECOGNITION AND FUTURE POLICY BENEFIT RESERVES
 
Premiums for traditional life insurance are recognized as revenues when due over
the premium-paying period. Reserves for future policy benefits are computed
using the net level method and include investment yield, mortality, withdrawal,
and other assumptions based on the Company's experience, modified as necessary
to reflect anticipated trends and to include provisions for possible unfavorable
deviations.
 
Revenues for interest sensitive and investment products consist of charges
assessed against policy account balances during the period for the cost of
insurance, policy administration, and surrender charges. Future policy benefit
reserves are computed under the retrospective deposit method and consist of
policy account balances before applicable surrender charges. Policy benefits
charged to expense during the period include amounts paid in excess of policy
account balances and interest credited to policy account balances. Interest
crediting rates for universal life and investment products ranged from 2.5% to
8.75% in 1998, 1997 and 1996.
 
Premiums for accident and health insurance products, including medical, long and
short-term disability and dental insurance products, are recognized as revenues
ratably over the contract period in proportion to the risk insured. Reserves for
future disability benefits are based on the 1964 Commissioners Disability Table
at 6% interest. Calculated reserves are modified based on the Company's actual
experience.
 
CLAIMS AND BENEFITS PAYABLE
 
Other policy claims and benefits payable for reported and incurred but not
reported claims and related claims adjustment expenses are determined using
case-basis estimates and past experience. The methods of making such estimates
and establishing the related liabilities are continually reviewed and updated.
Any adjustments resulting therefrom are reflected in income currently.
 
DEFERRED POLICY ACQUISITION COSTS
 
The costs of acquiring new business, which vary with and are directly related to
the production of new business, are deferred to the extent recoverable and
amortized. For traditional life insurance and long-term care products (included
as accident and health products), such costs are amortized over the premium
paying period. For interest sensitive and investment products, such costs are
amortized in relation to expected future gross profits. For accident and health
(excluding long-term care) and group life insurance products, these costs
represent the present value at the acquisition of these lines in the October 1,
1991 purchase (see Note 2) of future profits which are amortized against the
expected premium revenues of the lines acquired. Estimation of future gross
profits requires significant management judgment and are reviewed periodically.
As excess amounts of deferred costs over future premiums or gross profits are
identified, such excess amounts are expensed.
 
INVESTMENTS
 
The Company's investment strategy is developed based on many factors including
insurance liability matching, rate of return, maturity, credit risk, tax
considerations and regulatory requirements.
 
All fixed maturity investments and all marketable equity securities are
classified as available-for-sale and carried at fair value.
 
Changes in fair values of available for sale securities, after related deferred
income taxes and after adjustment for the changes in pattern of amortization of
deferred policy acquisition costs and participating policyholder dividends are
reported directly in shareholder's equity as accumulated other comprehensive
income and, accordingly, have no effect on net income. The unrealized
appreciation or depreciation is net of deferred policy acquisition cost
amortization and taxes that would have been required as a charge or credit to
income had such unrealized amounts been realized.
 
                                      F-7
<PAGE>
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
FORTIS BENEFITS INSURANCE COMPANY
 
1.  NATURE OF OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
    (CONTINUED)
Mortgage loans constitute first liens on commercial real estate and other income
producing properties. The insurance statutes in Minnesota generally require that
the initial principal loaned not exceed 80% of the appraised value of the
property securing the loan. The Company's policy fully complies with this
statute. Mortgage loans on real estate are reported at unpaid balance, adjusted
for amortization of premium or discount, less allowance for possible losses. The
change in the allowance for possible losses is recorded with realized gains and
losses on investments.
 
Policy loans are reported at their unpaid balance. Short term investments are at
cost which approximates fair value.
 
Real estate and other investments consists principally of property acquired in
satisfaction of debt and limited partnerships, respectively. Real estate is
recorded at cost less allowances for depreciation. The Company provides for
depreciation on a straight-line basis over the estimated useful lives. Other
investments are accounted for using the equity basis of accounting.
 
Realized gains and losses on sales of investments, and declines in value judged
to be other-than-temporary, are recognized on the specific identification basis.
Investment income is recorded as earned.
 
PROPERTY AND EQUIPMENT
 
Property and equipment are recorded at cost less accumulated depreciation. The
Company provides for depreciation principally on the straight-line method over
the estimated useful lives of the related property.
 
INCOME TAXES
 
Income taxes have been provided using the liability method. Deferred tax assets
and liabilities are determined based on the temporary differences between the
financial reporting and the tax bases and are measured using the enacted tax
rates.
 
SEPARATE ACCOUNTS
 
Revenues and expenses related to the separate account assets and liabilities are
excluded from the amounts reported in the accompanying statements of operations.
 
Assets and liabilities associated with the separate accounts relate to deposits
and annuity considerations for variable life and annuity products for which the
contract holder, rather than the Company, bears the investment risk. Separate
account assets are reported at fair value and represent funds held for the
exclusive benefit of the variable annuity and variable life insurance contract
owners.
 
The Company receives mortality and expense risk fees from the separate accounts.
The Company also deducts monthly cost of insurance charges, and receives minimum
death benefit guarantee fees and issue and administrative fees from the variable
life insurance separate accounts.
 
The Company makes contractual mortality assurances to the variable annuity
contract owners that the net assets of the separate accounts will not be
affected by future variations in the actual life expectancy experience of the
annuitants and beneficiaries from the mortality assumptions implicit in the
annuity contracts. The Company makes periodic fund transfers to, or withdrawals
from, the separate account assets for such actuarial adjustments for variable
annuities that are in the benefit payment period. The Company also guarantees
that the rates at which administrative fees are deducted from contract funds
will not exceed contractual maximums.
 
For variable life insurance, the Company guarantees that the rates at which
insurance charges and administrative fees are deducted from contract funds will
not exceed contractual maximums. The Company also guarantees that the death
benefit will continue payable at the initial level regardless of investment
performance so long as minimum premium payments are made.
 
GUARANTY FUND ASSESSMENTS
 
There are a number of insurance companies that are currently under regulatory
supervision. This may result in future assessments by state guaranty fund
associations to cover losses to policyholders of insolvent or rehabilitated
companies. These assessments can be partially recovered through a reduction in
future premium taxes in some states. The Company believes it has adequately
provided for the impact of future assessments relating to current insolvencies.
 
STATEMENTS OF CASH FLOWS
 
The Company considers investments with a maturity at the date of their
acquisition of three months or less to be cash equivalents. These securities are
carried principally at amortized cost which approximates fair value.
 
RECLASSIFICATIONS
 
Certain amounts in the 1997 and 1996 financial statements have been reclassified
to conform to the 1998 presentation.
 
2.  ACQUIRED BUSINESS
 
    In 1991, the Company purchased certain assets and assumed certain
liabilities from The Mutual Benefit Life Insurance Company in Rehabilitation
(MBL). The seller transferred to the Company, the assets and liabilities
relating to the group life, accident and health, disability and dental insurance
business of MBL. The acquisition was accounted for as a purchase. The original
purchase price of the acquisition was $318,000,000. Subsequent additional
payments of $20,850,000 were made in 1994. These additional payments, as well as
$126,515,000 of the original purchase price represent the estimated present
value of future profits on the lines of business acquired at the date of
acquisition and have been accounted for as deferred policy acquisition costs
(see Note 4).
 
                                      F-8
<PAGE>
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
FORTIS BENEFITS INSURANCE COMPANY
 
3.  INVESTMENTS
 
AVAILABLE-FOR-SALE SECURITIES
 
The following is a summary of the available-for-sale securities (in thousands):
 
<TABLE>
<CAPTION>
                                                                 GROSS       GROSS
                                                  AMORTIZED    UNREALIZED  UNREALIZED     FAIR
                                                    COST         GAIN        LOSS         VALUE
                                                 -----------   ---------   ---------   -----------
<S>                                              <C>           <C>         <C>         <C>
December 31, 1998
Fixed maturities:
  Governments..................................  $   321,047   $  5,994    $    436    $   326,605
  Public utilities.............................      190,792      7,769       1,704        196,857
  Industrial and miscellaneous.................    1,723,183     79,137       6,451      1,795,869
  Other........................................       80,882      2,181          51         83,012
                                                 -----------   ---------   ---------   -----------
  Total fixed maturities.......................    2,315,904     95,081       8,642      2,402,343
  Equity securities............................      141,947     18,238       2,334        157,851
                                                 -----------   ---------   ---------   -----------
    Total......................................  $ 2,457,851   $113,319    $ 10,976    $ 2,560,194
                                                 -----------   ---------   ---------   -----------
                                                 -----------   ---------   ---------   -----------
December 31, 1997
Fixed maturities:
  Governments..................................  $   228,856   $  8,698    $     30    $   237,524
  Public utilities.............................      121,128      4,217          13        125,332
  Industrial and miscellaneous.................    1,932,894     77,442       1,625      2,008,711
  Other........................................       42,711      1,637          --         44,348
                                                 -----------   ---------   ---------   -----------
  Total fixed maturities.......................    2,325,589     91,994       1,668      2,415,915
  Equity securities............................       88,719     24,769       3,656        109,832
                                                 -----------   ---------   ---------   -----------
    Total......................................  $ 2,414,308   $116,763    $  5,324    $ 2,525,747
                                                 -----------   ---------   ---------   -----------
                                                 -----------   ---------   ---------   -----------
</TABLE>
 
The amortized cost and fair value of available-for-sale investments in fixed
maturities at December 31, 1998, by contractual maturity, are shown below (in
thousands).
 
<TABLE>
<CAPTION>
                                                                         AMORTIZED       FAIR
                                                                           COST          VALUE
                                                                        -----------   -----------
<S>                                                                     <C>           <C>
Due in one year or less...............................................  $    89,349   $    89,935
Due after one year through five years.................................      759,046       775,131
Due after five years through ten years................................      614,280       640,042
Due after ten years...................................................      853,229       897,235
                                                                        -----------   -----------
Total.................................................................  $ 2,315,904   $ 2,402,343
                                                                        -----------   -----------
                                                                        -----------   -----------
</TABLE>
 
Expected maturities will differ from contractual maturities because borrowers
may have the right to call or prepay obligations with or without call or
prepayment penalties.
 
MORTGAGE LOANS
 
The Company has issued commercial mortgage loans on properties located
throughout the United States. Approximately 36% and 37% of outstanding principal
is concentrated in the states of New York, California and Florida, at December
31, 1998 and 1997, respectively. Loan commitments outstanding totaled
$11,590,000 at December 31, 1998.
 
INVESTMENTS ON DEPOSIT
 
The Company had fixed maturities carried at $19,978,000 and $2,548,000 at
December 31, 1998 and 1997, respectively, on deposit with various governmental
authorities as required by law.
 
INVESTMENT IN MANAGED DENTAL INITIATIVE
 
In 1997, the Company acquired a 99% ownership in a managed dental initiative
called Dental Health Alliance, Inc. (DHA). Based on an analysis of future DHA
profitability, the entire investment of $8,132,000 was written-off at December
31, 1997.
 
                                      F-9
<PAGE>
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
FORTIS BENEFITS INSURANCE COMPANY
 
3.  INVESTMENTS (CONTINUED)
NET UNREALIZED GAINS (LOSSES)
 
The adjusted net unrealized gains (losses) on investments recorded in
accumulated other comprehensive income for the year ended December 31, are set
forth below (in thousands):
 
<TABLE>
<CAPTION>
                                                                              TAX
                                                             BEFORE-TAX    (BENEFIT)   NET-OF-TAX
                                                               AMOUNT       EXPENSE      AMOUNT
                                                             -----------  -----------  -----------
<S>                                                          <C>          <C>          <C>
December 31, 1998
Unrealized gains (losses) on investments:
  Unrealized gains (losses) on available-for-sale
   investments.............................................   $  32,614    $ (11,562)   $  21,052
  Decrease (increase) in amortization of deferred policy
   acquisition costses.....................................         414         (145)         269
  Reclassification adjustment for gains realized in net
   income..................................................     (42,832)      14,991      (27,841)
                                                             -----------  -----------  -----------
Other comprehensive income (loss)..........................   $  (9,804)   $   3,284    $  (6,520)
                                                             -----------  -----------  -----------
                                                             -----------  -----------  -----------
December 31, 1997
Unrealized gains (losses) on investments:
  Unrealized gains (losses) on available-for-sale
   investments.............................................   $  93,826    $ (33,796)   $  60,030
  Decrease (increase) in amortization of deferred policy
   acquisition costs.......................................      (2,096)         771       (1,325)
  Reclassification adjustment for gains realized in net
   income..................................................     (40,587)      14,205      (26,382)
                                                             -----------  -----------  -----------
Other comprehensive income.................................   $  51,143    $ (18,820)   $  32,323
                                                             -----------  -----------  -----------
                                                             -----------  -----------  -----------
December 31, 1996
Unrealized gains (losses) on investments:
  Unrealized gains (losses) on available-for-sale
   investments.............................................   $ (61,450)   $  24,823    $ (36,627)
  Decrease (increase) in amortization of deferred policy
   acquisition costs.......................................       3,376       (1,316)       2,060
  Reclassification adjustment for gains realized in net
   income..................................................     (21,615)       7,565      (14,050)
                                                             -----------  -----------  -----------
Other comprehensive loss...................................   $ (79,689)   $  31,072    $ (48,617)
                                                             -----------  -----------  -----------
                                                             -----------  -----------  -----------
</TABLE>
 
NET INVESTMENT INCOME AND NET REALIZED GAINS ON INVESTMENTS
 
Major categories of net investment income and realized gains on investments for
each year were as follows (in thousands):
 
<TABLE>
<CAPTION>
                                                                    1998       1997       1996
                                                                  ---------  ---------  ---------
<S>                                                               <C>        <C>        <C>
NET INVESTMENT INCOME
Fixed maturities................................................  $ 160,163  $ 160,444  $ 141,973
Equity securities...............................................      8,656      9,306      6,682
Mortgage loans on real estate...................................     57,031     54,662     52,949
Policy loans....................................................      4,653      4,144      3,195
Short-term investments..........................................      1,701      2,851      5,175
Real estate and other investments...............................      8,194      4,635      5,358
                                                                  ---------  ---------  ---------
                                                                    240,398    236,042    215,332
Expenses........................................................     (6,355)    (7,318)    (9,309)
                                                                  ---------  ---------  ---------
                                                                  $ 234,043  $ 228,724  $ 206,023
                                                                  ---------  ---------  ---------
                                                                  ---------  ---------  ---------
NET REALIZED GAINS ON INVESTMENTS
Fixed maturities................................................  $  34,320  $  13,827  $   3,334
Equity securities...............................................      8,512     26,760     18,281
Mortgage loans on real estate...................................       (198)       301       (144)
Short-term investments..........................................          5         --         57
Real estate and other investments...............................      9,765        213      4,203
                                                                  ---------  ---------  ---------
                                                                  $  52,404  $  41,101  $  25,731
                                                                  ---------  ---------  ---------
                                                                  ---------  ---------  ---------
</TABLE>
 
Proceeds from sales of investments in fixed maturities were $2,460,316,000,
$3,360,682,000 and $2,652,887,000 in 1998, 1997 and 1996, respectively. Gross
gains of $44,360,000, $30,860,000 and $28,606,000 and gross losses of
$10,040,000, $17,033,000 and $25,272,000 were realized on the sales in 1998,
1997 and 1996, respectively.
 
                                      F-10
<PAGE>
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
FORTIS BENEFITS INSURANCE COMPANY
 
4.  DEFERRED POLICY ACQUISITION COSTS
 
    The changes in deferred policy acquisition costs by product were as follows
(in thousands):
 
<TABLE>
<CAPTION>
                                                              INTEREST
                                                            SENSITIVE AND    ACCIDENT
                                              TRADITIONAL    INVESTMENT         AND
                                                 LIFE         PRODUCTS        HEALTH       TOTAL
                                              -----------  ---------------  -----------  ---------
<S>                                           <C>          <C>              <C>          <C>
Balance January 1, 1997.....................   $  33,157      $ 221,036      $  13,882   $ 268,075
Acquisition costs deferred..................          --         69,694             --      69,694
Acquisition costs amortized.................     (10,988)       (24,251)        (8,692)    (43,931)
Increased amortization of deferred
 acquisition costs from unrealized gains on
 available-for-sale securities..............          --         (2,096)            --      (2,096)
                                              -----------  ---------------  -----------  ---------
Balance, December 31, 1997..................      22,169        264,383          5,190     291,742
Acquisition costs deferred..................          --         69,921          3,226      73,147
Acquisition costs amortized.................      (7,609)       (20,256)        (5,500)    (33,365)
Decreased amortization of deferred
 acquisition costs from unrealized gains on
 available-for-sale securities..............          --            414             --         414
                                              -----------  ---------------  -----------  ---------
Balance, December 31, 1998..................   $  14,560      $ 314,462      $   2,916   $ 331,938
                                              -----------  ---------------  -----------  ---------
                                              -----------  ---------------  -----------  ---------
</TABLE>
 
Included within total deferred policy acquisition costs at December 31, 1997 is
$10,434,000 of present value of future profits (PVP) resulting from acquisitions
accounted for as a purchase. All remaining PVP was amortized in 1998.
 
During 1998, 1997 and 1996, the Company sold portions of its investment
portfolio and in accordance with FASB Statement 97, the recognition of the
realized net capital gains resulted in additional amortization of deferred
acquisition costs of $3,357,000, $732,000 and $1,894,000, respectively.
 
5.  PROPERTY AND EQUIPMENT
 
    A summary of property and equipment at December 31 for each year follows (in
thousands):
 
<TABLE>
<CAPTION>
                                                                             1998       1997
                                                                           ---------  ---------
<S>                                                                        <C>        <C>
Land.....................................................................  $   1,900  $   1,900
Building and improvements................................................     24,319     24,148
Furniture and equipment..................................................     87,714     87,537
                                                                           ---------  ---------
                                                                             113,933    113,585
Less accumulated depreciation............................................    (83,221)   (70,812)
                                                                           ---------  ---------
Net property and equipment...............................................  $  30,712  $  42,773
                                                                           ---------  ---------
                                                                           ---------  ---------
</TABLE>
 
6.  ACCIDENT AND HEALTH RESERVES
 
    Activity for the liability for unpaid accident and health claims is
summarized as follows (in thousands):
 
<TABLE>
<CAPTION>
                                                                     YEAR ENDED DECEMBER 31
                                                                 -------------------------------
                                                                   1998       1997       1996
                                                                 ---------  ---------  ---------
<S>                                                              <C>        <C>        <C>
Balance as of January 1, net of reinsurance recoverables.......  $ 988,036  $ 947,711  $ 928,832
Add: Incurred losses related to:
  Current year.................................................    826,009    773,316    865,907
  Prior years..................................................    (27,973)   (59,634)   (64,094)
                                                                 ---------  ---------  ---------
    Total incurred losses......................................    798,036    713,682    801,813
Deduct: Paid losses related to:
  Current year.................................................    469,881    437,405    549,144
  Prior years..................................................    254,308    235,952    233,790
                                                                 ---------  ---------  ---------
    Total paid losses..........................................    724,189    673,357    782,934
                                                                 ---------  ---------  ---------
Balance as of December 31, net of reinsurance recoverables.....  $1,061,883 $ 988,036  $ 947,711
                                                                 ---------  ---------  ---------
                                                                 ---------  ---------  ---------
</TABLE>
 
The table above compares to the amounts reported on the balance sheet in the
following respects: (1) the table above is presented net of ceded reinsurance
and the accident and health reserves reported on the balance sheet are gross of
ceded reinsurance; and (2) the table above includes accident and health benefits
payable which are included with other policy claims and benefits payable
reported on the balance sheet.
 
The liability for unpaid accident and health claims includes $915,368,000,
$854,940,000 and $805,510,000 of total disability income reserves as of December
31, 1998, 1997 and 1996, respectively, which were discounted for anticipated
interest earnings assuming a 6.0% interest rate.
 
                                      F-11
<PAGE>
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
FORTIS BENEFITS INSURANCE COMPANY
 
6.  ACCIDENT AND HEALTH RESERVES (CONTINUED)
In each of the years presented above, the accident and health insurance line of
business experienced overall favorable development on claims reserves
established as of the previous year end. The favorable development was a result
of lower medical costs due to less uncertainty in the health business and a
reduction of loss reserves due to lower than anticipated inflation in medical
costs.
 
7.  FEDERAL INCOME TAXES
 
    The Company reports its taxable income in a consolidated federal income tax
return along with other affiliated subsidiaries of Fortis, Inc. (Fortis). Income
tax expense or credits are allocated among the affiliated subsidiaries by
applying corporate income tax rates to taxable income or loss determined on a
separate return basis according to a Tax Allocation Agreement.
 
Deferred income taxes reflect the net tax effects of temporary differences
between the basis of assets and liabilities for financial statement purposes and
for income tax purposes.
 
The significant components of the Company's deferred tax liabilities and assets
as of December 31, 1998 and 1997 are as follows (in thousands):
 
<TABLE>
<CAPTION>
                                                                             1998       1997
                                                                           ---------  ---------
<S>                                                                        <C>        <C>
Deferred tax assets:
  Separate account assets/liabilities....................................  $  87,300  $  56,620
  Reserves...............................................................     27,586     43,143
  Claims and benefits payable............................................      8,089     15,238
  Accrued liabilities....................................................     10,113      8,785
  Investments............................................................      3,861      4,795
  Other..................................................................      2,723      3,042
                                                                           ---------  ---------
    Total deferred tax assets............................................    139,672    131,623
 
Deferred tax liabilities:
  Deferred policy acquisition costs......................................     82,031     72,369
  Unrealized gains.......................................................     35,591     39,015
  Fixed assets...........................................................      3,150      3,914
  Investments............................................................        982      1,220
  Other..................................................................         14         68
                                                                           ---------  ---------
    Total deferred tax liabilities.......................................    121,768    116,586
                                                                           ---------  ---------
    Net deferred tax asset...............................................  $  17,904  $  15,037
                                                                           ---------  ---------
                                                                           ---------  ---------
</TABLE>
 
The Company is required to establish a valuation allowance for any portion of
the deferred tax asset that management believes will not be realized. In the
opinion of management, it is more likely than not that the Company will realize
the benefit of the deferred tax assets, and, therefore, no such valuation
allowance has been established.
 
The Company's tax expense (benefit) for the year ended December 31 is shown as
follows (in thousands):
 
<TABLE>
<CAPTION>
                                                                       1998       1997       1996
                                                                     ---------  ---------  ---------
<S>                                                                  <C>        <C>        <C>
Current............................................................  $  30,232  $  41,569  $  32,193
Deferred...........................................................        170     (6,449)    (1,094)
                                                                     ---------  ---------  ---------
                                                                     $  30,402  $  35,120  $  31,099
                                                                     ---------  ---------  ---------
                                                                     ---------  ---------  ---------
</TABLE>
 
Federal income tax payments and refunds resulted in net payments of $36,367,000,
$58,859,000 and $16,434,000 in 1998, 1997 and 1996, respectively.
 
The Company's effective income tax rate varied from the statutory federal income
tax rate as follows:
 
<TABLE>
<CAPTION>
                                                                              1998         1997        1996
                                                                               ---          ---         ---
<S>                                                                        <C>          <C>          <C>
Statutory income tax rate................................................        35.0%        35.0%       35.0%
Other, net...............................................................        (2.1)         (.6)        (.2)
                                                                                  ---          ---         ---
                                                                                 32.9%        34.4%       34.8%
                                                                                  ---          ---         ---
                                                                                  ---          ---         ---
</TABLE>
 
                                      F-12
<PAGE>
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
FORTIS BENEFITS INSURANCE COMPANY
 
8.  ASSETS HELD IN SEPARATE ACCOUNTS
 
    Separate account assets at December 31 were as follows (in thousands):
 
<TABLE>
<CAPTION>
                                                                           1998        1997
                                                                        ----------  ----------
<S>                                                                     <C>         <C>
Premium and annuity considerations for the variable annuity products
 and variable universal life products for which the contract holder,
 rather than the Company, bears the investment risk...................  $3,707,687  $2,947,401
Assets of the separate accounts owned by the Company, at fair value...      34,716      31,221
                                                                        ----------  ----------
                                                                        $3,742,403  $2,978,622
                                                                        ----------  ----------
                                                                        ----------  ----------
</TABLE>
 
9.  REINSURANCE
 
    In the second quarter of 1996, First Fortis Life Insurance Company (First
Fortis), an affiliate, received approval from the New York State Insurance
Department for a reinsurance agreement with the Company. The agreement, which
became effective as of January 1, 1996, decreased First Fortis' long-term
disability reinsurance retention from a $10,000 net monthly benefit to a $2,000
net monthly benefit for claims incurred on and after January 1, 1996. The
Company has assumed $5,601,000, $5,742,000 and $6,144,000 of premium from First
Fortis in 1998, 1997 and 1996, respectively. The Company has assumed $9,315,000,
$5,452,000 and $3,599,000 of reserves in 1998, 1997 and 1996, respectively, from
First Fortis.
 
The maximum amount that the Company retains on any one life is $500,000 of life
insurance including accidental death. Amounts in excess of $500,000 are
reinsured with other life insurance companies on a yearly renewable term basis.
 
Ceded reinsurance premiums for the year ended December 31 were as follows (in
thousands):
 
<TABLE>
<CAPTION>
                                                                       1998       1997       1996
                                                                     ---------  ---------  ---------
<S>                                                                  <C>        <C>        <C>
Life insurance.....................................................  $   6,983  $   8,159  $   8,680
Accident and health insurance......................................     13,862     13,712      6,793
                                                                     ---------  ---------  ---------
                                                                     $  20,845  $  21,871  $  15,473
                                                                     ---------  ---------  ---------
                                                                     ---------  ---------  ---------
</TABLE>
 
Recoveries under reinsurance contracts for the year ended December 31 were as
follows (in thousands):
 
<TABLE>
<CAPTION>
                                                                       1998       1997       1996
                                                                     ---------  ---------  ---------
<S>                                                                  <C>        <C>        <C>
Life insurance.....................................................  $   4,549  $   2,973  $   7,225
Accident and health insurance......................................      9,465     14,781      5,993
                                                                     ---------  ---------  ---------
                                                                     $  14,014  $  17,754  $  13,218
                                                                     ---------  ---------  ---------
                                                                     ---------  ---------  ---------
</TABLE>
 
Reinsurance ceded would become a liability of the Company in the event the
reinsurers are unable to meet the obligations assumed under the reinsurance
agreement. To minimize its exposure to significant losses from reinsurance
insolvencies, the Company evaluates the financial condition of its reinsurers
and monitors concentrations of credit risk arising from similar geographic
regions, activities or economic characteristics of the reinsurers.
 
10. DIVIDEND RESTRICTIONS
 
    Dividend distributions to parent are restricted as to amount by state
regulatory requirements. The Company had $47,341,000 free from such restrictions
as December 31, 1998. Distributions in excess of this amount would require
regulatory approval.
 
11. REGULATORY ACCOUNTING REQUIREMENTS
 
    Statutory-basis financial statements are prepared in accordance with
accounting practices prescribed or permitted by the Minnesota Department of
Commerce. Prescribed statutory accounting practices include a variety of
publications of the National Association of Insurance Commissioners ("NAIC"), as
well as state laws, regulations and general administrative rules. Permitted
statutory accounting practices encompass all accounting practices not so
prescribed; such practices may differ from state to state, may differ from
company to company within a state, and may change in the future. While the NAIC
has recently completed a project to codify statutory accounting practices, which
may result in changes to the accounting practices that insurance enterprises use
to prepare their statutory-basis financial statements, adoption by Minnesota is
not anticipated before 2001.
 
Insurance enterprises are required by State Insurance Departments to adhere to
minimum risk-based capital ("RBC") requirements developed by
the NAIC. The Company exceeds the minimum RBC requirements.
 
                                      F-13
<PAGE>
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
FORTIS BENEFITS INSURANCE COMPANY
 
11. REGULATORY ACCOUNTING REQUIREMENTS (CONTINUED)
Reconciliations of net income and shareholder's equity on the basis of statutory
accounting to the related amounts presented in the accompanying statements were
as follows (in thousands):
 
<TABLE>
<CAPTION>
                                                    NET INCOME (LOSS)         SHAREHOLDER'S EQUITY
                                             -------------------------------  --------------------
                                               1998       1997       1996       1998       1997
                                             ---------  ---------  ---------  ---------  ---------
<S>                                          <C>        <C>        <C>        <C>        <C>
Based on statutory accounting practices....  $  14,841  $  62,593  $  55,046  $ 478,405  $ 528,671
Deferred policy acquisition costs..........     39,782     25,763     27,190    331,938    291,742
Investment valuation differences...........        745       (497)    (2,219)   100,165     80,245
Deferred and uncollected premiums..........   (103,982)  (107,194)    (4,096)    (7,246)    (7,453)
Policy reserves............................     97,452     89,895    (19,873)  (156,889)  (150,649)
Commissions................................         --     (3,171)    (1,639)        --         --
Current income taxes payable...............        925      6,450      2,386    (10,920)     3,712
Deferred income taxes......................       (417)     6,449     (1,094)    17,904       (520)
Realized gains on investments..............        356        251      2,599         --         --
Realized gains transferred to the Interest
 Maintenance Reserve (IMR), net of tax.....     22,748      9,644      2,335         --         --
Amortization of IMR, net of tax............     (7,128)    (6,315)    (6,130)        --         --
Write-off of investment....................         --    (11,705)        --         --         --
Pension expense............................         81     (4,153)        --     (6,440)    (6,137)
Guaranty Funds.............................         --         --      3,023         --         --
Property and equipment.....................         --         --         --      5,951     15,520
Interest maintenance reserve...............         --         --         --     68,968     53,348
Asset valuation reserve....................         --         --         --     90,986     75,939
Mortgage loans on real estate..............         --         --         --    (20,141)        --
Other, net.................................     (3,521)      (900)       664     (7,213)    (4,312)
                                             ---------  ---------  ---------  ---------  ---------
As reported herein.........................  $  61,882  $  67,110  $  58,192  $ 885,468  $ 880,106
                                             ---------  ---------  ---------  ---------  ---------
                                             ---------  ---------  ---------  ---------  ---------
</TABLE>
 
12. TRANSACTIONS WITH AFFILIATED COMPANIES
 
    The Company receives various services from Fortis and its affiliates. These
services include assistance in benefit plan administration, corporate insurance,
accounting, tax, auditing, investment and other administrative functions. The
fees paid to Fortis, Inc. for these services for years ended December 31, 1998,
1997 and 1996, were $13,077,000, $12,015,000 and $13,319,000, respectively.
During 1997 Fortis, Inc. began providing information technology services to the
Company. Information technology expenses were $55,910,000 and $28,525,000 for
years ended December 31, 1998 and 1997, respectively.
 
In conjunction with the marketing of its variable annuity products, the Company
paid $72,638,000, $72,105,000 and $68,616,000 in commissions to its affiliate,
Fortis Investors, Inc., for the years ended December 31, 1998, 1997 and 1996,
respectively.
 
Administrative expenses allocated for the Company may be greater or less than
the expenses that would be incurred if the Company were operating on a separate
company basis.
 
13. FAIR VALUE DISCLOSURES
 
VALUATION METHODS AND ASSUMPTIONS
 
The fair values for fixed maturity securities and equity securities are based on
quoted market prices, where available. For fixed maturity securities not
actively traded, fair values are estimated using values obtained from
independent pricing services or, in the case of private placements, are
estimated by discounting expected future cash flows using a current market rate
applicable to the yield, credit quality, and maturity of the investments.
 
Mortgage loans are reported at unpaid principal balance less allowances for
possible losses. The fair values of mortgage loans are estimated using
discounted cash flow analyses, using interest rates currently being offered for
similar loans to borrowers with similar credit ratings. Mortgage loans with
similar characteristics are aggregated for purposes of the calculations. The
carrying amount of policy loans reported in the Balance Sheet approximates fair
value. For short-term investments, the carrying amount is a reasonable estimate
of fair value. The fair values for the Company's policy reserves under the
investment products are determined using cash surrender value. As the debt was
underwritten in 1998 and 1997, the outstanding balance is considered a
reasonable estimate of fair value. Separate account assets and liabilities are
reported at their estimated fair values in the Balance Sheet.
 
                                      F-14
<PAGE>
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
FORTIS BENEFITS INSURANCE COMPANY
 
13. FAIR VALUE DISCLOSURES (CONTINUED)
The fair values under all insurance contracts are taken into consideration in
the Company's overall management of interest rate risk, such that the Company's
exposure to changing interest rates is minimized through the matching of
investment maturities with amounts due under insurance contracts.
 
<TABLE>
<CAPTION>
                                                                                 (IN THOUSANDS)
                                                                                   DECEMBER 31
                                                              -----------------------------------------------------
                                                                        1998                        1997
                                                              -------------------------   -------------------------
                                                               CARRYING        FAIR        CARRYING        FAIR
                                                                AMOUNT         VALUE        AMOUNT         VALUE
                                                              -----------   -----------   -----------   -----------
<S>                                                           <C>           <C>           <C>           <C>
Assets:
  Investments:
    Securities available-for-sale:
      Fixed maturities......................................  $ 2,402,343   $ 2,402,343   $ 2,415,915   $ 2,415,915
      Equity securities.....................................      157,851       157,851       109,832       109,832
  Mortgage loans on real estate.............................      610,131       662,984       602,064       661,055
  Policy loans..............................................       74,950        74,950        68,566        68,566
  Short-term investments....................................       31,868        31,868        70,537        70,537
  Assets held in separate accounts..........................    3,742,403     3,742,403     2,978,622     2,978,622
Liabilities:
  Individual and group annuities (subject to discretionary
   withdrawal)..............................................  $   923,102   $   894,019   $   977,495   $   945,558
  Debt......................................................       20,141        20,141        26,433        26,433
  Liabilities related to Separate Accounts..................    3,707,687     3,707,687     2,947,401     2,947,401
</TABLE>
 
14. COMMITMENTS AND CONTINGENCIES
 
    The Company is named as a defendant in a number of legal actions arising
primarily from claims made under insurance policies. These actions have been
considered in establishing policy benefit and loss reserves. Management and its
legal counsel are of the opinion that the settlement of these actions will not
have a material adverse effect on the Company's financial position or results of
operations.
 
15. RETIREMENT AND OTHER EMPLOYEE BENEFITS
 
    The Company is an indirect wholly-owned subsidiary of Fortis, which sponsors
a defined benefit pension plan covering employees and certain agents who meet
eligibility requirements as to age and length of service. The benefits are based
on years of service and career compensation. Fortis' funding policy is to
contribute annually the maximum amount that can be deducted for federal income
tax purposes, and to charge each subsidiary an allocable amount based on its
employee census. Pension cost allocated to the Company amounted to approximately
$1,627,000, $1,594,000 and $1,354,000 for 1998, 1997 and 1996, respectively.
 
The Company participates in a contributory profit sharing plan, sponsored by
Fortis, covering employees and certain agents who meet eligibility requirements
as to age and length of service. Benefits are payable to participants on
retirement or disability and to the beneficiaries of participants in the event
of death. The first three percent of an employee's contribution is matched 200%
by the Company. The amount expensed was approximately $3,610,000, $3,926,000 and
$3,913,000 for 1998, 1997 and 1996, respectively.
 
In addition to retirement benefits, the Company participates in other health
care and life insurance benefit plans ("postretirement benefits") for retired
employees, sponsored by Fortis. Health care benefits, either through a
Fortis-sponsored retiree plan for retirees under age 65 or through a cost offset
for individually purchased Medigap policies for retirees over age 65, are
available to employees who retire on or after January 1, 1993, at age 55 or
older, with 15 years or more service. Life insurance, on a retiree pay all
basis, is available to those who retire on or after January 1, 1993.
 
Net postretirement benefit costs allocated to the Company for the years ended
December 31, 1998, 1997 and 1996 were $0, $304,000 and $290,000, respectively,
and includes the expected cost of such benefits for newly eligible or vested
employees, interest cost, gains and losses arising from differences between
actuarial assumptions and actual experience, and amortization of the transition
obligation. The Company made contributions to the plans of approximately
$(5,200), $20,000 and $8,000 in 1998, 1997 and 1996, respectively, as claims
were incurred.
 
                                      F-15
<PAGE>
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
FORTIS BENEFITS INSURANCE COMPANY
 
16. DEBT
 
    A summary of debt at December 31 for each year follows (in thousands):
 
<TABLE>
<CAPTION>
                                                                               1998       1997
                                                                             ---------  ---------
<S>                                                                          <C>        <C>
Mortgage note bearing a floating interest rate of 200 basis points over
 LIBOR, (5.07% at December 31, 1998 and 5.84% at December 31, 1997)
 adjustable every six months, principal and interest due monthly, matures
 July 2001.................................................................  $   3,088  $   3,150
Mortgage note bearing fixed interest at 7.6% principal and interest due
 monthly, matures October 2002.............................................      5,105      5,183
Mortgage note bearing fixed interest at 6.52%, principal and interest due
 monthly, matures July 2009................................................      5,000         --
Mortgage note bearing fixed interest at 7.14%, principal and interest due
 monthly, matures April 2008...............................................      6,948         --
Mortgage note bearing a floating interest rate of 225 basis points over
 LIBOR.....................................................................         --     18,100
                                                                             ---------  ---------
                                                                             $  20,141  $  26,433
                                                                             ---------  ---------
                                                                             ---------  ---------
</TABLE>
 
Maturities of the debt as of December 31, 1998 are as follows (in thousands):
 
<TABLE>
<S>                                                                                  <C>
1998...............................................................................  $     280
1999...............................................................................        344
2000...............................................................................      3,328
2001...............................................................................      5,030
2002...............................................................................        251
Thereafter.........................................................................     10,908
                                                                                     ---------
                                                                                     $  20,141
                                                                                     ---------
                                                                                     ---------
</TABLE>
 
These mortgage notes are collateralized by certain real estate investments
included in real estate and other investments in the balance sheet.
 
Interest expense paid by the Company during 1998 and 1997 on this debt was
approximately $1,362,000 and $1,075,000, respectively.
 
17. YEAR 2000 (UNAUDITED)
 
INTRODUCTION. The Company relies heavily on information technology ("IT")
systems to conduct its business. These IT systems include both internally
developed and vendor-supplied systems. The Company also has business
relationships with numerous entities including but not limited to financial
institutions, financial intermediaries, third party administrators and other
critical vendors as well as regulators and customers. These entities are
themselves reliant on their IT systems to conduct their businesses. Therefore,
there is a supply chain of dependency among and between all involved entities.
 
STATE OF READINESS. In 1997, the Fortis parent company organized a
multi-disciplinary Year 2000 Project Team ("Team"). The Company is a part of the
Team. The Team consists of employees at each subsidiary, audit, legal and
outside consultants. The Team has developed and is currently executing a
comprehensive plan designed to make the Company's IT systems Year 2000 ready.
The plan covers four stages including (i) inventory, (ii) assessment, (iii)
programming, and (iv) testing and certification. The Company has completed the
inventory stage for its internal hardware, software and telecommunications
systems (mainframe and client/server applications). The assessment process is
also complete and the Company is utilizing both internal and external resources
to reprogram or replace the systems where necessary, and testing the
applications for Year 2000 readiness. Programming, testing and certification of
these systems and applications are targeted for completion by the end of 1999.
 
COSTS. The cost of the Company portion of the Year 2000 project is estimated at
$27.7 million (pre-tax) and is being funded through operating cash flows. Total
Year 2000 project costs are based on management's best estimates, which were
derived utilizing numerous assumptions of future events, including the continued
availability of certain resources, third party modification plans and other
factors. Costs to upgrade and replace systems in the normal course of business
are not included in this estimate. As of December 31, 1998, approximately $15.5
million (pre-tax) had already been expensed. The Company believes that its Year
2000 project generally is on schedule.
 
RISKS. The Company is attempting to limit the potential impact of the Year 2000
by monitoring the progress of its own Year 2000 project and those of its
critical external relationships and by developing contingency/recovery plans.
The Company cannot guarantee that it will be able to identify and/or resolve all
of its Year 2000 issues. Any critical unresolved Year 2000 issues at the Company
or its external relationships, however, could have a material adverse effect on
the Company's results of operations, liquidity or financial condition. If the
Company's Year 2000 issues were unresolved, potential consequence would include,
among other possibilities, the inability to accurately and timely process
benefit claims, update customer's accounts, process financial transactions, bill
customers, assess exposure to risks, determine liquidity requirements or report
accurate data to management, shareholders, customers, regulators and others as
well as business interruptions or shutdowns, financial losses, harm to its
reputation, increased scrutiny by regulators and litigation related to Year 2000
issues.
 
CONTINGENCY PLANS. Consistent with prudent due diligence efforts, the Company
has defined contingency plans aimed at ensuring the continuity of critical
business functions before and after December 31, 1999, should there be an
unexpected system failure. The Company has developed plans that are designed to
reduce the negative impact on Fortis, and provide methods of returning to normal
operations, if failure occurs.
 
                                      F-16
<PAGE>
APPENDIX A--SAMPLE MARKET VALUE ADJUSTMENT CALCULATIONS
 
The formula which will be used to determine the Market Value Adjustment is:
 
          1 + I              n/12
       ( ---------)                - 1
       1 + J + .005
 
Sample Calculation 1: Positive Adjustment
 
Amount withdrawn or transferred           $10,000
Existing guarantee period                 7 years
Time of withdrawal or transfer            beginning of 3rd year of existing
                                          guarantee period
Guaranteed interest rate (I)              8%*
Guaranteed interest rate for
  new 5-year guarantee (J)                7%*
Remaining guarantee period (N)            60 months
Market Value Adjustment
 
                    1 + .08            60/12
 $10,000 x      [( ----------)               - 1]      = $234.73
                1 + .07 + .005
 
              Amount transferred or withdrawn (adjusted for Market Value
Adjustment): $10,234.73
 
Sample Calculation 2: Negative Adjustment
 
Amount withdrawn or transferred           $10,000
Existing guarantee period                 7 years
Time of withdrawal or transfer            beginning of 3rd year of existing
                                          guarantee period
Guaranteed interest rate (I)              8%*
Guaranteed interest rate for
  new 5-year guarantee (J)                9%*
Remaining guarantee period (N)            60 months
Market Value Adjustment:
 
                     1 + .08            60/12
 $10,000 x       [( ----------)               - 1]      = - $666.42
                 1 + .09 + .005
 
              Amount transferred or withdrawn (adjusted for Market Value
Adjustment): $9,333.58
 
Sample Calculation 3: Negative Adjustment
 
Amount withdrawn or transferred           $10,000
Guarantee period                          7 years
Time of withdrawal or transfer            beginning of 3rd year of existing
                                          guarantee period
Guaranteed interest rate (I)              8%*
Guaranteed interest rate for
  new 5-year guarantee (J)                7.75%*
Remaining guarantee period (N)            60 months
Market Value Adjustment:
 
                      1 + .08               60/12
$10,000 x        [( ------------)]                - 1]      = - $114.94
                  1 + .0775 + .005
 
              Amount transferred or withdrawn (adjusted for Market Value
Adjustment): $9,885.06
- ------------------------
*Assumed for illustrative purposes only.
 
                                      A-1
<PAGE>
APPENDIX B--EXPLANATION OF EXPENSE CALCULATIONS
 
The expense for a given year is calculated by multiplying the projected
beginning of the year policy value by the total expense rate. The total expense
rate is the sum of the variable account expense rate plus the total Portfolio
expense rate plus the annual administrative charge rate.
 
The policy values are projected by assuming a single payment of $1,000 grows at
an annual rate equal to 5% reduced by the total expense rate described above.
 
For example, the 3 year expense for the Federated Prime Money Fund II for a
contract issued when all owners are less than 61 years old at the time of
purchase is calculated as follows:
 
<TABLE>
<S>  <C>                                                 <C>
     Total Variable Account Annual Expenses                 1.20%
+    Total Portfolio Operating Expenses                     0.80%
=    Total Expense Rate                                     2.00%
</TABLE>
 
The Annual Administrative Charge rate is calculated by dividing the total Annual
Contract Charges we collected in 1998 on similar contracts by the average policy
value in force in 1998 on such contracts.
 
Year 1 Beginning Policy Value = $1000.00
Year 1 Expense = $1000.00 x 0.0200 = $20.00
 
Year 2 Beginning Policy Value = $1030.00
Year 2 Expense = $1030.00 x 0.0200 = $20.60
 
Year 3 Beginning Policy Value = $1060.90
Year 3 Expense = $1060.90 x 0.0200 = $21.22
 
So the cumulative expenses for years 1-3 for the Federated Prime Money Fund II
are equal to:
    $20.00 + $20.60 + $21.22 = $61.82
 
If the contract is surrendered, the surrender charge is the surrender charge
percentage times the purchase payment minus the 10% free withdrawal amount:
 
Surrender Charge Percentage x (Initial Premium - 10% Free Withdrawal) =
Surrender Charge
 
    0.07 x ($1000.00 - $100.00) = $63.00
 
So the total expense if surrendered is $61.82 + $63.00 = $124.82.
 
                                      B-1
<PAGE>
APPENDIX C--SAMPLE DEATH BENEFIT CALCULATIONS
 
<TABLE>
<CAPTION>
Date of Death Assumed Premiums and Values:                                         Example 1    Example 2    Example 3
                                                                                  -----------  -----------  -----------
<S>                                                                               <C>          <C>          <C>
  a. Purchase payments made prior to death, accumulated at 4%                      $  32,000    $  32,000    $  32,000
  b. Contract Value on date of death                                               $  20,000    $  36,000    $  25,000
  c. One year Ratchet Option Value                                                 $  35,000    $  36,000    $  31,000
Death Benefit is Larger of a, b, and c.                                            $  35,000    $  36,000    $  32,000
</TABLE>
 
                                      C-1
<PAGE>
APPENDIX D--PARTICIPATING PORTFOLIOS
 
FEDERATED INSURANCE SERIES
 
Federated Insurance Series is an open-end management investment company. It was
established as a Massachusetts business trust under a Declaration of Trust dated
September 15, 1993. Federated Advisers is the investment adviser for all of its
portfolios other than Federated International Equity Fund II, which is advised
by Federated Global Research Corp.
 
AMERICAN LEADERS FUND II
 
INVESTMENT OBJECTIVE: Seeks to achieve long-term growth of capital with a
secondary objective to provide income. It invests, under normal conditions, at
least 65% of its total assets in common stock of "blue-chip" companies.
 
GROWTH STRATEGIES FUND II
 
INVESTMENT OBJECTIVE: Capital appreciation. It invests at least 65% of its
assets in equity securities of companies with prospects for above-average growth
in earnings and dividends or companies where significant fundamental changes are
taking place.
 
UTILITY FUND II
 
INVESTMENT OBJECTIVE: To achieve high current income and moderate capital
appreciation. It invests primarily in a professionally managed, diversified
portfolio of equity and debt securities of utility companies.
 
PRIME MONEY FUND II
 
INVESTMENT OBJECTIVE: To provide current income consistent with stability of
principal and liquidity. It invests exclusively in a portfolio of money market
instruments maturing in 397 days or less.
 
FEDERATED FUND FOR U.S. GOVERNMENT SECURITIES II
 
INVESTMENT OBJECTIVE: Seeks to provide current income. Under normal
circumstances, it invests at least 65% of the value of its total assets in
securities issued or guaranteed as to payment of principal and interest by the
U.S. Government, its agencies or instrumentalists.
 
HIGH INCOME BOND FUND II
 
INVESTMENT OBJECTIVE: To seek high current income. It invests primarily in a
professionally managed, diversified portfolio of fixed income securities. The
fixed income securities in which it invests are lower-rated corporate debt
obligations, which are commonly referred to as "junk bonds."
 
INTERNATIONAL EQUITY FUND II
 
INVESTMENT OBJECTIVE: To obtain a total return on its assets. It invests at
least 65% of its assets (and under normal market conditions substantially all of
its assets) in equity securities of issuers located in at least three different
countries outside of the United States.
 
EQUITY INCOME FUND II
 
INVESTMENT OBJECTIVE: To provide above average income and capital appreciation.
It invests at least 65% of its assets in income-producing equity securities.
 
STRATEGIC INCOME FUND II
 
INVESTMENT OBJECTIVE: To seek a high level of current income by investing in
three categories of fixed income securities: domestic investment grade, domestic
non-investment grade corporate and foreign.
 
SMALL CAP STRATEGIES FUND II
 
INVESTMENT OBJECTIVE: To seek capital appreciation by investing primarily in
equity securities of small cap companies.
 
                                      D-1
<PAGE>
APPENDIX E--PRO RATA ADJUSTMENTS
 
Pro rata adjustments are made for withdrawals in calculating the death benefit
payable under the contract. The benefit is described under the section of this
prospectus entitled Benefit Payable on Death of Owner (or Annuitant).
 
Under the death benefit set forth as (2) in that section, the pro rata
adjustment for a given withdrawal is equal to:
 
    (a) the withdrawn amount, divided by
 
    (b) the contract value immediately before the amount was withdrawn, the
       result multiplied by
 
    (c) the quantity equal to:
 
            (i) the contract value on the anniversary, plus
 
           (ii) purchase payments made since the anniversary and before the
       withdrawal, plus
 
           (iii) pro rata adjustments for withdrawals made since the anniversary
       and before the given withdrawal.
 
Under the death benefit set forth as (3) in that section, the pro rata
adjustment for a given withdrawal is equal to:
 
    (a) the withdrawn amount; divided by
 
    (b) the contract value immediately before the amount was withdrawn; the
       result multiplied by
 
    (c) the quantity equal to:
 
            (i) the Roll-up Amount prior to withdrawal; plus
 
           (ii) any purchase payments made on or after the date the owner
       reached age 80 and before the given withdrawal; reduced by
 
           (iii) pro rata adjustments for any withdrawals made on or after the
       date the owner reached age 80 and before the given withdrawal.
 
                                      E-1
<PAGE>

                                 CONTRACTS UNDER
                            FLEXIBLE PREMIUM DEFERRED
                COMBINATION VARIABLE AND FIXED ANNUITY CONTRACTS
                          TRIPLE CROWN VARIABLE ANNUITY


                                    Issued by

                        FORTIS BENEFITS INSURANCE COMPANY
                          (AND ITS VARIABLE ACCOUNT D)

                       STATEMENT OF ADDITIONAL INFORMATION

                                   MAY 1, 1999

This Statement of Additional Information is not a Prospectus. It is intended
that this Statement of Additional Information be read in conjunction with the
Prospectus for Contracts under flexible premium deferred combination variable
and fixed annuity contracts ("Contracts"), dated May 1, 1999. A copy of the
Prospectus may be obtained without charge from Fortis Investors, Inc. 1-800-963-
9222, mailing address: P.O. Box 64273, St. Paul, MN 55164. You have the option
of receiving benefits under a Contract through Fortis Benefits' Variable Account
D or through Fortis Benefits' Guarantee Periods Fixed Account or its General
Account Fixed Account.

TABLE OF CONTENTS

<TABLE>

<S>                                                                        <C>
Fortis Benefits and the Variable Account ...................................1
Calculation of Annuity Payments ............................................2
Services....................................................................3
  - Safekeeping of Variable Account Assets .................................3
  - Experts ................................................................3
  - Principal Underwriter ..................................................3
Taxation Under Certain Retirement Plans ....................................3
Withholding.................................................................8
Miscellaneous ..............................................................8
Variable Account Financial Statements ......................................9
Appendix A -- Performance Information ......................................A-1
</TABLE>

In order to supplement the description in the Prospectus, the following provides
additional information about the Contracts and other matters which may be of
interest to you. Terms used in this Statement of Additional Information have the
same meanings as are defined in the Prospectus under the heading "Special Terms
Used in This Prospectus."

FORTIS BENEFITS AND THE VARIABLE ACCOUNT

Fortis Benefits Life Insurance Company, the issuer of the Contracts, is a
Minnesota corporation qualified to sell life insurance and annuity contracts in
the District of Columbia and in all states except New York. Fortis Benefits is a
wholly-owned subsidiary of Fortis Insurance Company, a stock company organized
under the laws of Wisconsin, which itself is a wholly-owned subsidiary of
Fortis, Inc. Fortis, Inc. is a corporation based in New York, which manages the
United States operations of Fortis (NL) N.V. and Fortis (B).


                                       1
<PAGE>

Fortis (NL) N.V. has been in business since 1847 and is a publicly-traded,
multi-national insurance, real estate, and financial services group
headquartered in The Netherlands.  It is one of the largest holding companies in
Europe, with subsidiary companies in twelve countries on four continents.
Fortis (NL) N.V. is the third largest insurance company in the Netherlands.

Fortis (B) is a multi-national insurance, real estate and financial services
firm that has been in business since 1824.  It has subsidiary companies in eight
countries.  Fortis (B) is one of the largest life insurance companies in
Belgium.  Fortis (NL) N.V. and Fortis (B) have combined assets of approximately
$390 billion.

The assets allocated to the Variable Account are the exclusive property of
Fortis Benefits. Registration of the Variable Account under the Investment
Company Act of 1940 does not involve supervision of the management or investment
practices or policies of the Variable Account or of Fortis Benefits by the
Securities and Exchange Commission. Fortis Benefits may accumulate in the
Variable Account proceeds from charges under the Contracts and other amounts in
excess of the Variable Account assets representing reserves and liabilities
under Contracts and other variable annuity contracts issued by Fortis Benefits.
Fortis Benefits may from time to time transfer to its general account any of
such excess amounts.

Best's Insurance Reports has assigned Fortis Benefits a rating of A (Excellent)
for financial position and operating performance. Fortis Benefits has a rating
of AA from Standard & Poor's. As defined by Standard & Poor's, insurers rated AA
offer "excellent financial security." These ratings represent such rating
agencies' independent opinion of Fortis Benefits' financial strength and ability
to meet policy holder obligations, but have no relevance to the performance and
quality of the assets in Subaccounts of the Variable Account.

CALCULATION OF ANNUITY PAYMENTS

FIXED ANNUITY OPTION

The amount of each annuity payment under a Fixed Annuity Option is fixed and
guaranteed by Fortis Benefits. Monthly fixed annuity payments will start as of
the end of the Valuation Period that contains the Annuity Commencement Date. At
that time, the Contract Value, after any Market Value Adjustment, is computed
and that portion of the Contract Value which will be applied to the Fixed
Annuity Option selected is determined. The amount of the first monthly payment
under the Fixed Annuity Option selected will be at least as large as would
result from using the annuity tables contained in the Contract to apply such
amount of Contract Value to the annuity form selected. The dollar amounts of any
fixed annuity payments after the first are specified during the entire period of
annuity payments according to the provisions of the annuity form selected.

VARIABLE ANNUITY OPTION

ANNUITY UNITS. To the extent a Variable Annuity Option has been selected, we
convert the Accumulation Units for each Subaccount of the Variable Account into
Annuity Units for each chosen Subaccount at their values determined as of the
end of the Valuation Period which contains the Annuity Commencement Date. As of
such time, any Fixed Account Value to be applied to a Variable Annuity Option is
also converted, after any Market Value Adjustment, to Annuity Units in the
Subaccounts selected based on the then-current Annuity Unit value. The initial
number of Annuity Units in each Subaccount is determined by dividing the amount
of the initial monthly variable annuity payment (see "Variable Annuity Option
- --Variable Annuity Payments," below) allocable to that Subaccount by the value
of one Annuity Unit in that Subaccount as of the time of the conversion. The
number of Annuity Units for each Subaccount will remain constant, as long as an
annuity remains in force and the allocation among the Subaccounts has not
changed.

The value of each Subaccount's Annuity Units will vary to reflect the investment
experience of the Subaccount as well as charges deducted from the Subaccount.
The value of each Subaccount's Annuity Units is equal to the prior value of the
Subaccount's Annuity Units multiplied by the net investment factor for that
Subaccount (discussed in the Prospectus under "Contract Value") for the
Valuation Period ending on that Valuation Date, with an offset for the 3%
assumed interest rate used in the annuity tables of the Contract.


                                       2
<PAGE>

VARIABLE ANNUITY PAYMENTS. Variable annuity payments start at the end of the
Valuation Period that contains the Annuity Commencement Date, and will vary in
amount as the related Annuity Unit values vary. The amount of the first monthly
payment is shown on the annuity tables contained in the Contract for each $1,000
of Contract Value applied to the Variable Annuity Option selected as of the end
of such Valuation Period. The first variable annuity payment is, in effect,
allocated among the Subaccounts in the same proportion as the Contract Value is
allocated among the Subaccounts upon commencement of annuity payments.

Payments after the first will vary in amount and are determined on the first
Valuation Date of each subsequent monthly period. If the monthly payment under
the annuity form selected is based on the value of Annuity Units of a single
Subaccount, the monthly payment is found by multiplying the number of the
Contract's Annuity Units for the Subaccount by the Annuity Unit value of such
Subaccount as of the first Valuation Date in each monthly period following the
Annuity Commencement Date. If the monthly payment under the Variable Annuity
Option selected is based upon the value of Annuity Units in more than one
Subaccount, this is repeated for each applicable Subaccount. The sum of these
payments is the variable annuity payment.

GENDER OF ANNUITANT

The amount of each annuity payment ordinarily will be higher for a male
Annuitant than for a female Annuitant with an otherwise identical Contract. This
is because, statistically, females tend to have longer life expectancies than
males. However, there will be no differences between male and female Annuitants
in any jurisdiction, including Montana, where such differences are not
permitted. We will also make available Contracts with no such differences in
connection with certain employer-sponsored benefit plans. Employers should be
aware that, under most such plans, Contracts that make distinctions based on
gender are prohibited by law.

SERVICES

SAFEKEEPING OF VARIABLE ACCOUNT ASSETS

Title to the assets of the Variable Account is held by Fortis Benefits. The
assets of the Variable Account are kept segregated and held separate and apart
from Fortis Benefits' other assets.

EXPERTS

The financial statements of Fortis Benefits Insurance Company at December 31, 
1998 and 1997, and for each of the three years in the period ended December 
31, 1998, and the statements of net assets of Fortis Benefits Insurance 
Company Variable Account D at December 31, 1998 and the related statements of 
changes in net assets for each of the two years in the period ended December 
31, 1998, appearing in the Prospectus, this Statement of Additional 
Information and Registration Statement have been audited by Ernst & Young 
LLP, independent auditors, as set forth in their reports thereon appearing 
elsewhere herein, and are included in reliance upon such authority as experts 
in accounting and auditing.

PRINCIPAL UNDERWRITER

Fortis Investors, Inc. ("Fortis Investors"), the principal underwriter of the
Contracts, is a Minnesota corporation and a member of the Securities Investors
Protection Corporation. The offering of the Contracts is continuous, and Fortis
Investors does not anticipate discontinuing the offering of the Contracts,
although it reserves the right to do so. Contracts generally will be issued for
Annuitants from ages zero to ninety in all states.

TAXATION UNDER CERTAIN RETIREMENT PLANS

Federal income tax information concerning the purchase of Contracts for specific
types of retirement plans is set forth below. You should also refer to "Federal
Tax Matters" in the Prospectus. The tax information provided is not
comprehensive, and you should consult a qualified tax adviser before taking any
action in connection with a retirement plan.



                                       3
<PAGE>

SECTION 403(b) ANNUITIES FOR EMPLOYEES OF CERTAIN TAX-EXEMPT ORGANIZATIONS
OR PUBLIC EDUCATIONAL INSTITUTIONS

PURCHASE PAYMENTS. Under Section 403(b) of the Internal Revenue Code ("Code"),
payments made by certain employers (i.e., tax-exempt organizations meeting the
requirements of Section 501(c)(3) of the Code, or public educational
institutions) to purchase Contracts for their employees are excludible from the
gross income of employees to the extent that such aggregate purchase payments do
not exceed certain limitations prescribed by the Code. This is the case whether
the purchase payments are a result of voluntary salary reduction amounts or
employer contributions. Salary reduction payments are, however, subject to FICA
(social security) taxes.

TAXATION OF DISTRIBUTIONS. Distributions from a Section 403(b) tax-deferred 
annuity are taxed as ordinary income to the recipient as described under 
"Federal Tax Matters" in the Prospectus. Taxable distributions received 
before the employee attains age 59 1/2 generally are subject to a 10% penalty 
tax in addition to regular income tax. Certain distributions are excepted 
from this penalty tax, including distributions following the employee's 
death, disability, separation from service after age 55, separation from 
service at any age if the distribution is in the form of an annuity for the 
life (or life expectancy) of the employee (or the employee and Beneficiary) 
and distributions not in excess of deductible medical expenses. In addition, 
no distributions of voluntary salary reduction amounts will be permitted 
prior to one of the following events: attainment of age 59 1/2 by the 
employee or the employee's separation from service, death, disability or 
hardship. (Hardship distributions will be limited to the lesser of the amount 
of the hardship or the amount of salary reduction contributions, exclusive of 
earnings thereon.)

REQUIRED DISTRIBUTIONS. Generally, distributions from Section 403(b) 
annuities must commence not later than April 1 of the calendar year following 
the calendar year in which the employee attains age 70 1/2, and such 
distributions must be made over a period that does not exceed the life 
expectancy of the employee (or the employee and Beneficiary). A penalty tax 
of 50% would be imposed on any amount by which the minimum required 
distribution in any year exceeded the amount actually distributed in that 
year. In addition, in the event that the employee dies before his or her 
entire interest in the Contract has been distributed, the employee's entire 
interest must be distributed in accordance with rules similar to those 
applicable upon the death of the Participant or Payee in the case of a 
Non-Qualified Contract, as described in the Prospectus. Certain of these and 
other provisions are incorporated in a special endorsement attached to 
Contracts that are intended to qualify under Section 403(b), and reference 
should be made to that endorsement for its complete terms.

TAX-FREE EXCHANGES AND ROLLOVERS. The Code provides for the tax-free transfer of
one Section 403(b) annuity for another Section 403(b) annuity, and the IRS has
ruled (Revenue Ruling 90-24) that amounts transferred may qualify as tax-free
transfers under certain circumstances. In addition, Section 403(b)(8) of the
code permits tax-free rollovers from Section 403(b) programs to individual
retirement annuities or other Section 403(b) programs under certain
circumstances.

SECTION 401 QUALIFIED PENSION, PROFIT-SHARING OR ANNUITY PLANS

PURCHASE PAYMENTS. Subject to certain limitations prescribed by the Code,
purchase payments made by an employer (or a self-employed individual) under a
pension, profit-sharing or annuity plan qualified under Section 401 or Section
403(a) of the Code are generally deductible by the employer and excluded from
the taxable income of the employee for federal income tax purposes, whether made
under a salary reduction agreement or directly by employer contributions. Salary
reduction payments are, however, subject to FICA (social security) taxes.
Purchase payments made directly by an employee generally are made on an
after-tax basis.

TAXATION OF DISTRIBUTIONS. Distributions from Contracts purchased under these 
qualified plans are taxable as ordinary income, except to the extent 
allocable to an employee's after-tax contributions, as described under 
"Federal Tax Matters -- Qualified Plans," in the Prospectus. However, if an 
employee or other payee receives a "lump sum" distribution, as defined in the 
Code, from an exempt employees' trust, the taxable portion of the 
distribution may be subject to special tax treatment. For most individuals 
receiving lump sum distributions after attaining age 59 1/2, the rate of tax 
may be determined under a special 5-year income averaging provision. Those 
who attained age 50 by January 1, 1986 may instead elect to use a 10-year 
income averaging provision based on the income tax rates in effect for 1986. 
Taxable distributions received prior to

                                       4
<PAGE>

attainment of age 59 1/2 under a Contract purchased under a qualified plan are
subject to the same 10% penalty tax (and the same exceptions) as described above
with respect to Section 403(b) annuities.

REQUIRED DISTRIBUTIONS. The minimum distribution requirements for these
qualified plans are generally the same as described above with respect to
Section 403(b) annuities.

TAX-FREE ROLLOVERS. If, within 60 days of receipt, an employee who receives a
single sum distribution transfers all of the taxable amount received to another
plan qualified under Section 401 or 403(a), or to an individual retirement
account or annuity as provided for under the Code, the transferred amount will
not be taxed in the year of distribution. Certain "partial" distributions may
also qualify for tax-free rollover treatment, but only if transferred to an
individual retirement account or annuity. However, income tax may be withheld
from the distribution unless the distribution is transferred directly from the
qualified plan to the individual retirement account or individual retirement
annuity.

INDIVIDUAL RETIREMENT ANNUITIES

PURCHASE PAYMENTS. Individuals may make contributions for individual retirement
annuity ("IRA") Contracts. Deductible contributions for any year may be made up
to the lesser of $2,000 or 100% of compensation for individuals who (1) are not
(and whose spouses are not) active participants in another retirement plan, (2)
are unmarried and have adjusted gross income of $25,000 or less, or (3) are
married and have adjusted gross income of $40,000 or less. An individual may
also establish an IRA for his or her spouse if they file a joint return for the
taxable year and his or her spouse earns less than the individual does for that
year. The annual purchase payments for both spouses' Contracts cannot exceed the
lesser of $4,000 or 100% of the couple's combined earned income, and no more
than $2,000 may be contributed to either spouse's IRA for any year. Individuals
who are active participants in other retirement plans and whose adjusted gross
income (with certain special adjustment) exceed the cut-off point ($25,000 for
unmarried, $40,000 for married persons filing jointly, and $0 for married
persons filing a separate return) by less than $10,000 are entitled to make
deductible IRA contributions in proportionately reduced amounts. For example, a
married individual who is an active participant in another retirement plan and
files a separate tax return is entitled to a partial IRA deduction if the
individual's adjusted gross income is less than $10,000 and no IRA deduction if
his or her adjusted gross income is equal to or greater than $10,000.

An individual may make non-deductible IRA contributions to the extent of (1) the
lesser of $2,000 ($4,000 in the case of a spousal IRA) or 100% of compensation
over (2) the IRA deductible contribution made with respect to the individual.

An individual may not make any contributions to his/her own IRA for the year 
in which he/she reaches age 70 1/2 or for any year thereafter. Contributions 
to a spouse's IRA may not be made for any year in which that spouse reaches 
age 70 1/2 or for any year thereafter.

TAXATION OF DISTRIBUTIONS. Distributions from IRA Contracts are taxed as 
ordinary income to the recipient, although special rules exist for the 
tax-free return of non-deductible contributions. In addition, taxable 
distributions received under an IRA Contract prior to age 59 1/2 are subject 
to a 10% penalty tax in addition to regular income tax. Certain distributions 
are exempted from this penalty tax including distributions following the 
owner's death or disability or distribution in the form of an annuity for the 
life (or life expectancy) of the owner (or the owner and beneficiary), or 
distributions not in excess of deductible medical expenses or certain 
distributions to pay health insurance premiums after an extended period of 
unemployment.

REQUIRED DISTRIBUTIONS. The minimum distribution requirements for IRAs are
generally the same as described above with respect to Section 403(b) annuities.
Certain of these and other provisions are incorporated in a special endorsement
attached to IRA Contracts, and reference should be made to that endorsement for
its complete terms.

TAX-FREE ROLLOVERS. The Code permits funds to be transferred in a tax-free
rollover from a qualified employer pension, profit-sharing, annuity, bond
purchase or tax-deferred annuity plan to an IRA Contract if certain conditions
are met, and if the rollover of assets is completed within 60 days after the
distribution from the qualified plan is received. In addition, not more
frequently than once every twelve months, amounts may be rolled over tax-free
from one IRA to another, subject to 


                                       5
<PAGE>

the 60-day limitation and other requirements. The once-per-year limitation on
rollovers does not apply to direct transfers of funds between IRA custodians or
trustees.

SIMPLIFIED EMPLOYEE PENSION PLANS

PURCHASE PAYMENTS. Under Section 408(k) of the Code, employers may establish a
type of IRA plan referred to as a simplified employee pension plan (SEP).
Employer contributions to a SEP cannot exceed the lesser of $24,000 or 15% of
the employee's earned income. Employees of certain small employers may have
contributions made to a special kind of SEP (SARSEP) on their behalf on a salary
reduction basis if the SARSEP plan was in effect on December 31, 1996. These
salary reduction contributions may not exceed $9,500 in 1997, which is indexed
for inflation. Employees of tax-exempt organizations and state or local
government agencies have never been eligible for the salary reduction type of
SEP.

TAXATION OF DISTRIBUTIONS. Generally, distribution payments from SEPs are
subject to the same distribution rules described above for IRAs.

REQUIRED DISTRIBUTIONS.  SEP distributions are subject to the same minimum
required distribution rules described above for IRAs.

TAX-FREE ROLLOVERS. Generally, rollovers and direct transfers may be made to and
from SEPs in the same manner as described above for IRAs, subject to the same
conditions and limitations. Rollovers to other IRAs, excluding SIMPLE IRAs are
also possible. Special rules apply if the rollover is from a SARSEP IRA.

SECTION 408(p) SIMPLE IRA PLANS

PURCHASE PAYMENTS: Under Section 408(p) of the Code, small employers may
establish a type of IRA plan referred to as a Savings Incentive Match Plan for
Employees (SIMPLE Plan). An employee may contribute annually through his or her
employer a pre-tax salary reduction contribution not to exceed the lesser of
$6,000 or 100% of compensation. The employer must annually either (1) match the
employee contribution dollar for dollar up to 3% of pay, or (2) make a 2% of pay
contribution for each eligible employee regardless of whether the employee makes
any salary reduction contribution. In two out of every five years, the employer
has the option to reduce the matching contribution as low as 1% of pay but
advance notice must be provided to employees.

TAXATION OF DISTRIBUTIONS: Generally, distributions from SIMPLE IRA Plans are
subject to the same distribution rules described above for IRAs. However, if an
individual withdraws any amount from his SIMPLE IRA Plan within the first two
years of his or her commencement of participation in the employer's SIMPLE IRA
Plan, the 10% penalty tax for premature distribution, if such tax applies, will
be increased to 25%.

REQUIRED DISTRIBUTIONS:  SIMPLE distributions are subject to the same minimum
distribution rules described above for IRAs.

TAX-FREE ROLLOVERS: Generally, rollovers and direct transfers may be made to and
from SIMPLE IRAs in the same manner as described above for IRAs, subject to the
same conditions and limitations. Rollovers or transfers to other IRAs, other
than SIMPLE IRAs, are also possible but only after the second anniversary of
commencement of participation in the employer's SIMPLE IRA Plan.

SECTION 457 UNFUNDED DEFERRED COMPENSATION PLANS OF PUBLIC EMPLOYERS
AND TAX-EXEMPT ORGANIZATIONS

PURCHASE PAYMENTS. Under Section 457 of the Code, all individuals who perform
services for a state or local government or governmental agency may participate
in a deferred compensation program. Other tax-exempt employers may establish
unfunded deferred compensation plans under Section 457 for employees and/or
independent contractors.

Though not actually a qualified plan as that term is normally used, this type of
program allows individuals to defer the receipt of compensation that otherwise
would be currently payable and therefore to defer the payment of federal income
taxes on 


                                       6
<PAGE>

such amounts. Assuming that the program meets the requirements to be considered
an eligible deferred compensation plan (an "EDCP"), an individual may contribute
(and thereby defer from current income for tax purposes) the lesser of $7,500 or
33-1/3% of the individual's includible compensation. (Includible compensation
means compensation from the employer which would be currently includible in
gross income for federal tax purposes.) In addition, during the last three years
before an individual attains normal retirement age, additional "catch-up"
deferrals are permitted.

The amounts which are deferred may be used by the employer to purchase the
Contracts offered by this Prospectus. The Contract is owned by the employer and
is subject to the claims of the employer's creditors. The employee has no rights
or interest in the Contract and is entitled only to payment in accordance with
the EDCP provisions.

TAXATION OF DISTRIBUTIONS. Amounts received by an individual from an EDCP are
includible in gross income for the taxable year in which such amounts are paid
or otherwise made available.

DISTRIBUTIONS BEFORE SEPARATION FROM SERVICE. Distributions generally are not 
permitted under an EDCP prior to separation from service or reaching age 
70 1/2, except in cases of severe financial hardship. Hardship distributions are
includible in the gross income of the individual in the year in which paid.

REQUIRED DISTRIBUTIONS. The distribution requirements for these qualified plans
are generally the same as described above with respect to Section 403(b)
annuities. However, if distributions do not commence before the employee's
death, the entire interest in the Contract must be distributed within 15 years
if the beneficiary is not the employee's surviving spouse.

TAX-FREE TRANSFERS.  The Code permits the tax-free direct transfer of EDCP
amounts to another EDCP, subject to certain conditions. Any transfers must be
with employer consent.

PRIVATE EMPLOYER UNFUNDED DEFERRED COMPENSATION PLANS

PURCHASE PAYMENTS. Private taxable employers may establish unfunded,
non-qualified deferred compensation plans for a select group of management or
highly compensated employees and/or for independent contractors. Certain
arrangements of tax-exempt employers entered into prior August 16, 1986, and not
subsequently modified, are also subject to the rules for private taxable
employer deferred compensation plans discussed below. (Unfunded deferred
compensation plans of other tax-exempt employers are generally subject to the
requirements of Section 457.)

These types of programs allow individuals to defer receipt of up to 100% of
compensation which would otherwise be includible in income and therefore to
defer the payment of federal income taxes on such amounts. Purchase payments
made by the employer, however are not immediately deductible by the employer,
and the employer is currently taxed on any increase in Contract Value.

Deferred compensation plans represent a contractual promise on the part of the
employer to pay current compensation at some future time. The Contract is owned
by the employer and is subject to the claims of the employer's creditors. The
individual has no right or interest in the Contract and is entitled only to
payment from the employer's general assets in accordance with plan provisions.

TAXATION OF DISTRIBUTIONS. Amounts received by an individual from a private
employer deferred compensation plan are includible in gross income for the
taxable year in which such amounts are paid or otherwise made available.

WITHHOLDING

Annuity payments and other amounts received under Contracts are subject to
income tax withholding unless the recipient elects not to have taxes withheld.
The amounts withheld will vary among recipients depending on the tax status of
the individual and the type of payments from which taxes are withheld.

Notwithstanding the recipient's election, withholding may be required with
respect to certain payments to be delivered outside the United States and, with
respect to certain distributions from certain types of qualified retirement
plans, unless 


                                       7
<PAGE>

the proceeds are transferred directly to another qualified retirement plan.
Moreover, special "backup withholding" rules may require Fortis Benefits to
disregard the recipient's election if the recipient fails to supply Fortis
Benefits with a "TIN" or taxpayer identification number (social security number
for individuals), or if the Internal Revenue Service notifies Fortis Benefits
that the TIN provided by the recipient is incorrect.

MISCELLANEOUS

The computer systems Fortis Benefits uses to process policy transactions and
valuations need to be adjusted to be able to continue to administer its policies
after Year 2000. Fortis Benefits is devoting all resources necessary to make
these systems modifications and expects that the necessary changes will be
completed on time and in a way that will result in no disruption to its policy
servicing operations. However, as is the case with most system conversion
projects, risks and uncertainties exist, due in part to reliance on third party
vendors. Nonperformance by any of these entities, or other unforeseen
circumstances, could have a material adverse impact on Fortis Benefits' ability
to perform its policy servicing operations. Fortis Benefits is closely
monitoring these entities to avoid any unforeseen circumstances.

VARIABLE ACCOUNT FINANCIAL STATEMENTS




                                        8

<PAGE>




                              FINANCIAL STATEMENTS

                        FORTIS BENEFITS INSURANCE COMPANY
                               VARIABLE ACCOUNT D

                          YEAR ENDED DECEMBER 31, 1998

<PAGE>

                        Fortis Benefits Insurance Company
                               Variable Account D

                              Financial Statements


                          Year ended December 31, 1998




                                    CONTENTS

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

Audited Financial Statements

Statements of Net Assets................................................3
Statements of Changes in Net Assets.....................................6
Notes to Financial Statements..........................................21

<PAGE>

                         REPORT OF INDEPENDENT AUDITORS


Board of Directors
Fortis Benefits Insurance Company

We have audited the accompanying individual and combined statements of net 
assets of the segregated asset subaccounts of Fortis Benefits Insurance 
Company Variable Account D (comprised of the Fortis Series Fund, Inc.'s 
Growth Stock, U.S. Government Securities, Money Market, Asset Allocation, 
Diversified Income, Global Growth, Aggressive Growth, Growth & Income, High 
Yield, Global Asset Allocation, Global Bond, International Stock, Value, S & 
P 500, Blue Chip Stock, Mid Cap Stock, Large Cap Growth, and Small Cap Value 
Subaccounts; the Norwest Select Fund's ValuGrowth, Income, Small Company 
Stock and Income Equity Subaccounts; the Scudder Variable Life Investment 
Fund's International Subaccount; the AIM Variable Insurance Funds' V.I. Value 
and V.I. International Equity Subaccounts; the Alliance Variable Product 
Series' Money Market, International and Premier Growth Subaccounts; the 
SAFECO Resource Series' Growth and Equity Subaccounts; the Federated 
Insurance Series' U.S. Government Securities II, High Income Bond Fund II, 
Utility II and American Leaders II Subaccounts; the Lexington Funds, Inc.'s 
Natural Resources Trust and Emerging Markets Subaccounts; the MFS Variable 
Insurance Trusts' Emerging Growth, High Income and World Government 
Subaccounts; the Montgomery Variable Fund's Emerging Markets and Growth 
Subaccounts; the Strong Variable Insurance Funds' Discovery II and 
International II Subaccounts; the American Century Investments' VP Balanced 
and VP Growth Subaccounts; the Van Eck Worldwide Insurance Trust's Worldwide 
Bond Fund and Worldwide Hard Assets Fund Subaccounts; the Neuberger & Berman, 
Inc.'s AMT Limited Maturity Bond and AMT Partners Subaccounts; and INVESCO, 
Inc.'s Health & Sciences, Industrial Income and Technology Subaccounts) as of 
December 31, 1998, and the related statements of changes in net assets for 
each of the two years in the period then ended, except for the Federated 
Insurance Series' U.S. Government Securities II Subaccount; the Neuberger & 
Berman, Inc.'s AMT Limited Maturity Bond and AMT Partners Subaccounts; and 
INVESCO, Inc.'s Health & Sciences, Industrial Income and Technology 
Subaccounts which are for the period from May 1, 1997 to December 31, 1997 
and the Fortis Mid Cap Stock, Large Cap Growth and Small Cap Value 
Subaccounts which are for the period May 1, 1998 (commencement of operations) 
to December 31, 1998. These financial statements are the responsibility of 
the management of Fortis Benefits Insurance Company. Our responsibility is to 
express an opinion on these financial statements based on our audits.


                                                                              1
<PAGE>

We conducted our audits in accordance with generally accepted auditing 
standards. Those standards require that we plan and perform the audit to 
obtain reasonable assurance about whether the financial statements are free 
of material misstatement. An audit includes examining, on a test basis, 
evidence supporting the amounts and disclosures in the financial statements. 
Our procedures included confirmation of securities owned as of December 31, 
1998 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 audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in 
all material respects, the individual and combined financial position of the 
segregated asset subaccounts of Fortis Benefits Insurance Company Variable 
Account D at December 31, 1998, and the individual and combined changes in 
its net assets for the periods described above, in conformity with generally 
accepted accounting principles.

                                                   /s/ Ernst & Young LLP

Minneapolis, Minnesota
March 19, 1999


                                                                              2
<PAGE>

                        Fortis Benefits Insurance Company
                               Variable Account D

                            Statements of Net Assets

                                December 31, 1998
<TABLE>
<CAPTION>
                                                                                                             ATTRIBUTABLE TO 
                                                                                                             FORTIS BENEFITS 
                                                                                             NET ASSETS AT      INSURANCE     
                                                            SHARES              COST         MARKET VALUE       COMPANY       
                                                       ----------------------------------------------------------------------
<S>                                                    <C>              <C>                <C>               <C>    
Investments in Fortis Series Fund, Inc.:                                                                                     
   Growth Stock                                           13,182,400     $   304,612,551   $  541,637,137    $          - 
   U.S. Government Securities                             12,972,929         139,984,673      141,769,466               -    
   Money Market                                            6,066,668          67,233,393       67,119,187               -    
   Asset Allocation                                       25,429,403         386,417,417      536,384,948               -    
   Diversified Income                                      8,949,806         105,443,140      106,628,884               -    
   Global Growth                                          11,604,190         166,333,148      261,882,193               -    
   Aggressive Growth                                       5,866,648          74,710,338       97,976,544               -    
   Growth & Income                                        12,530,359         184,542,458      265,983,185               -    
   High Yield                                              6,516,027          66,579,853       64,546,458               -    
   Global Asset Allocation                                 4,152,609          51,348,582       59,470,739       4,289,789    
   Global Bond                                             1,956,513          21,442,048       22,618,464       5,997,500    
   International Stock                                     5,344,515          68,059,314       77,403,542               -    
   Value                                                   5,049,921          65,418,627       72,593,625               -    
   S & P 500                                              10,627,627         159,615,684      200,164,981               -    
   Blue Chip Stock                                         7,854,812         112,868,995      145,914,116       6,352,455    
   Mid Cap Stock                                           1,179,582          10,821,273       11,366,916       3,999,212    
   Large Cap Growth                                        1,237,860          12,646,130       14,909,298       4,998,441    
   Small Cap Value                                         1,523,604          14,080,298       14,138,583       3,851,404    
Investments in Norwest Select Fund:
   ValuGrowth                                              1,794,765          25,899,534       35,751,725               -    
   Income                                                  1,931,703          23,371,139       22,156,639               -    
   Small Company Stock                                     1,221,712          15,755,762       13,292,225               -    
   Income Equity                                           5,378,564          72,198,232       86,057,023               -    

<CAPTION>

                                                                                         NET ASSET VALUE FOR    
                                                       ATTRIBUTABLE TO    ACCUMULATION    VARIABLE ANNUITY      
                                                       VARIABLE ANNUITY      UNITS         CONTRACTS PER         
                                                         CONTRACTS        OUTSTANDING      ACCUMULATION UNIT     
                                                    -----------------------------------------------------     
<S>                                                 <C>                  <C>             <C>   
Investments in Fortis Series Fund, Inc.:                                                                   
   Growth Stock                                      $   541,637,137     136,880,970       $  3.96         
   U.S. Government Securities                            141,769,466       7,783,287         18.21         
   Money Market                                           67,119,187      40,111,614          1.67         
   Asset Allocation                                      536,384,948     160,947,627          3.33         
   Diversified Income                                    106,628,884      51,414,422          2.07         
   Global Growth                                         261,882,193      12,352,444         21.20         
   Aggressive Growth                                      97,976,544       6,201,905         15.80         
   Growth & Income                                       265,983,185      12,274,208         21.67         
   High Yield                                             64,546,458       5,048,995         12.78         
   Global Asset Allocation                                55,180,950       3,357,472         16.44         
   Global Bond                                            16,620,964       1,257,641         13.22         
   International Stock                                    77,403,542       4,837,037         16.00         
   Value                                                  72,593,625       4,940,205         14.69         
   S & P 500                                             200,164,981      10,826,253         18.49         
   Blue Chip Stock                                       139,561,661       7,720,323         18.08         
   Mid Cap Stock                                           7,367,704         765,338          9.63         
   Large Cap Growth                                        9,910,857         842,995         11.76         
   Small Cap Value                                        10,287,179       1,098,102          9.37         
Investments in Norwest Select Fund:                                                                        
   ValuGrowth                                             35,751,725       1,814,816         19.70         
   Income                                                 22,156,639       1,663,176         13.32         
   Small Company Stock                                    13,292,225         975,631         13.62         
   Income Equity                                          86,057,023       5,406,120         15.92         
</TABLE>
                                                     
SEE ACCOMPANYING NOTES.                              


3

<PAGE>

                        Fortis Benefits Insurance Company
                               Variable Account D

                      Statements of Net Assets (continued)

                                December 31, 1998
<TABLE>
<CAPTION>
                                                                                                           ATTRIBUTABLE TO 
                                                                                                           FORTIS BENEFITS 
                                                                                          NET ASSETS AT      INSURANCE     
                                                           SHARES            COST          MARKET VALUE       COMPANY      
                                                        -------------------------------------------------------------------
<S>                                                     <C>            <C>                <C>              <C>
Investments in Scudder Variable Life Investment 
  Fund:
     International                                           576,026   $     7,545,857    $   8,386,931     $      -      
Investment in AIM Variable Insurance Funds, Inc.:                                                                          
   AIM V.I. Value                                            189,419         4,512,103        4,972,260            -       
   AIM V.I. International Equity                              80,243         1,551,323        1,574,363            -       
Investments in Alliance Variable Product Series:                                                                           
   Money Market                                           16,561,373        16,561,373       16,561,373            -       
   International                                              73,343         1,166,959        1,185,950            -       
   Premier Growth                                            280,237         7,469,617        8,695,749            -       
Investments in SAFECO Resource Series:                                                                                     
   Growth                                                    262,623         6,069,354        5,578,102            -       
   Equity                                                     76,363         2,145,904        2,288,591            -       
Investments in Federated Insurance Series:                                                                                 
   U.S. Government Securities II                              94,546         1,043,181        1,054,187            -       
   High Income Bond Fund II                                  340,033         3,592,424        3,713,159            -       
   Utility II                                                 71,414         1,039,405        1,090,491            -       
   American Leaders II                                        76,825         1,488,642        1,665,573            -       
Investments in Lexington Funds, Inc.:                                                                                      
   Natural Resources Trust                                    48,305           691,407          532,800            -       
   Emerging Markets                                           10,424            65,395           58,894            -       
Investments in MFS Variable Insurance Trust:                                                                               
   Emerging Growth                                           316,230         5,874,837        6,789,451            -       
   High Income                                               304,319         3,550,267        3,508,800            -       
   World Government                                           29,872           323,759          325,006            -       
                                                                                                                           

<CAPTION>
                                                                                                NET ASSET VALUE FOR 
                                                             ATTRIBUTABLE TO    ACCUMULATION     VARIABLE ANNUITY
                                                            VARIABLE ANNUITY       UNITS           CONTRACTS PER
                                                               CONTRACTS        OUTSTANDING       ACCUMULATION UNIT
                                                          -------------------------------------------------------------
<S>                                                       <C>                 <C>              <C>    
Investments in Scudder Variable Life Investment 
  Fund:
     International                                        $    8,386,931         507,370           $16.53
Investment in AIM Variable Insurance Funds, Inc.:                                                
   AIM V.I. Value                                              4,972,260         431,724            11.52
   AIM V.I. International Equity                               1,574,363         161,048             9.78
Investments in Alliance Variable Product Series:                                                 
   Money Market                                               16,561,373       1,459,472            11.35
   International                                               1,185,950          97,422            12.17
   Premier Growth                                              8,695,749         375,294            23.17
Investments in SAFECO Resource Series:                                                           
   Growth                                                      5,578,102         367,234            15.19
   Equity                                                      2,288,591         151,516            15.10
Investments in Federated Insurance Series:                                                       
   U.S. Government Securities II                               1,054,187          93,034            11.33
   High Income Bond Fund II                                    3,713,159         291,909            12.72
   Utility II                                                  1,090,491          70,928            15.37
   American Leaders II                                         1,665,573          94,738            17.58
Investments in Lexington Funds, Inc.:                                                            
   Natural Resources Trust                                       532,800          51,807            10.28
   Emerging Markets                                               58,894           9,929             5.93
Investments in MFS Variable Insurance Trust:                                                     
   Emerging Growth                                             6,789,451         493,984            13.74
   High Income                                                 3,508,800         351,903             9.97
   World Government                                              325,006          29,522            11.01
</TABLE>


4

<PAGE>

                        Fortis Benefits Insurance Company
                               Variable Account D

                      Statements of Net Assets (continued)

                                December 31, 1998
<TABLE>
<CAPTION>
                                                                                                             ATTRIBUTABLE TO 
                                                                                                             FORTIS BENEFITS 
                                                                                            NET ASSETS AT      INSURANCE     
                                                             SHARES            COST          MARKET VALUE       COMPANY      
                                                        -------------------------------------------------------------------
<S>                                                     <C>               <C>               <C>              <C>    
Investments in Montgomery Variable Funds:
   Emerging Markets                                           46,914      $      304,633    $     309,163     $         -  
   Growth                                                     49,924             734,623          768,330               -  
Investments in Strong Variable Insurance Funds:
   Discovery II                                               38,137             478,071          485,106               -   
   International II                                           36,511             319,377          320,567               -   
Investments in American Century Investments:
   VP Balanced                                               159,306           1,240,933        1,328,610               -   
   VP Growth                                                  14,419             105,138          130,057               -   
Investments in Van Eck Worldwide Insurance Trust:
   Worldwide Bond Fund                                        71,832             875,627          882,098               -   
   Worldwide Hard Assets Fund                                 40,379             477,482          371,483               -   
Investments in Neuberger & Berman, Inc.:
   AMT Limited Maturity Bond                                  48,871             670,521          675,400               -   
   AMT Partners                                               45,054             881,251          852,869               -   
Investments in INVESCO, Inc.:
   Health & Sciences                                         122,178           1,693,908        1,868,095               -   
   Industrial Income                                          29,045             521,251          540,536               -   
   Technology                                                 86,405           1,084,265        1,239,047               -   
                                                                           -------------------------------------------------
Totals                                                                    $2,223,461,476   $2,937,518,919     $29,488,801   
                                                                           -------------------------------------------------
                                                                           -------------------------------------------------

<CAPTION>
                                                                                                NET ASSET VALUE  FOR 
                                                             ATTRIBUTABLE TO    ACCUMULATION     VARIABLE ANNUITY
                                                            VARIABLE ANNUITY       UNITS           CONTRACTS PER
                                                               CONTRACTS        OUTSTANDING       ACCUMULATION UNIT
                                                          -------------------------------------------------------------
<S>                                                       <C>                   <C>             <C>    
Investments in Montgomery Variable Funds:
   Emerging Markets                                          $      309,163          47,224       $  6.55
   Growth                                                           768,330          46,194         16.63
Investments in Strong Variable Insurance Funds:
   Discovery II                                                     485,106          40,736         11.91
   International II                                                 320,567          37,361          8.58
Investments in American Century Investments:
   VP Balanced                                                    1,328,610          91,205         14.57
   VP Growth                                                        130,057          14,731          8.83
Investments in Van Eck Worldwide Insurance Trust:
   Worldwide Bond Fund                                              882,098          74,895         11.78
   Worldwide Hard Assets Fund                                       371,483          55,190          6.73
Investments in Neuberger & Berman, Inc.:
   AMT Limited Maturity Bond                                        675,400          61,900         10.91
   AMT Partners                                                     852,869          65,873         12.95
Investments in INVESCO, Inc.:
   Health & Sciences                                              1,868,095         119,097         15.69
   Industrial Income                                                540,536          38,817         13.93
   Technology                                                     1,239,047          86,462         14.33
                                                          ----------------------------------
Totals                                                       $2,908,030,118     484,339,100
                                                          ----------------------------------
                                                          ----------------------------------
</TABLE>

SEE ACCOMPANYING NOTES.


5

<PAGE>

                        Fortis Benefits Insurance Company
                               Variable Account D

                       Statements of Changes in Net Assets

                          Year ended December 31, 1998
<TABLE>
<CAPTION>
                                                                      FORTIS U.S.                                     
                                                    FORTIS GROWTH     GOVERNMENT      FORTIS MONEY    FORTIS ASSET    
                                                        STOCK         SECURITIES         MARKET        ALLOCATION     
                                                   -------------------------------------------------------------------
<S>                                                <C>                <C>             <C>             <C>   
OPERATIONS
Dividend income                                       $ 26,467,526    $  8,254,423     $ 2,881,782     $    944,495   
Mortality and expense and administrative charges        (7,108,278)     (1,819,718)       (754,138)      (6,446,486)  
Net realized gain (loss) on investments                 34,160,134         378,287         317,058        5,833,283   
Net unrealized appreciation (depreciation) of
   investments during the period                        29,707,787       2,601,264        (332,026)      80,554,775   
                                                   -------------------------------------------------------------------
Net increase (decrease) in net assets resulting
   from operations                                      83,227,169       9,414,256       2,112,676       80,886,067   

CAPITAL TRANSACTIONS
Purchase of Variable Account units                       8,096,970      29,320,325      56,925,744       38,225,062   
Redemption of Variable Account units                   (83,484,018)    (31,609,712)    (41,411,119)     (27,638,570)  
Mortality and expense and administrative charges
   redeemed                                              7,108,278       1,819,718         754,138        6,446,486   
Funding of subaccount by Fortis Benefits Insurance
   Company                                                       -               -               -                -   
Redemption of Fortis Benefits Insurance Company
   investment in subaccount                                      -               -               -                -   
Dividend income distribution to Fortis Benefits
   Insurance Company                                             -               -               -                -   
                                                   -------------------------------------------------------------------
Net (decrease) increase from capital transactions      (68,278,770)       (469,669)     16,268,763       17,032,978   

Net assets at beginning of period                      526,688,738     132,824,879      48,737,748      438,465,903   
                                                   -------------------------------------------------------------------
Net assets at end of period                           $541,637,137    $141,769,466     $67,119,187     $536,384,948   
                                                   -------------------------------------------------------------------
                                                   -------------------------------------------------------------------

<CAPTION>
                                                          FORTIS                            FORTIS
                                                        DIVERSIFIED     FORTIS GLOBAL     AGGRESSIVE 
                                                           INCOME          GROWTH           GROWTH
                                                    -----------------------------------------------------
<S>                                                  <C>                <C>              <C>   
OPERATIONS
Dividend income                                          $  6,770,367     $    295,915    $   171,175
Mortality and expense and administrative charges           (1,387,204)      (3,706,532)    (1,205,738)
Net realized gain (loss) on investments                       248,128       15,447,835      1,786,779
Net unrealized appreciation (depreciation) of
   investments during the period                             (806,741)      12,596,119     15,717,735
                                                   -----------------------------------------------------
Net increase (decrease) in net assets resulting
   from operations                                          4,824,550       24,633,337     16,469,951

CAPITAL TRANSACTIONS
Purchase of Variable Account units                         11,808,123        5,585,488      6,778,089
Redemption of Variable Account units                       (9,454,092)     (47,585,475)   (13,235,104)
Mortality and expense and administrative charges
   redeemed                                                 1,387,204        3,706,532      1,205,738
Funding of subaccount by Fortis Benefits Insurance
   Company                                                          -                -              -
Redemption of Fortis Benefits Insurance Company
   investment in subaccount                                         -                -              -
Dividend income distribution to Fortis Benefits
   Insurance Company                                                -                -              -
                                                   -----------------------------------------------------
Net (decrease) increase from capital transactions           3,741,235      (38,293,455)    (5,251,277)

Net assets at beginning of period                          98,063,099      275,542,311     86,757,870
                                                   -----------------------------------------------------
Net assets at end of period                              $106,628,884     $261,882,193    $97,976,544
                                                   -----------------------------------------------------
                                                   -----------------------------------------------------
</TABLE>

SEE ACCOMPANYING NOTES.


6

<PAGE>

                        Fortis Benefits Insurance Company
                               Variable Account D

                 Statements of Changes in Net Assets (continued)

                          Year ended December 31, 1998
<TABLE>
<CAPTION>
                                                                                                                        
                                                     FORTIS GROWTH    FORTIS HIGH      FORTIS GLOBAL    FORTIS GLOBAL   
                                                       & INCOME          YIELD       ASSET ALLOCATION       BOND        
                                                   ---------------------------------------------------------------------
<S>                                                <C>                <C>            <C>                <C>
OPERATIONS
Dividend income                                        $     74,701    $ 5,211,819      $ 4,126,850       $   963,909   
Mortality and expense and administrative charges         (3,367,889)      (833,772)        (659,482)         (190,032)  
Net realized gain (loss) on investments                   3,162,729        117,060          501,769           158,614   
Net unrealized appreciation (depreciation) of
   investments during the period                         26,107,816     (5,113,753)       3,060,304         1,473,210   
                                                   ---------------------------------------------------------------------
Net increase (decrease) in net assets resulting
   from operations                                       25,977,357       (618,646)       7,029,441         2,405,701   

CAPITAL TRANSACTIONS
Purchase of Variable Account units                       34,565,822     17,120,211        9,260,170         6,259,719   
Redemption of Variable Account units                    (12,370,869)    (6,968,139)      (3,266,333)       (4,791,843)  
Mortality and expense and administrative charges
   redeemed                                               3,367,889        833,772          659,482           190,032   
Funding of subaccount by Fortis Benefits Insurance
   Company                                                        -              -                -                 -   
Redemption of Fortis Benefits Insurance Company
   investment in subaccount                                       -              -                -                 -   
Dividend income distribution to Fortis Benefits
   Insurance Company                                              -              -         (265,877)         (241,695)  
                                                   ---------------------------------------------------------------------
Net increase (decrease) from capital transactions        25,562,842     10,985,844        6,387,442         1,416,213   

Net assets at beginning of period                       214,442,986     54,179,260       46,053,856        18,796,550   
                                                   ---------------------------------------------------------------------
Net assets at end of period                            $265,983,185    $64,546,458      $59,470,739       $22,618,464   
                                                   ---------------------------------------------------------------------
                                                   ---------------------------------------------------------------------
<CAPTION>
                                                         FORTIS
                                                     INTERNATIONAL                      FORTIS
                                                         STOCK        FORTIS VALUE     S & P 500
                                                   -------------------------------------------------
<S>                                                <C>                <C>            <C>  
OPERATIONS
Dividend income                                         $ 5,327,524    $ 1,608,314     $  2,986,482
Mortality and expense and administrative charges           (950,221)      (871,723)      (1,887,000)
Net realized gain (loss) on investments                   2,690,314        700,432        3,863,409
Net unrealized appreciation (depreciation) of
   investments during the period                          2,473,473      2,820,051       29,200,375
                                                   -------------------------------------------------
Net increase (decrease) in net assets resulting
   from operations                                        9,541,090      4,257,074       34,163,266

CAPITAL TRANSACTIONS
Purchase of Variable Account units                       16,782,466     26,693,597      100,704,775
Redemption of Variable Account units                     (8,715,471)    (5,550,357)     (19,641,461)
Mortality and expense and administrative charges
   redeemed                                                 950,221        871,723        1,887,000
Funding of subaccount by Fortis Benefits Insurance
   Company                                                        -              -                -
Redemption of Fortis Benefits Insurance Company
   investment in subaccount                              (4,534,143)    (1,111,186)      (6,137,363)
Dividend income distribution to Fortis Benefits
   Insurance Company                                              -               -               -
                                                   -------------------------------------------------
Net increase (decrease) from capital transactions         4,483,073     20,903,777       76,812,951

Net assets at beginning of period                        63,379,379     47,432,774       89,188,764
                                                   -------------------------------------------------
Net assets at end of period                             $77,403,542    $72,593,625     $200,164,981
                                                   -------------------------------------------------
                                                   -------------------------------------------------
</TABLE>

SEE ACCOMPANYING NOTES.


7

<PAGE>

                        Fortis Benefits Insurance Company
                               Variable Account D

                 Statements of Changes in Net Assets (continued)

                          Year ended December 31, 1998
<TABLE>
<CAPTION>
                                                       FORTIS BLUE         FORTIS          FORTIS           FORTIS     
                                                          CHIP            MID CAP         LARGE CAP       SMALL CAP    
                                                          STOCK            STOCK*          GROWTH*          VALUE*     
                                                   --------------------------------------------------------------------
<S>                                                 <C>                 <C>              <C>              <C>  
OPERATIONS
Dividend income                                         $  2,429,183    $     19,450     $      3,827     $   189,053  
Mortality and expense and administrative charges          (1,324,309)        (22,225)          (6,487)        (41,502) 
Net realized gain (loss) on investments                      368,440         (12,512)          (8,719)        (17,305) 
Net unrealized appreciation (depreciation) of
   investments during the period                          23,595,863         545,643        2,263,168          58,284  
                                                   --------------------------------------------------------------------
Net increase (decrease) in net assets resulting
   from operations                                        25,069,177         530,356        2,251,789         188,530  

CAPITAL TRANSACTIONS
Purchase of Variable Account units                        57,253,131       6,896,405        8,728,546      10,421,155  
Redemption of Variable Account units                      (2,538,109)       (225,181)        (226,237)       (610,438) 
Mortality and expense and administrative charges
   redeemed                                                1,324,309          22,225            6,487          41,502  
Funding of subaccount by Fortis Benefits Insurance
   Company                                                         -       4,150,000        4,150,000       4,150,000  
Redemption of Fortis Benefits Insurance Company
   investment in subaccount                                 (182,209)              -                -               -  
Dividend income distribution to Fortis Benefits
   Insurance Company                                        (106,437)         (6,889)          (1,287)        (52,166) 
                                                   --------------------------------------------------------------------
Net increase (decrease) from capital transactions         55,750,685      10,836,560       12,657,509      13,950,053  

Net assets at beginning of period                         65,094,254               -                -               -  
                                                   --------------------------------------------------------------------
Net assets at end of period                             $145,914,116     $11,366,916      $14,909,298     $14,138,583  
                                                   --------------------------------------------------------------------
                                                   --------------------------------------------------------------------

<CAPTION>
                                                                     NORWEST         NORWEST
                                                      NORWEST        INCOME       SMALL COMPANY
                                                    VALUGROWTH        BOND            STOCK
                                                   ------------------------------------------------
<S>                                                <C>              <C>           <C>
OPERATIONS
Dividend income                                      $   238,581    $ 1,098,033      $    39,626
Mortality and expense and administrative charges        (411,392)      (207,725)        (168,037)
Net realized gain (loss) on investments                   14,844         58,241          222,258
Net unrealized appreciation (depreciation) of
   investments during the period                       5,752,937     (1,238,385)      (2,310,701)
                                                   ------------------------------------------------
Net increase (decrease) in net assets resulting
   from operations                                     5,594,970       (289,836)      (2,216,854)

CAPITAL TRANSACTIONS
Purchase of Variable Account units                     9,841,845     14,092,379        6,325,057
Redemption of Variable Account units                  (1,757,906)    (1,034,235)        (779,846)
Mortality and expense and administrative charges
   redeemed                                              411,392        207,725          168,037
Funding of subaccount by Fortis Benefits Insurance
   Company                                                     -              -                -
Redemption of Fortis Benefits Insurance Company
   investment in subaccount                                    -              -       (1,710,197)
Dividend income distribution to Fortis Benefits
   Insurance Company                                           -              -                -
                                                   ------------------------------------------------
Net increase (decrease) from capital transactions      8,495,331     13,265,869        4,003,051

Net assets at beginning of period                     21,661,424      9,180,606       11,506,028
                                                   ------------------------------------------------
Net assets at end of period                          $35,751,725    $22,156,639      $13,292,225
                                                   ------------------------------------------------
                                                   ------------------------------------------------
</TABLE>

* For the period from May 1, 1998 to December 31, 1998.

SEE ACCOMPANYING NOTES.


8

<PAGE>

                        Fortis Benefits Insurance Company
                               Variable Account D

                 Statements of Changes in Net Assets (continued)

                          Year ended December 31, 1998
<TABLE>
<CAPTION>
                                                                                                          AIM V.I.   
                                                     NORWEST INCOME      SCUDDER         AIM V.I.      INTERNATIONAL 
                                                         EQUITY       INTERNATIONAL       VALUE            EQUITY    
                                                   ------------------------------------------------------------------
<S>                                                <C>                <C>               <C>            <C>   
OPERATIONS
Dividend income                                        $ 1,056,309     $  896,543       $  211,271      $   12,369  
Mortality and expense and administrative charges          (888,643)      (109,417)         (18,617)         (7,795)  
Net realized gain (loss) on investments                    230,940         30,845              847            (627)  
Net unrealized appreciation (depreciation) of
   investments during the period                         8,996,308        252,510          460,156          23,040   
                                                   ------------------------------------------------------------------
Net increase (decrease) in net assets resulting
   from operations                                       9,394,914      1,070,481          653,657          26,987   

CAPITAL TRANSACTIONS
Purchase of Variable Account units                      37,762,541      1,811,004        4,403,159       1,598,178   
Redemption of Variable Account units                    (1,797,881)      (788,697)        (103,173)        (58,597)  
Mortality and expense and administrative charges
   redeemed                                                888,643        109,417           18,617           7,795   
Funding of subaccount by Fortis Benefits Insurance
   Company                                                       -              -                -               -   
Redemption of Fortis Benefits Insurance Company
   investment in subaccount                                      -              -                -               -   
Dividend income distribution to Fortis Benefits
   Insurance Company                                             -              -                -               -   
                                                   ------------------------------------------------------------------
Net increase (decrease) from capital transactions       36,853,303      1,131,724        4,318,603       1,547,376   

Net assets at beginning of period                       39,808,806      6,184,726                -               -   
                                                   ------------------------------------------------------------------
Net assets at end of period                            $86,057,023     $8,386,931       $4,972,260      $1,574,363   
                                                   ------------------------------------------------------------------
                                                   ------------------------------------------------------------------

<CAPTION>
                                                                                            ALLIANCE
                                                        ALLIANCE MONEY      ALLIANCE         PREMIER
                                                            MARKET        INTERNATIONAL       GROWTH
                                                   ------------------------------------------------------
<S>                                                <C>                   <C>               <C>  
OPERATIONS
Dividend income                                          $  1,519,027    $      275,640    $     43,994
Mortality and expense and administrative charges              (71,287)           (9,699)        (21,589)
Net realized gain (loss) on investments                             -           670,420         539,395
Net unrealized appreciation (depreciation) of
   investments during the period                                    -           (11,830)      1,207,289
                                                   ------------------------------------------------------
Net increase (decrease) in net assets resulting
   from operations                                          1,447,740           924,531       1,769,089

CAPITAL TRANSACTIONS
Purchase of Variable Account units                        275,790,809       112,885,826      44,398,125
Redemption of Variable Account units                     (267,800,970)     (115,289,922)    (39,496,646)
Mortality and expense and administrative charges
   redeemed                                                    71,287             9,699          21,589
Funding of subaccount by Fortis Benefits Insurance
   Company                                                          -                 -               -
Redemption of Fortis Benefits Insurance Company
   investment in subaccount                                         -                 -               -
Dividend income distribution to Fortis Benefits
   Insurance Company                                                -                 -               -
                                                   ------------------------------------------------------
Net increase (decrease) from capital transactions           8,061,126        (2,394,397)      4,923,068

Net assets at beginning of period                           7,052,507         2,655,816       2,003,592
                                                   ------------------------------------------------------
Net assets at end of period                              $ 16,561,373    $    1,185,950    $  8,695,749
                                                   ------------------------------------------------------
                                                   ------------------------------------------------------
</TABLE>

SEE ACCOMPANYING NOTES.


9

<PAGE>

                        Fortis Benefits Insurance Company
                               Variable Account D

                 Statements of Changes in Net Assets (continued)

                          Year ended December 31, 1998
<TABLE>
<CAPTION>
                                                                                     FEDERATED U.S.        FEDERATED       
                                                        SAFECO          SAFECO         GOVERNMENT      HIGH INCOME BOND    
                                                        GROWTH          EQUITY        SECURITIES II         FUND II        
                                                   ----------------------------------------------------------------------
<S>                                                 <C>               <C>            <C>               <C>   
OPERATIONS
Dividend income                                       $    611,481     $  107,105      $    1,490      $    145,006      
Mortality and expense and administrative charges           (23,023)        (8,994)         (3,497)          (14,352)     
Net realized (loss) gain on investments                   (298,311)       106,229          38,761           102,512      
Net unrealized appreciation (depreciation) of
   investments during the period                            20,810        181,464          10,223            70,747      
                                                   ----------------------------------------------------------------------
Net increase (decrease) in net assets resulting
   from operations                                         310,957        385,804          46,977           303,913      

CAPITAL TRANSACTIONS
Purchase of Variable Account units                      38,247,904      5,017,777       8,903,906        12,041,460      
Redemption of Variable Account units                   (36,738,247)    (4,563,051)     (8,113,615)      (11,229,632)     
Mortality and expense and administrative charges
   redeemed                                                 23,023          8,994           3,497            14,352      
Funding of subaccount by Fortis Benefits Insurance
   Company                                                       -              -               -                 -      
Redemption of Fortis Benefits Insurance Company
   investment in subaccount                                      -              -               -                 -      
Dividend income distribution to Fortis Benefits
   Insurance Company                                             -              -               -                 -      
                                                   ----------------------------------------------------------------------
Net increase (decrease) from capital transactions        1,532,680        463,720         793,788           826,180      

Net assets at beginning of period                        3,734,465      1,439,067         213,422         2,583,066      
                                                   ----------------------------------------------------------------------
Net assets at end of period                           $  5,578,102     $2,288,591      $1,054,187      $  3,713,159      
                                                   ----------------------------------------------------------------------
                                                   ----------------------------------------------------------------------

<CAPTION>
                                                                       FEDERATED        LEXINGTON
                                                        FEDERATED      AMERICAN      NATURAL RESOURCES
                                                        UTILITY II     LEADERS II          TRUST
                                                   ---------------------------------------------------
<S>                                                <C>               <C>             <C>
OPERATIONS
Dividend income                                         $   17,235   $    233,707     $    43,384
Mortality and expense and administrative charges            (3,159)       (12,652)         (3,193)
Net realized (loss) gain on investments                    (30,623)       274,612        (119,305)
Net unrealized appreciation (depreciation) of
   investments during the period                             3,687         77,514        (105,350)
                                                   ---------------------------------------------------
Net increase (decrease) in net assets resulting
   from operations                                         (12,860)       573,181        (184,464)

CAPITAL TRANSACTIONS
Purchase of Variable Account units                       6,829,897     26,396,563       1,760,109
Redemption of Variable Account units                    (7,379,883)   (28,510,268)     (2,202,365)
Mortality and expense and administrative charges
   redeemed                                                  3,159         12,652           3,193
Funding of subaccount by Fortis Benefits Insurance
   Company                                                       -              -               -
Redemption of Fortis Benefits Insurance Company
   investment in subaccount                                      -              -               -
Dividend income distribution to Fortis Benefits
   Insurance Company                                             -              -               -
                                                   ---------------------------------------------------
Net increase (decrease) from capital transactions         (546,827)    (2,101,053)       (439,063)

Net assets at beginning of period                        1,650,178      3,193,445       1,156,327
                                                   ---------------------------------------------------
Net assets at end of period                             $1,090,491   $  1,665,573     $   532,800
                                                   ---------------------------------------------------
                                                   ---------------------------------------------------
</TABLE>

SEE ACCOMPANYING NOTES.


10

<PAGE>

                        Fortis Benefits Insurance Company
                               Variable Account D

                 Statements of Changes in Net Assets (continued)

                          Year ended December 31, 1998
<TABLE>
<CAPTION>
                                                          LEXINGTON                                                    
                                                           EMERGING      MFS EMERGING       MFS HIGH         MFS WORLD  
                                                           MARKETS          GROWTH          INCOME          GOVERNMENT 
                                                     ------------------------------------------------------------------
<S>                                                  <C>               <C>               <C>            <C>            

OPERATIONS 
Dividend income                                        $      6,180    $      14,899      $   68,432    $       1,291  
Mortality and expense and administrative charges               (496)         (10,192)         (4,620)            (565) 
Net realized (loss) gain on investments                      (9,637)         533,200          (9,817)           3,733  
Net unrealized (depreciation) appreciation of
   investments during the period                            (21,006)         819,762         (69,962)           1,201  
                                                     ------------------------------------------------------------------
Net (decrease) increase in net assets resulting from
   operations                                               (24,959)       1,357,669         (15,967)           5,660  

CAPITAL TRANSACTIONS
Purchase of Variable Account units                        1,654,144       29,085,014       5,754,624        1,429,924  
Redemption of Variable Account units                     (2,210,494)     (27,832,016)     (2,913,514)      (1,219,491) 
Mortality and expense and administrative charges
   redeemed                                                     496           10,192           4,620              565  
Funding of subaccount by Fortis Benefits Insurance
   Company                                                        -                -               -                -  
Redemption of Fortis Benefits Insurance Company
   investment in subaccount                                       -                -               -                -  
Dividend income distribution to Fortis Benefits
   Insurance Company                                              -                -               -                -  
                                                     ------------------------------------------------------------------
Net (decrease) increase from capital transactions          (555,854)       1,263,190       2,845,730          210,998  

Net assets at beginning of period                           639,707        4,168,592         679,037          108,348  
                                                     ------------------------------------------------------------------
Net assets at end of period                            $     58,894     $  6,789,451      $3,508,800      $   325,006  
                                                     ------------------------------------------------------------------
                                                     ------------------------------------------------------------------

<CAPTION>
                                                          MONTGOMERY                         STRONG
                                                           EMERGING       MONTGOMERY       DISCOVERY
                                                            MARKETS         GROWTH           FUND II
                                                     --------------------------------------------------
<S>                                                  <C>                 <C>             <C>
OPERATIONS 
Dividend income                                         $     1,019      $    27,444     $    28,115
Mortality and expense and administrative charges             (2,277)          (5,823)         (2,038)
Net realized (loss) gain on investments                    (251,784)          63,647          17,142
Net unrealized (depreciation) appreciation of
   investments during the period                             12,116         (104,066)         17,556
                                                     --------------------------------------------------
Net (decrease) increase in net assets resulting from
   operations                                              (240,926)         (18,798)         60,775

CAPITAL TRANSACTIONS
Purchase of Variable Account units                        3,568,166          958,991       8,735,012
Redemption of Variable Account units                     (3,677,901)      (2,080,709)     (8,549,511)
Mortality and expense and administrative charges
   redeemed                                                   2,277            5,823           2,038
Funding of subaccount by Fortis Benefits Insurance
   Company                                                        -                -               -
Redemption of Fortis Benefits Insurance Company
   investment in subaccount                                       -                -               -
Dividend income distribution to Fortis Benefits
   Insurance Company                                              -                -               -
                                                     --------------------------------------------------
Net (decrease) increase from capital transactions          (107,458)      (1,115,895)        187,539

Net assets at beginning of period                           657,547        1,903,023         236,792
                                                     --------------------------------------------------
Net assets at end of period                             $   309,163      $   768,330     $   485,106
                                                     --------------------------------------------------
                                                     --------------------------------------------------
</TABLE>

SEE ACCOMPANYING NOTES.


11

<PAGE>

                                       Fortis Benefits Insurance Company
                                               Variable Account D

                                Statements of Changes in Net Assets (continued)

                                          Year ended December 31, 1998
<TABLE>
<CAPTION>
                                                                          AMERICAN        AMERICAN 
                                                          STRONG         CENTURY VP      CENTURY VP
                                                     INTERNATIONAL II     BALANCED         GROWTH
                                                     --------------------------------------------------
<S>                                                  <C>                <C>             <C>
OPERATIONS
Dividend income                                      $         4,316    $     97,253    $       5,760  
Mortality and expense and administrative charges              (1,711)         (2,774)          (2,218) 
Net realized gain (loss) on investments                       62,354         (77,370)          67,659  
Net unrealized appreciation (depreciation) of
  investments during the period                                9,766          86,667           32,986  
                                                     --------------------------------------------------
Net increase (decrease) in net assets resulting 
  from operations                                             74,725         103,776          104,187  

CAPITAL TRANSACTIONS
Purchase of Variable Account units                        11,439,550       3,176,516       22,191,371  
Redemption of Variable Account units                     (11,526,224)     (2,521,079)     (22,309,476) 
Mortality and expense and administrative charges
  redeemed                                                     1,711           2,774            2,218  
Funding of subaccount by Fortis Benefits Insurance
  Company                                                          -               -                -  
Redemption of Fortis Benefits Insurance Company
  investment in subaccount                                         -               -                -  
Dividend income distribution to Fortis Benefits
  Insurance Company                                                -               -                -  
                                                     --------------------------------------------------
Net (decrease) increase from capital transactions            (84,963)        658,211         (115,887) 

Net assets at beginning of period                            330,805         566,623          141,757  
                                                     --------------------------------------------------
Net assets at end of period                          $       320,567    $  1,328,610    $     130,057  
                                                     --------------------------------------------------
                                                     --------------------------------------------------

<CAPTION>
                                                                        VAN ECK       NEUBERGER &
                                                         VAN ECK       WORLDWIDE       BERMAN AMT       NEUBERGER &
                                                     WORLDWIDE BOND   HARD ASSETS   LIMITED MATURITY     BERMAN AMT
                                                          FUND           FUND              BOND           PARTNERS
                                                     -----------------------------------------------------------------
<S>                                                  <C>              <C>           <C>                 <C>
OPERATIONS
Dividend income                                      $       7,031     $   146,361     $    23,272      $   123,635
Mortality and expense and administrative charges            (2,373)         (3,044)         (2,433)          (4,346)
Net realized gain (loss) on investments                     45,162        (314,422)         (4,949)         (90,988)
Net unrealized appreciation (depreciation) of
  investments during the period                              5,746         (47,362)          3,288          (45,410)
                                                     -----------------------------------------------------------------
Net increase (decrease) in net assets resulting 
  from operations                                           55,566        (218,467)         19,178          (17,109)

CAPITAL TRANSACTIONS
Purchase of Variable Account units                       3,619,169       4,113,612       1,490,835        1,326,782
Redemption of Variable Account units                    (3,073,617)     (4,849,914)     (1,173,233)      (1,051,703)
Mortality and expense and administrative charges
  redeemed                                                   2,373           3,044           2,433            4,346
Funding of subaccount by Fortis Benefits Insurance
  Company                                                        -               -               -                -
Redemption of Fortis Benefits Insurance Company
  investment in subaccount                                       -               -               -                -
Dividend income distribution to Fortis Benefits
  Insurance Company                                              -               -               -                -
                                                     -----------------------------------------------------------------
Net (decrease) increase from capital transactions          547,925        (733,258)        320,035          279,425

Net assets at beginning of period                          278,607       1,323,208         336,187          590,553
                                                     -----------------------------------------------------------------
                                                     -----------------------------------------------------------------
Net assets at end of period                          $     882,098     $   371,483     $   675,400      $   852,869
                                                     -----------------------------------------------------------------
                                                     -----------------------------------------------------------------
</TABLE>

SEE ACCOMPANYING NOTES.


12

<PAGE>

                                       Fortis Benefits Insurance Company
                                               Variable Account D

                                Statements of Changes in Net Assets (continued)

                                          Year ended December 31, 1998
<TABLE>
<CAPTION>
                                                         INVESCO          INVESCO
                                                         HEALTH &        INDUSTRIAL        INVESCO         COMBINED VARIABLE
                                                         SCIENCES          INCOME         TECHNOLOGY            ACCOUNT
                                                     --------------------------------------------------------------------------
<S>                                                  <C>                <C>               <C>              <C>
OPERATIONS
Dividend income                                        $     45,713     $     25,527      $     5,212        $   75,909,056
Mortality and expense and administrative charges             (4,325)          (2,272)          (2,193)          (34,619,507)
Net realized gain (loss) on investments                      83,990          (17,099)         (30,307)           71,607,287
Net unrealized appreciation (depreciation) of
  investments during the period                             170,413           32,862          160,236           240,978,559
                                                     --------------------------------------------------------------------------
Net increase (decrease) in net assets resulting from
  operations                                                295,791           39,018          132,948           353,875,395

CAPITAL TRANSACTIONS
Purchase of Variable Account units                        5,191,549        1,055,446        4,726,295         1,169,049,337
Redemption of Variable Account units                     (3,777,233)        (893,692)      (3,791,287)         (950,418,556)
Mortality and expense and administrative charges
  redeemed                                                    4,325            2,272            2,193            34,619,507
Funding of subaccount by Fortis Benefits Insurance
  Company                                                         -                -                -            12,450,000
Redemption of Fortis Benefits Insurance Company
  investment in subaccount                                        -                -                -           (13,675,098)
Dividend income distribution to Fortis Benefits
  Insurance Company                                               -                -                -              (674,351)
                                                     --------------------------------------------------------------------------
Net increase (decrease) from capital transactions         1,418,641          164,026          937,201           251,350,839

Net assets at beginning of period                           153,663          337,492          168,898         2,332,292,685
                                                     --------------------------------------------------------------------------
Net assets at end of period                            $  1,868,095     $    540,536      $ 1,239,047        $2,937,518,919
                                                     --------------------------------------------------------------------------
                                                     --------------------------------------------------------------------------
</TABLE>

SEE ACCOMPANYING NOTES.


13

<PAGE>

                                       Fortis Benefits Insurance Company
                                               Variable Account D

                                      Statements of Changes in Net Assets

                                          Year ended December 31, 1997
<TABLE>
<CAPTION>
                                                                            FORTIS U.S.                                   
                                                           FORTIS GROWTH    GOVERNMENT     FORTIS MONEY    FORTIS ASSET  
                                                               STOCK        SECURITIES        MARKET        ALLOCATION   
                                                         ---------------------------------------------------------------
<S>                                                      <C>               <C>            <C>              <C>
OPERATIONS
Dividend income                                             $     49,675   $  9,784,129   $  2,375,151     $ 60,002,739 
Mortality and expense and administrative charges              (7,089,187)    (1,875,555)      (750,583)      (5,433,367 
Net realized gain (loss) on investments                       20,147,178       (347,001)       820,447        6,303,022 
Net unrealized appreciation (depreciation) of
  investments during the period                               41,012,209      2,402,114       (304,737)       7,447,945 
                                                         ---------------------------------------------------------------
Net increase (decrease) in net assets resulting 
  from operations                                             54,119,875      9,963,687      2,140,278       68,320,339 

CAPITAL TRANSACTIONS
Purchase of Variable Account units                            11,292,630      5,975,823     49,678,086       25,706,170 
Redemption of Variable Account units                         (53,729,345)   (38,528,792)   (58,875,709)     (27,015,058 
Mortality and expense and administrative 
  charges redeemed                                             7,089,187      1,875,555        750,583        5,433,367 
Funding of subaccount by Fortis Benefits Insurance
  Company                                                              -              -              -                - 
Redemption of Fortis Benefits Insurance Company
  investment in subaccount                                             -              -              -                - 
Dividend income distribution to Fortis Benefits
  Insurance Company                                                    -              -              -                - 
                                                         ---------------------------------------------------------------
Net (decrease) increase from capital transactions            (35,347,528)   (30,677,414)    (8,447,040)       4,124,479 

Net assets at beginning of period                            507,916,391    153,538,606     55,044,510      366,021,085 
                                                         ---------------------------------------------------------------
Net assets at end of period                                 $526,688,738   $132,824,879   $ 48,737,748     $438,465,903
                                                         ---------------------------------------------------------------
                                                         ---------------------------------------------------------------

<CAPTION>
                                                            FORTIS                         FORTIS
                                                         DIVERSIFIED    FORTIS GLOBAL    AGGRESSIVE
                                                            INCOME          GROWTH         GROWTH
                                                        -----------------------------------------------
<S>                                                     <C>             <C>              <C>
OPERATIONS
Dividend income                                         $    6,905,359    $          -   $      1,231
Mortality and expense and administrative charges            (1,307,512)     (3,682,512)    (1,052,753)
Net realized gain (loss) on investments                        177,507       5,836,551        102,856
Net unrealized appreciation (depreciation) of
  investments during the period                              2,515,054      12,455,062      2,161,309
                                                        -----------------------------------------------
Net increase (decrease) in net assets resulting 
  from operations                                            8,290,408      14,609,101      1,212,643

CAPITAL TRANSACTIONS
Purchase of Variable Account units                           3,115,896      19,063,321     14,369,199
Redemption of Variable Account units                       (14,932,392)    (19,838,860)    (5,395,939)
Mortality and expense and administrative 
  charges redeeme                                            1,307,512       3,682,512      1,052,753
Funding of subaccount by Fortis Benefits Insurance
  Company                                                            -               -              -
Redemption of Fortis Benefits Insurance Company
  investment in subaccount                                           -               -              -
Dividend income distribution to Fortis Benefits
  Insurance Company                                                  -               -              -
                                                        -----------------------------------------------
Net (decrease) increase from capital transactions          (10,508,984)      2,906,973     10,026,013

Net assets at beginning of period                          100,281,675     258,026,237     75,519,214
                                                        -----------------------------------------------
Net assets at end of period                             $  98,063,099     $275,542,311   $ 86,757,870
                                                        -----------------------------------------------
                                                        -----------------------------------------------
</TABLE>

SEE ACCOMPANYING NOTES.


14

<PAGE>

                                       Fortis Benefits Insurance Company
                                               Variable Account D

                                Statements of Changes in Net Assets (continued)

                                          Year ended December 31, 1997
<TABLE>
<CAPTION>
                                                           FORTIS GROWTH   FORTIS HIGH   FORTIS GLOBAL   FORTIS GLOBAL 
                                                              & INCOME        YIELD     ASSET ALLOCATION       BOND    
                                                         --------------------------------------------------------------
<S>                                                      <C>              <C>           <C>              <C>
OPERATIONS
Dividend income                                             $  6,654,164  $     71,851    $  2,358,159    $    805,285 
Mortality and expense and administrative charges              (2,311,419)     (641,985)       (489,857)       (172,763)
Net realized gain (loss) on investments                        1,120,673        85,907         218,706         (68,168)
Net unrealized appreciation (depreciation) of
  investments during the period                               33,449,045     4,156,960       2,537,910        (676,900)
                                                         --------------------------------------------------------------
Net increase (decrease) in net assets resulting 
  from operations                                             38,912,463     3,672,733       4,624,918        (112,546)

CAPITAL TRANSACTIONS
Purchase of Variable Account units                            56,082,796    14,037,885       9,248,738       2,704,435 
Redemption of Variable Account units                          (4,951,613)   (3,986,387)     (1,791,957)     (2,463,332)
Mortality and expense and administrative 
  charges redeemed                                             2,311,419       641,983         489,857         172,763 
Funding of subaccount by Fortis Benefits
  Insurance Company                                                    -             -               -               - 
Redemption of Fortis Benefits Insurance Company
  investment in subaccount                                             -             -               -               - 
Dividend income distribution to Fortis Benefits
  Insurance Company                                                    -             -        (193,973)       (128,042)
                                                         --------------------------------------------------------------
Net increase (decrease) from capital transactions             53,442,602    10,693,483       7,752,665         285,824 

Net assets at beginning of period                            122,087,921    39,813,044      33,676,273      18,623,272 
                                                         --------------------------------------------------------------
Net assets at end of period                                 $214,442,986  $ 54,179,260    $ 46,053,856    $ 18,796,550 
                                                         --------------------------------------------------------------
                                                         --------------------------------------------------------------

<CAPTION>
                                                             FORTIS
                                                          INTERNATIONAL                       FORTIS
                                                              STOCK       FORTIS VALUE      S & P 500
                                                         -----------------------------------------------
<S>                                                      <C>              <C>              <C>
OPERATIONS
Dividend income                                            $  2,559,479   $  2,718,491     $  1,361,090
Mortality and expense and administrative charges               (684,830)      (377,532)        (607,630)
Net realized gain (loss) on investments                         309,917         61,399          831,297
Net unrealized appreciation (depreciation) of
  investments during the period                               2,974,721      3,471,343        9,928,599
                                                         -----------------------------------------------
Net increase (decrease) in net assets resulting 
  from operations                                             5,159,287      5,873,701       11,513,356

CAPITAL TRANSACTIONS
Purchase of Variable Account units                           16,326,079     29,249,997       82,381,056
Redemption of Variable Account units                         (2,103,233)      (695,317)     (23,769,708)
Mortality and expense and administrative 
  charges redeemed                                              684,830        377,532          607,630
Funding of subaccount by Fortis Benefits
  Insurance Company                                                   -              -                -
Redemption of Fortis Benefits Insurance Company
  investment in subaccount                                            -              -                -
Dividend income distribution to Fortis Benefits
  Insurance Company                                            (157,141)       (21,662)         (79,618)
                                                         -----------------------------------------------
Net increase (decrease) from capital transactions            14,750,535     28,910,550       59,139,360

Net assets at beginning of period                            43,469,557     12,648,523       18,536,048
                                                         -----------------------------------------------
Net assets at end of period                                $ 63,379,379   $ 47,432,774     $ 89,188,764
                                                         -----------------------------------------------
                                                         -----------------------------------------------
</TABLE>

SEE ACCOMPANYING NOTES.


15

<PAGE>

                                       Fortis Benefits Insurance Company
                                               Variable Account D

                                Statements of Changes in Net Assets (continued)

                                          Year ended December 31, 1997
<TABLE>
<CAPTION>
                                                                                             NORWEST         NORWEST     
                                                            FORTIS BLUE       NORWEST      INTERMEDIATE   SMALL COMPANY  
                                                            CHIP STOCK      VALUGROWTH         BOND           STOCK      
                                                         ---------------------------------------------------------------
<S>                                                      <C>              <C>             <C>             <C>
OPERATIONS
Dividend income                                            $    293,654   $    579,724    $    633,659     $  1,503,400 
                                                                                                                        
Mortality and expense and administrative charges               (447,570)      (221,359)       (101,678)         (95,073)
Net realized gain (loss) on investments                         107,559        104,535           2,550           25,285 
Net unrealized appreciation (depreciation) of
  investments during the period                               8,118,339      2,305,264         165,968         (863,445)
                                                         ---------------------------------------------------------------
Net increase (decrease) in net assets resulting 
  from operations                                             8,071,982      2,768,164         700,499          570,167 

CAPITAL TRANSACTIONS
Purchase of Variable Account units                           42,777,440      8,653,105       3,293,135        5,021,855 
Redemption of Variable Account units                           (832,257)      (476,484)       (779,906)        (276,048)
Mortality and expense and administrative 
  charges redeemed                                              447,570        221,359         101,678           95,073 
Funding of subaccount by Fortis Benefits Insurance
  Company                                                             -              -               -                - 
Redemption of Fortis Benefits Insurance Company
  investment in subaccount                                            -              -               -                - 
Dividend income distribution to Fortis Benefits
  Insurance Company                                             (58,517)             -               -                - 
                                                         ---------------------------------------------------------------
Net increase (decrease) from capital transactions            42,334,236      8,397,980       2,614,907        4,840,880 

Net assets at beginning of period                            14,688,036     10,495,280       5,865,200        6,094,981 
                                                         ---------------------------------------------------------------
Net assets at end of period                                $ 65,094,254   $ 21,661,424    $  9,180,606     $ 11,506,028 
                                                         ---------------------------------------------------------------
                                                         ---------------------------------------------------------------

<CAPTION>
                                                             NORWEST
                                                              INCOME        SCUDDER      ALLIANCE MONEY
                                                              EQUITY     INTERNATIONAL       MARKET
                                                         -----------------------------------------------
<S>                                                      <C>             <C>             <C>
OPERATIONS
Dividend income                                            $    330,791   $     89,071    $     375,670
Mortality and expense and administrative charges               (305,439)       (66,114)         (33,431)
Net realized gain (loss) on investments                          38,572         40,064                -
Net unrealized appreciation (depreciation) of
  investments during the period                               4,243,198        164,076                -
                                                         -----------------------------------------------
Net increase (decrease) in net assets resulting 
  from operations                                             4,307,122        227,097          342,239

CAPITAL TRANSACTIONS
Purchase of Variable Account units                           25,830,279      2,768,738      168,171,990
Redemption of Variable Account units                           (309,223)      (302,454)    (167,088,962)
Mortality and expense and administrative 
  charges redeemed                                              305,439         66,114           33,431
Funding of subaccount by Fortis Benefits Insurance
  Company                                                             -              -                -
Redemption of Fortis Benefits Insurance Company
  investment in subaccount                                            -              -                -
Dividend income distribution to Fortis Benefits
  Insurance Company                                                   -              -                -
                                                         -----------------------------------------------
Net increase (decrease) from capital transactions            25,826,495      2,532,398        1,116,459

Net assets at beginning of period                             9,675,189      3,425,231        5,593,809
                                                         -----------------------------------------------
Net assets at end of period                                $ 39,808,806   $  6,184,726    $   7,052,507
                                                         -----------------------------------------------
                                                         -----------------------------------------------
</TABLE>

SEE ACCOMPANYING NOTES.


16

<PAGE>

                                       Fortis Benefits Insurance Company
                                               Variable Account D

                                Statements of Changes in Net Assets (continued)

                                          Year ended December 31, 1997
<TABLE>
<CAPTION>
                                                                                                                        
                                                             ALLIANCE        ALLIANCE         SAFECO          SAFECO    
                                                           INTERNATIONAL  PREMIER GROWTH      GROWTH          EQUITY    
                                                         --------------------------------------------------------------
<S>                                                      <C>              <C>             <C>             <C>
OPERATIONS
Dividend income                                             $     19,713   $        954   $    506,511    $    102,844 
Mortality and expense and administrative charges                  (4,653)        (4,656)        (4,146)         (4,251)
Net realized gain (loss) on investments                          524,319        185,183        260,166          21,442 
Net unrealized appreciation (depreciation) of
  investments during the period                                   25,774         12,341       (501,499)        (19,125)
                                                         --------------------------------------------------------------
Net increase (decrease) in net assets resulting 
  from operations                                                565,153        193,822        261,032         100,910 

CAPITAL TRANSACTIONS
Purchase of Variable Account units                            65,480,879     13,005,720     13,595,285       4,689,201 
Redemption of Variable Account units                         (63,692,893)   (11,432,296)   (10,315,753)     (3,551,876)
Mortality and expense and administrative 
  charges redeemed                                                 4,653          4,656          4,146           4,251 
Funding of subaccount by Fortis Benefits Insurance
  Company                                                              -              -              -               - 
Redemption of Fortis Benefits Insurance Company
  investment in subaccount                                             -              -              -               - 
Dividend income distribution to Fortis Benefits
  Insurance Company                                                    -              -              -               - 
                                                         --------------------------------------------------------------
Net increase (decrease) from capital transactions              1,792,639      1,578,080      3,283,678       1,141,576 

Net assets at beginning of period                                298,024        231,690        189,755         196,581 
                                                         --------------------------------------------------------------
Net assets at end of period                                 $  2,655,816   $  2,003,592   $  3,734,465    $  1,439,067 
                                                         --------------------------------------------------------------
                                                         --------------------------------------------------------------

<CAPTION>
                                                            FEDERATED U.S.   FEDERATED
                                                             GOVERNMENT     HIGH INCOME      FEDERATED
                                                           SECURITIES II *  BOND FUND II     UTILITY II
                                                         -------------------------------------------------
<S>                                                      <C>                <C>             <C>
OPERATIONS
Dividend income                                             $      3,957    $     67,548    $      4,035
                                                         
Mortality and expense and administrative charges                    (265)         (3,413)         (1,118)
Net realized gain (loss) on investments                           (1,381)        120,901          48,748
Net unrealized appreciation (depreciation) of
  investments during the period                                      784          31,419          44,341
                                                         -------------------------------------------------
Net increase (decrease) in net assets resulting 
  from operations                                                  3,095         216,455          96,006

CAPITAL TRANSACTIONS
Purchase of Variable Account units                             1,957,483       7,473,177       8,386,519
Redemption of Variable Account units                          (1,747,421)     (6,024,386)     (7,031,477)
Mortality and expense and administrative 
  charges redeemed                                                   265           3,413           1,118
Funding of subaccount by Fortis Benefits Insurance
  Company                                                              -               -               -
Redemption of Fortis Benefits Insurance Company
  investment in subaccount                                             -               -               -
Dividend income distribution to Fortis Benefits
  Insurance Company                                                    -               -               -
                                                         -------------------------------------------------
Net increase (decrease) from capital transactions                210,327       1,452,204       1,356,160

Net assets at beginning of period                                      -         914,407         198,012
                                                         -------------------------------------------------
Net assets at end of period                                 $    213,422    $  2,583,066    $  1,650,178
                                                         -------------------------------------------------
                                                         -------------------------------------------------
</TABLE>

*For the period from May 1, 1997 to December 31, 1997.

SEE ACCOMPANYING NOTES.


17

<PAGE>

                                       Fortis Benefits Insurance Company
                                               Variable Account D

                                Statements of Changes in Net Assets (continued)

                                          Year ended December 31, 1997
<TABLE>
<CAPTION>
                                                                             LEXINGTON
                                                             FEDERATED        NATURAL       LEXINGTON  
                                                              AMERICAN       RESOURCES       EMERGING     
                                                             LEADERS II        TRUST         MARKETS      
                                                         ------------------------------------------------
<S>                                                      <C>                <C>            <C>
OPERATIONS
Dividend income                                             $     11,802    $    37,809    $        238
Mortality and expense and administrative charges                  (6,487)        (4,044)         (1,766) 
Net realized gain (loss) on investments                          366,916        147,314          22,277  
Net unrealized appreciation (depreciation) of
  investments during the period                                   87,367        (60,160)         13,703  
                                                         ------------------------------------------------
Net increase (decrease) in net assets resulting 
  from operations                                                459,598        120,919          34,452  

CAPITAL TRANSACTIONS
Purchase of Variable Account units                            20,909,386      7,675,556      10,873,736  
Redemption of Variable Account units                         (18,677,016)    (7,422,947)    (10,335,967) 
Mortality and expense and administrative 
  charges redeemed                                                 6,487          4,044           1,766  
Funding of subaccount by Fortis Benefits Insurance
  Company                                                              -              -               -  
Redemption of Fortis Benefits Insurance Company
  investment in subaccount                                             -              -               -  
Dividend income distribution to Fortis Benefits
  Insurance Company                                                    -              -               -  
                                                         ------------------------------------------------
Net increase (decrease) from capital transactions              2,238,857        256,653         539,535  

Net assets at beginning of period                                494,990        778,755          65,720  
                                                         ------------------------------------------------
Net assets at end of period                                 $  3,193,445    $ 1,156,327    $    639,707  
                                                         ------------------------------------------------
                                                         ------------------------------------------------

<CAPTION>
                                                                                                         MONTGOMERY
                                                          MFS EMERGING      MFS HIGH      MFS WORLD       EMERGING
                                                             GROWTH          INCOME       GOVERNMENT       MARKETS
                                                        ---------------------------------------------------------------
<S>                                                     <C>               <C>             <C>            <C>
OPERATIONS
Dividend income                                          $      5,222     $         -     $     3,011     $       585
Mortality and expense and administrative charges               (8,094)         (3,208)           (888)         (2,178)
Net realized gain (loss) on investments                       278,077          64,089          (9,538)         17,971
Net unrealized appreciation (depreciation) of
  investments during the period                               124,482          28,378            (237)         (9,020)
                                                        ---------------------------------------------------------------
Net increase (decrease) in net assets resulting 
  from operations                                             399,687          89,259          (7,652)          7,358

CAPITAL TRANSACTIONS
Purchase of Variable Account units                         50,380,648       2,109,055       4,223,973       7,351,843
Redemption of Variable Account units                      (48,657,063)     (1,917,469)     (4,151,384)     (6,894,401)
Mortality and expense and administrative 
  charges redeemed                                              8,094           3,208             888           2,178
Funding of subaccount by Fortis Benefits Insurance
  Company                                                           -               -               -               -
Redemption of Fortis Benefits Insurance Company
  investment in subaccount                                          -               -               -               -
Dividend income distribution to Fortis Benefits
  Insurance Company                                                 -               -               -               -
                                                        ---------------------------------------------------------------
Net increase (decrease) from capital transactions           1,731,679         194,794          73,477         459,620

Net assets at beginning of period                           2,037,226         394,984          42,523         190,569
                                                        ---------------------------------------------------------------
Net assets at end of period                              $  4,168,592     $   679,037     $   108,348     $   657,547
                                                        ---------------------------------------------------------------
                                                        ---------------------------------------------------------------
</TABLE>

SEE ACCOMPANYING NOTES.


18

<PAGE>

                                       Fortis Benefits Insurance Company
                                               Variable Account D

                                Statements of Changes in Net Assets (continued)

                                          Year ended December 31, 1997
<TABLE>
<CAPTION>
                                                                              STRONG        STRONG                    
                                                             MONTGOMERY      DISCOVERY    GOVERNMENT        STRONG    
                                                               GROWTH         FUND II    SECURITIES II   ADVANTAGE II 
                                                         --------------------------------------------------------------
<S>                                                      <C>               <C>           <C>             <C>
OPERATIONS
Dividend income                                             $    80,509    $         -   $      4,238    $      6,644  
Mortality and expense and administrative charges                 (2,758)          (673)          (446)           (122) 
Net realized gain (loss) on investments                         110,597          6,584          1,688           6,199  
Net unrealized appreciation (depreciation) of
  investments during the period                                 156,818        (12,707)           277           1,352  
                                                         --------------------------------------------------------------
Net increase (decrease) in net assets resulting 
  from operations                                               345,166         (6,796)         5,757          14,073  

CAPITAL TRANSACTIONS
Purchase of Variable Account units                            4,720,065      1,491,187        192,449          40,789  
Mortality and expense and administrative 
  charges redeemed                                           (4,059,313)    (1,339,858)      (267,953)       (356,157) 
Mortality and expense and administrative 
  charges redeemed                                                2,758            673            446             122  
Funding of subaccount by Fortis Benefits Insurance
  Company                                                             -              -              -               -  
Redemption of Fortis Benefits Insurance Company
  investment in subaccount                                            -              -              -               -  
Dividend income distribution to Fortis Benefits
  Insurance Company                                                   -              -              -               -  
                                                         --------------------------------------------------------------
Net increase (decrease) from capital transactions               663,510        152,002        (75,058)       (315,246) 

Net assets at beginning of period                               894,347         91,586         69,301         301,173  
                                                         --------------------------------------------------------------
Net assets at end of period                                 $ 1,903,023    $   236,792   $          -    $          -  
                                                         --------------------------------------------------------------
                                                         --------------------------------------------------------------

<CAPTION>
                                                                              AMERICAN       AMERICAN
                                                               STRONG        CENTURY VP       CENTURY
                                                          INTERNATIONAL II    BALANCED       VP GROWTH
                                                         -------------------------------------------------
<S>                                                      <C>                <C>              <C>
OPERATIONS
Dividend income                                             $      25,600   $     8,363      $     2,139
Mortality and expense and administrative charges                   (2,462)       (1,284)            (355)
Net realized gain (loss) on investments                            (1,178)      (65,865)          32,718
Net unrealized appreciation (depreciation) of
  investments during the period                                   (11,451)           51           (7,181)
                                                         -------------------------------------------------
Net increase (decrease) in net assets resulting 
  from operations                                                  10,509       (58,735)          27,321

CAPITAL TRANSACTIONS
Purchase of Variable Account units                             13,896,848     9,336,521        5,761,482
Mortality and expense and administrative 
  charges redeemed                                            (13,937,360)   (8,825,530)      (5,717,321)
Mortality and expense and administrative 
  charges redeemed                                                  2,462         1,284              355
Funding of subaccount by Fortis Benefits Insurance
  Company                                                               -             -                -
Redemption of Fortis Benefits Insurance Company
  investment in subaccount                                              -             -                -
Dividend income distribution to Fortis Benefits
  Insurance Company                                                     -             -                -
                                                         -------------------------------------------------
Net increase (decrease) from capital transactions                 (38,050)      512,275           44,516

Net assets at beginning of period                                 358,346       113,083           69,920
                                                         -------------------------------------------------
Net assets at end of period                                 $     330,805   $   566,623      $   141,757
                                                         -------------------------------------------------
                                                         -------------------------------------------------
</TABLE>

SEE ACCOMPANYING NOTES.


19

<PAGE>

                                       Fortis Benefits Insurance Company
                                               Variable Account D

                                Statements of Changes in Net Assets (continued)

                                          Year ended December 31, 1997
<TABLE>
<CAPTION>
                                                                 VAN ECK       NEUBERGER &
                                                   VAN ECK      WORLDWIDE       BERMAN AMT      NEUBERGER &    
                                                  WORLDWIDE    HARD ASSETS        LIMITED        BERMAN AMT    
                                                  BOND FUND       FUND         MATURITY BOND*    PARTNERS*    
                                              ---------------------------------------------------------------
<S>                                           <C>              <C>             <C>             <C>
OPERATIONS
Dividend income                                 $     1,403     $     21,541     $         -   $         -   
Mortality and expense and administrative
  charges                                            (1,009)          (4,933)           (742)       (1,259)  
Net realized gain (loss) on investments              15,991          176,670           8,178        12,902   
Net unrealized appreciation (depreciation) 
  of investments during the period                      325          (76,669)          1,593        17,027   
                                              ---------------------------------------------------------------
Net increase (decrease) in net assets
  resulting from operations                          16,710          116,609           9,029        28,670   

CAPITAL TRANSACTIONS
Purchase of Variable Account units                2,437,708       13,173,938       3,132,473     1,237,645   
Redemption of Variable Account units             (2,213,520)     (12,443,877)     (2,806,057)     (677,021)  
Mortality and expense and administrative 
  charges redeemed                                    1,009            4,933             742         1,259    
Funding of subaccount by Fortis Benefits
  Insurance Company                                       -                -               -             -   
Redemption of Fortis Benefits Insurance
  Company investment in subaccount                        -                -               -             -   
Dividend income distribution to Fortis
  Benefits Insurance Company                              -                -               -             -   
                                              ---------------------------------------------------------------
Net increase (decrease) from capital
  transactions                                      225,197          734,994         327,158       561,883   

Net assets at beginning of period                    36,700          471,605               -             -   
                                              ---------------------------------------------------------------
Net assets at end of period                     $   278,607     $  1,323,208     $   336,187   $   590,553   
                                              ---------------------------------------------------------------
                                              ---------------------------------------------------------------

<CAPTION>
                                             
                                                INVESCO      INVESCO
                                                HEALTH &    INDUSTRIAL      INVESCO        COMBINED
                                                SCIENCES*     INCOME*     TECHNOLOGY*   VARIABLE ACCOUNT
                                             ------------------------------------------------------------
<S>                                          <C>            <C>           <C>           <C>
OPERATIONS
Dividend income                                $    1,508   $   23,677     $         -    $  100,392,623
Mortality and expense and administrative
  charges                                            (293)        (361)           (393)      (27,814,406)
Net realized gain (loss) on investments            (3,047)       5,339           1,683        38,273,799
Net unrealized appreciation (depreciation) 
  of investments during the period                  3,774      (13,577)         (5,452)      137,496,762
                                             ------------------------------------------------------------
Net increase (decrease) in net assets
  resulting from operations                         1,942       15,078          (4,162)      248,348,778

CAPITAL TRANSACTIONS
Purchase of Variable Account units                664,230      512,375       1,293,756       871,752,580
Redemption of Variable Account units             (512,802)    (190,322)     (1,121,089)     (684,463,505)
Mortality and expense and administrative
  charges redeemed                                    293          361             393        27,814,406
Funding of subaccount by Fortis Benefits
  Insurance Company                                     -            -               -                 -
Redemption of Fortis Benefits Insurance
  Company investment in subaccount                      -            -               -                 -
Dividend income distribution to Fortis
  Benefits Insurance Company                            -            -               -          (638,953)
                                             ------------------------------------------------------------
Net increase (decrease) from capital
  transactions                                    151,721      322,414         173,060       214,464,528

Net assets at beginning of period                       -            -               -     1,869,479,379
                                             ------------------------------------------------------------
Net assets at end of period                    $  153,663   $  337,492     $   168,898    $2,332,292,685
                                             ------------------------------------------------------------
                                             ------------------------------------------------------------
</TABLE>

*For the period from May 1, 1997 to December 31, 1997.

SEE ACCOMPANYING NOTES.


20

<PAGE>

                    Fortis Benefits Insurance Company
                           Variable Account D

                     Notes to Financial Statements

                           December 31, 1998


1. GENERAL

FORTIS BENEFITS INSURANCE COMPANY

Variable Account D (the "Account") was established as a segregated asset 
account of Fortis Benefits Insurance Company ("Fortis Benefits") on October 
14, 1987 under Minnesota law. The Account is registered under the Investment 
Company Act of 1940 as a unit investment trust. The variable annuity 
contracts are sold under the names of EmPower Variable Annuity, Opportunity 
Variable Annuity, Norwest Passage Variable Annuity, Masters Variable Annuity 
and Value Advantage Plus Variable Annuity.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The assets of the Account are segregated from Fortis Benefits' other assets. 
The operations of the Account are part of Fortis Benefits. The following is a 
summary of significant accounting policies consistently followed by the 
Account in the preparation of its financial statements.

INVESTMENT TRANSACTIONS

Capital gain distributions from subaccounts are recorded on the ex-dividend 
date and reinvested upon receipt.

INVESTMENT INCOME

Dividend income distributions from subaccounts are recorded on the 
ex-dividend date and reinvested upon receipt.

USE OF ESTIMATES

The preparation of financial statements in conformity with generally accepted 
accounting principles requires management to make estimates and assumptions 
that affect the reported amounts of net assets at the date of the financial 
statements and the reported amounts of net increase and decrease in net 
assets from operations during the reporting period. Actual results could 
differ from these estimates.


                                                                            21
<PAGE>

                    Fortis Benefits Insurance Company
                            Variable Account D

                 Notes to Financial Statements (continued)


3. INVESTMENTS

There were fifty-two subaccounts within the Account. Investment in shares of 
the Fortis Series Fund, Inc. (the Series) subaccounts are stated at market 
value, which is based on the percentage owned by the Account of the net asset 
value of the respective portfolios of these Series. The Series' net asset 
value is based on market quotations of the securities held in the portfolio. 
Investments in the other subaccounts are valued at the net asset (market) 
value per share at the close of business on December 31, as reported by the 
respective mutual fund.

The cost of investments sold and redeemed is determined on the average cost 
method. Unrealized appreciation or depreciation of investments represents the 
Account's share of the subaccounts' undistributed net investment income, 
undistributed realized gains or losses and unrealized appreciation or 
depreciation.

Purchases and sales of shares of the Fund are recorded on the trade date. The 
number of shares and aggregate cost of purchases, including reinvested 
dividends and realized capital gains, and aggregate cost of investments sold 
or redeemed were as follows:

<TABLE>
<CAPTION>

   YEAR ENDED DECEMBER 31, 1998
                                                        SHARES                   
                                        ----------------------------------     COST OF      COST OF SALES/
                                             PURCHASED            SOLD        PURCHASES      REDEMPTIONS
                                        -------------------------------------------------------------------
<S>                                     <C>                     <C>        <C>              <C>
   Fortis Series Fund, Inc.:
     Growth Stock                             1,004,034         2,196,640  $  34,564,496    $  49,323,884
     U.S. Government Securities               3,437,980         2,901,372     37,574,748       31,231,425
     Money Market                             5,363,997         3,716,023     59,807,526       41,094,061
     Asset Allocation                         2,001,168         1,458,017     39,169,557       21,805,287
     Diversified Income                       1,549,018           782,457     18,578,490        9,205,964
     Global Growth                              285,660         2,261,137      5,881,403       32,137,640
     Aggressive Growth                          487,885           901,804      6,949,264       11,448,325
     Growth & Income                          1,726,589           629,713     34,640,523        9,208,139
     High Yield                               2,152,596           667,421     22,332,030        6,851,079
     Global Asset Allocation                    936,706           250,285     13,387,020        3,303,440
     Global Bond                                631,500           440,320      7,223,628        4,874,924
     International Stock                      1,503,232           902,541     22,109,990       10,559,299
     Value                                    1,993,402           477,833     28,301,911        5,961,110
     S & P 500                                6,188,109         1,534,358    103,691,257       21,915,415
     Blue Chip Stock                          3,595,998           155,356     59,682,314        2,458,315
     Mid Cap Stock                            1,205,928            26,346     11,065,855          244,582
     Large Cap Growth                         1,260,680            22,820     12,882,373          236,243
     Small Cap Value                          1,598,441            74,837     14,760,208          679,909
</TABLE>

                                                                            22
<PAGE>

                    Fortis Benefits Insurance Company
                            Variable Account D

                 Notes to Financial Statements (continued)


3. INVESTMENTS (CONTINUED)

<TABLE>
<CAPTION>

YEAR ENDED DECEMBER 31, 1998 (CONTINUED)
                                                         SHARES                   
                                        ----------------------------------     COST OF      COST OF SALES/
                                             PURCHASED             SOLD       PURCHASES       REDEMPTIONS
                                        -------------------------------------------------------------------
<S>                                     <C>                   <C>          <C>             <C>
   Norwest Select Fund:
     ValuGrowth                                 660,500           120,742  $  10,080,966   $    1,743,062
     Income Bond                              1,183,655            82,025     15,190,412          975,994
     Small Company Stock                        517,603           197,617      6,364,683        2,267,785
     Income Equity                            2,588,219           119,655     38,818,850        1,566,941

   Scudder Variable Life Investment
     Fund:
     International                              195,728            58,024      2,707,547          757,852

   AIM Variable Insurance Funds, Inc.:
     V.I. Value Fund                            193,718             4,299      4,614,430          102,326
     V.I. International Equity                   83,290             3,047      1,610,547           59,224

   Alliance Variable Product Series:
     Money Market                           277,309,836       267,800,970    277,309,836      267,800,970
     International                            6,931,865         7,035,341    113,161,466      114,619,502
     Premier Growth                           1,715,690         1,530,908     44,442,119       38,957,251

   SAFECO Resource Series:
     Growth                                   1,515,642         1,412,953     38,859,385       37,036,558
     Equity                                     184,338           165,126      5,124,882        4,456,822

   Federated Insurance Series:
     U.S. Government Securities II              820,671           746,374      8,905,396        8,074,854
     High Income Bond Fund II                 1,126,285         1,022,148     12,186,466       11,127,120
     Utility II                                 479,568           523,631      6,847,132        7,410,506
     American Leaders II                      1,344,922         1,430,779     26,630,270       28,235,656

   Lexington Funds, Inc.:
     Natural Resources Trust                    126,536           155,785      1,803,493        2,321,670
     Emerging Markets                           200,566           261,939      1,660,324        2,220,131

   MFS Variable Insurance Trust:
     Emerging Growth                          1,634,214         1,576,261     29,099,913       27,298,816
     High Income                                494,434           245,098      5,823,056        2,923,331
     World Government                           135,626           116,366      1,431,215        1,215,758

   Montgomery Variable Funds:
     Emerging Markets                           454,651           469,946      3,569,185        3,929,685
     Growth                                      63,835           140,023        986,435        2,017,062

   Strong Variable Insurance Funds:
     Discovery II                               675,218           656,764      8,763,127        8,532,369
     International II                         1,257,834         1,256,817     11,443,866       11,463,870
</TABLE>

                                                                            23
<PAGE>

                    Fortis Benefits Insurance Company
                            Variable Account D

                 Notes to Financial Statements (continued)


3. INVESTMENTS (CONTINUED)

<TABLE>
<CAPTION>

YEAR ENDED DECEMBER 31, 1998 (CONTINUED)
                                                        SHARES                   
                                        ----------------------------------     COST OF      COST OF SALES/
                                             PURCHASED            SOLD        PURCHASES       REDEMPTIONS
                                        --------------------------------------------------------------------
<S>                                     <C>                   <C>          <C>             <C>
   American Century Investments:
     VP Balanced                                407,610           317,069  $   3,273,769   $    2,598,449
     VP Growth                                2,372,711         2,372,936     22,197,131       22,241,817

   Van Eck Worldwide Insurance Trust:
     Worldwide Bond Fund                        305,599           259,118      3,626,200        3,028,455
     Worldwide Hard Assets Fund                 328,539           372,387      4,259,973        5,164,336

   Neuberger & Berman, Inc.:
     AMT Limited Maturity Bond                  110,676            85,614      1,514,107        1,178,182
     AMT Partners                                73,345            56,959      1,450,417        1,142,691

   INVESCO, Inc.:
     Health & Sciences                          396,457           288,098      5,237,262        3,693,243
     Industrial Income                           59,410            50,171      1,080,973          910,791
     Technology                                 377,427           305,735      4,731,507        3,821,594
</TABLE>
<TABLE>
<CAPTION>

   YEAR ENDED DECEMBER 31, 1997
                                                       SHARES                   
                                        ----------------------------------     COST OF      COST OF SALES/
                                             PURCHASED            SOLD        PURCHASES       REDEMPTIONS
                                        --------------------------------------------------------------------
<S>                                     <C>                   <C>          <C>              <C>
   Fortis Series Fund, Inc.:
     Growth Stock                               335,736         1,531,197  $  11,342,305    $  33,582,166
     U.S. Government Securities               1,516,213         3,606,464     15,759,952       38,875,792
     Money Market                             4,699,565         5,310,661     52,053,237       58,055,261
     Asset Allocation                         4,812,001         1,449,334     85,708,909       20,712,037
     Diversified Income                         865,982         1,255,212     10,021,255       14,754,885
     Global Growth                              995,381           999,116     19,063,321       14,002,309
     Aggressive Growth                        1,136,613           420,068     14,370,430        5,293,083
     Growth & Income                          3,670,172           288,495     62,736,960        3,830,940
     High Yield                               1,365,421           386,498     14,109,736        3,900,480
     Global Asset Allocation                    869,773           147,998     11,606,897        1,767,225
     Global Bond                                309,549           239,582      3,509,720        2,659,542
     International Stock                      1,405,870           168,466     18,885,558        1,950,457
     Value                                    2,474,886            56,145     31,968,488          655,579
     S & P 500                                6,117,672         1,766,129     83,742,146       23,018,029
     Blue Chip Stock                          3,219,587            67,752     43,071,094          783,215

   Norwest Select Fund:                                                                    
     ValuGrowth                                 552,655            28,517      9,232,829          371,949
     Intermediate Bond                          353,877            70,931      3,926,794          777,355
     Small Company Stock                        451,498            19,700      6,525,255          250,763
     Income Equity                            2,067,474            24,292     26,161,070          270,651
</TABLE>

                                                                            24
<PAGE>

                    Fortis Benefits Insurance Company
                            Variable Account D

                 Notes to Financial Statements (continued)


3. INVESTMENTS (CONTINUED)

<TABLE>
<CAPTION>

   YEAR ENDED DECEMBER 31, 1997 (CONTINUED)

                                                        SHARES                   
                                        ----------------------------------    COST OF      COST OF SALES/
                                             PURCHASED            SOLD       PURCHASES       REDEMPTIONS
                                        --------------------------------------------------------------------
<S>                                     <C>                   <C>          <C>            <C>
   Scudder Variable Life Investment
     Fund:
       International                            201,696            21,882  $   2,857,809  $       262,389

   Alliance Variable Product Series:
     Money Market                           168,743,834       167,088,962    168,547,660      167,088,962
     International                            4,259,167         4,102,363     65,500,592       63,168,574
     Premier Growth                             659,976           579,278     13,006,674       11,247,113

   SAFECO Resource Series:
     Growth                                     558,931           408,849     14,101,796       10,055,588
     Equity                                     200,558           150,645      4,792,045        3,530,435

   Federated Insurance Series:
     U.S. Government Securities II              189,579           169,330      1,961,440        1,748,802
     High Income Bond Fund II                   717,728           571,130      7,540,725        5,903,485
     Utility II                                 654,493           555,782      8,390,554        6,982,730
     American Leaders II                      1,176,026         1,045,781     20,921,188       18,310,100

   Lexington Funds, Inc.:
     Natural Resources Trust                    514,330           491,272      7,713,365        7,275,632
     Emerging Markets                         1,022,290           957,013     10,873,974       10,313,690

   MFS Variable Insurance Trust:
     Emerging Growth                          3,384,527         3,280,119     50,385,870       48,378,986
     High Income                                180,043           161,398      2,109,055        1,853,381
     World Government                           415,944           409,351      4,226,984        4,160,922

   Montgomery Variable Funds:
     Emerging Markets                           610,961           569,631      7,352,428        6,876,431
     Growth                                     360,865           307,287      4,800,574        3,948,716

   Strong Variable Insurance Funds:
     Discovery II                               122,063           110,861      1,491,187        1,333,274
     Government Securities II                    19,685            26,896        196,687          266,265
     Advantage II                                 4,923            35,492         47,433          349,958
     International II                         1,239,125         1,235,541     13,922,448       13,938,538

   American Century Investments:
     VP Balanced                              1,182,715         1,128,948      9,344,884        8,891,395
     VP Growth                                  566,923           559,107      5,763,621        5,684,603
</TABLE>

                                                                            25
<PAGE>

                    Fortis Benefits Insurance Company
                            Variable Account D

                 Notes to Financial Statements (continued)


3. INVESTMENTS (CONTINUED)

<TABLE>
<CAPTION>

   YEAR ENDED DECEMBER 31, 1997 (CONTINUED)

                                                        SHARES                  
                                        ----------------------------------     COST OF      COST OF SALES/
                                             PURCHASED             SOLD       PURCHASES       REDEMPTIONS
                                        --------------------------------------------------------------------
<S>                                     <C>                   <C>          <C>             <C>
   Van Eck Worldwide Insurance Trust:
     Worldwide Bond Fund                        227,792           205,747  $   2,439,111   $    2,197,529
     Worldwide Hard Assets Fund                 807,446           751,425     13,195,479       12,267,207

   Neuberger & Berman, Inc.:
     AMT Limited Maturity Bond                  226,730           202,921      3,132,473        2,797,879
     AMT Partners                                62,683            34,016      1,237,645          664,119

   INVESCO, Inc.:
     Health & Sciences                           63,755            49,852        665,738          515,849
     Industrial Income                           30,556            10,750        536,052          184,983
     Technology                                 114,405            99,648      1,293,756        1,119,404
</TABLE>

Fortis Benefits' investment in the subaccounts represented the following 
number of shares of the Funds held and aggregate cost of amounts invested at 
December 31, 1998:

<TABLE>
<CAPTION>
                                                                                COST OF
                                                            SHARES               SHARES
                                                    ----------------------------------------
<S>                                                 <C>                      <C>
   Fortis Series Fund, Inc.:
     Global Asset Allocation                                 295,866         $   3,157,156
     Global Bond                                             518,788             5,284,827
     Blue Chip Stock                                         341,964             3,476,065
     Mid Cap Stock                                           415,011             4,149,550
     Large Cap Growth                                        415,001             4,150,216
     Small Cap Value                                         415,035             4,144,455
</TABLE>

                                                                            26
<PAGE>

                    Fortis Benefits Insurance Company
                            Variable Account D

                 Notes to Financial Statements (continued)


4. ORGANIZATIONAL EXPENSES AND OTHER CHARGES

ORGANIZATION EXPENSES

Fortis Benefits assumes all organizational expenses of the Account.

ADMINISTRATION CHARGE

A $35 annual contract administrative charge is deducted each contract year 
from the value of each Opportunity Variable Annuity and Masters Variable 
Annuity and $30 for each EmPower Variable Annuity, Norwest Passage Variable 
Annuity and Value Advantage Plus Variable Annuity on each anniversary of the 
contract date and upon total surrender of the contract. This charge will be 
waived during the accumulation period if the contract value at the end of the 
contract year (or upon total surrender) is $25,000 or more, for the 
Opportunity Variable Annuity, Masters Variable Annuity and Norwest Passage 
Variable Annuity and $100,000 for the EmPower Variable Annuity.

In addition, Fortis Benefits assesses each subaccount of the Opportunity 
Variable Annuity and Masters Variable Annuity a daily charge for 
administrative expense at annual rate of 0.10% of the net assets. For the 
EmPower Variable Annuity and Norwest Passage Variable Annuity the daily 
charge is assessed at an annual rate of 0.15%.

MORTALITY AND EXPENSE RISK CHARGE

Fortis Benefits assesses each subaccount of the Opportunity Variable Annuity, 
Masters Variable Annuity and Norwest Passage Variable Annuity a daily charge 
for mortality and expense risk at an annual rate of 1.25% of the net assets. 
For the EmPower Variable Annuity, the mortality and expense risk charge is 
assessed at an annual rate of 1.10%. For the Value Advantage Plus Variable 
Annuity the mortality and expense risk charge is assessed at an annual rate 
of 0.45%.


                                                                            27
<PAGE>

                    Fortis Benefits Insurance Company
                            Variable Account D

                 Notes to Financial Statements (continued)


5. SURRENDER AND PREMIUM TAX CHARGES

FREE SURRENDERS

The following amounts can be withdrawn from the contract without a surrender 
charge:

   -  Any purchase payments received more than five years prior to the surrender
      date for Opportunity Variable Annuity and seven years for Masters Variable
      Annuity and have not been previously surrendered.

   -  In any contract year, up to 10% of the purchase payments received less
      than five years prior to the surrender date for Opportunity Variable
      Annuity and seven years prior to the surrender date for Masters Variable
      Annuity.

   -  For Masters Variable Annuity any earnings that have not been previously
      surrendered.

   -  For EmPower Variable Annuity and Value Advantage Plus Variable Annuity
      there is no surrender charge.

AMOUNT OF SURRENDER CHARGE

Surrender charges apply only if the amount being withdrawn exceeds the sum of 
the amounts listed above under Free Surrenders. The surrender charge is based 
on a percentage of the amount of purchase payments surrendered. The 
percentage of payments is set at 5% during the first five years on the 
Opportunity Variable Annuity and Norwest Passage Variable Annuity contracts 
with a sliding scale down to zero by the end of the fifth year, and is set at 
7% during the first seven years of the Masters Variable Annuity contracts, 
with a sliding scale down to zero by the end of the seventh year.

                                                                            28
<PAGE>

                    Fortis Benefits Insurance Company
                            Variable Account D

                 Notes to Financial Statements (continued)


5. SURRENDER AND PREMIUM TAX CHARGES (CONTINUED)

PREMIUM TAXES

Where premium taxes or similar assessments are imposed by states or other 
jurisdiction upon receipt of purchase payments, Fortis Benefits pays such 
taxes on behalf of the contract owner and then will deduct a charge for these 
amounts from the contract value upon surrender, death of the annuitant or 
contract owner, or annuitization of the contract. In jurisdiction where 
premium taxes or similar assessments are imposed at the time annuity payments 
begin, Fortis Benefits will deduct a charge on a pro rata basis from the 
contract value at that time.

Surrender and premium tax charges are included in redemptions and are paid 
directly to Fortis Benefits. The surrender and premium tax charges collected 
by Fortis Benefits were $4,332,105 and $3,567,880 in 1998 and 1997, 
respectively.

6. FEDERAL INCOME TAXES

The operations of the Account form part of, and are taxed with, the 
operations of Fortis Benefits, which is taxed as a life insurance company 
under the Internal Revenue Code. As a result, the net asset value of the 
subaccounts are not affected by income taxes on income distributions received 
by the subaccounts.

7. RELATED PARTY TRANSACTIONS

Fortis Advisers, Inc. (Fortis Advisers), an affiliate of Fortis Benefits, 
provides investment management services to Fortis Series Fund, Inc. in 
exchange for investment advisory and management fees. Investment advisory and 
management fees are based on each portfolio's daily net assets and decrease 
through reduced percentages as average daily net assets increase. The fees 
represent an investment expense to Fortis Series Fund, Inc. which reduces the 
portfolios' net assets. The fees charged by Fortis Advisers are not available 
on an individual variable account basis. Fees for all variable accounts to 
which Fortis Advisers provided investment management services amounted to 
$17,790,513 and $14,415,172 in 1998 and 1997, respectively.


                                                                            29
<PAGE>

                    Fortis Benefits Insurance Company
                            Variable Account D

                 Notes to Financial Statements (continued)


8. YEAR 2000 ISSUE (UNAUDITED)

The Year 2000 issue is the result of computer programs having been written 
using two digits rather than four to define a year. Any programs that have 
time-sensitive software may recognize a date using "00" as the year 1900 
rather than 2000. This could result in the failure of major systems or 
miscalculations, which could have a material impact on the operations of the 
Account. The Account has no computer systems of its own but is dependent upon 
the systems of Fortis Benefits Insurance Company, Fortis Advisers and certain 
other third parties.

A comprehensive review of Fortis Benefits' and Fortis Advisers' computer 
systems and business processes has been conducted to identify the major 
systems that could be affected by the Year 2000 issue. Steps are being taken 
to resolve any potential problems including modification to existing software 
and the purchase of new software. These measures are scheduled to be 
completed and tested on a timely basis. Fortis Benefits' and Fortis Advisers' 
goal is to complete internal remediation and testing of each system by mid 
1999.

The costs related to the Year 2000 issue are not expected to have a material 
impact on Fortis Benefits' and Fortis Advisers' results of operations or 
financial condition. This expectation is subject to uncertainties that could 
cause actual results to differ materially. Factors that could influence the 
total costs to be incurred by Fortis Benefits and Fortis Advisers in 
connection with the Year 2000 issue include the ability of Fortis Benefits 
and Fortis Advisers to successfully identify systems containing two-digit 
year codes, the nature and amount of programming required to fix the affected 
programs, the related labor and consulting costs for such remediation, and 
the ability of third parties that interface with Fortis Benefits and Fortis 
Advisers to successfully address their Year 2000 issues.

Fortis Benefits and Fortis Advisers are evaluating the Year 2000 readiness of 
advisors and other third parties whose system failures could have an impact 
on Fortis Benefits' and Fortis Advisers' operations. The potential 
materiality of any such impact is not entirely known at this time. Fortis 
Benefits and Fortis Advisers are closely monitoring these entities to avoid 
any unforeseen circumstances.


                                                                            30
<PAGE>

                    Fortis Benefits Insurance Company
                            Variable Account D

                 Notes to Financial Statements (continued)


8. YEAR 2000 ISSUE (UNAUDITED) (CONTINUED)

Fortis Benefits' and Fortis Advisers' Year 2000 project includes establishing 
Year 2000 contingency plans for all key business units. These plans are being 
developed and are expected to be substantially complete by the end of the 
first quarter of 1999. These plans will continue to be refined throughout 
1999 as additional information related to potential Year 2000 exposure is 
gathered.








                                                                            31
<PAGE>

                                    PART II.

                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 14.  Other Expenses of Issuance and Distribution

     The estimated expenses of the issuance and distribution of the Contracts,
other than commissions on sales of the Contracts are as follows:

<TABLE>
<CAPTION>

                                                            AMOUNT
<S>                                                       <C>
 Securities and Exchange Commission
            registration fee                               $   -0-
 Printing and engraving                                    $   3,000.00
 Accounting fees and expenses                              $   1,500.00
 Legal fees and expenses                                   $   3,000.00
</TABLE>

Item 15.  Indemnification of Directors and Officers

     Section 300.083 of Minnesota Law General Provision provides in part that a
corporation organized under such law shall have power to indemnify anyone made,
or threatened to be made, a party to a threatened, pending or completed
proceeding, whether civil or criminal, administrative or investigative, because
he is or was a director or officer of the corporation, or served as a director
or officer of another corporation at the request of the corporation.
Indemnification in such a proceeding may extend to judgments, penalties, fines
and amounts paid in settlement, as well as to reasonable expenses, including
attorneys' fees and disbursements. In a civil proceeding, there can be no
indemnification under the statute, unless it appears that the person seeking
indemnification has acted in good faith and in a manner he reasonably believed
to be in, or not opposed to, the best interests of the corporation and its
shareholders and unless such person has received no improper personal benefit;
in a criminal proceeding, the person seeking indemnification must also have no
reasonable cause to believe his conduct was unlawful.

     Article VI Section 5 of the By-laws of the Fortis Benefits Insurance
     Company provides as follows:

     Section 5. The Company shall indemnify (including therein the prepayment of
     expenses) any person who is or was a director, officer or employee, or who
     is or was serving at the request of the Company as a director, officer or
     employee of another corporation, partnership, joint venture, trust or other
     enterprise for expenses (including attorney's fees), judgments, fines and
     amounts paid in settlement actually and reasonably incurred by him with
     respect to any threatened, pending or completed action, suit or proceedings
     against him by reason of the fact that he is or was such a director,
     officer or employee to the extent and in the manner permitted by law.

     Section 12 of the Principal Underwriter agreement incorporated as exhibit 1
to this registration statement (which is incorporated herein by this reference)
provides that Fortis Investors, Inc. and Fortis Benefits will indemnify each
other, and each other's officers, directors and controlling persons, with
respect to certain types of misstatements or omissions in connection with the
offer and sale of the Certificates.

Certain officers, directors or controlling persons of Fortis Investors, Inc. are
also officers, directors and controlling persons of Fortis Benefits.

<PAGE>

     Pursuant to the Principal Underwriter and Servicing Agreement, Fortis
Investors has agreed to indemnify Variable Account D, Fortis Benefits, and each
of its officers, directors and controlling persons for damages and expenses (1)
arising out of certain material misstatements and omissions in connection with
the offer and sale of the Contracts, if the misstatement or omission was based
on information furnished by Fortis Investors or (2) otherwise arising out of
Fortis Investors' negligence, bad faith, willful misfeasance or reckless
disregard of its responsibilities. Pursuant to its Dealer Sales Agreements, a
form of which is filed as Exhibit 3(b) to this registration statement and is
incorporated herein by this reference, firms that sell the contracts agree to
indemnify Fortis Benefits, Fortis Investors, the Separate Account, and their
officers, directors, employees, agents, and controlling persons from liabilities
and expenses arising out of the wrongful conduct or omissions of said selling
firm or its officers, directors, employees, controlling persons or agents.

Item 16.  Exhibits

          1.   (a) Form of Principal Underwriter and Servicing Agreement
               (incorporated by reference from Form N-4 Registration Statement
               of Fortis Benefits and its Variable Account D filed on January
               11, 1994, File No. 33-73986);

               (b) Form of Amendment to Principal Underwriting (incorporated by
               reference from Form N-4 Registration Statement of Fortis Benefits
               and its Variable Account D filed on January 11, 1994, File No.
               33-73986).

          2.   Form of Asset Transfer and Acquisition Agreement dated August 28,
               1991 and supplement thereto dated October 1, 1991 (incorporated
               by reference from Form 8-K filed on October 16, 1991 [as amended
               by Form 8 filed on October 21, 1991], File No. 33-37576).

          3.   (a) Articles of Incorporation of Fortis Benefits Insurance
               Company (incorporated by reference from Form S-6 Registration
               Statement of Fortis Benefits and its Variable Account C filed on
               March 17, 1986, File No. 33-03919);

               (b) By-laws of Fortis Benefits Insurance Company (incorporated by
               reference from Form S-6 Registration Statement of Fortis Benefits
               and its Variable Account C filed on March 17, 1986, File No.
               33-03919);

               (c) Amendment to Articles of Incorporation and By-laws dated
               November 21, 1991 (incorporated by reference from Post-Effective
               Amendment No. 1 to the Form N-4 Registration Statement of Fortis
               Benefits and its Variable Account D filed on March 2, 1992, File
               No. 33-37577).

          4.   (a) Form of Combination Fixed and Variable Annuity Contract to be
               issued where all owners are less than 61 years old at time of
               purchase (incorporated by reference from Form N-4 Registration
               Statement of Fortis Benefits filed on October 2, 1998, File
               333-65233;

               (b) Form of Combination Fixed and Variable Annuity Contract to be
               issued where one or more owners are 61 years old, or older, at
               time of purchase (incorporated by reference from Form N-4
               Registration Statement of Fortis Benefits filed on October 2,
               1998, File 333-65233;

<PAGE>

               (c) Form of IRA Endorsement (incorporated by reference from
               Pre-Effective Amendment No. 1 to the From N-4 Registration
               Statement of Fortis Benefits and its Variable Account D filed on
               March 28, 1991, File No. 33-37577);

               (d) Form of Section 403(b) Annuity Endorsement (incorporated by
               reference from Pre-Effective Amendment No. 1 to Form N-4
               Registration Statement of Western Life and its Variable Account D
               filed on March 28, 1991).

          5.   Opinion and consent of David A. Peterson, Esq., Assistant General
               Counsel of Fortis Benefits Insurance Company, as to the legality
               of the securities being registered - filed as a part of Amendment
               No. 1 to this Form S-2 Registration Statement filed December 18,
               1998.

        10(a). Fortis, Inc. Executive Incentive Compensation Plan
               (incorporated by reference from Amendment No. 1 to Form S-1
               Registration Statement of Fortis Benefits filed on March 28,
               1991, File No. 33-37576).

          23.  Consent of Ernst & Young LLP - filed herewith.

          24.  Power of Attorney for Messrs. Freedman, and Clayton (incorporated
               by reference from Form S-6 Registration Statement of Fortis
               Benefits and its Variable Account C filed on December 17, 1993,
               File No. 33-73138).

Item 17.  Undertakings

     The Registrant hereby undertakes:

     (1) To file, during any period in which offers or sales are being made, a
     post-effective amendment to this registration statement:

          (i) To include any prospectus required by Section 10(a)(3) of the
          Securities Act of 1933;

          (ii) To reflect in the prospectus any facts or events arising after
          the effective date of the registration statement (or the most recent
          post-effective amendment thereof) which, individually or in the
          aggregate, represent a fundamental change in the information set forth
          in the registration statement;

          (iii) To include any material information with respect to the plan of
          distribution not previously disclosed in the registration statement or
          any material change to such information in the registration statement,
          including (but not limited to) any addition or deletion of a managing
          underwriter.

     (2) That, for the purpose of determining any liability under the Securities
     Act of 1933, each such post-effective amendment shall be deemed to be a new
     registration statement relating to the securities offered therein, and the
     offering of such securities at that time shall be deemed to be the initial
     bona fide offering thereof.

     (3) To remove from registration by means of a post-effective amendment any
     of the securities being registered which remain unsold at the termination
     of the offering.

<PAGE>

     Insofar as indemnification for liabilities arising under the Securities Act
of 1933 may be permitted to directors, officers and controlling persons of the
registrant pursuant to the indemnification provision described in response to
Item 14, or otherwise, the registrant has been advised that in the opinion of
the Securities and Exchange Commission such indemnification is against public
policy as expressed in the Act and is, therefore, unenforceable. In the event
that a claim for indemnification against such liabilities (other than the
payment by the registrant of expenses incurred or paid by a director, officer or
controlling person of the registrant in the successful defense of any action,
suit or proceeding) is asserted by such director, officer or controlling person
in connection with the securities being registered, the registrant will, unless
in the opinion of its counsel the matter has been settled by controlling
precedent, submit to a court of appropriate jurisdiction the question whether
such indemnification by it is against public policy as expressed in the Act and
will governed by the final adjudication of such issue.

<PAGE>



                                   SIGNATURES

As required by the Securities Act of 1933 and the Investment Company Act of
1940, the Registrant has caused this amended Registration Statement to be signed
on its behalf in the City of St. Paul, State of Minnesota on this 19th day of
April, 1999.

                                      FORTIS BENEFITS INSURANCE COMPANY
                                           (Registrant)


                                      By: _/s/__________________________________
                                              Robert Brian Pollock, President

As required by the Securities Act of 1933 and the Investment Company Act of
1940, this Registration Statement has been signed by the following persons, in
the capacities indicated, on April 19, 1999.

Signature                                   Title With Fortis Benefits
- ---------                                   --------------------------

*________________________________           Chairman of the Board
 Allen Royal Freedman

*________________________________           Director
 J. Kerry Clayton

 ________________________________           Director
 Arie Aristide Fakkert

 ________________________________           Director 
 Alan W. Feagin

 __/s/___________________________           Director
 Dean C. Kopperud

 __/s/___________________________           President and Director
 Robert Brian Pollock                       (Chief Executive Officer)


 __/s/___________________________           Senior Vice President, Controller,
 Michael John Peninger                      Treasurer and Director (Principal
                                            Accounting Officer and
                                            Principal Financial Officer)

*By:__/s/________________________
    Robert Brian Pollock
    Attorney-in-Fact

<PAGE>

                                  EXHIBIT INDEX


Item
Number                         Description
- ------                         -----------

23                             Consent of Independent Auditors


<PAGE>

                         Consent of Independent Auditors


We consent to the reference to our firm under the caption "Experts" and to 
the use of our report dated February 19, 1999 on the financial statements of 
Fortis Benefits Insurance Company and our report dated March 19, 1999 on the 
financial statements of Fortis Benefits Insurance Company Variable Account D 
in Amendment No. 2 to the Registration Statement (Form S-2 No.333-65231) and 
related Prospectus and Statement of Additional Information of Fortis Benefits 
Insurance Company for the registration of flexible premium deferred 
combination variable and fixed annuity contracts.


/s/ 
Ernst & Young LLP


Minneapolis, Minnesota
April 26, 1999


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission